{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Front","Results","Inputs","Model","Lists"],"not_rendered":{"charts":13,"images":2,"macros":1,"external_links":0,"defined_names":53,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Front","index":0,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Nickel mining tax model for Tanzania"]
[null,null,null,null,null,null,null,null,"Last updated 18 June 2020"]
[]
[]
[]
[null,"Purpose"]
[]
[]
[]
[]
[]
[null,"Table of contents"]
[]
[null,"Results","The main results of the model are presented in this sheet. "]
[null,"Inputs","The inputs for the model are set out in this sheet, and can be changed by the user."]
[null,"Model","The calculation of investor returns and government revenues for the modeled project takes place in this sheet. Additional results are also presented here."]
[]
[null,"Relation to IMF's FARI model"]
[]
[]
[]
[]
[]
[null,"Sources"]
[]
[]
[]
[null,"Disclaimer"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"This work is licensed under the Creative Commons Attribution 4.0 International License. "]
[null,null,null,null,null,null,null,null,null,"To view a copy of this license, visit http://creativecommons.org/licenses/by/4.0/"]

{"sheet":"Results","index":1,"n_rows":244,"n_cols":12,"rows_kept":244,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Results dashboard",null,null,null,null,null,"Chosen mine profile:",null,null,{"$f":"Inputs!E193","v":"Large nickel mine"}]
[]
[]
[null,"Summary assumptions","units"]
[null,"Produced reserves",{"$f":"Inputs!D196","v":"tonnes"},{"$f":"SUM(Model!G12:BD12)","v":1450000}]
[null,"Production starts","year",{"$f":"Model!$C$34","v":3}]
[null,"Production life","year",{"$f":"MAX(Model!G32:BD32)","v":30}]
[null,"Development costs","$m",{"$f":"Inputs!B201","v":2000}]
[null,"Production to DEV CAPEX",{"$f":"Inputs!D196&\"/$m\"","v":"tonnes/$m"},{"$f":"D6/D9","v":725}]
[null,"Mineral Price",{"$f":"\"$/\"&Inputs!D196","v":"$/tonnes"},{"$f":"Inputs!$F$187","v":17000}]
[null,"Operating cost per unit",{"$f":"\"$/\"&Inputs!D196","v":"$/tonnes"},{"$f":"Inputs!E248","v":5500}]
[null,"Transport and TC/RC",{"$f":"\"$/\"&Inputs!D196","v":"$/tonnes"},{"$f":"((Inputs!B198+Inputs!B197)*1000000)/Inputs!B196","v":2600}]
[null,"C1 cash cost less royalties",{"$f":"\"$/\"&Inputs!D196","v":"$/tonnes"},{"$f":"D13+D12","v":8100}]
[null,"Total C1 cash costs",{"$f":"\"$/\"&Inputs!D196","v":"$/tonnes"},{"$f":"D12+(SUM(Model!C596:C599)*1000000/Model!C12)+D13","v":8571.4249999999993}]
[null,"Discount rate (government)","%",{"$f":"Inputs!E178","v":0.1}]
[null,"Discount rate (investors)","%",{"$f":"Inputs!E179","v":0.125}]
[null,"Inflation","%",{"$f":"Inputs!E180","v":0.02}]
[null,"Real interest rate","%",{"$f":"Inputs!E176","v":0.05}]
[null,"Leverage (equity/total assets)","%",{"$f":"Inputs!E174","v":0.7}]
[]
[null,"Summary results","units"]
[null,"Project pre-tax net cashflow (discounted)","$m",{"$f":"Model!C28","v":3220.7185275461484}]
[null,"Pre-tax project IRR","%",{"$f":"Model!C27","v":0.37416329513313262}]
[null,"Post-tax IRR","%",{"$f":"Model!C567","v":0.31368059356546074}]
[null,"Investor hurdle","%",{"$f":"D17","v":0.125}]
[null,"IRR above hurdle?",null,{"$f":"D25>D26","v":true}]
[null,"Payback period (not discounted)","years",{"$f":"Model!C473","v":7.1107013237086028}]
[null,"Payback period (discounted)","years",{"$f":"Model!C478","v":8.0024796921466876}]
[null,"AETR (undiscounted)",null,{"$f":"Model!G576","v":0.39753144673831953}]
[null,"AETR (discounted at 10%)",null,{"$f":"Model!I576","v":0.39835546287251555}]
[]
[]
[null,"\"Press for results\" to compare a new selection of fiscal regimes or after changing project assumptions. Use \"Select Data\" in each graph to adjust axis lengths and selected data fields. For example, to focus on different fiscal regimes."]
[]
[null,"Overall government take"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Timing of revenues"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Progressivity as profits change"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tax base simplicity"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tables used to populate charts - DO NOT TOUCH"]
[]
[null,"AETR",null,null,"Pasted and re-ordered by macro"]
[null,null,"AETR",null,null,"AETR"]
[null,{"$f":"TRANSPOSE(Model!G737:Q737)","v":"Tanzania 1998"},{"$f":"TRANSPOSE(Model!G741:Q741)","v":0.39835546287251555},null,"Tanzania 1998",0.39835546287251555]
[null,"Tanzania pre-2017 amendments",0.47271448830485358,null,"Zimbabwe (ordinary mining license)",0.42019564748872129]
[null,"Tanzania 2017",0.678808476369963,null,"Western Australia",0.43626423456582852]
[null,"Tanzania 2020",0.58822386065503307,null,"Tanzania pre-2017 amendments",0.47271448830485358]
[null,"South Africa (non-gold)",0.53695410949116729,null,"Brazil",0.47672291291832114]
[null,"Zambia (non-gold)",0.55547012280294261,null,"Philippines",0.49211331161674154]
[null,"Zimbabwe (ordinary mining license)",0.42019564748872129,null,"South Africa (non-gold)",0.53695410949116729]
[null,"Brazil",0.47672291291832114,null,"Zambia (non-gold)",0.55547012280294261]
[null,"Indonesia",0.59961209942932814,null,"Tanzania 2020",0.58822386065503307]
[null,"Philippines",0.49211331161674154,null,"Indonesia",0.59961209942932814]
[null,"Western Australia",0.43626423456582852,null,"Tanzania 2017",0.678808476369963]
[]
[]
[null,"METR and break-even price"]
[null,null,"Breakeven","METR"]
[null,"Tanzania 1998",11064.595959595959,0.14971557332439234]
[null,"Zimbabwe (ordinary mining license)",11357.378596780238,0.2204016534231546]
[null,"Tanzania pre-2017 amendments",11993.170897435904,0.33523835742069796]
[null,"Western Australia",11995.978266350734,0.33565892547283271,null,null,null,null,null,null,null,"`"]
[null,"Philippines",12086.627976172023,0.34891177748251606]
[null,"South Africa (non-gold)",12091.439000906574,0.34959787455628927]
[null,"Brazil",12186.196820569086,0.36277431746128541]
[null,"Zambia (non-gold)",12236.536268917453,0.36952357189351698]
[null,"Tanzania 2020",12532.694278633458,0.40608401343574985]
[null,"Indonesia",12616.521895795431,0.41555458809754003]
[null,"Tanzania 2017",13870.050890017541,0.52458705556571916]
[]
[null,"Profile of government revenue - comparing regimes (NPV10)"]
[]
[null,null,"PV","Share"]
[null,{"$f":"Model!D594","v":"Signature bonus"},{"$f":"Model!C594","v":0},{"$f":"C198/$C$213","v":0}]
[null,{"$f":"Model!D595","v":"Import duties"},{"$f":"Model!C595","v":247.6875},4.4496619614794265E-2]
[null,{"$f":"Model!D596","v":"VAT"},{"$f":"Model!C596","v":0},0]
[null,{"$f":"Model!D597","v":"Skills development levy"},{"$f":"Model!C597","v":39.875},7.1634729533784358E-3]
[null,{"$f":"Model!D598","v":"Royalty"},{"$f":"Model!C598","v":643.69124999999997},0.11563799021194625]
[null,{"$f":"Model!D599","v":"Variable rate royalty"},{"$f":"Model!C599","v":0},0]
[null,{"$f":"Model!D600","v":"South Africa variable royalty"},{"$f":"Model!C600","v":0},0]
[null,{"$f":"Model!D601","v":"Operating profit tax"},{"$f":"Model!C601","v":0},0]
[null,{"$f":"Model!D602","v":"DRC excess profits tax"},{"$f":"Model!C602","v":0},{"$f":"C206/$C$213","v":0}]
[null,{"$f":"Model!D603","v":"Corporate income tax"},{"$f":"Model!C603","v":3744.8572463245278},0.6727569554434859]
[null,{"$f":"Model!D604","v":"Resource rent tax"},{"$f":"Model!C604","v":0},0]
[null,{"$f":"Model!D605","v":"South Africa gold profit tax"},{"$f":"Model!C605","v":0},0]
[null,{"$f":"Model!D607","v":"Dividends to state"},{"$f":"Model!C607","v":0},0]
[null,{"$f":"Model!D608","v":"Dividend withholding tax"},{"$f":"Model!C608","v":890.32308662879461},0.15994496177639564]
[null,{"$f":"Model!D609","v":"Interest withholding tax"},{"$f":"Model!C609","v":0},0]
[null,{"$f":"Model!D611","v":"Total government revenue"},{"$f":"Model!C611","v":5566.4340829533194},1]
[]
[]
[]
[]
[]
[null,null,"Coefficient of variation"]
[null,"Tanzania 2017",0.53531930976766084]
[null,"Tanzania 2020",0.68444916882032536]
[null,"Western Australia",0.70906771368027788]
[null,"Brazil",0.71010002158883734]
[null,"Tanzania pre-2017 amendments",0.72371968530387754]
[null,"Philippines",0.73865155251714854]
[null,"Indonesia",0.74429824330212058]
[null,"Zambia (non-gold)",0.75996638091580426]
[null,"South Africa (non-gold)",0.77377579676312269]
[null,"Tanzania 1998",0.83155803718121557]
[null,"Zimbabwe (ordinary mining license)",0.83707286479985799]
[]
[]
[null,null,"Minus 20% ($mm)","Plus 20% ($mm)"]
[null,"Tanzania 2017",-324.68716944488835,563.87814299927982]
[null,"Tanzania 1998",-353.76343137893559,608.03792572233408]
[null,"Tanzania 2020",-415.63807976373209,591.55351846603742]
[null,"Tanzania pre-2017 amendments",-423.34331183744803,581.80078312538024]
[null,"Philippines",-434.32902588224192,613.01492737517538]
[null,"Zimbabwe (ordinary mining license)",-480.54839983750469,589.81680292237752]
[null,"Western Australia",-482.92291635499362,502.9316815953681]
[null,"Brazil",-512.7850041826166,558.53459651887772]
[null,"Zambia (non-gold)",-517.77931336682184,702.10200703320606]
[null,"South Africa (non-gold)",-556.23267313373935,702.01930792527469]
[null,"Indonesia",-623.65846100195472,744.77639741727853]

{"sheet":"Inputs","index":2,"n_rows":254,"n_cols":57,"rows_kept":254,"cut":false,"hidden":false,"merged":[[123,14,123,15],[141,12,141,13],[123,12,123,13],[141,6,141,7],[141,8,141,9],[141,10,141,11],[141,14,141,15],[13,2,13,3],[109,12,109,13],[192,4,192,5],[123,6,123,7],[123,8,123,9],[192,2,192,3],[109,6,109,7],[109,8,109,9],[109,22,109,23],[109,24,109,25],[123,22,123,23],[123,10,123,11],[143,32,143,33],[123,24,123,25],[141,20,141,21],[141,22,141,23],[141,24,141,25],[109,10,109,11],[123,16,123,17],[123,20,123,21],[109,14,109,15],[109,16,109,17],[109,20,109,21],[141,16,141,17],[143,34,143,36],[109,26,109,27],[109,28,109,29],[109,30,109,31],[109,32,109,33],[109,34,109,35],[123,26,123,27],[123,28,123,29],[123,30,123,31],[141,26,141,27],[141,28,141,29],[141,30,141,31]]}
[]
[null,"Inputs"]
[]
[]
[null,null,"Choose primary mineral"]
[null,null,"Nickel",{"$f":"MATCH(C6,Lists!$B$3:$B$11,0)","v":4}]
[null,null,"Choose co-product"]
[null,null,"Cobalt",{"$f":"MATCH(C8,Lists!$B$3:$B$11,0)","v":3}]
[]
[null,null,"Main components of tax regime"]
[null,null,"Our current set of tax regimes can be found in a table to the right of this section. Revisions can be made to these regimes, and new regimes added, in this table. "]
[null,null,"\"Select tax regime\" of focus from the adjacent table. The other regimes will be used as comparators. To include an alternative regime, type its name into one of the yellow cells (G15:Q15).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX REGIMES TO SELECT FROM"]
[null,null,null,null,null,null,null,null,null,null,null,"--- Fiscal regime comparators in use ---"]
[null,null,"SELECT TAX REGIME",null,1,null,1,2,3,4,5,6,7,8,9,10,11,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Regime name",null,{"$f":"INDEX(G15:Q15,$E$14)","v":"Tanzania 1998"},null,"Tanzania 1998","Tanzania pre-2017 amendments","Tanzania 2017","Tanzania 2020","South Africa (non-gold)","Zambia (non-gold)","Zimbabwe (ordinary mining license)","Brazil","Indonesia","Philippines","Western Australia",null,null,null,"Regime name",null,null,null,null,null,null,"Tanzania 1998","Tanzania pre-2017 amendments","Tanzania 2017","Tanzania 2020","Burkina Faso","DRC","Ghana","Guinea","Mali 2018","Mali 2019","South Africa (gold)","South Africa (non-gold)","Zambia (gold)","Zambia (non-gold)","Zimbabwe (ordinary mining license)","Zimbabwe (special mining license)","Brazil","Chile","Indonesia","Kazakhstan","Kyrgyz Republic","Philippines","Peru","Western Australia"]
[null,null,null,null,null,null,{"$f":"MATCH(G15,$AB$15:$BE$15,0)","v":1},{"$f":"MATCH(H15,$AB$15:$BE$15,0)","v":2},3,4,12,14,15,17,19,22,24]
[null,null,"Signature bonus","$mm",{"$f":"INDEX(G17:Q17,Model!$E$884)","v":0},null,{"$f":"INDEX($AB17:$BE17,G$16)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Signature bonus",null,null,null,null,null,"$mm",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Input taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input taxes"]
[null,null,"Import duty rate 1","%",{"$f":"INDEX(G19:Q19,Model!$E$884)","v":0},null,{"$f":"INDEX($AB19:$BE19,G$16)","v":0},0.05,0.05,0.05,5.8000000000000003E-2,0,0,0.06,6.9000000000000006E-2,0,0.05,null,null,null,"Import duty rate 1",null,null,null,null,null,"%",0,0.05,0.05,0.05,2.5000000000000001E-2,0.05,0,0,0,0,5.8000000000000003E-2,5.8000000000000003E-2,0,0,0,0,0.06,0.06,6.9000000000000006E-2,0.05,0.05,0,0,0.05]
[null,null,"Import duty rate 2","%",{"$f":"INDEX(G20:Q20,Model!$E$884)","v":0.05},null,0.05,0,0,0,0,0,0,0,0,0,0,null,null,null,"Import duty rate 2",null,null,null,null,null,"%",0.05,null,null,null,7.4999999999999997E-2,null,null,6.5000000000000002E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G21:Q21,Model!$E$884)","v":2},null,2,0,0,0,0,0,0,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",2,null,null,null,1,null,null,1,4,4]
[null,null,"VAT on inputs","%",{"$f":"INDEX(G22:Q22,Model!$E$884)","v":0},null,0,0,0.18,0,0,0,0,0,0,0,0,null,null,null,"VAT on inputs",null,null,null,null,null,"%",0,0,0.18,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skills development levy rate 1","%",{"$f":"INDEX(G23:Q23,Model!$E$884)","v":0.02},null,0.02,{"$f":"INDEX($AB23:$BE23,H$16)","v":4.4999999999999998E-2},4.4999999999999998E-2,0.04,0.01,5.0000000000000001E-3,0.01,2.5000000000000001E-2,0,0,0,null,null,null,"Skills development levy rate 1",null,null,null,null,null,"%",0.02,4.4999999999999998E-2,4.4999999999999998E-2,0.04,0,0,0,0,0,0,0.01,0.01,5.0000000000000001E-3,5.0000000000000001E-3,0.01,0.01,2.5000000000000001E-2,0,0,0,0,0,0,0]
[null,null,"Skills development levy rate 2","%",{"$f":"INDEX(G24:Q24,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Skills development levy rate 2",null,null,null,null,null,"%",null,null,null,null,0.03]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G25:Q25,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",null,null,null,null,8]
[null,null,"Sales taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales taxes"]
[null,null,"Royalty (gold)","%",{"$f":"INDEX(G27:Q27,Model!$E$884)","v":0.03},null,0.03,0.04,0.06,0.06,0,0.06,0.05,1.4999999999999999E-2,3.7499999999999999E-2,7.0000000000000007E-2,2.5000000000000001E-2,null,null,null,"Royalty (gold)",null,null,null,null,null,"%",0.03,0.04,0.06,0.06,0,3.5000000000000003E-2,0.05,0.05,0.06,0.06,0,0,0.06,0.06,0.05,0.05,1.4999999999999999E-2,0,3.7499999999999999E-2,0.05,7.0000000000000007E-2,7.0000000000000007E-2,0,2.5000000000000001E-2]
[null,null,"Royalty (copper)","%",{"$f":"INDEX(G28:Q28,Model!$E$884)","v":0.03},null,0.03,0.04,0.06,0.06,0,0,0.02,0.02,0.04,7.0000000000000007E-2,2.5000000000000001E-2,null,null,null,"Royalty (copper)",null,null,null,null,null,"%",0.03,0.04,0.06,0.06,0.03,3.5000000000000003E-2,0.05,0.03,null,null,0,0,0,0,0.02,0.02,0.02,0,0.04,0.05,7.0000000000000007E-2,7.0000000000000007E-2,0,2.5000000000000001E-2]
[null,null,"Royalty (cobalt)","%",{"$f":"INDEX(G29:Q29,Model!$E$884)","v":0.03},null,0.03,0.04,0.06,0.06,0,0.08,0.02,0.02,0.04,7.0000000000000007E-2,2.5000000000000001E-2,null,null,null,"Royalty (cobalt)",null,null,null,null,null,"%",0.03,0.04,0.06,0.06,0.03,0.1,0.05,0.03,null,null,0,0,0.08,0.08,0.02,0.02,0.02,0,0.04,0.05,0.05,7.0000000000000007E-2,0,2.5000000000000001E-2]
[null,null,"Royalty (nickel)","%",{"$f":"INDEX(G30:Q30,Model!$E$884)","v":0.03},null,0.03,0.04,0.06,0.06,0,0.05,0.02,0.02,0.04,7.0000000000000007E-2,2.5000000000000001E-2,null,null,null,"Royalty (nickel)",null,null,null,null,null,"%",0.03,0.04,0.06,0.06,0.03,null,null,null,null,null,0,0,0.05,0.05,0.02,0.02,0.02,null,0.04,0.05,null,7.0000000000000007E-2,null,2.5000000000000001E-2]
[null,null,"Royalty base: netback/gross","switch",{"$f":"INDEX(G31:Q31,Model!$E$884)","v":"net"},null,"net","gross","gross","gross","gross","gross","gross","gross","net","gross","gross",null,null,null,"Royalty base: netback/gross",null,null,null,null,null,"switch","net","gross","gross","gross","gross","gross","gross","gross","net","net","gross","gross","gross","gross","gross","gross","gross","gross","net","gross","gross","gross","gross","gross"]
[null,null,"Variable rate royalty - revenue based: see schedules 1-6 below, where schedule 1 is no tax","switch",{"$f":"INDEX(G32:Q32,Model!$E$884)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Variable rate royalty - revenue based: see schedules 1-6 below, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Variable rate royalty - price based: see schedules 1-6 below, where schedule 1 is no tax","switch",{"$f":"INDEX(G33:Q33,Model!$E$884)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Variable rate royalty - price based: see schedules 1-6 below, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,4,1,1,1]
[null,null,"Variable rate royalty - price based: not marginal=1, marginal=2","switch",{"$f":"INDEX(G34:Q34,Model!$E$884)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Variable rate royalty - price based: not marginal=1, marginal=2",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"South Africa variable rate royalty: off=0, on=1","switch",{"$f":"INDEX(G35:Q35,Model!$E$884)","v":0},null,0,0,0,0,1,0,0,0,0,0,0,null,null,null,"South Africa variable rate royalty: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Schedule: schedules 1-3 further below","switch",{"$f":"INDEX(G36:Q36,Model!$E$884)","v":1},null,1,1,1,1,2,1,1,1,1,1,1,null,null,null,"Schedule: schedules 1-3 further below",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,2,2,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Export duty/clearance fee","%",{"$f":"INDEX(G37:Q37,Model!$E$884)","v":0},null,0,0,0.01,0.01,0,0,0,0,0,0,0,null,null,null,"Export duty/clearance fee",null,null,null,null,null,"%",0,0,0.01,0.01,0,0,0,0,0,0,0,0,0.15,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating profit taxes"]
[null,null,"Operating profit tax: see schedules 1 to 6, where schedule 1 is no tax","switch",{"$f":"INDEX(G39:Q39,Model!$E$884)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Operating profit tax: see schedules 1 to 6, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,1,1,1,1,3,1]
[null,null,"DRC excess profits tax rate","%",{"$f":"INDEX(G40:Q40,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"DRC excess profits tax rate",null,null,null,null,null,"%",null,null,null,null,null,0.5]
[null,null,"Threshold","%",{"$f":"INDEX(G41:Q41,Model!$E$884)","v":0},null,0,0,{"$f":"INDEX($AB41:$BE41,I$16)","v":0},0,0,0,0,0,0,0,0,null,null,null,"Threshold",null,null,null,null,null,"%",null,null,null,null,null,0.25]
[null,null,"Corporate income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate income tax"]
[null,null,"Corporate income tax rate 1","%",{"$f":"INDEX(G43:Q43,Model!$E$884)","v":0.3},null,{"$f":"INDEX($AB43:$BE43,G$16)","v":0.3},0.3,0.3,0.3,0.28000000000000003,0.3,0.28000000000000003,0.34,0.35,0.3,0.3,null,null,null,"Corporate income tax rate 1",null,null,null,null,null,"%",0.3,0.3,0.3,0.3,0.27500000000000002,0.3,0.35,0.3,0.25,0.25,0,0.28000000000000003,0.3,0.3,0.28000000000000003,0.18,0.34,0.25,0.35,0.2,0,0.3,0.29499999999999998,0.3]
[null,null,"Corporate income tax rate 2","%",{"$f":"INDEX(G44:Q44,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Corporate income tax rate 2",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,0.3,0.3]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G45:Q45,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",null,null,null,null,null,null,null,null,16,4]
[null,null,"Exploration costs (expensed): immediate/deferred","switch",{"$f":"INDEX(G46:Q46,Model!$E$884)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Exploration costs (expensed): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred","deferred"]
[null,null,"Development costs - intangibles (expensed): immediate/deferred","switch",{"$f":"INDEX(G47:Q47,Model!$E$884)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Development costs - intangibles (expensed): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred","deferred"]
[null,null,"Development costs - tangibles (depreciated): immediate/deferred","switch",{"$f":"INDEX(G48:Q48,Model!$E$884)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Development costs - tangibles (depreciated): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred","deferred"]
[null,null,"Depreciation allowance (on tangible and replacement capital)","years",{"$f":"INDEX(G49:Q49,Model!$E$884)","v":1},null,1,5,5,5,1,4,1,17,16,5,20,null,null,null,"Depreciation allowance (on tangible and replacement capital)",null,null,null,null,null,"years",1,5,5,5,null,10,5,5,null,null,1,1,4,4,1,4,17,10,16,4,null,5,10,20]
[null,null,"Non-linear depreciation: off=0, on=1","switch",{"$f":"INDEX(G50:Q50,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Non-linear depreciation: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,1,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,null,"Tanzania additional capital allowance: yes=1, no=2","switch",{"$f":"INDEX(G51:Q51,Model!$E$884)","v":1},null,1,2,2,2,2,2,2,2,2,2,2,null,null,null,"Tanzania additional capital allowance: yes=1, no=2",null,null,null,null,null,"switch",1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Additional capital allowance rate","%",{"$f":"INDEX(G52:Q52,Model!$E$884)","v":0.15},null,0.15,0,0,0,0,0,0,0,0,0,0,null,null,null,"Additional capital allowance rate",null,null,null,null,null,"%",0.15]
[null,null,"Deductibility of royalty: yes=1, no=2","switch",{"$f":"INDEX(G53:Q53,Model!$E$884)","v":1},null,1,1,1,1,1,2,2,1,1,1,1,null,null,null,"Deductibility of royalty: yes=1, no=2",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,1,1,1,1,1,1,1,1]
[null,null,"Loss carry forward (time period): where 100 is indefinite carry forward","years",{"$f":"INDEX(G54:Q54,Model!$E$884)","v":100},null,100,100,100,100,100,10,100,100,5,5,100,null,null,null,"Loss carry forward (time period): where 100 is indefinite carry forward",null,null,null,null,null,"years",100,100,100,100,100,5,5,100,100,100,100,100,10,10,100,100,100,100,5,10,null,5,4,100]
[null,null,"Loss carry forward (annual income that losses can be utilised against)","%",{"$f":"INDEX(G55:Q55,Model!$E$884)","v":1},null,1,0.7,0.7,0.7,1,0.5,1,0.3,1,1,1,null,null,null,"Loss carry forward (annual income that losses can be utilised against)",null,null,null,null,null,"%",1,0.7,0.7,0.7,1,1,1,1,1,1,1,1,0.5,0.5,1,1,0.3,1,1,1,null,1,1,1]
[null,null,"Other variable rate profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other variable rate profit taxes"]
[null,null,"Resource rent tax rate","%",{"$f":"INDEX(G57:Q57,Model!$E$884)","v":0},null,{"$f":"INDEX($AB57:$BE57,G$16)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Resource rent tax rate",null,null,null,null,null,"%"]
[null,null,"Threshhold","%",{"$f":"INDEX(G58:Q58,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshhold",null,null,null,null,null,"%"]
[null,null,"CIT deductible; yes=1, no=2","switch",{"$f":"INDEX(G59:Q59,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"CIT deductible; yes=1, no=2",null,null,null,null,null,"switch"]
[null,null,"South Africa gold profit tax: off=0, on=1","switch",{"$f":"INDEX(G60:Q60,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"South Africa gold profit tax: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Parameter a",null,{"$f":"INDEX(G61:Q61,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Parameter a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,"Parameter b",null,{"$f":"INDEX(G62:Q62,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Parameter b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,"Zimbabwe additional profits tax: off=0, on=1","switch",{"$f":"INDEX(G63:Q63,Model!$E$884)","v":0},null,0,0,{"$f":"INDEX($AB63:$BE63,I$16)","v":0},0,0,0,0,0,0,0,0,null,null,null,"Zimbabwe additional profits tax: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,null,"Threshold for first accumulated net cash position","%",{"$f":"INDEX(G64:Q64,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshold for first accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,null,"Tax rate on first accumulated net cash position","%",{"$f":"INDEX(G65:Q65,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Tax rate on first accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2888]
[null,null,"Threshold for second accumulated net cash position","%",{"$f":"INDEX(G66:Q66,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshold for second accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[null,null,"Tax rate on second accumulated net cash position","%",{"$f":"INDEX(G67:Q67,Model!$E$884)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Tax rate on second accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27778000000000003]
[null,null,"Other profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other profit taxes"]
[null,null,"Interest withholding tax ","%",{"$f":"INDEX(G69:Q69,Model!$E$884)","v":0},null,{"$f":"INDEX($AB69:$BE69,G$16)","v":0},{"$f":"INDEX($AB69:$BE69,H$16)","v":0.1},0.1,0.1,0.15,0.2,0,0.15,0.2,0.1,0.1,null,null,null,"Interest withholding tax ",null,null,null,null,null,"%",0,0.1,0.1,0.1,6.25E-2,0,0.08,0.1,0.09,0.09,0.15,0.15,0.2,0.2,0,0,0.15,0.35,0.2,0.15,0.1,0.1,4.99E-2,0.1]
[null,null,"Dividend withholding tax","%",{"$f":"INDEX(G70:Q70,Model!$E$884)","v":0.1},null,{"$f":"INDEX($AB70:$BE70,G$16)","v":0.1},{"$f":"INDEX($AB70:$BE70,H$16)","v":0.1},0.1,0.1,0.2,0.2,0.15,0,0.2,0.1,0,null,null,null,"Dividend withholding tax",null,null,null,null,null,"%",0.1,0.1,0.1,0.1,6.25E-2,0.1,0.08,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.15,0.15,0,0.1,0.2,0.15,0.1,0.1,0.05,0]
[null,null,"State equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State equity"]
[null,null,"State equity share","%",{"$f":"INDEX(G72:Q72,Model!$E$884)","v":0},null,{"$f":"INDEX($AB72:$BE72,G$16)","v":0},{"$f":"INDEX($AB72:$BE72,H$16)","v":0},0.16,0.16,0,0,0,0,0,0,0,null,null,null,"State equity share",null,null,null,null,null,"%",0,0,0.16,0.16,0.1,0.1,0.1,0.15,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State equity to be paid for: yes=1, no=2","switch",{"$f":"INDEX(G73:Q73,Model!$E$884)","v":2},null,{"$f":"INDEX($AB73:$BE73,G$16)","v":2},{"$f":"INDEX($AB73:$BE73,H$16)","v":2},2,2,2,2,2,2,2,2,2,null,null,null,"State equity to be paid for: yes=1, no=2",null,null,null,null,null,"switch",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Other provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other provisions"]
[null,null,"Decommissioning provision: yes=1, no=2","switch",{"$f":"INDEX(G75:Q75,Model!$E$884)","v":0},null,{"$f":"INDEX($AB75:$BE75,G$16)","v":0},{"$f":"INDEX($AB75:$BE75,H$16)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"Decommissioning provision: yes=1, no=2",null,null,null,null,null,"switch"]
[null,null,"Commencement of decommissioning provision","% depletion",{"$f":"INDEX(G76:Q76,Model!$E$884)","v":0},null,{"$f":"INDEX($AB76:$BE76,G$16)","v":0},{"$f":"INDEX($AB76:$BE76,H$16)","v":0},0,0,0,{"$f":"INDEX($AB76:$BE76,L$16)","v":0},0,0,0,0,0,null,null,null,"Commencement of decommissioning provision",null,null,null,null,null,"% depletion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General","https://www.ey.com/gl/en/services/tax/international-tax/tax-alert-library#country",null,null,null,null,null,null,null,null,null,"https://thelawreviews.co.uk/edition/the-mining-law-review-edition-7/1175366/mining-burkina-faso",null,"https://www.pwc.com/gh/en/assets/pdf/2018-tax-facts-and-figures.pdf",null,null,"https://www.iied.org/malis-new-mining-law-improvement-fails-artisanal-miners","https://www.imf.org/external/pubs/ft/scr/2015/cr15244.pdf","https://www.imf.org/external/pubs/ft/scr/2015/cr15244.pdf","https://www.pwc.com/zm/en/assets/pdf/zambia-budget-2019.pdf","https://www.pwc.com/zm/en/assets/pdf/zambia-budget-2019.pdf","https://www.ey.com/Publication/vwLUAssets/ey-zimbabwe-budget-and-tax-facts11/$FILE/ey-zimbabwe-budget-and-tax-facts11.pdf","https://www.ey.com/Publication/vwLUAssets/ey-zimbabwe-budget-and-tax-facts11/$FILE/ey-zimbabwe-budget-and-tax-facts11.pdf","http://tozzinifreire.com.br/en/boletins/changes-to-the-cfem-the-brazilian-mining-royalty?utm_source=Mondaq&utm_medium=syndication&utm_campaign=View-Original","https://www2.deloitte.com/content/dam/Deloitte/global/Documents/Tax/dttl-tax-chilehighlights-2018.pdf","https://www.pwc.com/id/en/publications/assets/eumpublications/mining/Mining-Guide-2018.pdf","https://www2.deloitte.com/content/dam/Deloitte/kz/Documents/tax/other/Kazakhstan_Highlights_2018_To_practice.pdf",null,null,"http://www.bergbau-peru.com/fileadmin/ahk_peru_bergbau/PDF/EY-Peru-mining-metals-investment-guide_2017-2018.pdf","http://taxsummaries.pwc.com/ID/Australia-Corporate-Withholding-taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://fiscalite-miniere.ferdi.fr/en/tax-systems",null,null,null,null,null,null,null,null,null,"https://eiti.org/sites/default/files/documents/rapport_de_conciliation_itie_burkina_faso_2016_v_signee.pdf",null,"https://iclg.com/practice-areas/mining-laws-and-regulations/ghana#chaptercontent5",null,null,null,null,null,null,null,"http://www.mines.gov.zw/?q=mpd/57","http://www.mines.gov.zw/?q=mpd/57","https://www2.deloitte.com/content/dam/Deloitte/global/Documents/Tax/dttl-tax-brazilhighlights-2018.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import duty","https://www.export.gov/ccg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.zimra.co.zw/downloads/category/17-acts?download=181:income-tax-act-chapter-23-06-updated&start=20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WHT","http://taxsummaries.pwc.com/ID/Withholding-tax-(WHT)-rates"]
[]
[null,null,"Non-linear depreciation schedule"]
[]
[null,null,null,null,"Depreciation year 1",null,{"$f":"AB85","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 1",0.5]
[null,null,null,null,"Depreciation year 2",null,{"$f":"AB86","v":0.125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 2",0.125]
[null,null,null,null,"Depreciation year 3",null,5.3571428571428568E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 3",5.3571428571428568E-2]
[null,null,null,null,"Depreciation year 4",null,5.3571428571428568E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 4",5.3571428571428568E-2]
[null,null,null,null,"Depreciation year 5",null,5.3571428571428568E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 5",5.3571428571428568E-2]
[null,null,null,null,"Depreciation year 6",null,5.3571428571428568E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 6",5.3571428571428568E-2]
[null,null,null,null,"Depreciation year 7",null,5.3571428571428568E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 7",5.3571428571428568E-2]
[null,null,null,null,"Depreciation year 8",null,5.3571428571428568E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 8",5.3571428571428568E-2]
[null,null,null,null,"Depreciation year 9",null,5.3571428571428568E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 9",5.3571428571428568E-2]
[null,null,null,null,"Depreciation year 10",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 10",0]
[null,null,null,null,"Depreciation year 11",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 11",0]
[null,null,null,null,"Depreciation year 12",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 12",0]
[null,null,null,null,"Depreciation year 13",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 13",0]
[null,null,null,null,"Depreciation year 14",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 14",0]
[null,null,null,null,"Depreciation year 15",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 15",0]
[null,null,null,null,"Depreciation year 16",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 16",0]
[null,null,null,null,"Depreciation year 17",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 17",0]
[null,null,null,null,"Depreciation year 18",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 18",0]
[null,null,null,null,"Depreciation year 19",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 19",0]
[null,null,null,null,"Depreciation year 20",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation year 20",0]
[]
[null,null,"Variable rate taxes - schedules"]
[null,null,"\"Variable rate taxes\" are taxes whose rate depends on some economic measure such as the project's operating margin or commodity price."]
[]
[null,null,null,"Variable rate royalty on revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable rate royalty on revenue"]
[null,null,null,null,null,null,{"$f":"U110","v":"1 - No VRR"},null,{"$f":"W110","v":"2 - Custom"},null,{"$f":"Y110","v":"3 - Custom"},null,{"$f":"AA110","v":"4 - Custom"},null,{"$f":"AC110","v":"5 - Custom"},null,{"$f":"AE110","v":"6 - Custom"},null,null,null,"1 - No VRR",null,"2 - Custom",null,"3 - Custom",null,"4 - Custom",null,"5 - Custom",null,"6 - Custom"]
[null,null,"Bracket","Upper limit ($mm)","Marginal rate",null,"Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate",null,null,"Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate"]
[null,null,1,{"$f":"CHOOSE($E$32,G112,I112,K112,M112,O112,Q112)","v":0},{"$f":"CHOOSE($E$32,H112,J112,L112,N112,P112,R112)","v":0},null,{"$f":"U112","v":0},{"$f":"V112","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,2,{"$f":"CHOOSE($E$32,G113,I113,K113,M113,O113,Q113)","v":0},{"$f":"CHOOSE($E$32,H113,J113,L113,N113,P113,R113)","v":0},null,{"$f":"U113","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variable rate royalty on price",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable rate royalty on price"]
[null,null,null,null,null,null,{"$f":"U124","v":"1 - No VRR"},null,{"$f":"W124","v":"2 - Burkina Faso: gold"},null,{"$f":"Y124","v":"3 - Zambia: copper"},null,{"$f":"AA124","v":"4 - Kyrgyz Republic: gold"},null,{"$f":"AC124","v":"5 - Tanzania proposal: nickel"},null,{"$f":"AE124","v":"6 - Custom"},null,null,null,"1 - No VRR",null,"2 - Burkina Faso: gold",null,"3 - Zambia: copper",null,"4 - Kyrgyz Republic: gold",null,"5 - Tanzania proposal: nickel",null,"6 - Custom"]
[null,null,"Bracket",{"$f":"CHOOSE($E$33,G125,I125,K125,M125,O125,Q125)","v":"Lower limit ($/oz)"},"Marginal rate",null,{"$f":"U125","v":"Lower limit ($/oz)"},"Marginal rate",{"$f":"W125","v":"Lower limit ($/oz)"},"Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($ per t)","Marginal rate","Lower limit ($/oz)","Marginal rate",null,null,"Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($ per t)","Marginal rate","Lower limit ($/oz)","Marginal rate"]
[null,null,1,{"$f":"CHOOSE($E$33,G126,I126,K126,M126,O126,Q126)","v":0},{"$f":"CHOOSE($E$33,H126,J126,L126,N126,P126,R126)","v":0},null,{"$f":"U126","v":0},{"$f":"V126","v":0},0,0.03,0,5.5E-2,0,0.01,0,0.04,0,0,null,null,null,null,0,0.03,0,5.5E-2,0,0.01,0,0.04]
[null,null,2,{"$f":"CHOOSE($E$33,G127,I127,K127,M127,O127,Q127)","v":0},{"$f":"CHOOSE($E$33,H127,J127,L127,N127,P127,R127)","v":0},null,{"$f":"U127","v":0},0,1000,0.04,4500,6.5000000000000002E-2,1300,0.03,9000,0.05,0,0,null,null,null,null,1000,0.04,4500,6.5000000000000002E-2,1300,0.03,9000,0.05]
[null,null,3,0,0,null,0,0,1300,0.05,6000,7.4999999999999997E-2,1400,0.05,12000,0.06,0,0,null,null,null,null,1300,0.05,6000,7.4999999999999997E-2,1400,0.05,12000,0.06]
[null,null,4,0,0,null,0,0,50000,0.05,7500,0.1,1500,7.0000000000000007E-2,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,7500,0.1,1500,7.0000000000000007E-2,20000,7.0000000000000007E-2]
[null,null,5,0,0,null,0,0,50000,0.05,50000,0.1,1600,0.1,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,1600,0.1,20000,7.0000000000000007E-2]
[null,null,6,0,0,null,0,0,50000,0.05,50000,0.1,1700,0.13,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,1700,0.13,20000,7.0000000000000007E-2]
[null,null,7,0,0,null,0,0,50000,0.05,50000,0.1,1800,0.14000000000000001,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,1800,0.14000000000000001,20000,7.0000000000000007E-2]
[null,null,8,0,0,null,0,0,50000,0.05,50000,0.1,1900,0.15,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,1900,0.15,20000,7.0000000000000007E-2]
[null,null,9,0,0,null,0,0,50000,0.05,50000,0.1,2000,0.16,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2000,0.16,20000,7.0000000000000007E-2]
[null,null,10,0,0,null,0,0,50000,0.05,50000,0.1,2100,0.17,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2100,0.17,20000,7.0000000000000007E-2]
[null,null,11,0,0,null,0,0,50000,0.05,50000,0.1,2200,0.18,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2200,0.18,20000,7.0000000000000007E-2]
[null,null,12,0,0,null,0,0,50000,0.05,50000,0.1,2300,0.19,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2300,0.19,20000,7.0000000000000007E-2]
[null,null,13,0,0,null,0,0,50000,0.05,50000,0.1,2400,0.2,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2400,0.2,20000,7.0000000000000007E-2]
[null,null,14,0,0,null,0,0,50000,0.05,50000,0.1,3000,0.2,20000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,3000,0.2,20000,7.0000000000000007E-2]
[]
[null,null,null,"Operating profit tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating profit tax"]
[null,null,null,null,null,null,{"$f":"U142","v":"1 - No OPT"},null,{"$f":"W142","v":"2 - Chile"},null,{"$f":"Y142","v":"3 - Peru"},null,{"$f":"AA142","v":"4 - Custom"},null,{"$f":"AC142","v":"5 - Custom"},null,{"$f":"AE142","v":"6 - Custom"},null,null,null,"1 - No OPT",null,"2 - Chile",null,"3 - Peru",null,"4 - Custom",null,"5 - Custom",null,"6 - Custom"]
[null,null,"Bracket","Lower limit","Marginal rate",null,"Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate",null,null,"Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate"]
[null,null,1,{"$f":"CHOOSE($E$39,G144,I144,K144,M144,O144,Q144)","v":0},{"$f":"CHOOSE($E$39,H144,J144,L144,N144,P144,R144)","v":0},null,{"$f":"U144","v":0},{"$f":"V144","v":0},0,0.05,0,0.03,0,0,0,0,0,0,null,null,null,null,0,0.05,0,0.03]
[null,null,2,{"$f":"CHOOSE($E$39,G145,I145,K145,M145,O145,Q145)","v":0},{"$f":"CHOOSE($E$39,H145,J145,L145,N145,P145,R145)","v":0},null,{"$f":"U145","v":0},0,0.35,0.08,0.1,4.1500000000000002E-2,0,0,0,0,0,0,null,null,null,null,0.35,0.08,0.1,4.1500000000000002E-2]
[null,null,3,0,0,null,0,0,0.4,0.105,0.15,5.2999999999999999E-2,0,0,0,0,0,0,null,null,null,null,0.4,0.105,0.15,5.2999999999999999E-2]
[null,null,4,0,0,null,0,0,0.45,0.13,0.2,6.4500000000000002E-2,0,0,0,0,0,0,null,null,null,null,0.45,0.13,0.2,6.4500000000000002E-2]
[null,null,5,0,0,null,0,0,0.5,0.155,0.25,7.5999999999999998E-2,0,0,0,0,0,0,null,null,null,null,0.5,0.155,0.25,7.5999999999999998E-2]
[null,null,6,0,0,null,0,0,0.55000000000000004,0.18,0.3,8.7499999999999994E-2,0,0,0,0,0,0,null,null,null,null,0.55000000000000004,0.18,0.3,8.7499999999999994E-2]
[null,null,7,0,0,null,0,0,0.6,0.21,0.35,9.9000000000000005E-2,0,0,0,0,0,0,null,null,null,null,0.6,0.21,0.35,9.9000000000000005E-2]
[null,null,8,0,0,null,0,0,0.65,0.24,0.4,0.1105,0,0,0,0,0,0,null,null,null,null,0.65,0.24,0.4,0.1105]
[null,null,9,0,0,null,0,0,0.7,0.27500000000000002,0.45,0.122,0,0,0,0,0,0,null,null,null,null,0.7,0.27500000000000002,0.45,0.122]
[null,null,10,0,0,null,0,0,0.75,0.31,0.5,0.13350000000000001,0,0,0,0,0,0,null,null,null,null,0.75,0.31,0.5,0.13350000000000001]
[null,null,11,0,0,null,0,0,0.8,0.34499999999999997,0.55000000000000004,0.14499999999999999,0,0,0,0,0,0,null,null,null,null,0.8,0.34499999999999997,0.55000000000000004,0.14499999999999999]
[null,null,12,0,0,null,0,0,0.85,0.34499999999999997,0.6,0.1565,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.6,0.1565]
[null,null,13,0,0,null,0,0,0.85,0.34499999999999997,0.65,0.16800000000000001,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.65,0.16800000000000001]
[null,null,14,0,0,null,0,0,0.85,0.34499999999999997,0.7,0.17949999999999999,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.7,0.17949999999999999]
[null,null,15,0,0,null,0,0,0.85,0.34499999999999997,0.75,0.191,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.75,0.191]
[null,null,16,0,0,null,0,0,0.85,0.34499999999999997,0.8,0.2,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.8,0.2]
[null,null,17,0,0,null,0,{"$f":"V160","v":0},0.85,0.34499999999999997,0.85,0.20399999999999999,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.85,0.20399999999999999]
[]
[null,null,null,"South Africa variable rate royalty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa variable rate royalty"]
[null,null,null,null,"1 - Refined","2 - Unrefined","Alternative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Refined","2 - Unrefined","Alternative"]
[null,null,"Constant",null,{"$f":"W164","v":5.0000000000000001E-3},{"$f":"X164","v":5.0000000000000001E-3},0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant",null,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Factor",null,{"$f":"W165","v":12.5},9,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,12.5,9]
[null,null,"Rate cap",null,{"$f":"W166","v":0.05},7.0000000000000007E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate cap",null,0.05,7.0000000000000007E-2]
[]
[null,null,"Tax treaty assumptions"]
[]
[null,null,"Tax treaties reduce WHT rates to zero? (1 = statutory WHT rates, 0 = 0% rates)",null,1]
[]
[null,null,"Economic and financing assumptions"]
[]
[null,null,"Leverage","%",0.7]
[null,null,"Repayment period","years",5]
[null,null,"Real interest rate for debt financing","%",0.05]
[null,null,"Real interest rate for state equity carry","%",0]
[null,null,"Discount rate government","%",0.1]
[null,null,"Discount rate investor","%",0.125]
[null,null,"Inflation rate","%",0.02]
[]
[null,null,"Price assumptions"]
[]
[null,null,"Primary mineral price",{"$f":"\"$/\"&D196","v":"$/tonnes"},17000]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,"Price time series",{"$f":"\"$/\"&D196","v":"$/tonnes"},null,{"$f":"Mineral_price","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000},{"$f":"Model!$E$882","v":17000}]
[]
[null,null,"Primary mineral price in DRC feasibility study (for DRC excess profits tax)",{"$f":"\"$/\"&D196","v":"$/tonnes"},13600]
[]
[null,null,"Project assumptions (real values)"]
[]
[null,null,"SELECT PROJECT",null,"Large nickel mine",null,{"$f":"MATCH(E193,Lists!$D$3:$D$14,0)","v":1}]
[]
[null,"Total ",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"SUM(F196:BC196)","v":1450000},{"$f":"CHOOSE($G$193,C211,C223,C235)","v":"Production of Nickel"},"tonnes",null,{"$f":"CHOOSE($G$193,F211,F223,F235)","v":0},{"$f":"CHOOSE($G$193,G211,G223,G235)","v":0},25000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,942.5,"Transport post-fiscal point","$mm const",null,{"$f":"CHOOSE($G$193,F212,F224,F236)","v":0},0,16.25,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,16.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2827.5,"Processing and refining post-fiscal point","$mm const",null,0,0,48.75,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,48.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Exploration costs (expensable)","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Development costs - intangibles (expensable)","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2000,"Development costs - tangibles (depreciable)","$mm const",null,350,600,250,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,200,0,0,0,0,0,0,0,{"$f":"CHOOSE($G$193,AF216,AF228,AF240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,600,"Replacement capital costs (depreciable)","$mm const",null,0,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Decommissioning costs","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Associated mineral (proportion of Nickel value)","%",{"$f":"CHOOSE($G$193,E219,E231,E243)","v":0.15}]
[null,null,"Operating costs","$/tonnes",{"$f":"CHOOSE($G$193,E220,E232,E244)","v":5500}]
[]
[]
[null,null,"MINE PROFILES TO SELECT FROM"]
[]
[null,null,"Large nickel mine",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"\"Production of \"&C6","v":"Production of Nickel"},"tonnes",{"$f":"SUM(F211:BC211)","v":1450000},0,0,25000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transport post-fiscal point","$mm const",942.5,0,0,16.25,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,32.5,16.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Processing and refining post-fiscal point","$mm const",2827.5,0,0,48.75,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,97.5,48.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Exploration costs (expensable)","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - intangibles (expensable)","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - tangibles (depreciable)","$mm const",2000,350,600,250,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement capital costs (depreciable)","$mm const",600,0,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Decommissioning costs","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Associated mineral (proportion of \"&C6&\" value)\"","v":"Associated mineral (proportion of Nickel value)"},"%",0.15]
[null,null,"Operating costs","$/tonnes",5500]
[]
[null,null,"Small nickel mine",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"\"Production of \"&C6","v":"Production of Nickel"},"tonnes",{"$f":"SUM(F223:BC223)","v":220000},0,0,10000,25000,25000,25000,25000,25000,25000,25000,25000,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transport post-fiscal point","$mm const",143,0,0,6.5,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Processing and refining post-fiscal point","$mm const",429,0,0,19.5,48.75,48.75,48.75,48.75,48.75,48.75,48.75,48.75,19.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Exploration costs (expensable)","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - intangibles (expensable)","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - tangibles (depreciable)","$mm const",700,200,350,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement capital costs (depreciable)","$mm const",60,0,0,6,6,6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Decommissioning costs","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Associated mineral (proportion of \"&C6&\" value)\"","v":"Associated mineral (proportion of Nickel value)"},"%",0.1]
[null,null,"Operating costs","$/tonnes",5500]
[]
[null,null,"Customised profile",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"\"Production of \"&C6","v":"Production of Nickel"},"tonnes",{"$f":"SUM(F235:BC235)","v":0}]
[null,null,"Transport post-fiscal point","$mm const",0]
[null,null,"Processing and refining post-fiscal point","$mm const",0]
[null,null,"Exploration costs (expensable)","$mm const",0]
[null,null,"Development costs - intangibles (expensable)","$mm const",0]
[null,null,"Development costs - tangibles (depreciable)","$mm const",{"$f":"SUM(F240:BC240)","v":0}]
[null,null,"Replacement capital costs (depreciable)","$mm const",{"$f":"SUM(F241:BC241)","v":0}]
[null,null,"Decommissioning costs","$mm const",0]
[null,null,{"$f":"\"Associated mineral (proportion of \"&C6&\" value)\"","v":"Associated mineral (proportion of Nickel value)"},"%"]
[null,null,"Operating costs","$/tonnes"]
[]
[null,null,"Additional cost assumptions"]
[]
[null,null,"Opex",{"$f":"D205","v":"$/tonnes"},{"$f":"E205","v":5500}]
[]
[null,null,"Opex subject to import duty","%",0.5]
[null,null,"Capex subject to import duty","%",0.75]
[null,null,"Opex subject to VAT","%",0.5]
[null,null,"Capex subject to VAT","%",1]
[null,null,"Payroll costs (proportion of total opex)","%",0.25]

{"sheet":"Model","index":3,"n_rows":886,"n_cols":56,"rows_kept":886,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model"]
[]
[]
["Error check:"]
[{"$f":"AND(A$9:A$1048576)","v":true},null,null,null,"year",null,1,{"$f":"G6+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AM6+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,"Project cashflow"]
[]
[]
[null,null,null,"Project Pre-Tax Cash Flow: Real","year",null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G12:BD12)","v":1450000},"Production",{"$f":"Inputs!D196","v":"tonnes"},null,{"$f":"Inputs!F196","v":0},{"$f":"Inputs!G196","v":0},{"$f":"Inputs!H196","v":25000},{"$f":"Inputs!I196","v":50000},{"$f":"Inputs!J196","v":50000},{"$f":"Inputs!K196","v":50000},{"$f":"Inputs!L196","v":50000},{"$f":"Inputs!M196","v":50000},{"$f":"Inputs!N196","v":50000},{"$f":"Inputs!O196","v":50000},{"$f":"Inputs!P196","v":50000},{"$f":"Inputs!Q196","v":50000},{"$f":"Inputs!R196","v":50000},{"$f":"Inputs!S196","v":50000},{"$f":"Inputs!T196","v":50000},{"$f":"Inputs!U196","v":50000},{"$f":"Inputs!V196","v":50000},{"$f":"Inputs!W196","v":50000},{"$f":"Inputs!X196","v":50000},{"$f":"Inputs!Y196","v":50000},{"$f":"Inputs!Z196","v":50000},{"$f":"Inputs!AA196","v":50000},{"$f":"Inputs!AB196","v":50000},{"$f":"Inputs!AC196","v":50000},{"$f":"Inputs!AD196","v":50000},{"$f":"Inputs!AE196","v":50000},{"$f":"Inputs!AF196","v":50000},{"$f":"Inputs!AG196","v":50000},{"$f":"Inputs!AH196","v":50000},{"$f":"Inputs!AI196","v":50000},{"$f":"Inputs!AJ196","v":50000},{"$f":"Inputs!AK196","v":25000},{"$f":"Inputs!AL196","v":0},{"$f":"Inputs!AM196","v":0},{"$f":"Inputs!AN196","v":0},{"$f":"Inputs!AO196","v":0},{"$f":"Inputs!AP196","v":0},{"$f":"Inputs!AQ196","v":0},{"$f":"Inputs!AR196","v":0},{"$f":"Inputs!AS196","v":0},{"$f":"Inputs!AT196","v":0},{"$f":"Inputs!AU196","v":0},{"$f":"Inputs!AV196","v":0},{"$f":"Inputs!AW196","v":0},{"$f":"Inputs!AX196","v":0},{"$f":"Inputs!AY196","v":0},{"$f":"Inputs!AZ196","v":0},{"$f":"Inputs!BA196","v":0},{"$f":"Inputs!BB196","v":0},{"$f":"Inputs!BC196","v":0}]
[null,null,24650,"Primary revenue","$mm const",null,{"$f":"G12*Inputs!F187/1000000","v":0},{"$f":"H12*Inputs!G187/1000000","v":0},{"$f":"I12*Inputs!H187/1000000","v":425},{"$f":"J12*Inputs!I187/1000000","v":850},{"$f":"K12*Inputs!J187/1000000","v":850},{"$f":"L12*Inputs!K187/1000000","v":850},{"$f":"M12*Inputs!L187/1000000","v":850},{"$f":"N12*Inputs!M187/1000000","v":850},{"$f":"O12*Inputs!N187/1000000","v":850},{"$f":"P12*Inputs!O187/1000000","v":850},{"$f":"Q12*Inputs!P187/1000000","v":850},{"$f":"R12*Inputs!Q187/1000000","v":850},{"$f":"S12*Inputs!R187/1000000","v":850},{"$f":"T12*Inputs!S187/1000000","v":850},{"$f":"U12*Inputs!T187/1000000","v":850},{"$f":"V12*Inputs!U187/1000000","v":850},{"$f":"W12*Inputs!V187/1000000","v":850},{"$f":"X12*Inputs!W187/1000000","v":850},{"$f":"Y12*Inputs!X187/1000000","v":850},{"$f":"Z12*Inputs!Y187/1000000","v":850},{"$f":"AA12*Inputs!Z187/1000000","v":850},{"$f":"AB12*Inputs!AA187/1000000","v":850},{"$f":"AC12*Inputs!AB187/1000000","v":850},{"$f":"AD12*Inputs!AC187/1000000","v":850},{"$f":"AE12*Inputs!AD187/1000000","v":850},{"$f":"AF12*Inputs!AE187/1000000","v":850},{"$f":"AG12*Inputs!AF187/1000000","v":850},{"$f":"AH12*Inputs!AG187/1000000","v":850},{"$f":"AI12*Inputs!AH187/1000000","v":850},{"$f":"AJ12*Inputs!AI187/1000000","v":850},{"$f":"AK12*Inputs!AJ187/1000000","v":850},{"$f":"AL12*Inputs!AK187/1000000","v":425},{"$f":"AM12*Inputs!AL187/1000000","v":0},{"$f":"AN12*Inputs!AM187/1000000","v":0},{"$f":"AO12*Inputs!AN187/1000000","v":0},{"$f":"AP12*Inputs!AO187/1000000","v":0},{"$f":"AQ12*Inputs!AP187/1000000","v":0},{"$f":"AR12*Inputs!AQ187/1000000","v":0},{"$f":"AS12*Inputs!AR187/1000000","v":0},{"$f":"AT12*Inputs!AS187/1000000","v":0},{"$f":"AU12*Inputs!AT187/1000000","v":0},{"$f":"AV12*Inputs!AU187/1000000","v":0},{"$f":"AW12*Inputs!AV187/1000000","v":0},{"$f":"AX12*Inputs!AW187/1000000","v":0},{"$f":"AY12*Inputs!AX187/1000000","v":0},{"$f":"AZ12*Inputs!AY187/1000000","v":0},{"$f":"BA12*Inputs!AZ187/1000000","v":0},{"$f":"BB12*Inputs!BA187/1000000","v":0},{"$f":"BC12*Inputs!BB187/1000000","v":0},{"$f":"BD12*Inputs!BC187/1000000","v":0}]
[null,null,3697.5,"Co-produce revenue","$mm const",null,{"$f":"G13*Inputs!$E$204","v":0},{"$f":"H13*Inputs!$E$204","v":0},{"$f":"I13*Inputs!$E$204","v":63.75},{"$f":"J13*Inputs!$E$204","v":127.5},{"$f":"K13*Inputs!$E$204","v":127.5},{"$f":"L13*Inputs!$E$204","v":127.5},{"$f":"M13*Inputs!$E$204","v":127.5},{"$f":"N13*Inputs!$E$204","v":127.5},{"$f":"O13*Inputs!$E$204","v":127.5},{"$f":"P13*Inputs!$E$204","v":127.5},{"$f":"Q13*Inputs!$E$204","v":127.5},{"$f":"R13*Inputs!$E$204","v":127.5},{"$f":"S13*Inputs!$E$204","v":127.5},{"$f":"T13*Inputs!$E$204","v":127.5},{"$f":"U13*Inputs!$E$204","v":127.5},{"$f":"V13*Inputs!$E$204","v":127.5},{"$f":"W13*Inputs!$E$204","v":127.5},{"$f":"X13*Inputs!$E$204","v":127.5},{"$f":"Y13*Inputs!$E$204","v":127.5},{"$f":"Z13*Inputs!$E$204","v":127.5},{"$f":"AA13*Inputs!$E$204","v":127.5},{"$f":"AB13*Inputs!$E$204","v":127.5},{"$f":"AC13*Inputs!$E$204","v":127.5},{"$f":"AD13*Inputs!$E$204","v":127.5},{"$f":"AE13*Inputs!$E$204","v":127.5},{"$f":"AF13*Inputs!$E$204","v":127.5},{"$f":"AG13*Inputs!$E$204","v":127.5},{"$f":"AH13*Inputs!$E$204","v":127.5},{"$f":"AI13*Inputs!$E$204","v":127.5},{"$f":"AJ13*Inputs!$E$204","v":127.5},{"$f":"AK13*Inputs!$E$204","v":127.5},{"$f":"AL13*Inputs!$E$204","v":63.75},{"$f":"AM13*Inputs!$E$204","v":0},{"$f":"AN13*Inputs!$E$204","v":0},{"$f":"AO13*Inputs!$E$204","v":0},{"$f":"AP13*Inputs!$E$204","v":0},{"$f":"AQ13*Inputs!$E$204","v":0},{"$f":"AR13*Inputs!$E$204","v":0},{"$f":"AS13*Inputs!$E$204","v":0},{"$f":"AT13*Inputs!$E$204","v":0},{"$f":"AU13*Inputs!$E$204","v":0},{"$f":"AV13*Inputs!$E$204","v":0},{"$f":"AW13*Inputs!$E$204","v":0},{"$f":"AX13*Inputs!$E$204","v":0},{"$f":"AY13*Inputs!$E$204","v":0},{"$f":"AZ13*Inputs!$E$204","v":0},{"$f":"BA13*Inputs!$E$204","v":0},{"$f":"BB13*Inputs!$E$204","v":0},{"$f":"BC13*Inputs!$E$204","v":0},{"$f":"BD13*Inputs!$E$204","v":0}]
[null,null,28347.5,"Total gross revenue","$mm const",null,{"$f":"SUM(G13:G14)","v":0},{"$f":"SUM(H13:H14)","v":0},488.75,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,977.5,488.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3770,"Transport and processing post-fiscal point","$mm const",null,{"$f":"Inputs!F197+Inputs!F198","v":0},{"$f":"Inputs!G197+Inputs!G198","v":0},{"$f":"Inputs!H197+Inputs!H198","v":65},{"$f":"Inputs!I197+Inputs!I198","v":130},{"$f":"Inputs!J197+Inputs!J198","v":130},{"$f":"Inputs!K197+Inputs!K198","v":130},{"$f":"Inputs!L197+Inputs!L198","v":130},{"$f":"Inputs!M197+Inputs!M198","v":130},{"$f":"Inputs!N197+Inputs!N198","v":130},{"$f":"Inputs!O197+Inputs!O198","v":130},{"$f":"Inputs!P197+Inputs!P198","v":130},{"$f":"Inputs!Q197+Inputs!Q198","v":130},{"$f":"Inputs!R197+Inputs!R198","v":130},{"$f":"Inputs!S197+Inputs!S198","v":130},{"$f":"Inputs!T197+Inputs!T198","v":130},{"$f":"Inputs!U197+Inputs!U198","v":130},{"$f":"Inputs!V197+Inputs!V198","v":130},{"$f":"Inputs!W197+Inputs!W198","v":130},{"$f":"Inputs!X197+Inputs!X198","v":130},{"$f":"Inputs!Y197+Inputs!Y198","v":130},{"$f":"Inputs!Z197+Inputs!Z198","v":130},{"$f":"Inputs!AA197+Inputs!AA198","v":130},{"$f":"Inputs!AB197+Inputs!AB198","v":130},{"$f":"Inputs!AC197+Inputs!AC198","v":130},{"$f":"Inputs!AD197+Inputs!AD198","v":130},{"$f":"Inputs!AE197+Inputs!AE198","v":130},{"$f":"Inputs!AF197+Inputs!AF198","v":130},{"$f":"Inputs!AG197+Inputs!AG198","v":130},{"$f":"Inputs!AH197+Inputs!AH198","v":130},{"$f":"Inputs!AI197+Inputs!AI198","v":130},{"$f":"Inputs!AJ197+Inputs!AJ198","v":130},{"$f":"Inputs!AK197+Inputs!AK198","v":65},{"$f":"Inputs!AL197+Inputs!AL198","v":0},{"$f":"Inputs!AM197+Inputs!AM198","v":0},{"$f":"Inputs!AN197+Inputs!AN198","v":0},{"$f":"Inputs!AO197+Inputs!AO198","v":0},{"$f":"Inputs!AP197+Inputs!AP198","v":0},{"$f":"Inputs!AQ197+Inputs!AQ198","v":0},{"$f":"Inputs!AR197+Inputs!AR198","v":0},{"$f":"Inputs!AS197+Inputs!AS198","v":0},{"$f":"Inputs!AT197+Inputs!AT198","v":0},{"$f":"Inputs!AU197+Inputs!AU198","v":0},{"$f":"Inputs!AV197+Inputs!AV198","v":0},{"$f":"Inputs!AW197+Inputs!AW198","v":0},{"$f":"Inputs!AX197+Inputs!AX198","v":0},{"$f":"Inputs!AY197+Inputs!AY198","v":0},{"$f":"Inputs!AZ197+Inputs!AZ198","v":0},{"$f":"Inputs!BA197+Inputs!BA198","v":0},{"$f":"Inputs!BB197+Inputs!BB198","v":0},{"$f":"Inputs!BC197+Inputs!BC198","v":0}]
[{"$f":"ROUND(C17-(C15-C16),5)=0","v":true},null,{"$f":"SUM(G17:BD17)","v":24577.5},"Net revenue","$mm const",null,{"$f":"G15-G16","v":0},{"$f":"H15-H16","v":0},423.75,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,847.5,423.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs (expensed)","$mm const",null,{"$f":"Inputs!F199","v":0},{"$f":"Inputs!G199","v":0},{"$f":"Inputs!H199","v":0},{"$f":"Inputs!I199","v":0},{"$f":"Inputs!J199","v":0},{"$f":"Inputs!K199","v":0},{"$f":"Inputs!L199","v":0},{"$f":"Inputs!M199","v":0},{"$f":"Inputs!N199","v":0},{"$f":"Inputs!O199","v":0},{"$f":"Inputs!P199","v":0},{"$f":"Inputs!Q199","v":0},{"$f":"Inputs!R199","v":0},{"$f":"Inputs!S199","v":0},{"$f":"Inputs!T199","v":0},{"$f":"Inputs!U199","v":0},{"$f":"Inputs!V199","v":0},{"$f":"Inputs!W199","v":0},{"$f":"Inputs!X199","v":0},{"$f":"Inputs!Y199","v":0},{"$f":"Inputs!Z199","v":0},{"$f":"Inputs!AA199","v":0},{"$f":"Inputs!AB199","v":0},{"$f":"Inputs!AC199","v":0},{"$f":"Inputs!AD199","v":0},{"$f":"Inputs!AE199","v":0},{"$f":"Inputs!AF199","v":0},{"$f":"Inputs!AG199","v":0},{"$f":"Inputs!AH199","v":0},{"$f":"Inputs!AI199","v":0},{"$f":"Inputs!AJ199","v":0},{"$f":"Inputs!AK199","v":0},{"$f":"Inputs!AL199","v":0},{"$f":"Inputs!AM199","v":0},{"$f":"Inputs!AN199","v":0},{"$f":"Inputs!AO199","v":0},{"$f":"Inputs!AP199","v":0},{"$f":"Inputs!AQ199","v":0},{"$f":"Inputs!AR199","v":0},{"$f":"Inputs!AS199","v":0},{"$f":"Inputs!AT199","v":0},{"$f":"Inputs!AU199","v":0},{"$f":"Inputs!AV199","v":0},{"$f":"Inputs!AW199","v":0},{"$f":"Inputs!AX199","v":0},{"$f":"Inputs!AY199","v":0},{"$f":"Inputs!AZ199","v":0},{"$f":"Inputs!BA199","v":0},{"$f":"Inputs!BB199","v":0},{"$f":"Inputs!BC199","v":0}]
[null,null,0,"Development costs - intangibles (expensable)","$mm const",null,{"$f":"Inputs!F200","v":0},{"$f":"Inputs!G200","v":0},{"$f":"Inputs!H200","v":0},{"$f":"Inputs!I200","v":0},{"$f":"Inputs!J200","v":0},{"$f":"Inputs!K200","v":0},{"$f":"Inputs!L200","v":0},{"$f":"Inputs!M200","v":0},{"$f":"Inputs!N200","v":0},{"$f":"Inputs!O200","v":0},{"$f":"Inputs!P200","v":0},{"$f":"Inputs!Q200","v":0},{"$f":"Inputs!R200","v":0},{"$f":"Inputs!S200","v":0},{"$f":"Inputs!T200","v":0},{"$f":"Inputs!U200","v":0},{"$f":"Inputs!V200","v":0},{"$f":"Inputs!W200","v":0},{"$f":"Inputs!X200","v":0},{"$f":"Inputs!Y200","v":0},{"$f":"Inputs!Z200","v":0},{"$f":"Inputs!AA200","v":0},{"$f":"Inputs!AB200","v":0},{"$f":"Inputs!AC200","v":0},{"$f":"Inputs!AD200","v":0},{"$f":"Inputs!AE200","v":0},{"$f":"Inputs!AF200","v":0},{"$f":"Inputs!AG200","v":0},{"$f":"Inputs!AH200","v":0},{"$f":"Inputs!AI200","v":0},{"$f":"Inputs!AJ200","v":0},{"$f":"Inputs!AK200","v":0},{"$f":"Inputs!AL200","v":0},{"$f":"Inputs!AM200","v":0},{"$f":"Inputs!AN200","v":0},{"$f":"Inputs!AO200","v":0},{"$f":"Inputs!AP200","v":0},{"$f":"Inputs!AQ200","v":0},{"$f":"Inputs!AR200","v":0},{"$f":"Inputs!AS200","v":0},{"$f":"Inputs!AT200","v":0},{"$f":"Inputs!AU200","v":0},{"$f":"Inputs!AV200","v":0},{"$f":"Inputs!AW200","v":0},{"$f":"Inputs!AX200","v":0},{"$f":"Inputs!AY200","v":0},{"$f":"Inputs!AZ200","v":0},{"$f":"Inputs!BA200","v":0},{"$f":"Inputs!BB200","v":0},{"$f":"Inputs!BC200","v":0}]
[null,null,2000,"Development costs - tangibles (depreciable)","$mm const",null,{"$f":"Inputs!F201","v":350},{"$f":"Inputs!G201","v":600},{"$f":"Inputs!H201","v":250},{"$f":"Inputs!I201","v":0},{"$f":"Inputs!J201","v":0},{"$f":"Inputs!K201","v":0},{"$f":"Inputs!L201","v":0},{"$f":"Inputs!M201","v":0},{"$f":"Inputs!N201","v":0},{"$f":"Inputs!O201","v":0},{"$f":"Inputs!P201","v":0},{"$f":"Inputs!Q201","v":0},{"$f":"Inputs!R201","v":0},{"$f":"Inputs!S201","v":0},{"$f":"Inputs!T201","v":0},{"$f":"Inputs!U201","v":0},{"$f":"Inputs!V201","v":300},{"$f":"Inputs!W201","v":300},{"$f":"Inputs!X201","v":200},{"$f":"Inputs!Y201","v":0},{"$f":"Inputs!Z201","v":0},{"$f":"Inputs!AA201","v":0},{"$f":"Inputs!AB201","v":0},{"$f":"Inputs!AC201","v":0},{"$f":"Inputs!AD201","v":0},{"$f":"Inputs!AE201","v":0},{"$f":"Inputs!AF201","v":0},{"$f":"Inputs!AG201","v":0},{"$f":"Inputs!AH201","v":0},{"$f":"Inputs!AI201","v":0},{"$f":"Inputs!AJ201","v":0},{"$f":"Inputs!AK201","v":0},{"$f":"Inputs!AL201","v":0},{"$f":"Inputs!AM201","v":0},{"$f":"Inputs!AN201","v":0},{"$f":"Inputs!AO201","v":0},{"$f":"Inputs!AP201","v":0},{"$f":"Inputs!AQ201","v":0},{"$f":"Inputs!AR201","v":0},{"$f":"Inputs!AS201","v":0},{"$f":"Inputs!AT201","v":0},{"$f":"Inputs!AU201","v":0},{"$f":"Inputs!AV201","v":0},{"$f":"Inputs!AW201","v":0},{"$f":"Inputs!AX201","v":0},{"$f":"Inputs!AY201","v":0},{"$f":"Inputs!AZ201","v":0},{"$f":"Inputs!BA201","v":0},{"$f":"Inputs!BB201","v":0},{"$f":"Inputs!BC201","v":0}]
[null,null,600,"Replacement capital costs (depreciable)","$mm const",null,{"$f":"Inputs!F202","v":0},{"$f":"Inputs!G202","v":0},{"$f":"Inputs!H202","v":20},{"$f":"Inputs!I202","v":20},{"$f":"Inputs!J202","v":20},{"$f":"Inputs!K202","v":20},{"$f":"Inputs!L202","v":20},{"$f":"Inputs!M202","v":20},{"$f":"Inputs!N202","v":20},{"$f":"Inputs!O202","v":20},{"$f":"Inputs!P202","v":20},{"$f":"Inputs!Q202","v":20},{"$f":"Inputs!R202","v":20},{"$f":"Inputs!S202","v":20},{"$f":"Inputs!T202","v":20},{"$f":"Inputs!U202","v":20},{"$f":"Inputs!V202","v":20},{"$f":"Inputs!W202","v":20},{"$f":"Inputs!X202","v":20},{"$f":"Inputs!Y202","v":20},{"$f":"Inputs!Z202","v":20},{"$f":"Inputs!AA202","v":20},{"$f":"Inputs!AB202","v":20},{"$f":"Inputs!AC202","v":20},{"$f":"Inputs!AD202","v":20},{"$f":"Inputs!AE202","v":20},{"$f":"Inputs!AF202","v":20},{"$f":"Inputs!AG202","v":20},{"$f":"Inputs!AH202","v":20},{"$f":"Inputs!AI202","v":20},{"$f":"Inputs!AJ202","v":20},{"$f":"Inputs!AK202","v":20},{"$f":"Inputs!AL202","v":0},{"$f":"Inputs!AM202","v":0},{"$f":"Inputs!AN202","v":0},{"$f":"Inputs!AO202","v":0},{"$f":"Inputs!AP202","v":0},{"$f":"Inputs!AQ202","v":0},{"$f":"Inputs!AR202","v":0},{"$f":"Inputs!AS202","v":0},{"$f":"Inputs!AT202","v":0},{"$f":"Inputs!AU202","v":0},{"$f":"Inputs!AV202","v":0},{"$f":"Inputs!AW202","v":0},{"$f":"Inputs!AX202","v":0},{"$f":"Inputs!AY202","v":0},{"$f":"Inputs!AZ202","v":0},{"$f":"Inputs!BA202","v":0},{"$f":"Inputs!BB202","v":0},{"$f":"Inputs!BC202","v":0}]
[null,null,{"$f":"SUM(G22:BD22)","v":7975},"Operating costs","$mm const",null,{"$f":"$E$883*G$12/1000000","v":0},0,137.5,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,275,137.5,{"$f":"$E$883*AM$12/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning costs","$mm const",null,{"$f":"Inputs!F203","v":0},{"$f":"Inputs!G203","v":0},{"$f":"Inputs!H203","v":0},{"$f":"Inputs!I203","v":0},{"$f":"Inputs!J203","v":0},{"$f":"Inputs!K203","v":0},{"$f":"Inputs!L203","v":0},{"$f":"Inputs!M203","v":0},{"$f":"Inputs!N203","v":0},{"$f":"Inputs!O203","v":0},{"$f":"Inputs!P203","v":0},{"$f":"Inputs!Q203","v":0},{"$f":"Inputs!R203","v":0},{"$f":"Inputs!S203","v":0},{"$f":"Inputs!T203","v":0},{"$f":"Inputs!U203","v":0},{"$f":"Inputs!V203","v":0},{"$f":"Inputs!W203","v":0},{"$f":"Inputs!X203","v":0},{"$f":"Inputs!Y203","v":0},{"$f":"Inputs!Z203","v":0},{"$f":"Inputs!AA203","v":0},{"$f":"Inputs!AB203","v":0},{"$f":"Inputs!AC203","v":0},{"$f":"Inputs!AD203","v":0},{"$f":"Inputs!AE203","v":0},{"$f":"Inputs!AF203","v":0},{"$f":"Inputs!AG203","v":0},{"$f":"Inputs!AH203","v":0},{"$f":"Inputs!AI203","v":0},{"$f":"Inputs!AJ203","v":0},{"$f":"Inputs!AK203","v":0},{"$f":"Inputs!AL203","v":0},{"$f":"Inputs!AM203","v":0},{"$f":"Inputs!AN203","v":0},{"$f":"Inputs!AO203","v":0},{"$f":"Inputs!AP203","v":0},{"$f":"Inputs!AQ203","v":0},{"$f":"Inputs!AR203","v":0},{"$f":"Inputs!AS203","v":0},{"$f":"Inputs!AT203","v":0},{"$f":"Inputs!AU203","v":0},{"$f":"Inputs!AV203","v":0},{"$f":"Inputs!AW203","v":0},{"$f":"Inputs!AX203","v":0},{"$f":"Inputs!AY203","v":0},{"$f":"Inputs!AZ203","v":0},{"$f":"Inputs!BA203","v":0},{"$f":"Inputs!BB203","v":0},{"$f":"Inputs!BC203","v":0}]
[null,null,{"$f":"SUM(G24:BD24)","v":10575},"Total costs","$mm const",null,{"$f":"SUM(G18:G23)","v":350},{"$f":"SUM(H18:H23)","v":600},407.5,295,295,295,295,295,295,295,295,295,295,295,295,295,595,595,495,295,295,295,295,295,295,295,295,295,295,295,295,157.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C25-(C17-SUM(C18:C23)),5)=0","v":true},null,{"$f":"SUM(G25:BD25)","v":14002.5},"Project pre-tax, pre-royalty, customs cash flows","$mm const",null,{"$f":"G17-G24","v":-350},-600,16.25,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,252.5,252.5,352.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,266.25,{"$f":"AM17-AM24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IFERROR(IRR($G25:BD25),0)","v":0.37416329513313262},"Internal rate of return (real)","%",null,{"$f":"IFERROR(IRR($G25:G25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:H25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:I25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:J25),\"--\")","v":-0.1985783144197879},{"$f":"IFERROR(IRR($G25:K25),\"--\")","v":5.9978073126756515E-2},{"$f":"IFERROR(IRR($G25:L25),\"--\")","v":0.18665509616127207},{"$f":"IFERROR(IRR($G25:M25),\"--\")","v":0.25639547687204645},{"$f":"IFERROR(IRR($G25:N25),\"--\")","v":0.29765726024365824},{"$f":"IFERROR(IRR($G25:O25),\"--\")","v":0.32331367899654961},{"$f":"IFERROR(IRR($G25:P25),\"--\")","v":0.33985264200487353},{"$f":"IFERROR(IRR($G25:Q25),\"--\")","v":0.35080554680950926},{"$f":"IFERROR(IRR($G25:R25),\"--\")","v":0.35820963687667318},{"$f":"IFERROR(IRR($G25:S25),\"--\")","v":0.36329473288480929},{"$f":"IFERROR(IRR($G25:T25),\"--\")","v":0.36683051661722632},{"$f":"IFERROR(IRR($G25:U25),\"--\")","v":0.36931288565248344},{"$f":"IFERROR(IRR($G25:V25),\"--\")","v":0.37106894789929834},{"$f":"IFERROR(IRR($G25:W25),\"--\")","v":0.37164340117850236},{"$f":"IFERROR(IRR($G25:X25),\"--\")","v":0.37205854022788021},{"$f":"IFERROR(IRR($G25:Y25),\"--\")","v":0.37247754612592776},{"$f":"IFERROR(IRR($G25:Z25),\"--\")","v":0.37295163586110869},{"$f":"IFERROR(IRR($G25:AA25),\"--\")","v":0.37329385564209017},{"$f":"IFERROR(IRR($G25:AB25),\"--\")","v":0.37354133773270237},{"$f":"IFERROR(IRR($G25:AC25),\"--\")","v":0.3737205639507255},{"$f":"IFERROR(IRR($G25:AD25),\"--\")","v":0.37385050329363034},{"$f":"IFERROR(IRR($G25:AE25),\"--\")","v":0.37394479061838903},{"$f":"IFERROR(IRR($G25:AF25),\"--\")","v":0.374013253470179},{"$f":"IFERROR(IRR($G25:AG25),\"--\")","v":0.37406299049048797},{"$f":"IFERROR(IRR($G25:AH25),\"--\")","v":0.37409913783061066},{"$f":"IFERROR(IRR($G25:AI25),\"--\")","v":0.37412541659343734},{"$f":"IFERROR(IRR($G25:AJ25),\"--\")","v":0.374144525448044},{"$f":"IFERROR(IRR($G25:AK25),\"--\")","v":0.37415842311115077},{"$f":"IFERROR(IRR($G25:AL25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AM25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AN25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AO25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AP25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AQ25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AR25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AS25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AT25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AU25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AV25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AW25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AX25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AY25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:AZ25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:BA25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:BB25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:BC25),\"--\")","v":0.37416329513313262},{"$f":"IFERROR(IRR($G25:BD25),\"--\")","v":0.37416329513313262}]
[null,null,{"$f":"NPV(Inputs!$E$178,$H$25:$BD$25)+$G$25","v":3220.7185275461484},{"$f":"\"Project pre-tax cash flows NPV\"&Inputs!$E$178*100","v":"Project pre-tax cash flows NPV10"},"$mm const"]
[]
[null,null,null,"Flags"]
[null,null,{"$f":"MAX(G31:BD31)","v":50},"Project years","years",null,{"$f":"(SUM($G$12:G24)>0)*1+F31","v":1},{"$f":"(SUM($G$12:H24)>0)*1+G31","v":2},{"$f":"(SUM($G$12:I24)>0)*1+H31","v":3},{"$f":"(SUM($G$12:J24)>0)*1+I31","v":4},{"$f":"(SUM($G$12:K24)>0)*1+J31","v":5},{"$f":"(SUM($G$12:L24)>0)*1+K31","v":6},{"$f":"(SUM($G$12:M24)>0)*1+L31","v":7},{"$f":"(SUM($G$12:N24)>0)*1+M31","v":8},{"$f":"(SUM($G$12:O24)>0)*1+N31","v":9},{"$f":"(SUM($G$12:P24)>0)*1+O31","v":10},{"$f":"(SUM($G$12:Q24)>0)*1+P31","v":11},{"$f":"(SUM($G$12:R24)>0)*1+Q31","v":12},{"$f":"(SUM($G$12:S24)>0)*1+R31","v":13},{"$f":"(SUM($G$12:T24)>0)*1+S31","v":14},{"$f":"(SUM($G$12:U24)>0)*1+T31","v":15},{"$f":"(SUM($G$12:V24)>0)*1+U31","v":16},{"$f":"(SUM($G$12:W24)>0)*1+V31","v":17},{"$f":"(SUM($G$12:X24)>0)*1+W31","v":18},{"$f":"(SUM($G$12:Y24)>0)*1+X31","v":19},{"$f":"(SUM($G$12:Z24)>0)*1+Y31","v":20},{"$f":"(SUM($G$12:AA24)>0)*1+Z31","v":21},{"$f":"(SUM($G$12:AB24)>0)*1+AA31","v":22},{"$f":"(SUM($G$12:AC24)>0)*1+AB31","v":23},{"$f":"(SUM($G$12:AD24)>0)*1+AC31","v":24},{"$f":"(SUM($G$12:AE24)>0)*1+AD31","v":25},{"$f":"(SUM($G$12:AF24)>0)*1+AE31","v":26},{"$f":"(SUM($G$12:AG24)>0)*1+AF31","v":27},{"$f":"(SUM($G$12:AH24)>0)*1+AG31","v":28},{"$f":"(SUM($G$12:AI24)>0)*1+AH31","v":29},{"$f":"(SUM($G$12:AJ24)>0)*1+AI31","v":30},{"$f":"(SUM($G$12:AK24)>0)*1+AJ31","v":31},{"$f":"(SUM($G$12:AL24)>0)*1+AK31","v":32},{"$f":"(SUM($G$12:AM24)>0)*1+AL31","v":33},{"$f":"(SUM($G$12:AN24)>0)*1+AM31","v":34},{"$f":"(SUM($G$12:AO24)>0)*1+AN31","v":35},{"$f":"(SUM($G$12:AP24)>0)*1+AO31","v":36},{"$f":"(SUM($G$12:AQ24)>0)*1+AP31","v":37},{"$f":"(SUM($G$12:AR24)>0)*1+AQ31","v":38},{"$f":"(SUM($G$12:AS24)>0)*1+AR31","v":39},{"$f":"(SUM($G$12:AT24)>0)*1+AS31","v":40},{"$f":"(SUM($G$12:AU24)>0)*1+AT31","v":41},{"$f":"(SUM($G$12:AV24)>0)*1+AU31","v":42},{"$f":"(SUM($G$12:AW24)>0)*1+AV31","v":43},{"$f":"(SUM($G$12:AX24)>0)*1+AW31","v":44},{"$f":"(SUM($G$12:AY24)>0)*1+AX31","v":45},{"$f":"(SUM($G$12:AZ24)>0)*1+AY31","v":46},{"$f":"(SUM($G$12:BA24)>0)*1+AZ31","v":47},{"$f":"(SUM($G$12:BB24)>0)*1+BA31","v":48},{"$f":"(SUM($G$12:BC24)>0)*1+BB31","v":49},{"$f":"(SUM($G$12:BD24)>0)*1+BC31","v":50}]
[null,null,{"$f":"MAX(G32:BD32)","v":30},"Production year","years",null,{"$f":"OR(G12>0,AND(SUM($G$12:G12)>0,SUM(H12:$BD$12)>0))*(1+F32)","v":0},{"$f":"OR(H12>0,AND(SUM($G$12:H12)>0,SUM(I12:$BD$12)>0))*(1+G32)","v":0},{"$f":"OR(I12>0,AND(SUM($G$12:I12)>0,SUM(J12:$BD$12)>0))*(1+H32)","v":1},{"$f":"OR(J12>0,AND(SUM($G$12:J12)>0,SUM(K12:$BD$12)>0))*(1+I32)","v":2},{"$f":"OR(K12>0,AND(SUM($G$12:K12)>0,SUM(L12:$BD$12)>0))*(1+J32)","v":3},{"$f":"OR(L12>0,AND(SUM($G$12:L12)>0,SUM(M12:$BD$12)>0))*(1+K32)","v":4},{"$f":"OR(M12>0,AND(SUM($G$12:M12)>0,SUM(N12:$BD$12)>0))*(1+L32)","v":5},{"$f":"OR(N12>0,AND(SUM($G$12:N12)>0,SUM(O12:$BD$12)>0))*(1+M32)","v":6},{"$f":"OR(O12>0,AND(SUM($G$12:O12)>0,SUM(P12:$BD$12)>0))*(1+N32)","v":7},{"$f":"OR(P12>0,AND(SUM($G$12:P12)>0,SUM(Q12:$BD$12)>0))*(1+O32)","v":8},{"$f":"OR(Q12>0,AND(SUM($G$12:Q12)>0,SUM(R12:$BD$12)>0))*(1+P32)","v":9},{"$f":"OR(R12>0,AND(SUM($G$12:R12)>0,SUM(S12:$BD$12)>0))*(1+Q32)","v":10},{"$f":"OR(S12>0,AND(SUM($G$12:S12)>0,SUM(T12:$BD$12)>0))*(1+R32)","v":11},{"$f":"OR(T12>0,AND(SUM($G$12:T12)>0,SUM(U12:$BD$12)>0))*(1+S32)","v":12},{"$f":"OR(U12>0,AND(SUM($G$12:U12)>0,SUM(V12:$BD$12)>0))*(1+T32)","v":13},{"$f":"OR(V12>0,AND(SUM($G$12:V12)>0,SUM(W12:$BD$12)>0))*(1+U32)","v":14},{"$f":"OR(W12>0,AND(SUM($G$12:W12)>0,SUM(X12:$BD$12)>0))*(1+V32)","v":15},{"$f":"OR(X12>0,AND(SUM($G$12:X12)>0,SUM(Y12:$BD$12)>0))*(1+W32)","v":16},{"$f":"OR(Y12>0,AND(SUM($G$12:Y12)>0,SUM(Z12:$BD$12)>0))*(1+X32)","v":17},{"$f":"OR(Z12>0,AND(SUM($G$12:Z12)>0,SUM(AA12:$BD$12)>0))*(1+Y32)","v":18},{"$f":"OR(AA12>0,AND(SUM($G$12:AA12)>0,SUM(AB12:$BD$12)>0))*(1+Z32)","v":19},{"$f":"OR(AB12>0,AND(SUM($G$12:AB12)>0,SUM(AC12:$BD$12)>0))*(1+AA32)","v":20},{"$f":"OR(AC12>0,AND(SUM($G$12:AC12)>0,SUM(AD12:$BD$12)>0))*(1+AB32)","v":21},{"$f":"OR(AD12>0,AND(SUM($G$12:AD12)>0,SUM(AE12:$BD$12)>0))*(1+AC32)","v":22},{"$f":"OR(AE12>0,AND(SUM($G$12:AE12)>0,SUM(AF12:$BD$12)>0))*(1+AD32)","v":23},{"$f":"OR(AF12>0,AND(SUM($G$12:AF12)>0,SUM(AG12:$BD$12)>0))*(1+AE32)","v":24},{"$f":"OR(AG12>0,AND(SUM($G$12:AG12)>0,SUM(AH12:$BD$12)>0))*(1+AF32)","v":25},{"$f":"OR(AH12>0,AND(SUM($G$12:AH12)>0,SUM(AI12:$BD$12)>0))*(1+AG32)","v":26},{"$f":"OR(AI12>0,AND(SUM($G$12:AI12)>0,SUM(AJ12:$BD$12)>0))*(1+AH32)","v":27},{"$f":"OR(AJ12>0,AND(SUM($G$12:AJ12)>0,SUM(AK12:$BD$12)>0))*(1+AI32)","v":28},{"$f":"OR(AK12>0,AND(SUM($G$12:AK12)>0,SUM(AL12:$BD$12)>0))*(1+AJ32)","v":29},{"$f":"OR(AL12>0,AND(SUM($G$12:AL12)>0,SUM(AM12:$BD$12)>0))*(1+AK32)","v":30},{"$f":"OR(AM12>0,AND(SUM($G$12:AM12)>0,SUM(AN12:$BD$12)>0))*(1+AL32)","v":0},{"$f":"OR(AN12>0,AND(SUM($G$12:AN12)>0,SUM(AO12:$BD$12)>0))*(1+AM32)","v":0},{"$f":"OR(AO12>0,AND(SUM($G$12:AO12)>0,SUM(AP12:$BD$12)>0))*(1+AN32)","v":0},{"$f":"OR(AP12>0,AND(SUM($G$12:AP12)>0,SUM(AQ12:$BD$12)>0))*(1+AO32)","v":0},{"$f":"OR(AQ12>0,AND(SUM($G$12:AQ12)>0,SUM(AR12:$BD$12)>0))*(1+AP32)","v":0},{"$f":"OR(AR12>0,AND(SUM($G$12:AR12)>0,SUM(AS12:$BD$12)>0))*(1+AQ32)","v":0},{"$f":"OR(AS12>0,AND(SUM($G$12:AS12)>0,SUM(AT12:$BD$12)>0))*(1+AR32)","v":0},{"$f":"OR(AT12>0,AND(SUM($G$12:AT12)>0,SUM(AU12:$BD$12)>0))*(1+AS32)","v":0},{"$f":"OR(AU12>0,AND(SUM($G$12:AU12)>0,SUM(AV12:$BD$12)>0))*(1+AT32)","v":0},{"$f":"OR(AV12>0,AND(SUM($G$12:AV12)>0,SUM(AW12:$BD$12)>0))*(1+AU32)","v":0},{"$f":"OR(AW12>0,AND(SUM($G$12:AW12)>0,SUM(AX12:$BD$12)>0))*(1+AV32)","v":0},{"$f":"OR(AX12>0,AND(SUM($G$12:AX12)>0,SUM(AY12:$BD$12)>0))*(1+AW32)","v":0},{"$f":"OR(AY12>0,AND(SUM($G$12:AY12)>0,SUM(AZ12:$BD$12)>0))*(1+AX32)","v":0},{"$f":"OR(AZ12>0,AND(SUM($G$12:AZ12)>0,SUM(BA12:$BD$12)>0))*(1+AY32)","v":0},{"$f":"OR(BA12>0,AND(SUM($G$12:BA12)>0,SUM(BB12:$BD$12)>0))*(1+AZ32)","v":0},{"$f":"OR(BB12>0,AND(SUM($G$12:BB12)>0,SUM(BC12:$BD$12)>0))*(1+BA32)","v":0},{"$f":"OR(BC12>0,AND(SUM($G$12:BC12)>0,SUM(BD12:$BD$12)>0))*(1+BB32)","v":0},{"$f":"OR(BD12>0,AND(SUM($G$12:BD12)>0,SUM($BD12:BE$12)>0))*(1+BC32)","v":0}]
[null,null,{"$f":"MAX(G33:BD33)","v":30},"Remaining production years","years",null,{"$f":"($C$32-G32+1)*(G12>0)","v":0},0,30,29,28,27,26,25,24,23,22,21,20,19,{"$f":"($C$32-U32+1)*(U12>0)","v":18},17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,{"$f":"($C$32-AM32+1)*(AM12>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G34:BD34)","v":3},"Year production starts","years",null,{"$f":"IF(G32=1,G31,0)","v":0},{"$f":"IF(H32=1,H31,0)","v":0},3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Payback period"]
[null,null,{"$f":"MAX(G37:BD37)","v":552.5},"Project pre-tax cash flow","$mm const",null,{"$f":"G25","v":-350},-600,16.25,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,252.5,252.5,352.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,266.25,{"$f":"AM25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G38:BD38)","v":14002.5},"Cumulative project pre-tax cash flow","$mm const",null,{"$f":"G37+F38","v":-350},-950,-933.75,-381.25,171.25,723.75,1276.25,1828.75,2381.25,2933.75,3486.25,4038.75,4591.25,5143.75,5696.25,6248.75,6501.25,6753.75,7106.25,7658.75,8211.25,8763.75,9316.25,9868.75,10421.25,10973.75,11526.25,12078.75,12631.25,13183.75,13736.25,14002.5,{"$f":"AM37+AL38","v":14002.5},14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5,14002.5]
[null,null,{"$f":"MAX(G39:BD39)","v":4.6900452488687785},"Payback period","years",null,{"$f":"IF(AND(G38<=0,H38>0),G31+(-G38/H37),0)","v":0},0,0,4.6900452488687785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM38<=0,AN38>0),AM31+(-AM38/AN37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation"]
[null,null,null,"Inflation index","index",null,{"$f":"IF(Inputs!F$195=1,1,(1+Inputs!$E$180)^(Inputs!F$195-1))","v":1},{"$f":"IF(Inputs!G$195=1,1,(1+Inputs!$E$180)^(Inputs!G$195-1))","v":1.02},{"$f":"IF(Inputs!H$195=1,1,(1+Inputs!$E$180)^(Inputs!H$195-1))","v":1.0404},{"$f":"IF(Inputs!I$195=1,1,(1+Inputs!$E$180)^(Inputs!I$195-1))","v":1.0612079999999999},{"$f":"IF(Inputs!J$195=1,1,(1+Inputs!$E$180)^(Inputs!J$195-1))","v":1.08243216},{"$f":"IF(Inputs!K$195=1,1,(1+Inputs!$E$180)^(Inputs!K$195-1))","v":1.1040808032},{"$f":"IF(Inputs!L$195=1,1,(1+Inputs!$E$180)^(Inputs!L$195-1))","v":1.1261624192640001},{"$f":"IF(Inputs!M$195=1,1,(1+Inputs!$E$180)^(Inputs!M$195-1))","v":1.1486856676492798},{"$f":"IF(Inputs!N$195=1,1,(1+Inputs!$E$180)^(Inputs!N$195-1))","v":1.1716593810022655},{"$f":"IF(Inputs!O$195=1,1,(1+Inputs!$E$180)^(Inputs!O$195-1))","v":1.1950925686223108},{"$f":"IF(Inputs!P$195=1,1,(1+Inputs!$E$180)^(Inputs!P$195-1))","v":1.2189944199947571},{"$f":"IF(Inputs!Q$195=1,1,(1+Inputs!$E$180)^(Inputs!Q$195-1))","v":1.243374308394652},{"$f":"IF(Inputs!R$195=1,1,(1+Inputs!$E$180)^(Inputs!R$195-1))","v":1.2682417945625453},{"$f":"IF(Inputs!S$195=1,1,(1+Inputs!$E$180)^(Inputs!S$195-1))","v":1.2936066304537961},{"$f":"IF(Inputs!T$195=1,1,(1+Inputs!$E$180)^(Inputs!T$195-1))","v":1.3194787630628722},{"$f":"IF(Inputs!U$195=1,1,(1+Inputs!$E$180)^(Inputs!U$195-1))","v":1.3458683383241292},{"$f":"IF(Inputs!V$195=1,1,(1+Inputs!$E$180)^(Inputs!V$195-1))","v":1.372785705090612},{"$f":"IF(Inputs!W$195=1,1,(1+Inputs!$E$180)^(Inputs!W$195-1))","v":1.4002414191924244},{"$f":"IF(Inputs!X$195=1,1,(1+Inputs!$E$180)^(Inputs!X$195-1))","v":1.4282462475762727},{"$f":"IF(Inputs!Y$195=1,1,(1+Inputs!$E$180)^(Inputs!Y$195-1))","v":1.4568111725277981},{"$f":"IF(Inputs!Z$195=1,1,(1+Inputs!$E$180)^(Inputs!Z$195-1))","v":1.4859473959783542},{"$f":"IF(Inputs!AA$195=1,1,(1+Inputs!$E$180)^(Inputs!AA$195-1))","v":1.5156663438979212},{"$f":"IF(Inputs!AB$195=1,1,(1+Inputs!$E$180)^(Inputs!AB$195-1))","v":1.5459796707758797},{"$f":"IF(Inputs!AC$195=1,1,(1+Inputs!$E$180)^(Inputs!AC$195-1))","v":1.576899264191397},{"$f":"IF(Inputs!AD$195=1,1,(1+Inputs!$E$180)^(Inputs!AD$195-1))","v":1.608437249475225},{"$f":"IF(Inputs!AE$195=1,1,(1+Inputs!$E$180)^(Inputs!AE$195-1))","v":1.6406059944647295},{"$f":"IF(Inputs!AF$195=1,1,(1+Inputs!$E$180)^(Inputs!AF$195-1))","v":1.6734181143540243},{"$f":"IF(Inputs!AG$195=1,1,(1+Inputs!$E$180)^(Inputs!AG$195-1))","v":1.7068864766411045},{"$f":"IF(Inputs!AH$195=1,1,(1+Inputs!$E$180)^(Inputs!AH$195-1))","v":1.7410242061739269},{"$f":"IF(Inputs!AI$195=1,1,(1+Inputs!$E$180)^(Inputs!AI$195-1))","v":1.7758446902974052},{"$f":"IF(Inputs!AJ$195=1,1,(1+Inputs!$E$180)^(Inputs!AJ$195-1))","v":1.8113615841033535},{"$f":"IF(Inputs!AK$195=1,1,(1+Inputs!$E$180)^(Inputs!AK$195-1))","v":1.8475888157854201},{"$f":"IF(Inputs!AL$195=1,1,(1+Inputs!$E$180)^(Inputs!AL$195-1))","v":1.8845405921011289},{"$f":"IF(Inputs!AM$195=1,1,(1+Inputs!$E$180)^(Inputs!AM$195-1))","v":1.9222314039431516},{"$f":"IF(Inputs!AN$195=1,1,(1+Inputs!$E$180)^(Inputs!AN$195-1))","v":1.9606760320220145},{"$f":"IF(Inputs!AO$195=1,1,(1+Inputs!$E$180)^(Inputs!AO$195-1))","v":1.9998895526624547},{"$f":"IF(Inputs!AP$195=1,1,(1+Inputs!$E$180)^(Inputs!AP$195-1))","v":2.0398873437157037},{"$f":"IF(Inputs!AQ$195=1,1,(1+Inputs!$E$180)^(Inputs!AQ$195-1))","v":2.080685090590018},{"$f":"IF(Inputs!AR$195=1,1,(1+Inputs!$E$180)^(Inputs!AR$195-1))","v":2.1222987924018186},{"$f":"IF(Inputs!AS$195=1,1,(1+Inputs!$E$180)^(Inputs!AS$195-1))","v":2.1647447682498542},{"$f":"IF(Inputs!AT$195=1,1,(1+Inputs!$E$180)^(Inputs!AT$195-1))","v":2.2080396636148518},{"$f":"IF(Inputs!AU$195=1,1,(1+Inputs!$E$180)^(Inputs!AU$195-1))","v":2.2522004568871488},{"$f":"IF(Inputs!AV$195=1,1,(1+Inputs!$E$180)^(Inputs!AV$195-1))","v":2.2972444660248916},{"$f":"IF(Inputs!AW$195=1,1,(1+Inputs!$E$180)^(Inputs!AW$195-1))","v":2.3431893553453893},{"$f":"IF(Inputs!AX$195=1,1,(1+Inputs!$E$180)^(Inputs!AX$195-1))","v":2.3900531424522975},{"$f":"IF(Inputs!AY$195=1,1,(1+Inputs!$E$180)^(Inputs!AY$195-1))","v":2.4378542053013432},{"$f":"IF(Inputs!AZ$195=1,1,(1+Inputs!$E$180)^(Inputs!AZ$195-1))","v":2.4866112894073704},{"$f":"IF(Inputs!BA$195=1,1,(1+Inputs!$E$180)^(Inputs!BA$195-1))","v":2.5363435151955169},{"$f":"IF(Inputs!BB$195=1,1,(1+Inputs!$E$180)^(Inputs!BB$195-1))","v":2.5870703854994277},{"$f":"IF(Inputs!BC$195=1,1,(1+Inputs!$E$180)^(Inputs!BC$195-1))","v":2.6388117932094164}]
[]
[null,null,null,"Project Pre-Tax Cash Flow: Nominal","year",null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G45:BD45)","v":34648.579917589188},"Primary revenue","$mm const",null,{"$f":"G13*G$42","v":0},0,442.17,902.02679999999998,920.06733599999995,938.46868272000006,957.2380563744,976.38281750188787,995.91047385192564,1015.8286833289642,1036.1452569955436,1056.8681621354542,1078.0055253781634,1099.5656358857266,1121.5569486034412,1143.9880875755098,1166.8678493270202,1190.2052063135607,1214.0093104398318,1238.2894966486283,1263.0552865816012,1288.3163923132331,1314.0827201594977,1340.3643745626875,1367.1716620539412,1394.51509529502,1422.4053972009206,1450.8535051449387,1479.8705752478379,1509.4679867527943,1539.6573464878504,785.22524670880352,{"$f":"AM13*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G46:BD46)","v":5197.2869876383775},"Co-produce revenue","$mm const",null,{"$f":"G14*G$42","v":0},0,66.325500000000005,135.30401999999998,138.0101004,140.77030240799999,143.58570845616001,146.45742262528319,149.38657107778886,152.37430249934462,155.42178854933152,158.53022432031813,161.70082880672453,164.93484538285901,168.2335422905162,171.59821313632648,175.03017739905303,178.53078094703412,182.10139656597477,185.74342449729426,189.45829298724016,193.24745884698496,197.11240802392467,201.05465618440311,205.07574930809119,209.17726429425301,213.3608095801381,217.62802577174082,221.9805862871757,226.42019801291917,230.94860197317757,117.78378700632054,{"$f":"AM14*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G47:BD47)","v":39845.866905227565},"Total gross revenue","$mm const",null,{"$f":"G15*G$42","v":0},0,508.49549999999999,1037.3308199999999,1058.0774363999999,1079.238985128,1100.8237648305601,1122.840240127171,1145.2970449297145,1168.2029858283088,1191.5670455448751,1215.3983864557724,1239.7063541848879,1264.5004812685856,1289.7904908939574,1315.5863007118362,1341.8980267260733,1368.7359872605948,1396.1107070058065,1424.0329211459227,1452.5135795688414,1481.5638511602181,1511.1951281834224,1541.4190307470906,1572.2474113620324,1603.6923595892731,1635.7662067810588,1668.4815309166797,1701.8511615350135,1735.8881847657135,1770.605948461028,903.00903371512413,{"$f":"AM15*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G48:BD48)","v":5299.1945756312871},"Transport and processing post-fiscal point","$mm nominal",null,{"$f":"G16*G$42","v":0},0,67.626000000000005,137.95703999999998,140.71618079999999,143.53050441600001,146.40111450432002,149.32913679440637,152.31571953029453,155.36203392090042,158.46927459931842,161.63866009130476,164.87143329313088,168.16886195899349,171.53223919817339,174.96288398213679,178.46214166177955,182.03138449501517,185.67201218491545,189.38545242861375,193.17316147718606,197.03662470672975,200.97735720086436,204.99690434488161,209.09684243177927,213.27877928041485,217.54435486602316,221.89524196334358,226.33314680261051,230.85980973866268,235.47700593343595,120.0932730260523,{"$f":"AM16*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C49-(C47-C48),5)=0","v":true},null,{"$f":"SUM(G49:BD49)","v":34546.672329596273},"Net revenue","$mm nominal",null,{"$f":"G17*G$42","v":0},0,440.86950000000002,899.3737799999999,917.36125559999994,935.70848071199998,954.42265032624005,973.51110333276461,992.98132539942003,1012.8409519074085,1033.0977709455567,1053.7597263644675,1074.8349208917571,1096.3316193095923,1118.2582516957841,1140.6234167296996,1163.4358850642936,1186.7046027655797,1210.4386948208912,1234.6474687173088,1259.3404180916552,1284.5272264534883,1310.217770982558,1336.422126402209,1363.1505689302533,1390.4135803088584,1418.2218519150356,1446.586288953336,1475.5180147324031,1505.028375027051,1535.128942527592,782.91576068907182,{"$f":"AM17*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs (expensed)","$mm nominal",null,{"$f":"G18*G$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM18*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed)","$mm nominal",null,{"$f":"G19*G$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM19*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2339.6573868001656,"Development costs - tangibles (depreciable)","$mm nominal",null,{"$f":"G20*G$42","v":350},612,260.10000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,411.83571152718361,420.07242575772733,285.64924951525455,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM20*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,844.14059210112941,"Replacement capital costs (depreciable)","$mm nominal",null,{"$f":"G21*G$42","v":0},0,20.808,21.224159999999998,21.648643199999999,22.081616064000002,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,27.455714101812241,28.004828383848487,28.564924951525455,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,{"$f":"AM21*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G54:BD54)","v":11209.834679220032},"Operating costs","$mm nominal",null,{"$f":"G22*G$42","v":0},0,143.05500000000001,291.8322,297.66884399999998,303.62222087999999,309.69466529760001,315.88855860355193,322.20632977562303,328.65045637113548,335.2234654985582,341.9279348085293,348.76649350469995,355.74182337479391,362.85665984228984,370.11379303913554,377.51606889991831,385.0663902779167,392.76771808347502,400.62307244514449,408.6355338940474,416.80824457192836,425.14440946336691,433.64729765263417,442.32024360568687,451.16664847780061,460.18998144735667,469.39378107630375,478.78165669782993,488.35728983178643,498.12443562842219,254.04346217049527,{"$f":"AM22*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning costs","$mm nominal",null,{"$f":"G23*G$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM23*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G56:BD56)","v":14393.632658121325},"Total costs","$mm nominal",null,{"$f":"SUM(G50:G55)","v":350},612,423.96300000000002,313.05635999999998,319.31748719999996,325.70383694399999,332.21791368288001,338.86227195653754,345.63951739566835,352.55230774358171,359.60335389845335,366.79542097642235,374.13132939595084,381.61395598386986,389.24623510354729,397.03115980561813,816.80749452891416,833.14364441949249,706.981892550255,429.75929589570046,438.35448181361448,447.1215714498868,456.06400287888448,465.1852829364621,474.48898859519136,483.9787683670952,493.65834373443715,503.53151060912586,513.60214082130847,523.87418363773452,534.35166731048923,290.99523848620368,{"$f":"SUM(AM50:AM55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C57-(C49-SUM(C50:C55)),5)=0","v":true},null,{"$f":"SUM(G57:BD57)","v":20153.039671474948},"Project pre-tax, pre-royalty, customs cash flows","$mm nominal",null,{"$f":"G49-G56","v":-350},-612,16.906499999999994,586.31741999999986,598.04376839999998,610.00464376800005,622.20473664336009,634.64883137622701,647.34180800375168,660.2886441638268,673.4944170471033,686.9643053880452,700.70359149580622,714.71766332572247,729.01201659223682,743.59225692408143,346.62839053537948,353.5609583460872,503.45680227063622,804.88817282160835,820.98593627804075,837.40565500360151,854.15376810367354,871.23684346574692,888.6615803350619,906.4348119417632,924.56350818059843,943.05477834421004,961.91587391109465,981.15419138931645,1000.7772752171028,491.92052220286814,{"$f":"AM49-AM56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"IFERROR(IRR($G57:BD57),0)","v":0.40164656103496288},"Internal rate of return (nominal)","%",null,{"$f":"IFERROR(IRR($G57:G57),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G57:H57),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G57:I57),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G57:J57),\"--\")","v":-0.1825498807055409},{"$f":"IFERROR(IRR($G57:K57),\"--\")","v":8.1177634589026715E-2},{"$f":"IFERROR(IRR($G57:L57),\"--\")","v":0.21038819808688003},{"$f":"IFERROR(IRR($G57:M57),\"--\")","v":0.281523386407867},{"$f":"IFERROR(IRR($G57:N57),\"--\")","v":0.32361040544853026},{"$f":"IFERROR(IRR($G57:O57),\"--\")","v":0.34977995257634409},{"$f":"IFERROR(IRR($G57:P57),\"--\")","v":0.36664969483996712},{"$f":"IFERROR(IRR($G57:Q57),\"--\")","v":0.37782165775201282},{"$f":"IFERROR(IRR($G57:R57),\"--\")","v":0.38537382961420463},{"$f":"IFERROR(IRR($G57:S57),\"--\")","v":0.39056062754248044},{"$f":"IFERROR(IRR($G57:T57),\"--\")","v":0.39416712694936207},{"$f":"IFERROR(IRR($G57:U57),\"--\")","v":0.39669914336430945},{"$f":"IFERROR(IRR($G57:V57),\"--\")","v":0.39849032685187846},{"$f":"IFERROR(IRR($G57:W57),\"--\")","v":0.39907626919222716},{"$f":"IFERROR(IRR($G57:X57),\"--\")","v":0.39949971101533421},{"$f":"IFERROR(IRR($G57:Y57),\"--\")","v":0.39992709704949325},{"$f":"IFERROR(IRR($G57:Z57),\"--\")","v":0.40041066858107821},{"$f":"IFERROR(IRR($G57:AA57),\"--\")","v":0.40075973276126309},{"$f":"IFERROR(IRR($G57:AB57),\"--\")","v":0.40101216450045185},{"$f":"IFERROR(IRR($G57:AC57),\"--\")","v":0.40119497522973635},{"$f":"IFERROR(IRR($G57:AD57),\"--\")","v":0.40132751335949357},{"$f":"IFERROR(IRR($G57:AE57),\"--\")","v":0.40142368643073545},{"$f":"IFERROR(IRR($G57:AF57),\"--\")","v":0.40149351853953763},{"$f":"IFERROR(IRR($G57:AG57),\"--\")","v":0.4015442503002109},{"$f":"IFERROR(IRR($G57:AH57),\"--\")","v":0.40158112058706474},{"$f":"IFERROR(IRR($G57:AI57),\"--\")","v":0.4016079249250355},{"$f":"IFERROR(IRR($G57:AJ57),\"--\")","v":0.40162741595656493},{"$f":"IFERROR(IRR($G57:AK57),\"--\")","v":0.40164159157268964},{"$f":"IFERROR(IRR($G57:AL57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AM57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AN57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AO57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AP57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AQ57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AR57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AS57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AT57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AU57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AV57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AW57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AX57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AY57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:AZ57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:BA57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:BB57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:BC57),\"--\")","v":0.40164656103496288},{"$f":"IFERROR(IRR($G57:BD57),\"--\")","v":0.40164656103496288}]
[null,null,{"$f":"NPV(Inputs!$E$178,$H$57:$BD$57)+$G$57","v":4234.8701648955357},{"$f":"\"Project pre-tax cash flows NPV\"&Inputs!$E$178*100","v":"Project pre-tax cash flows NPV10"},"$mm nominal"]
[]
[]
[null,"Tax calculations"]
[]
[null,null,null,"Decommissioning"]
[null,null,{"$f":"SUM(G67:BD67)","v":0},"Decommissioning year","years",null,{"$f":"Inputs!F195*(G68>0)","v":0},{"$f":"Inputs!G195*(H68>0)","v":0},{"$f":"Inputs!H195*(I68>0)","v":0},{"$f":"Inputs!I195*(J68>0)","v":0},{"$f":"Inputs!J195*(K68>0)","v":0},{"$f":"Inputs!K195*(L68>0)","v":0},{"$f":"Inputs!L195*(M68>0)","v":0},{"$f":"Inputs!M195*(N68>0)","v":0},{"$f":"Inputs!N195*(O68>0)","v":0},{"$f":"Inputs!O195*(P68>0)","v":0},{"$f":"Inputs!P195*(Q68>0)","v":0},{"$f":"Inputs!Q195*(R68>0)","v":0},{"$f":"Inputs!R195*(S68>0)","v":0},{"$f":"Inputs!S195*(T68>0)","v":0},{"$f":"Inputs!T195*(U68>0)","v":0},{"$f":"Inputs!U195*(V68>0)","v":0},{"$f":"Inputs!V195*(W68>0)","v":0},{"$f":"Inputs!W195*(X68>0)","v":0},{"$f":"Inputs!X195*(Y68>0)","v":0},{"$f":"Inputs!Y195*(Z68>0)","v":0},{"$f":"Inputs!Z195*(AA68>0)","v":0},{"$f":"Inputs!AA195*(AB68>0)","v":0},{"$f":"Inputs!AB195*(AC68>0)","v":0},{"$f":"Inputs!AC195*(AD68>0)","v":0},{"$f":"Inputs!AD195*(AE68>0)","v":0},{"$f":"Inputs!AE195*(AF68>0)","v":0},{"$f":"Inputs!AF195*(AG68>0)","v":0},{"$f":"Inputs!AG195*(AH68>0)","v":0},{"$f":"Inputs!AH195*(AI68>0)","v":0},{"$f":"Inputs!AI195*(AJ68>0)","v":0},{"$f":"Inputs!AJ195*(AK68>0)","v":0},{"$f":"Inputs!AK195*(AL68>0)","v":0},{"$f":"Inputs!AL195*(AM68>0)","v":0},{"$f":"Inputs!AM195*(AN68>0)","v":0},{"$f":"Inputs!AN195*(AO68>0)","v":0},{"$f":"Inputs!AO195*(AP68>0)","v":0},{"$f":"Inputs!AP195*(AQ68>0)","v":0},{"$f":"Inputs!AQ195*(AR68>0)","v":0},{"$f":"Inputs!AR195*(AS68>0)","v":0},{"$f":"Inputs!AS195*(AT68>0)","v":0},{"$f":"Inputs!AT195*(AU68>0)","v":0},{"$f":"Inputs!AU195*(AV68>0)","v":0},{"$f":"Inputs!AV195*(AW68>0)","v":0},{"$f":"Inputs!AW195*(AX68>0)","v":0},{"$f":"Inputs!AX195*(AY68>0)","v":0},{"$f":"Inputs!AY195*(AZ68>0)","v":0},{"$f":"Inputs!AZ195*(BA68>0)","v":0},{"$f":"Inputs!BA195*(BB68>0)","v":0},{"$f":"Inputs!BB195*(BC68>0)","v":0},{"$f":"Inputs!BC195*(BD68>0)","v":0}]
[null,null,{"$f":"SUM(G68:BD68)","v":0},"Decommissioning costs spent","$mm nominal",null,{"$f":"G55","v":0},{"$f":"H55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G69:BD69)","v":0},"Decommissioning costs real terms","$mm const",null,{"$f":"G68/G42","v":0},{"$f":"H68/H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM68/AM42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Escalated decommissioning costs, end of year","$mm nominal",null,{"$f":"$C$69*G42*(Inputs!F195<=$C$67)","v":0},{"$f":"$C$69*H42*(Inputs!G195<=$C$67)","v":0},{"$f":"$C$69*I42*(Inputs!H195<=$C$67)","v":0},{"$f":"$C$69*J42*(Inputs!I195<=$C$67)","v":0},{"$f":"$C$69*K42*(Inputs!J195<=$C$67)","v":0},{"$f":"$C$69*L42*(Inputs!K195<=$C$67)","v":0},{"$f":"$C$69*M42*(Inputs!L195<=$C$67)","v":0},{"$f":"$C$69*N42*(Inputs!M195<=$C$67)","v":0},{"$f":"$C$69*O42*(Inputs!N195<=$C$67)","v":0},{"$f":"$C$69*P42*(Inputs!O195<=$C$67)","v":0},{"$f":"$C$69*Q42*(Inputs!P195<=$C$67)","v":0},{"$f":"$C$69*R42*(Inputs!Q195<=$C$67)","v":0},{"$f":"$C$69*S42*(Inputs!R195<=$C$67)","v":0},{"$f":"$C$69*T42*(Inputs!S195<=$C$67)","v":0},{"$f":"$C$69*U42*(Inputs!T195<=$C$67)","v":0},{"$f":"$C$69*V42*(Inputs!U195<=$C$67)","v":0},{"$f":"$C$69*W42*(Inputs!V195<=$C$67)","v":0},{"$f":"$C$69*X42*(Inputs!W195<=$C$67)","v":0},{"$f":"$C$69*Y42*(Inputs!X195<=$C$67)","v":0},{"$f":"$C$69*Z42*(Inputs!Y195<=$C$67)","v":0},{"$f":"$C$69*AA42*(Inputs!Z195<=$C$67)","v":0},{"$f":"$C$69*AB42*(Inputs!AA195<=$C$67)","v":0},{"$f":"$C$69*AC42*(Inputs!AB195<=$C$67)","v":0},{"$f":"$C$69*AD42*(Inputs!AC195<=$C$67)","v":0},{"$f":"$C$69*AE42*(Inputs!AD195<=$C$67)","v":0},{"$f":"$C$69*AF42*(Inputs!AE195<=$C$67)","v":0},{"$f":"$C$69*AG42*(Inputs!AF195<=$C$67)","v":0},{"$f":"$C$69*AH42*(Inputs!AG195<=$C$67)","v":0},{"$f":"$C$69*AI42*(Inputs!AH195<=$C$67)","v":0},{"$f":"$C$69*AJ42*(Inputs!AI195<=$C$67)","v":0},{"$f":"$C$69*AK42*(Inputs!AJ195<=$C$67)","v":0},{"$f":"$C$69*AL42*(Inputs!AK195<=$C$67)","v":0},{"$f":"$C$69*AM42*(Inputs!AL195<=$C$67)","v":0},{"$f":"$C$69*AN42*(Inputs!AM195<=$C$67)","v":0},{"$f":"$C$69*AO42*(Inputs!AN195<=$C$67)","v":0},{"$f":"$C$69*AP42*(Inputs!AO195<=$C$67)","v":0},{"$f":"$C$69*AQ42*(Inputs!AP195<=$C$67)","v":0},{"$f":"$C$69*AR42*(Inputs!AQ195<=$C$67)","v":0},{"$f":"$C$69*AS42*(Inputs!AR195<=$C$67)","v":0},{"$f":"$C$69*AT42*(Inputs!AS195<=$C$67)","v":0},{"$f":"$C$69*AU42*(Inputs!AT195<=$C$67)","v":0},{"$f":"$C$69*AV42*(Inputs!AU195<=$C$67)","v":0},{"$f":"$C$69*AW42*(Inputs!AV195<=$C$67)","v":0},{"$f":"$C$69*AX42*(Inputs!AW195<=$C$67)","v":0},{"$f":"$C$69*AY42*(Inputs!AX195<=$C$67)","v":0},{"$f":"$C$69*AZ42*(Inputs!AY195<=$C$67)","v":0},{"$f":"$C$69*BA42*(Inputs!AZ195<=$C$67)","v":0},{"$f":"$C$69*BB42*(Inputs!BA195<=$C$67)","v":0},{"$f":"$C$69*BC42*(Inputs!BB195<=$C$67)","v":0},{"$f":"$C$69*BD42*(Inputs!BC195<=$C$67)","v":0}]
[]
[null,null,null,"% reserves produced, end of year","%",null,{"$f":"SUM(Inputs!$F$196:F196)/Inputs!$B$196","v":0},{"$f":"SUM(Inputs!$F$196:G196)/Inputs!$B$196","v":0},{"$f":"SUM(Inputs!$F$196:H196)/Inputs!$B$196","v":1.7241379310344827E-2},{"$f":"SUM(Inputs!$F$196:I196)/Inputs!$B$196","v":5.1724137931034482E-2},{"$f":"SUM(Inputs!$F$196:J196)/Inputs!$B$196","v":8.6206896551724144E-2},{"$f":"SUM(Inputs!$F$196:K196)/Inputs!$B$196","v":0.1206896551724138},{"$f":"SUM(Inputs!$F$196:L196)/Inputs!$B$196","v":0.15517241379310345},{"$f":"SUM(Inputs!$F$196:M196)/Inputs!$B$196","v":0.18965517241379309},{"$f":"SUM(Inputs!$F$196:N196)/Inputs!$B$196","v":0.22413793103448276},{"$f":"SUM(Inputs!$F$196:O196)/Inputs!$B$196","v":0.25862068965517243},{"$f":"SUM(Inputs!$F$196:P196)/Inputs!$B$196","v":0.29310344827586204},{"$f":"SUM(Inputs!$F$196:Q196)/Inputs!$B$196","v":0.32758620689655171},{"$f":"SUM(Inputs!$F$196:R196)/Inputs!$B$196","v":0.36206896551724138},{"$f":"SUM(Inputs!$F$196:S196)/Inputs!$B$196","v":0.39655172413793105},{"$f":"SUM(Inputs!$F$196:T196)/Inputs!$B$196","v":0.43103448275862066},{"$f":"SUM(Inputs!$F$196:U196)/Inputs!$B$196","v":0.46551724137931033},{"$f":"SUM(Inputs!$F$196:V196)/Inputs!$B$196","v":0.5},{"$f":"SUM(Inputs!$F$196:W196)/Inputs!$B$196","v":0.53448275862068961},{"$f":"SUM(Inputs!$F$196:X196)/Inputs!$B$196","v":0.56896551724137934},{"$f":"SUM(Inputs!$F$196:Y196)/Inputs!$B$196","v":0.60344827586206895},{"$f":"SUM(Inputs!$F$196:Z196)/Inputs!$B$196","v":0.63793103448275867},{"$f":"SUM(Inputs!$F$196:AA196)/Inputs!$B$196","v":0.67241379310344829},{"$f":"SUM(Inputs!$F$196:AB196)/Inputs!$B$196","v":0.7068965517241379},{"$f":"SUM(Inputs!$F$196:AC196)/Inputs!$B$196","v":0.74137931034482762},{"$f":"SUM(Inputs!$F$196:AD196)/Inputs!$B$196","v":0.77586206896551724},{"$f":"SUM(Inputs!$F$196:AE196)/Inputs!$B$196","v":0.81034482758620685},{"$f":"SUM(Inputs!$F$196:AF196)/Inputs!$B$196","v":0.84482758620689657},{"$f":"SUM(Inputs!$F$196:AG196)/Inputs!$B$196","v":0.87931034482758619},{"$f":"SUM(Inputs!$F$196:AH196)/Inputs!$B$196","v":0.91379310344827591},{"$f":"SUM(Inputs!$F$196:AI196)/Inputs!$B$196","v":0.94827586206896552},{"$f":"SUM(Inputs!$F$196:AJ196)/Inputs!$B$196","v":0.98275862068965514},{"$f":"SUM(Inputs!$F$196:AK196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AL196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AM196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AN196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AO196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AP196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AQ196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AR196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AS196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AT196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AU196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AV196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AW196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AX196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AY196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AZ196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:BA196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:BB196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:BC196)/Inputs!$B$196","v":1}]
[null,null,null,"Remaining recoverable reserves, end of year",{"$f":"Inputs!D196","v":"tonnes"},null,{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:F196)","v":1450000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:G196)","v":1450000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:H196)","v":1425000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:I196)","v":1375000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:J196)","v":1325000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:K196)","v":1275000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:L196)","v":1225000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:M196)","v":1175000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:N196)","v":1125000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:O196)","v":1075000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:P196)","v":1025000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:Q196)","v":975000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:R196)","v":925000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:S196)","v":875000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:T196)","v":825000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:U196)","v":775000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:V196)","v":725000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:W196)","v":675000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:X196)","v":625000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:Y196)","v":575000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:Z196)","v":525000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AA196)","v":475000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AB196)","v":425000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AC196)","v":375000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AD196)","v":325000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AE196)","v":275000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AF196)","v":225000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AG196)","v":175000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AH196)","v":125000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AI196)","v":75000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AJ196)","v":25000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AK196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AL196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AM196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AN196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AO196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AP196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AQ196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AR196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AS196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AT196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AU196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AV196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AW196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AX196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AY196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AZ196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:BA196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:BB196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:BC196)","v":0}]
[null,null,null,"Decommissioning fund flag","flag",null,{"$f":"1*(G72>Inputs!$E$76)*(Inputs!F196>0)","v":0},{"$f":"1*(H72>Inputs!$E$76)*(Inputs!G196>0)","v":0},{"$f":"1*(I72>Inputs!$E$76)*(Inputs!H196>0)","v":1},{"$f":"1*(J72>Inputs!$E$76)*(Inputs!I196>0)","v":1},{"$f":"1*(K72>Inputs!$E$76)*(Inputs!J196>0)","v":1},{"$f":"1*(L72>Inputs!$E$76)*(Inputs!K196>0)","v":1},{"$f":"1*(M72>Inputs!$E$76)*(Inputs!L196>0)","v":1},{"$f":"1*(N72>Inputs!$E$76)*(Inputs!M196>0)","v":1},{"$f":"1*(O72>Inputs!$E$76)*(Inputs!N196>0)","v":1},{"$f":"1*(P72>Inputs!$E$76)*(Inputs!O196>0)","v":1},{"$f":"1*(Q72>Inputs!$E$76)*(Inputs!P196>0)","v":1},{"$f":"1*(R72>Inputs!$E$76)*(Inputs!Q196>0)","v":1},{"$f":"1*(S72>Inputs!$E$76)*(Inputs!R196>0)","v":1},{"$f":"1*(T72>Inputs!$E$76)*(Inputs!S196>0)","v":1},{"$f":"1*(U72>Inputs!$E$76)*(Inputs!T196>0)","v":1},{"$f":"1*(V72>Inputs!$E$76)*(Inputs!U196>0)","v":1},{"$f":"1*(W72>Inputs!$E$76)*(Inputs!V196>0)","v":1},{"$f":"1*(X72>Inputs!$E$76)*(Inputs!W196>0)","v":1},{"$f":"1*(Y72>Inputs!$E$76)*(Inputs!X196>0)","v":1},{"$f":"1*(Z72>Inputs!$E$76)*(Inputs!Y196>0)","v":1},{"$f":"1*(AA72>Inputs!$E$76)*(Inputs!Z196>0)","v":1},{"$f":"1*(AB72>Inputs!$E$76)*(Inputs!AA196>0)","v":1},{"$f":"1*(AC72>Inputs!$E$76)*(Inputs!AB196>0)","v":1},{"$f":"1*(AD72>Inputs!$E$76)*(Inputs!AC196>0)","v":1},{"$f":"1*(AE72>Inputs!$E$76)*(Inputs!AD196>0)","v":1},{"$f":"1*(AF72>Inputs!$E$76)*(Inputs!AE196>0)","v":1},{"$f":"1*(AG72>Inputs!$E$76)*(Inputs!AF196>0)","v":1},{"$f":"1*(AH72>Inputs!$E$76)*(Inputs!AG196>0)","v":1},{"$f":"1*(AI72>Inputs!$E$76)*(Inputs!AH196>0)","v":1},{"$f":"1*(AJ72>Inputs!$E$76)*(Inputs!AI196>0)","v":1},{"$f":"1*(AK72>Inputs!$E$76)*(Inputs!AJ196>0)","v":1},{"$f":"1*(AL72>Inputs!$E$76)*(Inputs!AK196>0)","v":1},{"$f":"1*(AM72>Inputs!$E$76)*(Inputs!AL196>0)","v":0},{"$f":"1*(AN72>Inputs!$E$76)*(Inputs!AM196>0)","v":0},{"$f":"1*(AO72>Inputs!$E$76)*(Inputs!AN196>0)","v":0},{"$f":"1*(AP72>Inputs!$E$76)*(Inputs!AO196>0)","v":0},{"$f":"1*(AQ72>Inputs!$E$76)*(Inputs!AP196>0)","v":0},{"$f":"1*(AR72>Inputs!$E$76)*(Inputs!AQ196>0)","v":0},{"$f":"1*(AS72>Inputs!$E$76)*(Inputs!AR196>0)","v":0},{"$f":"1*(AT72>Inputs!$E$76)*(Inputs!AS196>0)","v":0},{"$f":"1*(AU72>Inputs!$E$76)*(Inputs!AT196>0)","v":0},{"$f":"1*(AV72>Inputs!$E$76)*(Inputs!AU196>0)","v":0},{"$f":"1*(AW72>Inputs!$E$76)*(Inputs!AV196>0)","v":0},{"$f":"1*(AX72>Inputs!$E$76)*(Inputs!AW196>0)","v":0},{"$f":"1*(AY72>Inputs!$E$76)*(Inputs!AX196>0)","v":0},{"$f":"1*(AZ72>Inputs!$E$76)*(Inputs!AY196>0)","v":0},{"$f":"1*(BA72>Inputs!$E$76)*(Inputs!AZ196>0)","v":0},{"$f":"1*(BB72>Inputs!$E$76)*(Inputs!BA196>0)","v":0},{"$f":"1*(BC72>Inputs!$E$76)*(Inputs!BB196>0)","v":0},{"$f":"1*(BD72>Inputs!$E$76)*(Inputs!BC196>0)","v":0}]
[null,null,{"$f":"SUM(G75:BD75)","v":1450000},"Production during decommissioning period",{"$f":"Inputs!D196","v":"tonnes"},null,{"$f":"G74*Inputs!F196","v":0},{"$f":"H74*Inputs!G196","v":0},{"$f":"I74*Inputs!H196","v":25000},{"$f":"J74*Inputs!I196","v":50000},{"$f":"K74*Inputs!J196","v":50000},{"$f":"L74*Inputs!K196","v":50000},{"$f":"M74*Inputs!L196","v":50000},{"$f":"N74*Inputs!M196","v":50000},{"$f":"O74*Inputs!N196","v":50000},{"$f":"P74*Inputs!O196","v":50000},{"$f":"Q74*Inputs!P196","v":50000},{"$f":"R74*Inputs!Q196","v":50000},{"$f":"S74*Inputs!R196","v":50000},{"$f":"T74*Inputs!S196","v":50000},{"$f":"U74*Inputs!T196","v":50000},{"$f":"V74*Inputs!U196","v":50000},{"$f":"W74*Inputs!V196","v":50000},{"$f":"X74*Inputs!W196","v":50000},{"$f":"Y74*Inputs!X196","v":50000},{"$f":"Z74*Inputs!Y196","v":50000},{"$f":"AA74*Inputs!Z196","v":50000},{"$f":"AB74*Inputs!AA196","v":50000},{"$f":"AC74*Inputs!AB196","v":50000},{"$f":"AD74*Inputs!AC196","v":50000},{"$f":"AE74*Inputs!AD196","v":50000},{"$f":"AF74*Inputs!AE196","v":50000},{"$f":"AG74*Inputs!AF196","v":50000},{"$f":"AH74*Inputs!AG196","v":50000},{"$f":"AI74*Inputs!AH196","v":50000},{"$f":"AJ74*Inputs!AI196","v":50000},{"$f":"AK74*Inputs!AJ196","v":50000},{"$f":"AL74*Inputs!AK196","v":25000},{"$f":"AM74*Inputs!AL196","v":0},{"$f":"AN74*Inputs!AM196","v":0},{"$f":"AO74*Inputs!AN196","v":0},{"$f":"AP74*Inputs!AO196","v":0},{"$f":"AQ74*Inputs!AP196","v":0},{"$f":"AR74*Inputs!AQ196","v":0},{"$f":"AS74*Inputs!AR196","v":0},{"$f":"AT74*Inputs!AS196","v":0},{"$f":"AU74*Inputs!AT196","v":0},{"$f":"AV74*Inputs!AU196","v":0},{"$f":"AW74*Inputs!AV196","v":0},{"$f":"AX74*Inputs!AW196","v":0},{"$f":"AY74*Inputs!AX196","v":0},{"$f":"AZ74*Inputs!AY196","v":0},{"$f":"BA74*Inputs!AZ196","v":0},{"$f":"BB74*Inputs!BA196","v":0},{"$f":"BC74*Inputs!BB196","v":0},{"$f":"BD74*Inputs!BC196","v":0}]
[null,null,22475000,"Cumulative production during decommissioning period",{"$f":"Inputs!D196","v":"tonnes"},null,{"$f":"(G75+F76)*G74","v":0},0,25000,75000,125000,175000,225000,275000,325000,375000,425000,475000,525000,575000,625000,675000,725000,775000,825000,875000,925000,975000,1025000,1075000,1125000,1175000,1225000,1275000,1325000,1375000,1425000,1450000,{"$f":"(AM75+AL76)*AM74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning fund opening balance","$mm nominal",null,{"$f":"F81","v":0},{"$f":"G81","v":0},{"$f":"H81","v":0},{"$f":"I81","v":0},0,0,0,0,0,{"$f":"O81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Deposit required","$mm nominal",null,{"$f":"IF(AND(G74<>0,SUM(H33:$BD$33)>0),(G70-G77)*IFERROR(G75/F73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(H74<>0,SUM(I33:$BD$33)>0),(H70-H77)*IFERROR(H75/G73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(I74<>0,SUM(J33:$BD$33)>0),(I70-I77)*IFERROR(I75/H73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(J74<>0,SUM(K33:$BD$33)>0),(J70-J77)*IFERROR(J75/I73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(K74<>0,SUM(L33:$BD$33)>0),(K70-K77)*IFERROR(K75/J73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(L74<>0,SUM(M33:$BD$33)>0),(L70-L77)*IFERROR(L75/K73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(M74<>0,SUM(N33:$BD$33)>0),(M70-M77)*IFERROR(M75/L73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(N74<>0,SUM(O33:$BD$33)>0),(N70-N77)*IFERROR(N75/M73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(O74<>0,SUM(P33:$BD$33)>0),(O70-O77)*IFERROR(O75/N73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(P74<>0,SUM(Q33:$BD$33)>0),(P70-P77)*IFERROR(P75/O73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(Q74<>0,SUM(R33:$BD$33)>0),(Q70-Q77)*IFERROR(Q75/P73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(R74<>0,SUM(S33:$BD$33)>0),(R70-R77)*IFERROR(R75/Q73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(S74<>0,SUM(T33:$BD$33)>0),(S70-S77)*IFERROR(S75/R73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(T74<>0,SUM(U33:$BD$33)>0),(T70-T77)*IFERROR(T75/S73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(U74<>0,SUM(V33:$BD$33)>0),(U70-U77)*IFERROR(U75/T73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(V74<>0,SUM(W33:$BD$33)>0),(V70-V77)*IFERROR(V75/U73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(W74<>0,SUM(X33:$BD$33)>0),(W70-W77)*IFERROR(W75/V73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(X74<>0,SUM(Y33:$BD$33)>0),(X70-X77)*IFERROR(X75/W73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(Y74<>0,SUM(Z33:$BD$33)>0),(Y70-Y77)*IFERROR(Y75/X73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(Z74<>0,SUM(AA33:$BD$33)>0),(Z70-Z77)*IFERROR(Z75/Y73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AA74<>0,SUM(AB33:$BD$33)>0),(AA70-AA77)*IFERROR(AA75/Z73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AB74<>0,SUM(AC33:$BD$33)>0),(AB70-AB77)*IFERROR(AB75/AA73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AC74<>0,SUM(AD33:$BD$33)>0),(AC70-AC77)*IFERROR(AC75/AB73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AD74<>0,SUM(AE33:$BD$33)>0),(AD70-AD77)*IFERROR(AD75/AC73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AE74<>0,SUM(AF33:$BD$33)>0),(AE70-AE77)*IFERROR(AE75/AD73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AF74<>0,SUM(AG33:$BD$33)>0),(AF70-AF77)*IFERROR(AF75/AE73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AG74<>0,SUM(AH33:$BD$33)>0),(AG70-AG77)*IFERROR(AG75/AF73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AH74<>0,SUM(AI33:$BD$33)>0),(AH70-AH77)*IFERROR(AH75/AG73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AI74<>0,SUM(AJ33:$BD$33)>0),(AI70-AI77)*IFERROR(AI75/AH73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AJ74<>0,SUM(AK33:$BD$33)>0),(AJ70-AJ77)*IFERROR(AJ75/AI73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AK74<>0,SUM(AL33:$BD$33)>0),(AK70-AK77)*IFERROR(AK75/AJ73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AL74<>0,SUM(AM33:$BD$33)>0),(AL70-AL77)*IFERROR(AL75/AK73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AM74<>0,SUM(AN33:$BD$33)>0),(AM70-AM77)*IFERROR(AM75/AL73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AN74<>0,SUM(AO33:$BD$33)>0),(AN70-AN77)*IFERROR(AN75/AM73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AO74<>0,SUM(AP33:$BD$33)>0),(AO70-AO77)*IFERROR(AO75/AN73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AP74<>0,SUM(AQ33:$BD$33)>0),(AP70-AP77)*IFERROR(AP75/AO73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AQ74<>0,SUM(AR33:$BD$33)>0),(AQ70-AQ77)*IFERROR(AQ75/AP73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AR74<>0,SUM(AS33:$BD$33)>0),(AR70-AR77)*IFERROR(AR75/AQ73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AS74<>0,SUM(AT33:$BD$33)>0),(AS70-AS77)*IFERROR(AS75/AR73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AT74<>0,SUM(AU33:$BD$33)>0),(AT70-AT77)*IFERROR(AT75/AS73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AU74<>0,SUM(AV33:$BD$33)>0),(AU70-AU77)*IFERROR(AU75/AT73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AV74<>0,SUM(AW33:$BD$33)>0),(AV70-AV77)*IFERROR(AV75/AU73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AW74<>0,SUM(AX33:$BD$33)>0),(AW70-AW77)*IFERROR(AW75/AV73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AX74<>0,SUM(AY33:$BD$33)>0),(AX70-AX77)*IFERROR(AX75/AW73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AY74<>0,SUM(AZ33:$BD$33)>0),(AY70-AY77)*IFERROR(AY75/AX73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(AZ74<>0,SUM(BA33:$BD$33)>0),(AZ70-AZ77)*IFERROR(AZ75/AY73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(BA74<>0,SUM(BB33:$BD$33)>0),(BA70-BA77)*IFERROR(BA75/AZ73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(BB74<>0,SUM(BC33:$BD$33)>0),(BB70-BB77)*IFERROR(BB75/BA73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(BC74<>0,SUM(BD33:$BD$33)>0),(BC70-BC77)*IFERROR(BC75/BB73,1)*(Inputs!$E$75=1),0)","v":0},{"$f":"IF(AND(BD74<>0,SUM($BD33:BE$33)>0),(BD70-BD77)*IFERROR(BD75/BC73,1)*(Inputs!$E$75=1),0)","v":0}]
[null,null,0,"Withdrawal to meet decommissioning costs","$mm nominal",null,{"$f":"MIN(G68,F81)*-1","v":0},0,0,{"$f":"MIN(J68,I81)*-1","v":0},0,0,0,0,0,{"$f":"MIN(P68,O81)*-1","v":0},0,0,0,{"$f":"MIN(T68,S81)*-1","v":0},{"$f":"MIN(U68,T81)*-1","v":0},{"$f":"MIN(V68,U81)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AM68,AL81)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Surplus balance","$mm nominal",null,{"$f":"AND(G79<>0,SUM(H33:$BD$33)=0)*(G77+G79)*-1","v":0},{"$f":"AND(H79<>0,SUM(I33:$BD$33)=0)*(H77+H79)*-1","v":0},{"$f":"AND(I79<>0,SUM(J33:$BD$33)=0)*(I77+I79)*-1","v":0},{"$f":"AND(J79<>0,SUM(K33:$BD$33)=0)*(J77+J79)*-1","v":0},{"$f":"AND(K79<>0,SUM(L33:$BD$33)=0)*(K77+K79)*-1","v":0},{"$f":"AND(L79<>0,SUM(M33:$BD$33)=0)*(L77+L79)*-1","v":0},{"$f":"AND(M79<>0,SUM(N33:$BD$33)=0)*(M77+M79)*-1","v":0},{"$f":"AND(N79<>0,SUM(O33:$BD$33)=0)*(N77+N79)*-1","v":0},{"$f":"AND(O79<>0,SUM(P33:$BD$33)=0)*(O77+O79)*-1","v":0},{"$f":"AND(P79<>0,SUM(Q33:$BD$33)=0)*(P77+P79)*-1","v":0},{"$f":"AND(Q79<>0,SUM(R33:$BD$33)=0)*(Q77+Q79)*-1","v":0},{"$f":"AND(R79<>0,SUM(S33:$BD$33)=0)*(R77+R79)*-1","v":0},{"$f":"AND(S79<>0,SUM(T33:$BD$33)=0)*(S77+S79)*-1","v":0},{"$f":"AND(T79<>0,SUM(U33:$BD$33)=0)*(T77+T79)*-1","v":0},{"$f":"AND(U79<>0,SUM(V33:$BD$33)=0)*(U77+U79)*-1","v":0},{"$f":"AND(V79<>0,SUM(W33:$BD$33)=0)*(V77+V79)*-1","v":0},{"$f":"AND(W79<>0,SUM(X33:$BD$33)=0)*(W77+W79)*-1","v":0},{"$f":"AND(X79<>0,SUM(Y33:$BD$33)=0)*(X77+X79)*-1","v":0},{"$f":"AND(Y79<>0,SUM(Z33:$BD$33)=0)*(Y77+Y79)*-1","v":0},{"$f":"AND(Z79<>0,SUM(AA33:$BD$33)=0)*(Z77+Z79)*-1","v":0},{"$f":"AND(AA79<>0,SUM(AB33:$BD$33)=0)*(AA77+AA79)*-1","v":0},{"$f":"AND(AB79<>0,SUM(AC33:$BD$33)=0)*(AB77+AB79)*-1","v":0},{"$f":"AND(AC79<>0,SUM(AD33:$BD$33)=0)*(AC77+AC79)*-1","v":0},{"$f":"AND(AD79<>0,SUM(AE33:$BD$33)=0)*(AD77+AD79)*-1","v":0},{"$f":"AND(AE79<>0,SUM(AF33:$BD$33)=0)*(AE77+AE79)*-1","v":0},{"$f":"AND(AF79<>0,SUM(AG33:$BD$33)=0)*(AF77+AF79)*-1","v":0},{"$f":"AND(AG79<>0,SUM(AH33:$BD$33)=0)*(AG77+AG79)*-1","v":0},{"$f":"AND(AH79<>0,SUM(AI33:$BD$33)=0)*(AH77+AH79)*-1","v":0},{"$f":"AND(AI79<>0,SUM(AJ33:$BD$33)=0)*(AI77+AI79)*-1","v":0},{"$f":"AND(AJ79<>0,SUM(AK33:$BD$33)=0)*(AJ77+AJ79)*-1","v":0},{"$f":"AND(AK79<>0,SUM(AL33:$BD$33)=0)*(AK77+AK79)*-1","v":0},{"$f":"AND(AL79<>0,SUM(AM33:$BD$33)=0)*(AL77+AL79)*-1","v":0},{"$f":"AND(AM79<>0,SUM(AN33:$BD$33)=0)*(AM77+AM79)*-1","v":0},{"$f":"AND(AN79<>0,SUM(AO33:$BD$33)=0)*(AN77+AN79)*-1","v":0},{"$f":"AND(AO79<>0,SUM(AP33:$BD$33)=0)*(AO77+AO79)*-1","v":0},{"$f":"AND(AP79<>0,SUM(AQ33:$BD$33)=0)*(AP77+AP79)*-1","v":0},{"$f":"AND(AQ79<>0,SUM(AR33:$BD$33)=0)*(AQ77+AQ79)*-1","v":0},{"$f":"AND(AR79<>0,SUM(AS33:$BD$33)=0)*(AR77+AR79)*-1","v":0},{"$f":"AND(AS79<>0,SUM(AT33:$BD$33)=0)*(AS77+AS79)*-1","v":0},{"$f":"AND(AT79<>0,SUM(AU33:$BD$33)=0)*(AT77+AT79)*-1","v":0},{"$f":"AND(AU79<>0,SUM(AV33:$BD$33)=0)*(AU77+AU79)*-1","v":0},{"$f":"AND(AV79<>0,SUM(AW33:$BD$33)=0)*(AV77+AV79)*-1","v":0},{"$f":"AND(AW79<>0,SUM(AX33:$BD$33)=0)*(AW77+AW79)*-1","v":0},{"$f":"AND(AX79<>0,SUM(AY33:$BD$33)=0)*(AX77+AX79)*-1","v":0},{"$f":"AND(AY79<>0,SUM(AZ33:$BD$33)=0)*(AY77+AY79)*-1","v":0},{"$f":"AND(AZ79<>0,SUM(BA33:$BD$33)=0)*(AZ77+AZ79)*-1","v":0},{"$f":"AND(BA79<>0,SUM(BB33:$BD$33)=0)*(BA77+BA79)*-1","v":0},{"$f":"AND(BB79<>0,SUM(BC33:$BD$33)=0)*(BB77+BB79)*-1","v":0},{"$f":"AND(BC79<>0,SUM(BD33:$BD$33)=0)*(BC77+BC79)*-1","v":0},{"$f":"AND(BD79<>0,SUM($BD33:BE$33)=0)*(BD77+BD79)*-1","v":0}]
[null,null,null,"Closing balance","$mm nominal",null,{"$f":"SUM(G77:G80)","v":0},0,{"$f":"SUM(I77:I80)","v":0},0,0,0,0,0,0,{"$f":"SUM(P77:P80)","v":0},0,0,0,{"$f":"SUM(T77:T80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM77:AM80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"MISCELLANEOUS TAXES AND FEES"]
[]
[null,null,null,"Bonus"]
[null,null,{"$f":"SUM(G87:BD87)","v":0},"Signature bonus","$mm nominal",null,{"$f":"(G31=1)*Inputs!$E$17","v":0},{"$f":"(H31=1)*Inputs!$E$17","v":0},{"$f":"(I31=1)*Inputs!$E$17","v":0},{"$f":"(J31=1)*Inputs!$E$17","v":0},{"$f":"(K31=1)*Inputs!$E$17","v":0},{"$f":"(L31=1)*Inputs!$E$17","v":0},{"$f":"(M31=1)*Inputs!$E$17","v":0},{"$f":"(N31=1)*Inputs!$E$17","v":0},{"$f":"(O31=1)*Inputs!$E$17","v":0},{"$f":"(P31=1)*Inputs!$E$17","v":0},{"$f":"(Q31=1)*Inputs!$E$17","v":0},{"$f":"(R31=1)*Inputs!$E$17","v":0},{"$f":"(S31=1)*Inputs!$E$17","v":0},{"$f":"(T31=1)*Inputs!$E$17","v":0},{"$f":"(U31=1)*Inputs!$E$17","v":0},{"$f":"(V31=1)*Inputs!$E$17","v":0},{"$f":"(W31=1)*Inputs!$E$17","v":0},{"$f":"(X31=1)*Inputs!$E$17","v":0},{"$f":"(Y31=1)*Inputs!$E$17","v":0},{"$f":"(Z31=1)*Inputs!$E$17","v":0},{"$f":"(AA31=1)*Inputs!$E$17","v":0},{"$f":"(AB31=1)*Inputs!$E$17","v":0},{"$f":"(AC31=1)*Inputs!$E$17","v":0},{"$f":"(AD31=1)*Inputs!$E$17","v":0},{"$f":"(AE31=1)*Inputs!$E$17","v":0},{"$f":"(AF31=1)*Inputs!$E$17","v":0},{"$f":"(AG31=1)*Inputs!$E$17","v":0},{"$f":"(AH31=1)*Inputs!$E$17","v":0},{"$f":"(AI31=1)*Inputs!$E$17","v":0},{"$f":"(AJ31=1)*Inputs!$E$17","v":0},{"$f":"(AK31=1)*Inputs!$E$17","v":0},{"$f":"(AL31=1)*Inputs!$E$17","v":0},{"$f":"(AM31=1)*Inputs!$E$17","v":0},{"$f":"(AN31=1)*Inputs!$E$17","v":0},{"$f":"(AO31=1)*Inputs!$E$17","v":0},{"$f":"(AP31=1)*Inputs!$E$17","v":0},{"$f":"(AQ31=1)*Inputs!$E$17","v":0},{"$f":"(AR31=1)*Inputs!$E$17","v":0},{"$f":"(AS31=1)*Inputs!$E$17","v":0},{"$f":"(AT31=1)*Inputs!$E$17","v":0},{"$f":"(AU31=1)*Inputs!$E$17","v":0},{"$f":"(AV31=1)*Inputs!$E$17","v":0},{"$f":"(AW31=1)*Inputs!$E$17","v":0},{"$f":"(AX31=1)*Inputs!$E$17","v":0},{"$f":"(AY31=1)*Inputs!$E$17","v":0},{"$f":"(AZ31=1)*Inputs!$E$17","v":0},{"$f":"(BA31=1)*Inputs!$E$17","v":0},{"$f":"(BB31=1)*Inputs!$E$17","v":0},{"$f":"(BC31=1)*Inputs!$E$17","v":0},{"$f":"(BD31=1)*Inputs!$E$17","v":0}]
[]
[]
[null,null,null,"INPUT TAXES"]
[]
[null,null,null,"Import duty"]
[null,null,{"$f":"SUM(G93:BD93)","v":349.45286618929924},"Import duty payable","$mm nominal",null,{"$f":"((G54*Inputs!$E$250)+(SUM(G52:G53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(G32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((H54*Inputs!$E$250)+(SUM(H52:H53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(H32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((I54*Inputs!$E$250)+(SUM(I52:I53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(I32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((J54*Inputs!$E$250)+(SUM(J52:J53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(J32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":8.0917110000000001},{"$f":"((K54*Inputs!$E$250)+(SUM(K52:K53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(K32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":8.2535452199999995},{"$f":"((L54*Inputs!$E$250)+(SUM(L52:L53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(L32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":8.4186161244000015},{"$f":"((M54*Inputs!$E$250)+(SUM(M52:M53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(M32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":8.5869884468880002},{"$f":"((N54*Inputs!$E$250)+(SUM(N52:N53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(N32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":8.7587282158257587},{"$f":"((O54*Inputs!$E$250)+(SUM(O52:O53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(O32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":8.9339027801422741},{"$f":"((P54*Inputs!$E$250)+(SUM(P52:P53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(P32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":9.1125808357451206},{"$f":"((Q54*Inputs!$E$250)+(SUM(Q52:Q53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(Q32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":9.2948324524600228},{"$f":"((R54*Inputs!$E$250)+(SUM(R52:R53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(R32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":9.4807291015092225},{"$f":"((S54*Inputs!$E$250)+(SUM(S52:S53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(S32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":9.6703436835394072},{"$f":"((T54*Inputs!$E$250)+(SUM(T52:T53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(T32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":9.8637505572101958},{"$f":"((U54*Inputs!$E$250)+(SUM(U52:U53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(U32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":10.061025568354401},{"$f":"((V54*Inputs!$E$250)+(SUM(V52:V53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(V32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":10.262246079721486},{"$f":"((W54*Inputs!$E$250)+(SUM(W52:W53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(W32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":25.911330183585303},{"$f":"((X54*Inputs!$E$250)+(SUM(X52:X53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(X32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":26.42955678725701},{"$f":"((Y54*Inputs!$E$250)+(SUM(Y52:Y53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(Y32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":21.602224494591127},{"$f":"((Z54*Inputs!$E$250)+(SUM(Z52:Z53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(Z32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":11.108185190524461},{"$f":"((AA54*Inputs!$E$250)+(SUM(AA52:AA53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AA32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":11.330348894334952},{"$f":"((AB54*Inputs!$E$250)+(SUM(AB52:AB53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AB32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":11.55695587222165},{"$f":"((AC54*Inputs!$E$250)+(SUM(AC52:AC53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AC32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":11.788094989666083},{"$f":"((AD54*Inputs!$E$250)+(SUM(AD52:AD53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AD32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":12.023856889459402},{"$f":"((AE54*Inputs!$E$250)+(SUM(AE52:AE53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AE32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":12.264334027248591},{"$f":"((AF54*Inputs!$E$250)+(SUM(AF52:AF53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AF32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":12.509620707793562},{"$f":"((AG54*Inputs!$E$250)+(SUM(AG52:AG53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AG32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":12.759813121949435},{"$f":"((AH54*Inputs!$E$250)+(SUM(AH52:AH53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AH32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":13.015009384388424},{"$f":"((AI54*Inputs!$E$250)+(SUM(AI52:AI53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AI32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":13.275309572076194},{"$f":"((AJ54*Inputs!$E$250)+(SUM(AJ52:AJ53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AJ32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":13.540815763517713},{"$f":"((AK54*Inputs!$E$250)+(SUM(AK52:AK53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AK32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":13.811632078788072},{"$f":"((AL54*Inputs!$E$250)+(SUM(AL52:AL53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AL32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":7.7367781661014483},{"$f":"((AM54*Inputs!$E$250)+(SUM(AM52:AM53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AM32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AN54*Inputs!$E$250)+(SUM(AN52:AN53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AN32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AO54*Inputs!$E$250)+(SUM(AO52:AO53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AO32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AP54*Inputs!$E$250)+(SUM(AP52:AP53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AP32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AQ54*Inputs!$E$250)+(SUM(AQ52:AQ53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AQ32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AR54*Inputs!$E$250)+(SUM(AR52:AR53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AR32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AS54*Inputs!$E$250)+(SUM(AS52:AS53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AS32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AT54*Inputs!$E$250)+(SUM(AT52:AT53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AT32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AU54*Inputs!$E$250)+(SUM(AU52:AU53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AU32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AV54*Inputs!$E$250)+(SUM(AV52:AV53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AV32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AW54*Inputs!$E$250)+(SUM(AW52:AW53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AW32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AX54*Inputs!$E$250)+(SUM(AX52:AX53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AX32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AY54*Inputs!$E$250)+(SUM(AY52:AY53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AY32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((AZ54*Inputs!$E$250)+(SUM(AZ52:AZ53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(AZ32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((BA54*Inputs!$E$250)+(SUM(BA52:BA53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(BA32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((BB54*Inputs!$E$250)+(SUM(BB52:BB53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(BB32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((BC54*Inputs!$E$250)+(SUM(BC52:BC53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(BC32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0},{"$f":"((BD54*Inputs!$E$250)+(SUM(BD52:BD53)*Inputs!$E$251))*IF(Inputs!$E$21=0,Inputs!$E$19,IF(BD32<Inputs!$E$21,Inputs!$E$19,Inputs!$E$20))","v":0}]
[]
[null,null,null,"VAT"]
[null,null,null,"VAT-able costs","$mm nominal",null,{"$f":"(SUM(G52:G53)*Inputs!$E$253)+(Model!G54*Inputs!$E$252)","v":350},{"$f":"(SUM(H52:H53)*Inputs!$E$253)+(Model!H54*Inputs!$E$252)","v":612},{"$f":"(SUM(I52:I53)*Inputs!$E$253)+(Model!I54*Inputs!$E$252)","v":352.43550000000005},{"$f":"(SUM(J52:J53)*Inputs!$E$253)+(Model!J54*Inputs!$E$252)","v":167.14026000000001},{"$f":"(SUM(K52:K53)*Inputs!$E$253)+(Model!K54*Inputs!$E$252)","v":170.4830652},{"$f":"(SUM(L52:L53)*Inputs!$E$253)+(Model!L54*Inputs!$E$252)","v":173.892726504},{"$f":"(SUM(M52:M53)*Inputs!$E$253)+(Model!M54*Inputs!$E$252)","v":177.37058103408},{"$f":"(SUM(N52:N53)*Inputs!$E$253)+(Model!N54*Inputs!$E$252)","v":180.91799265476158},{"$f":"(SUM(O52:O53)*Inputs!$E$253)+(Model!O54*Inputs!$E$252)","v":184.53635250785683},{"$f":"(SUM(P52:P53)*Inputs!$E$253)+(Model!P54*Inputs!$E$252)","v":188.22707955801394},{"$f":"(SUM(Q52:Q53)*Inputs!$E$253)+(Model!Q54*Inputs!$E$252)","v":191.99162114917425},{"$f":"(SUM(R52:R53)*Inputs!$E$253)+(Model!R54*Inputs!$E$252)","v":195.8314535721577},{"$f":"(SUM(S52:S53)*Inputs!$E$253)+(Model!S54*Inputs!$E$252)","v":199.74808264360087},{"$f":"(SUM(T52:T53)*Inputs!$E$253)+(Model!T54*Inputs!$E$252)","v":203.74304429647287},{"$f":"(SUM(U52:U53)*Inputs!$E$253)+(Model!U54*Inputs!$E$252)","v":207.81790518240237},{"$f":"(SUM(V52:V53)*Inputs!$E$253)+(Model!V54*Inputs!$E$252)","v":211.97426328605036},{"$f":"(SUM(W52:W53)*Inputs!$E$253)+(Model!W54*Inputs!$E$252)","v":628.04946007895501},{"$f":"(SUM(X52:X53)*Inputs!$E$253)+(Model!X54*Inputs!$E$252)","v":640.61044928053411},{"$f":"(SUM(Y52:Y53)*Inputs!$E$253)+(Model!Y54*Inputs!$E$252)","v":510.59803350851757},{"$f":"(SUM(Z52:Z53)*Inputs!$E$253)+(Model!Z54*Inputs!$E$252)","v":229.44775967312822},{"$f":"(SUM(AA52:AA53)*Inputs!$E$253)+(Model!AA54*Inputs!$E$252)","v":234.03671486659078},{"$f":"(SUM(AB52:AB53)*Inputs!$E$253)+(Model!AB54*Inputs!$E$252)","v":238.71744916392259},{"$f":"(SUM(AC52:AC53)*Inputs!$E$253)+(Model!AC54*Inputs!$E$252)","v":243.49179814720105},{"$f":"(SUM(AD52:AD53)*Inputs!$E$253)+(Model!AD54*Inputs!$E$252)","v":248.36163411014502},{"$f":"(SUM(AE52:AE53)*Inputs!$E$253)+(Model!AE54*Inputs!$E$252)","v":253.32886679234792},{"$f":"(SUM(AF52:AF53)*Inputs!$E$253)+(Model!AF54*Inputs!$E$252)","v":258.39544412819487},{"$f":"(SUM(AG52:AG53)*Inputs!$E$253)+(Model!AG54*Inputs!$E$252)","v":263.56335301075882},{"$f":"(SUM(AH52:AH53)*Inputs!$E$253)+(Model!AH54*Inputs!$E$252)","v":268.83462007097398},{"$f":"(SUM(AI52:AI53)*Inputs!$E$253)+(Model!AI54*Inputs!$E$252)","v":274.2113124723935},{"$f":"(SUM(AJ52:AJ53)*Inputs!$E$253)+(Model!AJ54*Inputs!$E$252)","v":279.69553872184133},{"$f":"(SUM(AK52:AK53)*Inputs!$E$253)+(Model!AK54*Inputs!$E$252)","v":285.28944949627817},{"$f":"(SUM(AL52:AL53)*Inputs!$E$253)+(Model!AL54*Inputs!$E$252)","v":163.97350740095604},{"$f":"(SUM(AM52:AM53)*Inputs!$E$253)+(Model!AM54*Inputs!$E$252)","v":0},{"$f":"(SUM(AN52:AN53)*Inputs!$E$253)+(Model!AN54*Inputs!$E$252)","v":0},{"$f":"(SUM(AO52:AO53)*Inputs!$E$253)+(Model!AO54*Inputs!$E$252)","v":0},{"$f":"(SUM(AP52:AP53)*Inputs!$E$253)+(Model!AP54*Inputs!$E$252)","v":0},{"$f":"(SUM(AQ52:AQ53)*Inputs!$E$253)+(Model!AQ54*Inputs!$E$252)","v":0},{"$f":"(SUM(AR52:AR53)*Inputs!$E$253)+(Model!AR54*Inputs!$E$252)","v":0},{"$f":"(SUM(AS52:AS53)*Inputs!$E$253)+(Model!AS54*Inputs!$E$252)","v":0},{"$f":"(SUM(AT52:AT53)*Inputs!$E$253)+(Model!AT54*Inputs!$E$252)","v":0},{"$f":"(SUM(AU52:AU53)*Inputs!$E$253)+(Model!AU54*Inputs!$E$252)","v":0},{"$f":"(SUM(AV52:AV53)*Inputs!$E$253)+(Model!AV54*Inputs!$E$252)","v":0},{"$f":"(SUM(AW52:AW53)*Inputs!$E$253)+(Model!AW54*Inputs!$E$252)","v":0},{"$f":"(SUM(AX52:AX53)*Inputs!$E$253)+(Model!AX54*Inputs!$E$252)","v":0},{"$f":"(SUM(AY52:AY53)*Inputs!$E$253)+(Model!AY54*Inputs!$E$252)","v":0},{"$f":"(SUM(AZ52:AZ53)*Inputs!$E$253)+(Model!AZ54*Inputs!$E$252)","v":0},{"$f":"(SUM(BA52:BA53)*Inputs!$E$253)+(Model!BA54*Inputs!$E$252)","v":0},{"$f":"(SUM(BB52:BB53)*Inputs!$E$253)+(Model!BB54*Inputs!$E$252)","v":0},{"$f":"(SUM(BC52:BC53)*Inputs!$E$253)+(Model!BC54*Inputs!$E$252)","v":0},{"$f":"(SUM(BD52:BD53)*Inputs!$E$253)+(Model!BD54*Inputs!$E$252)","v":0}]
[null,null,{"$f":"SUM(G97:BD97)","v":0},"VAT payable","$mm nominal",null,{"$f":"G96*Inputs!$E$22","v":0},{"$f":"H96*Inputs!$E$22","v":0},{"$f":"I96*Inputs!$E$22","v":0},{"$f":"J96*Inputs!$E$22","v":0},{"$f":"K96*Inputs!$E$22","v":0},{"$f":"L96*Inputs!$E$22","v":0},{"$f":"M96*Inputs!$E$22","v":0},{"$f":"N96*Inputs!$E$22","v":0},{"$f":"O96*Inputs!$E$22","v":0},{"$f":"P96*Inputs!$E$22","v":0},{"$f":"Q96*Inputs!$E$22","v":0},{"$f":"R96*Inputs!$E$22","v":0},{"$f":"S96*Inputs!$E$22","v":0},{"$f":"T96*Inputs!$E$22","v":0},{"$f":"U96*Inputs!$E$22","v":0},{"$f":"V96*Inputs!$E$22","v":0},{"$f":"W96*Inputs!$E$22","v":0},{"$f":"X96*Inputs!$E$22","v":0},{"$f":"Y96*Inputs!$E$22","v":0},{"$f":"Z96*Inputs!$E$22","v":0},{"$f":"AA96*Inputs!$E$22","v":0},{"$f":"AB96*Inputs!$E$22","v":0},{"$f":"AC96*Inputs!$E$22","v":0},{"$f":"AD96*Inputs!$E$22","v":0},{"$f":"AE96*Inputs!$E$22","v":0},{"$f":"AF96*Inputs!$E$22","v":0},{"$f":"AG96*Inputs!$E$22","v":0},{"$f":"AH96*Inputs!$E$22","v":0},{"$f":"AI96*Inputs!$E$22","v":0},{"$f":"AJ96*Inputs!$E$22","v":0},{"$f":"AK96*Inputs!$E$22","v":0},{"$f":"AL96*Inputs!$E$22","v":0},{"$f":"AM96*Inputs!$E$22","v":0},{"$f":"AN96*Inputs!$E$22","v":0},{"$f":"AO96*Inputs!$E$22","v":0},{"$f":"AP96*Inputs!$E$22","v":0},{"$f":"AQ96*Inputs!$E$22","v":0},{"$f":"AR96*Inputs!$E$22","v":0},{"$f":"AS96*Inputs!$E$22","v":0},{"$f":"AT96*Inputs!$E$22","v":0},{"$f":"AU96*Inputs!$E$22","v":0},{"$f":"AV96*Inputs!$E$22","v":0},{"$f":"AW96*Inputs!$E$22","v":0},{"$f":"AX96*Inputs!$E$22","v":0},{"$f":"AY96*Inputs!$E$22","v":0},{"$f":"AZ96*Inputs!$E$22","v":0},{"$f":"BA96*Inputs!$E$22","v":0},{"$f":"BB96*Inputs!$E$22","v":0},{"$f":"BC96*Inputs!$E$22","v":0},{"$f":"BD96*Inputs!$E$22","v":0}]
[]
[null,null,null,"Skills development levy"]
[null,null,null,"Payroll costs","$mm nominal",null,{"$f":"G54*Inputs!$E$254","v":0},{"$f":"H54*Inputs!$E$254","v":0},{"$f":"I54*Inputs!$E$254","v":35.763750000000002},{"$f":"J54*Inputs!$E$254","v":72.95805},{"$f":"K54*Inputs!$E$254","v":74.417210999999995},{"$f":"L54*Inputs!$E$254","v":75.905555219999997},{"$f":"M54*Inputs!$E$254","v":77.423666324400003},{"$f":"N54*Inputs!$E$254","v":78.972139650887982},{"$f":"O54*Inputs!$E$254","v":80.551582443905758},{"$f":"P54*Inputs!$E$254","v":82.162614092783869},{"$f":"Q54*Inputs!$E$254","v":83.80586637463955},{"$f":"R54*Inputs!$E$254","v":85.481983702132325},{"$f":"S54*Inputs!$E$254","v":87.191623376174988},{"$f":"T54*Inputs!$E$254","v":88.935455843698477},{"$f":"U54*Inputs!$E$254","v":90.714164960572461},{"$f":"V54*Inputs!$E$254","v":92.528448259783886},{"$f":"W54*Inputs!$E$254","v":94.379017224979577},{"$f":"X54*Inputs!$E$254","v":96.266597569479174},{"$f":"Y54*Inputs!$E$254","v":98.191929520868754},{"$f":"Z54*Inputs!$E$254","v":100.15576811128612},{"$f":"AA54*Inputs!$E$254","v":102.15888347351185},{"$f":"AB54*Inputs!$E$254","v":104.20206114298209},{"$f":"AC54*Inputs!$E$254","v":106.28610236584173},{"$f":"AD54*Inputs!$E$254","v":108.41182441315854},{"$f":"AE54*Inputs!$E$254","v":110.58006090142172},{"$f":"AF54*Inputs!$E$254","v":112.79166211945015},{"$f":"AG54*Inputs!$E$254","v":115.04749536183917},{"$f":"AH54*Inputs!$E$254","v":117.34844526907594},{"$f":"AI54*Inputs!$E$254","v":119.69541417445748},{"$f":"AJ54*Inputs!$E$254","v":122.08932245794661},{"$f":"AK54*Inputs!$E$254","v":124.53110890710555},{"$f":"AL54*Inputs!$E$254","v":63.510865542623819},{"$f":"AM54*Inputs!$E$254","v":0},{"$f":"AN54*Inputs!$E$254","v":0},{"$f":"AO54*Inputs!$E$254","v":0},{"$f":"AP54*Inputs!$E$254","v":0},{"$f":"AQ54*Inputs!$E$254","v":0},{"$f":"AR54*Inputs!$E$254","v":0},{"$f":"AS54*Inputs!$E$254","v":0},{"$f":"AT54*Inputs!$E$254","v":0},{"$f":"AU54*Inputs!$E$254","v":0},{"$f":"AV54*Inputs!$E$254","v":0},{"$f":"AW54*Inputs!$E$254","v":0},{"$f":"AX54*Inputs!$E$254","v":0},{"$f":"AY54*Inputs!$E$254","v":0},{"$f":"AZ54*Inputs!$E$254","v":0},{"$f":"BA54*Inputs!$E$254","v":0},{"$f":"BB54*Inputs!$E$254","v":0},{"$f":"BC54*Inputs!$E$254","v":0},{"$f":"BD54*Inputs!$E$254","v":0}]
[null,null,{"$f":"SUM(G101:BD101)","v":56.049173396100144},"Skills development levy payable","$mm nominal",null,{"$f":"G100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(G32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"H100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(H32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"I100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(I32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0.71527499999999999},{"$f":"J100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(J32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.4591609999999999},{"$f":"K100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(K32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.4883442199999999},{"$f":"L100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(L32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.5181111044},{"$f":"M100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(M32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.5484733264880002},{"$f":"N100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(N32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.5794427930177597},{"$f":"O100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(O32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.6110316488781151},{"$f":"P100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(P32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.6432522818556774},{"$f":"Q100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(Q32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.676117327492791},{"$f":"R100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(R32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.7096396740426465},{"$f":"S100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(S32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.7438324675234997},{"$f":"T100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(T32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.7787091168739695},{"$f":"U100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(U32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.8142832992114493},{"$f":"V100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(V32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.8505689651956778},{"$f":"W100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(W32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.8875803444995916},{"$f":"X100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(X32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.9253319513895835},{"$f":"Y100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(Y32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.9638385904173752},{"$f":"Z100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(Z32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.0031153622257225},{"$f":"AA100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AA32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.043177669470237},{"$f":"AB100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AB32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.0840412228596419},{"$f":"AC100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AC32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.1257220473168346},{"$f":"AD100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AD32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.1682364882631711},{"$f":"AE100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AE32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.2116012180284343},{"$f":"AF100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AF32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.2558332423890031},{"$f":"AG100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AG32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.3009499072367836},{"$f":"AH100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AH32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.346968905381519},{"$f":"AI100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AI32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.3939082834891496},{"$f":"AJ100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AJ32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.4417864491589323},{"$f":"AK100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AK32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.490622178142111},{"$f":"AL100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AL32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.2702173108524764},{"$f":"AM100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AM32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AN100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AN32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AO100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AO32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AP100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AP32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AQ100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AQ32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AR100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AR32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AS100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AS32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AT100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AT32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AU100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AU32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AV100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AV32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AW100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AW32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AX100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AX32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AY100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AY32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AZ100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AZ32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"BA100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(BA32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"BB100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(BB32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"BC100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(BC32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"BD100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(BD32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0}]
[]
[]
[null,null,null,"ROYALTIES"]
[]
[null,null,null,"Royalty"]
[null,null,{"$f":"SUM(G107:BD107)","v":34648.579917589188},"Primary gross revenue","$mm nominal",null,{"$f":"G45","v":0},0,442.17,902.02679999999998,920.06733599999995,938.46868272000006,957.2380563744,976.38281750188787,995.91047385192564,1015.8286833289642,1036.1452569955436,1056.8681621354542,1078.0055253781634,1099.5656358857266,1121.5569486034412,1143.9880875755098,1166.8678493270202,1190.2052063135607,1214.0093104398318,1238.2894966486283,1263.0552865816012,1288.3163923132331,1314.0827201594977,1340.3643745626875,1367.1716620539412,1394.51509529502,1422.4053972009206,1450.8535051449387,1479.8705752478379,1509.4679867527943,1539.6573464878504,785.22524670880352,{"$f":"AM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G108:BD108)","v":29364.671480156827},"Net revenue (net backed)","$mm nominal",null,{"$f":"G49*(1-Inputs!$E$204)","v":0},{"$f":"H49*(1-Inputs!$E$204)","v":0},{"$f":"I49*(1-Inputs!$E$204)","v":374.73907500000001},{"$f":"J49*(1-Inputs!$E$204)","v":764.46771299999989},{"$f":"K49*(1-Inputs!$E$204)","v":779.75706725999987},{"$f":"L49*(1-Inputs!$E$204)","v":795.35220860519996},{"$f":"M49*(1-Inputs!$E$204)","v":811.25925277730403},{"$f":"N49*(1-Inputs!$E$204)","v":827.48443783284995},{"$f":"O49*(1-Inputs!$E$204)","v":844.03412658950697},{"$f":"P49*(1-Inputs!$E$204)","v":860.91480912129714},{"$f":"Q49*(1-Inputs!$E$204)","v":878.13310530372314},{"$f":"R49*(1-Inputs!$E$204)","v":895.69576740979733},{"$f":"S49*(1-Inputs!$E$204)","v":913.60968275799348},{"$f":"T49*(1-Inputs!$E$204)","v":931.88187641315335},{"$f":"U49*(1-Inputs!$E$204)","v":950.51951394141645},{"$f":"V49*(1-Inputs!$E$204)","v":969.52990422024459},{"$f":"W49*(1-Inputs!$E$204)","v":988.92050230464952},{"$f":"X49*(1-Inputs!$E$204)","v":1008.6989123507427},{"$f":"Y49*(1-Inputs!$E$204)","v":1028.8728905977575},{"$f":"Z49*(1-Inputs!$E$204)","v":1049.4503484097124},{"$f":"AA49*(1-Inputs!$E$204)","v":1070.4393553779068},{"$f":"AB49*(1-Inputs!$E$204)","v":1091.8481424854651},{"$f":"AC49*(1-Inputs!$E$204)","v":1113.6851053351743},{"$f":"AD49*(1-Inputs!$E$204)","v":1135.9588074418775},{"$f":"AE49*(1-Inputs!$E$204)","v":1158.6779835907153},{"$f":"AF49*(1-Inputs!$E$204)","v":1181.8515432625295},{"$f":"AG49*(1-Inputs!$E$204)","v":1205.4885741277801},{"$f":"AH49*(1-Inputs!$E$204)","v":1229.5983456103356},{"$f":"AI49*(1-Inputs!$E$204)","v":1254.1903125225426},{"$f":"AJ49*(1-Inputs!$E$204)","v":1279.2741187729932},{"$f":"AK49*(1-Inputs!$E$204)","v":1304.8596011484533},{"$f":"AL49*(1-Inputs!$E$204)","v":665.47839658571104},{"$f":"AM49*(1-Inputs!$E$204)","v":0},{"$f":"AN49*(1-Inputs!$E$204)","v":0},{"$f":"AO49*(1-Inputs!$E$204)","v":0},{"$f":"AP49*(1-Inputs!$E$204)","v":0},{"$f":"AQ49*(1-Inputs!$E$204)","v":0},{"$f":"AR49*(1-Inputs!$E$204)","v":0},{"$f":"AS49*(1-Inputs!$E$204)","v":0},{"$f":"AT49*(1-Inputs!$E$204)","v":0},{"$f":"AU49*(1-Inputs!$E$204)","v":0},{"$f":"AV49*(1-Inputs!$E$204)","v":0},{"$f":"AW49*(1-Inputs!$E$204)","v":0},{"$f":"AX49*(1-Inputs!$E$204)","v":0},{"$f":"AY49*(1-Inputs!$E$204)","v":0},{"$f":"AZ49*(1-Inputs!$E$204)","v":0},{"$f":"BA49*(1-Inputs!$E$204)","v":0},{"$f":"BB49*(1-Inputs!$E$204)","v":0},{"$f":"BC49*(1-Inputs!$E$204)","v":0},{"$f":"BD49*(1-Inputs!$E$204)","v":0}]
[null,null,{"$f":"SUM(G109:BD109)","v":29364.671480156827},"Royalty base","$mm nominal",null,{"$f":"IF(G$32=0,0,IF(Inputs!$E$31=\"gross\",G107,G108))","v":0},{"$f":"IF(H$32=0,0,IF(Inputs!$E$31=\"gross\",H107,H108))","v":0},{"$f":"IF(I$32=0,0,IF(Inputs!$E$31=\"gross\",I107,I108))","v":374.73907500000001},{"$f":"IF(J$32=0,0,IF(Inputs!$E$31=\"gross\",J107,J108))","v":764.46771299999989},{"$f":"IF(K$32=0,0,IF(Inputs!$E$31=\"gross\",K107,K108))","v":779.75706725999987},{"$f":"IF(L$32=0,0,IF(Inputs!$E$31=\"gross\",L107,L108))","v":795.35220860519996},{"$f":"IF(M$32=0,0,IF(Inputs!$E$31=\"gross\",M107,M108))","v":811.25925277730403},{"$f":"IF(N$32=0,0,IF(Inputs!$E$31=\"gross\",N107,N108))","v":827.48443783284995},{"$f":"IF(O$32=0,0,IF(Inputs!$E$31=\"gross\",O107,O108))","v":844.03412658950697},{"$f":"IF(P$32=0,0,IF(Inputs!$E$31=\"gross\",P107,P108))","v":860.91480912129714},{"$f":"IF(Q$32=0,0,IF(Inputs!$E$31=\"gross\",Q107,Q108))","v":878.13310530372314},{"$f":"IF(R$32=0,0,IF(Inputs!$E$31=\"gross\",R107,R108))","v":895.69576740979733},{"$f":"IF(S$32=0,0,IF(Inputs!$E$31=\"gross\",S107,S108))","v":913.60968275799348},{"$f":"IF(T$32=0,0,IF(Inputs!$E$31=\"gross\",T107,T108))","v":931.88187641315335},{"$f":"IF(U$32=0,0,IF(Inputs!$E$31=\"gross\",U107,U108))","v":950.51951394141645},{"$f":"IF(V$32=0,0,IF(Inputs!$E$31=\"gross\",V107,V108))","v":969.52990422024459},{"$f":"IF(W$32=0,0,IF(Inputs!$E$31=\"gross\",W107,W108))","v":988.92050230464952},{"$f":"IF(X$32=0,0,IF(Inputs!$E$31=\"gross\",X107,X108))","v":1008.6989123507427},{"$f":"IF(Y$32=0,0,IF(Inputs!$E$31=\"gross\",Y107,Y108))","v":1028.8728905977575},{"$f":"IF(Z$32=0,0,IF(Inputs!$E$31=\"gross\",Z107,Z108))","v":1049.4503484097124},{"$f":"IF(AA$32=0,0,IF(Inputs!$E$31=\"gross\",AA107,AA108))","v":1070.4393553779068},{"$f":"IF(AB$32=0,0,IF(Inputs!$E$31=\"gross\",AB107,AB108))","v":1091.8481424854651},{"$f":"IF(AC$32=0,0,IF(Inputs!$E$31=\"gross\",AC107,AC108))","v":1113.6851053351743},{"$f":"IF(AD$32=0,0,IF(Inputs!$E$31=\"gross\",AD107,AD108))","v":1135.9588074418775},{"$f":"IF(AE$32=0,0,IF(Inputs!$E$31=\"gross\",AE107,AE108))","v":1158.6779835907153},{"$f":"IF(AF$32=0,0,IF(Inputs!$E$31=\"gross\",AF107,AF108))","v":1181.8515432625295},{"$f":"IF(AG$32=0,0,IF(Inputs!$E$31=\"gross\",AG107,AG108))","v":1205.4885741277801},{"$f":"IF(AH$32=0,0,IF(Inputs!$E$31=\"gross\",AH107,AH108))","v":1229.5983456103356},{"$f":"IF(AI$32=0,0,IF(Inputs!$E$31=\"gross\",AI107,AI108))","v":1254.1903125225426},{"$f":"IF(AJ$32=0,0,IF(Inputs!$E$31=\"gross\",AJ107,AJ108))","v":1279.2741187729932},{"$f":"IF(AK$32=0,0,IF(Inputs!$E$31=\"gross\",AK107,AK108))","v":1304.8596011484533},{"$f":"IF(AL$32=0,0,IF(Inputs!$E$31=\"gross\",AL107,AL108))","v":665.47839658571104},{"$f":"IF(AM$32=0,0,IF(Inputs!$E$31=\"gross\",AM107,AM108))","v":0},{"$f":"IF(AN$32=0,0,IF(Inputs!$E$31=\"gross\",AN107,AN108))","v":0},{"$f":"IF(AO$32=0,0,IF(Inputs!$E$31=\"gross\",AO107,AO108))","v":0},{"$f":"IF(AP$32=0,0,IF(Inputs!$E$31=\"gross\",AP107,AP108))","v":0},{"$f":"IF(AQ$32=0,0,IF(Inputs!$E$31=\"gross\",AQ107,AQ108))","v":0},{"$f":"IF(AR$32=0,0,IF(Inputs!$E$31=\"gross\",AR107,AR108))","v":0},{"$f":"IF(AS$32=0,0,IF(Inputs!$E$31=\"gross\",AS107,AS108))","v":0},{"$f":"IF(AT$32=0,0,IF(Inputs!$E$31=\"gross\",AT107,AT108))","v":0},{"$f":"IF(AU$32=0,0,IF(Inputs!$E$31=\"gross\",AU107,AU108))","v":0},{"$f":"IF(AV$32=0,0,IF(Inputs!$E$31=\"gross\",AV107,AV108))","v":0},{"$f":"IF(AW$32=0,0,IF(Inputs!$E$31=\"gross\",AW107,AW108))","v":0},{"$f":"IF(AX$32=0,0,IF(Inputs!$E$31=\"gross\",AX107,AX108))","v":0},{"$f":"IF(AY$32=0,0,IF(Inputs!$E$31=\"gross\",AY107,AY108))","v":0},{"$f":"IF(AZ$32=0,0,IF(Inputs!$E$31=\"gross\",AZ107,AZ108))","v":0},{"$f":"IF(BA$32=0,0,IF(Inputs!$E$31=\"gross\",BA107,BA108))","v":0},{"$f":"IF(BB$32=0,0,IF(Inputs!$E$31=\"gross\",BB107,BB108))","v":0},{"$f":"IF(BC$32=0,0,IF(Inputs!$E$31=\"gross\",BC107,BC108))","v":0},{"$f":"IF(BD$32=0,0,IF(Inputs!$E$31=\"gross\",BD107,BD108))","v":0}]
[null,null,null,"Rate","%",null,{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03}]
[null,null,{"$f":"SUM(G111:BD111)","v":880.94014440470494},"Royalty payable (primary mineral)","$mm nominal",null,{"$f":"G109*G110","v":0},{"$f":"H109*H110","v":0},{"$f":"I109*I110","v":11.242172249999999},{"$f":"J109*J110","v":22.934031389999994},23.392712017799994,23.860566258155998,24.33777758331912,24.824533134985497,25.321023797685207,25.827444273638914,26.343993159111694,26.870873022293917,27.408290482739805,27.956456292394599,28.515585418242491,29.085897126607335,29.667615069139483,30.26096737052228,30.866186717932724,31.483510452291373,32.113180661337204,32.755444274563956,33.41055316005523,34.078764223256321,34.760339507721454,35.455546297875884,36.164657223833402,36.887950368310065,37.62570937567628,38.378223563189799,39.145788034453595,19.96435189757133,{"$f":"AM109*AM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"SUM(G114:BD114)","v":5197.2869876383775},"Co-product gross revenue","$mm nominal",null,{"$f":"G46","v":0},0,66.325500000000005,135.30401999999998,138.0101004,140.77030240799999,143.58570845616001,146.45742262528319,149.38657107778886,152.37430249934462,155.42178854933152,158.53022432031813,161.70082880672453,164.93484538285901,168.2335422905162,171.59821313632648,175.03017739905303,178.53078094703412,182.10139656597477,185.74342449729426,189.45829298724016,193.24745884698496,197.11240802392467,201.05465618440311,205.07574930809119,209.17726429425301,213.3608095801381,217.62802577174082,221.9805862871757,226.42019801291917,230.94860197317757,117.78378700632054,{"$f":"AM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G115:BD115)","v":794.87918634469304},"Net revenue (net backed)","$mm nominal",null,{"$f":"G48*Inputs!$E$204","v":0},{"$f":"H48*Inputs!$E$204","v":0},{"$f":"I48*Inputs!$E$204","v":10.1439},{"$f":"J48*Inputs!$E$204","v":20.693555999999997},{"$f":"K48*Inputs!$E$204","v":21.107427119999997},{"$f":"L48*Inputs!$E$204","v":21.529575662400003},{"$f":"M48*Inputs!$E$204","v":21.960167175648003},{"$f":"N48*Inputs!$E$204","v":22.399370519160954},{"$f":"O48*Inputs!$E$204","v":22.847357929544177},{"$f":"P48*Inputs!$E$204","v":23.304305088135063},{"$f":"Q48*Inputs!$E$204","v":23.770391189897762},{"$f":"R48*Inputs!$E$204","v":24.245799013695713},{"$f":"S48*Inputs!$E$204","v":24.730714993969631},{"$f":"T48*Inputs!$E$204","v":25.225329293849022},{"$f":"U48*Inputs!$E$204","v":25.729835879726007},{"$f":"V48*Inputs!$E$204","v":26.244432597320518},{"$f":"W48*Inputs!$E$204","v":26.769321249266934},{"$f":"X48*Inputs!$E$204","v":27.304707674252274},{"$f":"Y48*Inputs!$E$204","v":27.850801827737317},{"$f":"Z48*Inputs!$E$204","v":28.40781786429206},{"$f":"AA48*Inputs!$E$204","v":28.975974221577907},{"$f":"AB48*Inputs!$E$204","v":29.555493706009461},{"$f":"AC48*Inputs!$E$204","v":30.146603580129653},{"$f":"AD48*Inputs!$E$204","v":30.749535651732241},{"$f":"AE48*Inputs!$E$204","v":31.364526364766888},{"$f":"AF48*Inputs!$E$204","v":31.991816892062225},{"$f":"AG48*Inputs!$E$204","v":32.631653229903471},{"$f":"AH48*Inputs!$E$204","v":33.284286294501534},{"$f":"AI48*Inputs!$E$204","v":33.949972020391577},{"$f":"AJ48*Inputs!$E$204","v":34.628971460799399},{"$f":"AK48*Inputs!$E$204","v":35.321550890015388},{"$f":"AL48*Inputs!$E$204","v":18.013990953907843},{"$f":"AM48*Inputs!$E$204","v":0},{"$f":"AN48*Inputs!$E$204","v":0},{"$f":"AO48*Inputs!$E$204","v":0},{"$f":"AP48*Inputs!$E$204","v":0},{"$f":"AQ48*Inputs!$E$204","v":0},{"$f":"AR48*Inputs!$E$204","v":0},{"$f":"AS48*Inputs!$E$204","v":0},{"$f":"AT48*Inputs!$E$204","v":0},{"$f":"AU48*Inputs!$E$204","v":0},{"$f":"AV48*Inputs!$E$204","v":0},{"$f":"AW48*Inputs!$E$204","v":0},{"$f":"AX48*Inputs!$E$204","v":0},{"$f":"AY48*Inputs!$E$204","v":0},{"$f":"AZ48*Inputs!$E$204","v":0},{"$f":"BA48*Inputs!$E$204","v":0},{"$f":"BB48*Inputs!$E$204","v":0},{"$f":"BC48*Inputs!$E$204","v":0},{"$f":"BD48*Inputs!$E$204","v":0}]
[null,null,{"$f":"SUM(G116:BD116)","v":794.87918634469304},"Royalty base","$mm nominal",null,{"$f":"IF(G$32=0,0,IF(Inputs!$E$31=\"gross\",G114,G115))","v":0},{"$f":"IF(H$32=0,0,IF(Inputs!$E$31=\"gross\",H114,H115))","v":0},{"$f":"IF(I$32=0,0,IF(Inputs!$E$31=\"gross\",I114,I115))","v":10.1439},{"$f":"IF(J$32=0,0,IF(Inputs!$E$31=\"gross\",J114,J115))","v":20.693555999999997},{"$f":"IF(K$32=0,0,IF(Inputs!$E$31=\"gross\",K114,K115))","v":21.107427119999997},{"$f":"IF(L$32=0,0,IF(Inputs!$E$31=\"gross\",L114,L115))","v":21.529575662400003},{"$f":"IF(M$32=0,0,IF(Inputs!$E$31=\"gross\",M114,M115))","v":21.960167175648003},{"$f":"IF(N$32=0,0,IF(Inputs!$E$31=\"gross\",N114,N115))","v":22.399370519160954},{"$f":"IF(O$32=0,0,IF(Inputs!$E$31=\"gross\",O114,O115))","v":22.847357929544177},{"$f":"IF(P$32=0,0,IF(Inputs!$E$31=\"gross\",P114,P115))","v":23.304305088135063},{"$f":"IF(Q$32=0,0,IF(Inputs!$E$31=\"gross\",Q114,Q115))","v":23.770391189897762},{"$f":"IF(R$32=0,0,IF(Inputs!$E$31=\"gross\",R114,R115))","v":24.245799013695713},{"$f":"IF(S$32=0,0,IF(Inputs!$E$31=\"gross\",S114,S115))","v":24.730714993969631},{"$f":"IF(T$32=0,0,IF(Inputs!$E$31=\"gross\",T114,T115))","v":25.225329293849022},{"$f":"IF(U$32=0,0,IF(Inputs!$E$31=\"gross\",U114,U115))","v":25.729835879726007},{"$f":"IF(V$32=0,0,IF(Inputs!$E$31=\"gross\",V114,V115))","v":26.244432597320518},{"$f":"IF(W$32=0,0,IF(Inputs!$E$31=\"gross\",W114,W115))","v":26.769321249266934},{"$f":"IF(X$32=0,0,IF(Inputs!$E$31=\"gross\",X114,X115))","v":27.304707674252274},{"$f":"IF(Y$32=0,0,IF(Inputs!$E$31=\"gross\",Y114,Y115))","v":27.850801827737317},{"$f":"IF(Z$32=0,0,IF(Inputs!$E$31=\"gross\",Z114,Z115))","v":28.40781786429206},{"$f":"IF(AA$32=0,0,IF(Inputs!$E$31=\"gross\",AA114,AA115))","v":28.975974221577907},{"$f":"IF(AB$32=0,0,IF(Inputs!$E$31=\"gross\",AB114,AB115))","v":29.555493706009461},{"$f":"IF(AC$32=0,0,IF(Inputs!$E$31=\"gross\",AC114,AC115))","v":30.146603580129653},{"$f":"IF(AD$32=0,0,IF(Inputs!$E$31=\"gross\",AD114,AD115))","v":30.749535651732241},{"$f":"IF(AE$32=0,0,IF(Inputs!$E$31=\"gross\",AE114,AE115))","v":31.364526364766888},{"$f":"IF(AF$32=0,0,IF(Inputs!$E$31=\"gross\",AF114,AF115))","v":31.991816892062225},{"$f":"IF(AG$32=0,0,IF(Inputs!$E$31=\"gross\",AG114,AG115))","v":32.631653229903471},{"$f":"IF(AH$32=0,0,IF(Inputs!$E$31=\"gross\",AH114,AH115))","v":33.284286294501534},{"$f":"IF(AI$32=0,0,IF(Inputs!$E$31=\"gross\",AI114,AI115))","v":33.949972020391577},{"$f":"IF(AJ$32=0,0,IF(Inputs!$E$31=\"gross\",AJ114,AJ115))","v":34.628971460799399},{"$f":"IF(AK$32=0,0,IF(Inputs!$E$31=\"gross\",AK114,AK115))","v":35.321550890015388},{"$f":"IF(AL$32=0,0,IF(Inputs!$E$31=\"gross\",AL114,AL115))","v":18.013990953907843},{"$f":"IF(AM$32=0,0,IF(Inputs!$E$31=\"gross\",AM114,AM115))","v":0},{"$f":"IF(AN$32=0,0,IF(Inputs!$E$31=\"gross\",AN114,AN115))","v":0},{"$f":"IF(AO$32=0,0,IF(Inputs!$E$31=\"gross\",AO114,AO115))","v":0},{"$f":"IF(AP$32=0,0,IF(Inputs!$E$31=\"gross\",AP114,AP115))","v":0},{"$f":"IF(AQ$32=0,0,IF(Inputs!$E$31=\"gross\",AQ114,AQ115))","v":0},{"$f":"IF(AR$32=0,0,IF(Inputs!$E$31=\"gross\",AR114,AR115))","v":0},{"$f":"IF(AS$32=0,0,IF(Inputs!$E$31=\"gross\",AS114,AS115))","v":0},{"$f":"IF(AT$32=0,0,IF(Inputs!$E$31=\"gross\",AT114,AT115))","v":0},{"$f":"IF(AU$32=0,0,IF(Inputs!$E$31=\"gross\",AU114,AU115))","v":0},{"$f":"IF(AV$32=0,0,IF(Inputs!$E$31=\"gross\",AV114,AV115))","v":0},{"$f":"IF(AW$32=0,0,IF(Inputs!$E$31=\"gross\",AW114,AW115))","v":0},{"$f":"IF(AX$32=0,0,IF(Inputs!$E$31=\"gross\",AX114,AX115))","v":0},{"$f":"IF(AY$32=0,0,IF(Inputs!$E$31=\"gross\",AY114,AY115))","v":0},{"$f":"IF(AZ$32=0,0,IF(Inputs!$E$31=\"gross\",AZ114,AZ115))","v":0},{"$f":"IF(BA$32=0,0,IF(Inputs!$E$31=\"gross\",BA114,BA115))","v":0},{"$f":"IF(BB$32=0,0,IF(Inputs!$E$31=\"gross\",BB114,BB115))","v":0},{"$f":"IF(BC$32=0,0,IF(Inputs!$E$31=\"gross\",BC114,BC115))","v":0},{"$f":"IF(BD$32=0,0,IF(Inputs!$E$31=\"gross\",BD114,BD115))","v":0}]
[null,null,null,"Rate","%",null,{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.03}]
[null,null,{"$f":"SUM(G118:BD118)","v":23.846375590340788},"Royalty payable (co-product)","$mm nominal",null,{"$f":"G116*G117","v":0},{"$f":"H116*H117","v":0},{"$f":"I116*I117","v":0.304317},{"$f":"J116*J117","v":0.62080667999999994},0.63322281359999988,0.64588726987200007,0.65880501526944002,0.67198111557482854,0.68542073788632529,0.69912915264405184,0.71311173569693287,0.72737397041087137,0.74192144981908892,0.75675987881547058,0.77189507639178023,0.78733297791961554,0.80307963747800803,0.81914123022756824,0.83552405483211944,0.85223453592876175,0.86927922664733714,0.88666481118028384,0.9043981074038896,0.92248606955196721,0.94093579094300661,0.95975450676186669,0.97894959689710404,0.99852858883504603,1.0184991606117473,1.0388691438239819,1.0596465267004616,0.54041972861723531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate royalty - revenue based (on primary product)"]
[null,null,null,"Base","$mm nominal",null,{"$f":"G109","v":0},{"$f":"H109","v":0},374.73907500000001,764.46771299999989,779.75706725999987,795.35220860519996,811.25925277730403,827.48443783284995,844.03412658950697,860.91480912129714,878.13310530372314,895.69576740979733,913.60968275799348,931.88187641315335,950.51951394141645,969.52990422024459,988.92050230464952,1008.6989123507427,1028.8728905977575,1049.4503484097124,1070.4393553779068,1091.8481424854651,1113.6851053351743,1135.9588074418775,1158.6779835907153,1181.8515432625295,1205.4885741277801,1229.5983456103356,1254.1903125225426,1279.2741187729932,1304.8596011484533,665.47839658571104,{"$f":"AM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bracket 1","$mm nominal",null,{"$f":"MIN(G122,Inputs!$D$112)","v":0},{"$f":"MIN(H122,Inputs!$D$112)","v":0},{"$f":"MIN(I122,Inputs!$D$112)","v":0},{"$f":"MIN(J122,Inputs!$D$112)","v":0},{"$f":"MIN(K122,Inputs!$D$112)","v":0},{"$f":"MIN(L122,Inputs!$D$112)","v":0},{"$f":"MIN(M122,Inputs!$D$112)","v":0},{"$f":"MIN(N122,Inputs!$D$112)","v":0},{"$f":"MIN(O122,Inputs!$D$112)","v":0},{"$f":"MIN(P122,Inputs!$D$112)","v":0},{"$f":"MIN(Q122,Inputs!$D$112)","v":0},{"$f":"MIN(R122,Inputs!$D$112)","v":0},{"$f":"MIN(S122,Inputs!$D$112)","v":0},{"$f":"MIN(T122,Inputs!$D$112)","v":0},{"$f":"MIN(U122,Inputs!$D$112)","v":0},{"$f":"MIN(V122,Inputs!$D$112)","v":0},{"$f":"MIN(W122,Inputs!$D$112)","v":0},{"$f":"MIN(X122,Inputs!$D$112)","v":0},{"$f":"MIN(Y122,Inputs!$D$112)","v":0},{"$f":"MIN(Z122,Inputs!$D$112)","v":0},{"$f":"MIN(AA122,Inputs!$D$112)","v":0},{"$f":"MIN(AB122,Inputs!$D$112)","v":0},{"$f":"MIN(AC122,Inputs!$D$112)","v":0},{"$f":"MIN(AD122,Inputs!$D$112)","v":0},{"$f":"MIN(AE122,Inputs!$D$112)","v":0},{"$f":"MIN(AF122,Inputs!$D$112)","v":0},{"$f":"MIN(AG122,Inputs!$D$112)","v":0},{"$f":"MIN(AH122,Inputs!$D$112)","v":0},{"$f":"MIN(AI122,Inputs!$D$112)","v":0},{"$f":"MIN(AJ122,Inputs!$D$112)","v":0},{"$f":"MIN(AK122,Inputs!$D$112)","v":0},{"$f":"MIN(AL122,Inputs!$D$112)","v":0},{"$f":"MIN(AM122,Inputs!$D$112)","v":0},{"$f":"MIN(AN122,Inputs!$D$112)","v":0},{"$f":"MIN(AO122,Inputs!$D$112)","v":0},{"$f":"MIN(AP122,Inputs!$D$112)","v":0},{"$f":"MIN(AQ122,Inputs!$D$112)","v":0},{"$f":"MIN(AR122,Inputs!$D$112)","v":0},{"$f":"MIN(AS122,Inputs!$D$112)","v":0},{"$f":"MIN(AT122,Inputs!$D$112)","v":0},{"$f":"MIN(AU122,Inputs!$D$112)","v":0},{"$f":"MIN(AV122,Inputs!$D$112)","v":0},{"$f":"MIN(AW122,Inputs!$D$112)","v":0},{"$f":"MIN(AX122,Inputs!$D$112)","v":0},{"$f":"MIN(AY122,Inputs!$D$112)","v":0},{"$f":"MIN(AZ122,Inputs!$D$112)","v":0},{"$f":"MIN(BA122,Inputs!$D$112)","v":0},{"$f":"MIN(BB122,Inputs!$D$112)","v":0},{"$f":"MIN(BC122,Inputs!$D$112)","v":0},{"$f":"MIN(BD122,Inputs!$D$112)","v":0}]
[null,null,null,"Bracket 2","$mm nominal",null,{"$f":"(G$122>Inputs!$D112)*(G$122-Inputs!$D112-G126-G127-G128-G129-G130-G131-G132-G133)","v":0},{"$f":"(H$122>Inputs!$D112)*(H$122-Inputs!$D112-H126-H127-H128-H129-H130-H131-H132-H133)","v":0},{"$f":"(I$122>Inputs!$D112)*(I$122-Inputs!$D112-I126-I127-I128-I129-I130-I131-I132-I133)","v":0},{"$f":"(J$122>Inputs!$D112)*(J$122-Inputs!$D112-J126-J127-J128-J129-J130-J131-J132-J133)","v":0},{"$f":"(K$122>Inputs!$D112)*(K$122-Inputs!$D112-K126-K127-K128-K129-K130-K131-K132-K133)","v":0},{"$f":"(L$122>Inputs!$D112)*(L$122-Inputs!$D112-L126-L127-L128-L129-L130-L131-L132-L133)","v":0},{"$f":"(M$122>Inputs!$D112)*(M$122-Inputs!$D112-M126-M127-M128-M129-M130-M131-M132-M133)","v":0},{"$f":"(N$122>Inputs!$D112)*(N$122-Inputs!$D112-N126-N127-N128-N129-N130-N131-N132-N133)","v":0},{"$f":"(O$122>Inputs!$D112)*(O$122-Inputs!$D112-O126-O127-O128-O129-O130-O131-O132-O133)","v":0},{"$f":"(P$122>Inputs!$D112)*(P$122-Inputs!$D112-P126-P127-P128-P129-P130-P131-P132-P133)","v":0},{"$f":"(Q$122>Inputs!$D112)*(Q$122-Inputs!$D112-Q126-Q127-Q128-Q129-Q130-Q131-Q132-Q133)","v":0},{"$f":"(R$122>Inputs!$D112)*(R$122-Inputs!$D112-R126-R127-R128-R129-R130-R131-R132-R133)","v":0},{"$f":"(S$122>Inputs!$D112)*(S$122-Inputs!$D112-S126-S127-S128-S129-S130-S131-S132-S133)","v":0},{"$f":"(T$122>Inputs!$D112)*(T$122-Inputs!$D112-T126-T127-T128-T129-T130-T131-T132-T133)","v":0},{"$f":"(U$122>Inputs!$D112)*(U$122-Inputs!$D112-U126-U127-U128-U129-U130-U131-U132-U133)","v":0},{"$f":"(V$122>Inputs!$D112)*(V$122-Inputs!$D112-V126-V127-V128-V129-V130-V131-V132-V133)","v":0},{"$f":"(W$122>Inputs!$D112)*(W$122-Inputs!$D112-W126-W127-W128-W129-W130-W131-W132-W133)","v":0},{"$f":"(X$122>Inputs!$D112)*(X$122-Inputs!$D112-X126-X127-X128-X129-X130-X131-X132-X133)","v":0},{"$f":"(Y$122>Inputs!$D112)*(Y$122-Inputs!$D112-Y126-Y127-Y128-Y129-Y130-Y131-Y132-Y133)","v":0},{"$f":"(Z$122>Inputs!$D112)*(Z$122-Inputs!$D112-Z126-Z127-Z128-Z129-Z130-Z131-Z132-Z133)","v":0},{"$f":"(AA$122>Inputs!$D112)*(AA$122-Inputs!$D112-AA126-AA127-AA128-AA129-AA130-AA131-AA132-AA133)","v":0},{"$f":"(AB$122>Inputs!$D112)*(AB$122-Inputs!$D112-AB126-AB127-AB128-AB129-AB130-AB131-AB132-AB133)","v":0},{"$f":"(AC$122>Inputs!$D112)*(AC$122-Inputs!$D112-AC126-AC127-AC128-AC129-AC130-AC131-AC132-AC133)","v":0},{"$f":"(AD$122>Inputs!$D112)*(AD$122-Inputs!$D112-AD126-AD127-AD128-AD129-AD130-AD131-AD132-AD133)","v":0},{"$f":"(AE$122>Inputs!$D112)*(AE$122-Inputs!$D112-AE126-AE127-AE128-AE129-AE130-AE131-AE132-AE133)","v":0},{"$f":"(AF$122>Inputs!$D112)*(AF$122-Inputs!$D112-AF126-AF127-AF128-AF129-AF130-AF131-AF132-AF133)","v":0},{"$f":"(AG$122>Inputs!$D112)*(AG$122-Inputs!$D112-AG126-AG127-AG128-AG129-AG130-AG131-AG132-AG133)","v":0},{"$f":"(AH$122>Inputs!$D112)*(AH$122-Inputs!$D112-AH126-AH127-AH128-AH129-AH130-AH131-AH132-AH133)","v":0},{"$f":"(AI$122>Inputs!$D112)*(AI$122-Inputs!$D112-AI126-AI127-AI128-AI129-AI130-AI131-AI132-AI133)","v":0},{"$f":"(AJ$122>Inputs!$D112)*(AJ$122-Inputs!$D112-AJ126-AJ127-AJ128-AJ129-AJ130-AJ131-AJ132-AJ133)","v":0},{"$f":"(AK$122>Inputs!$D112)*(AK$122-Inputs!$D112-AK126-AK127-AK128-AK129-AK130-AK131-AK132-AK133)","v":0},{"$f":"(AL$122>Inputs!$D112)*(AL$122-Inputs!$D112-AL126-AL127-AL128-AL129-AL130-AL131-AL132-AL133)","v":0},{"$f":"(AM$122>Inputs!$D112)*(AM$122-Inputs!$D112-AM126-AM127-AM128-AM129-AM130-AM131-AM132-AM133)","v":0},{"$f":"(AN$122>Inputs!$D112)*(AN$122-Inputs!$D112-AN126-AN127-AN128-AN129-AN130-AN131-AN132-AN133)","v":0},{"$f":"(AO$122>Inputs!$D112)*(AO$122-Inputs!$D112-AO126-AO127-AO128-AO129-AO130-AO131-AO132-AO133)","v":0},{"$f":"(AP$122>Inputs!$D112)*(AP$122-Inputs!$D112-AP126-AP127-AP128-AP129-AP130-AP131-AP132-AP133)","v":0},{"$f":"(AQ$122>Inputs!$D112)*(AQ$122-Inputs!$D112-AQ126-AQ127-AQ128-AQ129-AQ130-AQ131-AQ132-AQ133)","v":0},{"$f":"(AR$122>Inputs!$D112)*(AR$122-Inputs!$D112-AR126-AR127-AR128-AR129-AR130-AR131-AR132-AR133)","v":0},{"$f":"(AS$122>Inputs!$D112)*(AS$122-Inputs!$D112-AS126-AS127-AS128-AS129-AS130-AS131-AS132-AS133)","v":0},{"$f":"(AT$122>Inputs!$D112)*(AT$122-Inputs!$D112-AT126-AT127-AT128-AT129-AT130-AT131-AT132-AT133)","v":0},{"$f":"(AU$122>Inputs!$D112)*(AU$122-Inputs!$D112-AU126-AU127-AU128-AU129-AU130-AU131-AU132-AU133)","v":0},{"$f":"(AV$122>Inputs!$D112)*(AV$122-Inputs!$D112-AV126-AV127-AV128-AV129-AV130-AV131-AV132-AV133)","v":0},{"$f":"(AW$122>Inputs!$D112)*(AW$122-Inputs!$D112-AW126-AW127-AW128-AW129-AW130-AW131-AW132-AW133)","v":0},{"$f":"(AX$122>Inputs!$D112)*(AX$122-Inputs!$D112-AX126-AX127-AX128-AX129-AX130-AX131-AX132-AX133)","v":0},{"$f":"(AY$122>Inputs!$D112)*(AY$122-Inputs!$D112-AY126-AY127-AY128-AY129-AY130-AY131-AY132-AY133)","v":0},{"$f":"(AZ$122>Inputs!$D112)*(AZ$122-Inputs!$D112-AZ126-AZ127-AZ128-AZ129-AZ130-AZ131-AZ132-AZ133)","v":0},{"$f":"(BA$122>Inputs!$D112)*(BA$122-Inputs!$D112-BA126-BA127-BA128-BA129-BA130-BA131-BA132-BA133)","v":0},{"$f":"(BB$122>Inputs!$D112)*(BB$122-Inputs!$D112-BB126-BB127-BB128-BB129-BB130-BB131-BB132-BB133)","v":0},{"$f":"(BC$122>Inputs!$D112)*(BC$122-Inputs!$D112-BC126-BC127-BC128-BC129-BC130-BC131-BC132-BC133)","v":0},{"$f":"(BD$122>Inputs!$D112)*(BD$122-Inputs!$D112-BD126-BD127-BD128-BD129-BD130-BD131-BD132-BD133)","v":0}]
[null,null,null,"Bracket 3","$mm nominal",null,{"$f":"(G$122>Inputs!$D113)*(G$122-Inputs!$D113-G127-G128-G129-G130-G131-G132-G133)","v":0},{"$f":"(H$122>Inputs!$D113)*(H$122-Inputs!$D113-H127-H128-H129-H130-H131-H132-H133)","v":0},{"$f":"(I$122>Inputs!$D113)*(I$122-Inputs!$D113-I127-I128-I129-I130-I131-I132-I133)","v":0},{"$f":"(J$122>Inputs!$D113)*(J$122-Inputs!$D113-J127-J128-J129-J130-J131-J132-J133)","v":0},{"$f":"(K$122>Inputs!$D113)*(K$122-Inputs!$D113-K127-K128-K129-K130-K131-K132-K133)","v":0},{"$f":"(L$122>Inputs!$D113)*(L$122-Inputs!$D113-L127-L128-L129-L130-L131-L132-L133)","v":0},{"$f":"(M$122>Inputs!$D113)*(M$122-Inputs!$D113-M127-M128-M129-M130-M131-M132-M133)","v":0},{"$f":"(N$122>Inputs!$D113)*(N$122-Inputs!$D113-N127-N128-N129-N130-N131-N132-N133)","v":0},{"$f":"(O$122>Inputs!$D113)*(O$122-Inputs!$D113-O127-O128-O129-O130-O131-O132-O133)","v":0},{"$f":"(P$122>Inputs!$D113)*(P$122-Inputs!$D113-P127-P128-P129-P130-P131-P132-P133)","v":0},{"$f":"(Q$122>Inputs!$D113)*(Q$122-Inputs!$D113-Q127-Q128-Q129-Q130-Q131-Q132-Q133)","v":0},{"$f":"(R$122>Inputs!$D113)*(R$122-Inputs!$D113-R127-R128-R129-R130-R131-R132-R133)","v":0},{"$f":"(S$122>Inputs!$D113)*(S$122-Inputs!$D113-S127-S128-S129-S130-S131-S132-S133)","v":0},{"$f":"(T$122>Inputs!$D113)*(T$122-Inputs!$D113-T127-T128-T129-T130-T131-T132-T133)","v":0},{"$f":"(U$122>Inputs!$D113)*(U$122-Inputs!$D113-U127-U128-U129-U130-U131-U132-U133)","v":0},{"$f":"(V$122>Inputs!$D113)*(V$122-Inputs!$D113-V127-V128-V129-V130-V131-V132-V133)","v":0},{"$f":"(W$122>Inputs!$D113)*(W$122-Inputs!$D113-W127-W128-W129-W130-W131-W132-W133)","v":0},{"$f":"(X$122>Inputs!$D113)*(X$122-Inputs!$D113-X127-X128-X129-X130-X131-X132-X133)","v":0},{"$f":"(Y$122>Inputs!$D113)*(Y$122-Inputs!$D113-Y127-Y128-Y129-Y130-Y131-Y132-Y133)","v":0},{"$f":"(Z$122>Inputs!$D113)*(Z$122-Inputs!$D113-Z127-Z128-Z129-Z130-Z131-Z132-Z133)","v":0},{"$f":"(AA$122>Inputs!$D113)*(AA$122-Inputs!$D113-AA127-AA128-AA129-AA130-AA131-AA132-AA133)","v":0},{"$f":"(AB$122>Inputs!$D113)*(AB$122-Inputs!$D113-AB127-AB128-AB129-AB130-AB131-AB132-AB133)","v":0},{"$f":"(AC$122>Inputs!$D113)*(AC$122-Inputs!$D113-AC127-AC128-AC129-AC130-AC131-AC132-AC133)","v":0},{"$f":"(AD$122>Inputs!$D113)*(AD$122-Inputs!$D113-AD127-AD128-AD129-AD130-AD131-AD132-AD133)","v":0},{"$f":"(AE$122>Inputs!$D113)*(AE$122-Inputs!$D113-AE127-AE128-AE129-AE130-AE131-AE132-AE133)","v":0},{"$f":"(AF$122>Inputs!$D113)*(AF$122-Inputs!$D113-AF127-AF128-AF129-AF130-AF131-AF132-AF133)","v":0},{"$f":"(AG$122>Inputs!$D113)*(AG$122-Inputs!$D113-AG127-AG128-AG129-AG130-AG131-AG132-AG133)","v":0},{"$f":"(AH$122>Inputs!$D113)*(AH$122-Inputs!$D113-AH127-AH128-AH129-AH130-AH131-AH132-AH133)","v":0},{"$f":"(AI$122>Inputs!$D113)*(AI$122-Inputs!$D113-AI127-AI128-AI129-AI130-AI131-AI132-AI133)","v":0},{"$f":"(AJ$122>Inputs!$D113)*(AJ$122-Inputs!$D113-AJ127-AJ128-AJ129-AJ130-AJ131-AJ132-AJ133)","v":0},{"$f":"(AK$122>Inputs!$D113)*(AK$122-Inputs!$D113-AK127-AK128-AK129-AK130-AK131-AK132-AK133)","v":0},{"$f":"(AL$122>Inputs!$D113)*(AL$122-Inputs!$D113-AL127-AL128-AL129-AL130-AL131-AL132-AL133)","v":0},{"$f":"(AM$122>Inputs!$D113)*(AM$122-Inputs!$D113-AM127-AM128-AM129-AM130-AM131-AM132-AM133)","v":0},{"$f":"(AN$122>Inputs!$D113)*(AN$122-Inputs!$D113-AN127-AN128-AN129-AN130-AN131-AN132-AN133)","v":0},{"$f":"(AO$122>Inputs!$D113)*(AO$122-Inputs!$D113-AO127-AO128-AO129-AO130-AO131-AO132-AO133)","v":0},{"$f":"(AP$122>Inputs!$D113)*(AP$122-Inputs!$D113-AP127-AP128-AP129-AP130-AP131-AP132-AP133)","v":0},{"$f":"(AQ$122>Inputs!$D113)*(AQ$122-Inputs!$D113-AQ127-AQ128-AQ129-AQ130-AQ131-AQ132-AQ133)","v":0},{"$f":"(AR$122>Inputs!$D113)*(AR$122-Inputs!$D113-AR127-AR128-AR129-AR130-AR131-AR132-AR133)","v":0},{"$f":"(AS$122>Inputs!$D113)*(AS$122-Inputs!$D113-AS127-AS128-AS129-AS130-AS131-AS132-AS133)","v":0},{"$f":"(AT$122>Inputs!$D113)*(AT$122-Inputs!$D113-AT127-AT128-AT129-AT130-AT131-AT132-AT133)","v":0},{"$f":"(AU$122>Inputs!$D113)*(AU$122-Inputs!$D113-AU127-AU128-AU129-AU130-AU131-AU132-AU133)","v":0},{"$f":"(AV$122>Inputs!$D113)*(AV$122-Inputs!$D113-AV127-AV128-AV129-AV130-AV131-AV132-AV133)","v":0},{"$f":"(AW$122>Inputs!$D113)*(AW$122-Inputs!$D113-AW127-AW128-AW129-AW130-AW131-AW132-AW133)","v":0},{"$f":"(AX$122>Inputs!$D113)*(AX$122-Inputs!$D113-AX127-AX128-AX129-AX130-AX131-AX132-AX133)","v":0},{"$f":"(AY$122>Inputs!$D113)*(AY$122-Inputs!$D113-AY127-AY128-AY129-AY130-AY131-AY132-AY133)","v":0},{"$f":"(AZ$122>Inputs!$D113)*(AZ$122-Inputs!$D113-AZ127-AZ128-AZ129-AZ130-AZ131-AZ132-AZ133)","v":0},{"$f":"(BA$122>Inputs!$D113)*(BA$122-Inputs!$D113-BA127-BA128-BA129-BA130-BA131-BA132-BA133)","v":0},{"$f":"(BB$122>Inputs!$D113)*(BB$122-Inputs!$D113-BB127-BB128-BB129-BB130-BB131-BB132-BB133)","v":0},{"$f":"(BC$122>Inputs!$D113)*(BC$122-Inputs!$D113-BC127-BC128-BC129-BC130-BC131-BC132-BC133)","v":0},{"$f":"(BD$122>Inputs!$D113)*(BD$122-Inputs!$D113-BD127-BD128-BD129-BD130-BD131-BD132-BD133)","v":0}]
[null,null,null,"Bracket 4","$mm nominal",null,{"$f":"(G$122>Inputs!$D114)*(G$122-Inputs!$D114-G128-G129-G130-G131-G132-G133)","v":0},{"$f":"(H$122>Inputs!$D114)*(H$122-Inputs!$D114-H128-H129-H130-H131-H132-H133)","v":0},{"$f":"(I$122>Inputs!$D114)*(I$122-Inputs!$D114-I128-I129-I130-I131-I132-I133)","v":0},{"$f":"(J$122>Inputs!$D114)*(J$122-Inputs!$D114-J128-J129-J130-J131-J132-J133)","v":0},{"$f":"(K$122>Inputs!$D114)*(K$122-Inputs!$D114-K128-K129-K130-K131-K132-K133)","v":0},{"$f":"(L$122>Inputs!$D114)*(L$122-Inputs!$D114-L128-L129-L130-L131-L132-L133)","v":0},{"$f":"(M$122>Inputs!$D114)*(M$122-Inputs!$D114-M128-M129-M130-M131-M132-M133)","v":0},{"$f":"(N$122>Inputs!$D114)*(N$122-Inputs!$D114-N128-N129-N130-N131-N132-N133)","v":0},{"$f":"(O$122>Inputs!$D114)*(O$122-Inputs!$D114-O128-O129-O130-O131-O132-O133)","v":0},{"$f":"(P$122>Inputs!$D114)*(P$122-Inputs!$D114-P128-P129-P130-P131-P132-P133)","v":0},{"$f":"(Q$122>Inputs!$D114)*(Q$122-Inputs!$D114-Q128-Q129-Q130-Q131-Q132-Q133)","v":0},{"$f":"(R$122>Inputs!$D114)*(R$122-Inputs!$D114-R128-R129-R130-R131-R132-R133)","v":0},{"$f":"(S$122>Inputs!$D114)*(S$122-Inputs!$D114-S128-S129-S130-S131-S132-S133)","v":0},{"$f":"(T$122>Inputs!$D114)*(T$122-Inputs!$D114-T128-T129-T130-T131-T132-T133)","v":0},{"$f":"(U$122>Inputs!$D114)*(U$122-Inputs!$D114-U128-U129-U130-U131-U132-U133)","v":0},{"$f":"(V$122>Inputs!$D114)*(V$122-Inputs!$D114-V128-V129-V130-V131-V132-V133)","v":0},{"$f":"(W$122>Inputs!$D114)*(W$122-Inputs!$D114-W128-W129-W130-W131-W132-W133)","v":0},{"$f":"(X$122>Inputs!$D114)*(X$122-Inputs!$D114-X128-X129-X130-X131-X132-X133)","v":0},{"$f":"(Y$122>Inputs!$D114)*(Y$122-Inputs!$D114-Y128-Y129-Y130-Y131-Y132-Y133)","v":0},{"$f":"(Z$122>Inputs!$D114)*(Z$122-Inputs!$D114-Z128-Z129-Z130-Z131-Z132-Z133)","v":0},{"$f":"(AA$122>Inputs!$D114)*(AA$122-Inputs!$D114-AA128-AA129-AA130-AA131-AA132-AA133)","v":0},{"$f":"(AB$122>Inputs!$D114)*(AB$122-Inputs!$D114-AB128-AB129-AB130-AB131-AB132-AB133)","v":0},{"$f":"(AC$122>Inputs!$D114)*(AC$122-Inputs!$D114-AC128-AC129-AC130-AC131-AC132-AC133)","v":0},{"$f":"(AD$122>Inputs!$D114)*(AD$122-Inputs!$D114-AD128-AD129-AD130-AD131-AD132-AD133)","v":0},{"$f":"(AE$122>Inputs!$D114)*(AE$122-Inputs!$D114-AE128-AE129-AE130-AE131-AE132-AE133)","v":0},{"$f":"(AF$122>Inputs!$D114)*(AF$122-Inputs!$D114-AF128-AF129-AF130-AF131-AF132-AF133)","v":0},{"$f":"(AG$122>Inputs!$D114)*(AG$122-Inputs!$D114-AG128-AG129-AG130-AG131-AG132-AG133)","v":0},{"$f":"(AH$122>Inputs!$D114)*(AH$122-Inputs!$D114-AH128-AH129-AH130-AH131-AH132-AH133)","v":0},{"$f":"(AI$122>Inputs!$D114)*(AI$122-Inputs!$D114-AI128-AI129-AI130-AI131-AI132-AI133)","v":0},{"$f":"(AJ$122>Inputs!$D114)*(AJ$122-Inputs!$D114-AJ128-AJ129-AJ130-AJ131-AJ132-AJ133)","v":0},{"$f":"(AK$122>Inputs!$D114)*(AK$122-Inputs!$D114-AK128-AK129-AK130-AK131-AK132-AK133)","v":0},{"$f":"(AL$122>Inputs!$D114)*(AL$122-Inputs!$D114-AL128-AL129-AL130-AL131-AL132-AL133)","v":0},{"$f":"(AM$122>Inputs!$D114)*(AM$122-Inputs!$D114-AM128-AM129-AM130-AM131-AM132-AM133)","v":0},{"$f":"(AN$122>Inputs!$D114)*(AN$122-Inputs!$D114-AN128-AN129-AN130-AN131-AN132-AN133)","v":0},{"$f":"(AO$122>Inputs!$D114)*(AO$122-Inputs!$D114-AO128-AO129-AO130-AO131-AO132-AO133)","v":0},{"$f":"(AP$122>Inputs!$D114)*(AP$122-Inputs!$D114-AP128-AP129-AP130-AP131-AP132-AP133)","v":0},{"$f":"(AQ$122>Inputs!$D114)*(AQ$122-Inputs!$D114-AQ128-AQ129-AQ130-AQ131-AQ132-AQ133)","v":0},{"$f":"(AR$122>Inputs!$D114)*(AR$122-Inputs!$D114-AR128-AR129-AR130-AR131-AR132-AR133)","v":0},{"$f":"(AS$122>Inputs!$D114)*(AS$122-Inputs!$D114-AS128-AS129-AS130-AS131-AS132-AS133)","v":0},{"$f":"(AT$122>Inputs!$D114)*(AT$122-Inputs!$D114-AT128-AT129-AT130-AT131-AT132-AT133)","v":0},{"$f":"(AU$122>Inputs!$D114)*(AU$122-Inputs!$D114-AU128-AU129-AU130-AU131-AU132-AU133)","v":0},{"$f":"(AV$122>Inputs!$D114)*(AV$122-Inputs!$D114-AV128-AV129-AV130-AV131-AV132-AV133)","v":0},{"$f":"(AW$122>Inputs!$D114)*(AW$122-Inputs!$D114-AW128-AW129-AW130-AW131-AW132-AW133)","v":0},{"$f":"(AX$122>Inputs!$D114)*(AX$122-Inputs!$D114-AX128-AX129-AX130-AX131-AX132-AX133)","v":0},{"$f":"(AY$122>Inputs!$D114)*(AY$122-Inputs!$D114-AY128-AY129-AY130-AY131-AY132-AY133)","v":0},{"$f":"(AZ$122>Inputs!$D114)*(AZ$122-Inputs!$D114-AZ128-AZ129-AZ130-AZ131-AZ132-AZ133)","v":0},{"$f":"(BA$122>Inputs!$D114)*(BA$122-Inputs!$D114-BA128-BA129-BA130-BA131-BA132-BA133)","v":0},{"$f":"(BB$122>Inputs!$D114)*(BB$122-Inputs!$D114-BB128-BB129-BB130-BB131-BB132-BB133)","v":0},{"$f":"(BC$122>Inputs!$D114)*(BC$122-Inputs!$D114-BC128-BC129-BC130-BC131-BC132-BC133)","v":0},{"$f":"(BD$122>Inputs!$D114)*(BD$122-Inputs!$D114-BD128-BD129-BD130-BD131-BD132-BD133)","v":0}]
[null,null,null,"Bracket 5","$mm nominal",null,{"$f":"(G$122>Inputs!$D115)*(G$122-Inputs!$D115-G129-G130-G131-G132-G133)","v":0},{"$f":"(H$122>Inputs!$D115)*(H$122-Inputs!$D115-H129-H130-H131-H132-H133)","v":0},{"$f":"(I$122>Inputs!$D115)*(I$122-Inputs!$D115-I129-I130-I131-I132-I133)","v":0},{"$f":"(J$122>Inputs!$D115)*(J$122-Inputs!$D115-J129-J130-J131-J132-J133)","v":0},{"$f":"(K$122>Inputs!$D115)*(K$122-Inputs!$D115-K129-K130-K131-K132-K133)","v":0},{"$f":"(L$122>Inputs!$D115)*(L$122-Inputs!$D115-L129-L130-L131-L132-L133)","v":0},{"$f":"(M$122>Inputs!$D115)*(M$122-Inputs!$D115-M129-M130-M131-M132-M133)","v":0},{"$f":"(N$122>Inputs!$D115)*(N$122-Inputs!$D115-N129-N130-N131-N132-N133)","v":0},{"$f":"(O$122>Inputs!$D115)*(O$122-Inputs!$D115-O129-O130-O131-O132-O133)","v":0},{"$f":"(P$122>Inputs!$D115)*(P$122-Inputs!$D115-P129-P130-P131-P132-P133)","v":0},{"$f":"(Q$122>Inputs!$D115)*(Q$122-Inputs!$D115-Q129-Q130-Q131-Q132-Q133)","v":0},{"$f":"(R$122>Inputs!$D115)*(R$122-Inputs!$D115-R129-R130-R131-R132-R133)","v":0},{"$f":"(S$122>Inputs!$D115)*(S$122-Inputs!$D115-S129-S130-S131-S132-S133)","v":0},{"$f":"(T$122>Inputs!$D115)*(T$122-Inputs!$D115-T129-T130-T131-T132-T133)","v":0},{"$f":"(U$122>Inputs!$D115)*(U$122-Inputs!$D115-U129-U130-U131-U132-U133)","v":0},{"$f":"(V$122>Inputs!$D115)*(V$122-Inputs!$D115-V129-V130-V131-V132-V133)","v":0},{"$f":"(W$122>Inputs!$D115)*(W$122-Inputs!$D115-W129-W130-W131-W132-W133)","v":0},{"$f":"(X$122>Inputs!$D115)*(X$122-Inputs!$D115-X129-X130-X131-X132-X133)","v":0},{"$f":"(Y$122>Inputs!$D115)*(Y$122-Inputs!$D115-Y129-Y130-Y131-Y132-Y133)","v":0},{"$f":"(Z$122>Inputs!$D115)*(Z$122-Inputs!$D115-Z129-Z130-Z131-Z132-Z133)","v":0},{"$f":"(AA$122>Inputs!$D115)*(AA$122-Inputs!$D115-AA129-AA130-AA131-AA132-AA133)","v":0},{"$f":"(AB$122>Inputs!$D115)*(AB$122-Inputs!$D115-AB129-AB130-AB131-AB132-AB133)","v":0},{"$f":"(AC$122>Inputs!$D115)*(AC$122-Inputs!$D115-AC129-AC130-AC131-AC132-AC133)","v":0},{"$f":"(AD$122>Inputs!$D115)*(AD$122-Inputs!$D115-AD129-AD130-AD131-AD132-AD133)","v":0},{"$f":"(AE$122>Inputs!$D115)*(AE$122-Inputs!$D115-AE129-AE130-AE131-AE132-AE133)","v":0},{"$f":"(AF$122>Inputs!$D115)*(AF$122-Inputs!$D115-AF129-AF130-AF131-AF132-AF133)","v":0},{"$f":"(AG$122>Inputs!$D115)*(AG$122-Inputs!$D115-AG129-AG130-AG131-AG132-AG133)","v":0},{"$f":"(AH$122>Inputs!$D115)*(AH$122-Inputs!$D115-AH129-AH130-AH131-AH132-AH133)","v":0},{"$f":"(AI$122>Inputs!$D115)*(AI$122-Inputs!$D115-AI129-AI130-AI131-AI132-AI133)","v":0},{"$f":"(AJ$122>Inputs!$D115)*(AJ$122-Inputs!$D115-AJ129-AJ130-AJ131-AJ132-AJ133)","v":0},{"$f":"(AK$122>Inputs!$D115)*(AK$122-Inputs!$D115-AK129-AK130-AK131-AK132-AK133)","v":0},{"$f":"(AL$122>Inputs!$D115)*(AL$122-Inputs!$D115-AL129-AL130-AL131-AL132-AL133)","v":0},{"$f":"(AM$122>Inputs!$D115)*(AM$122-Inputs!$D115-AM129-AM130-AM131-AM132-AM133)","v":0},{"$f":"(AN$122>Inputs!$D115)*(AN$122-Inputs!$D115-AN129-AN130-AN131-AN132-AN133)","v":0},{"$f":"(AO$122>Inputs!$D115)*(AO$122-Inputs!$D115-AO129-AO130-AO131-AO132-AO133)","v":0},{"$f":"(AP$122>Inputs!$D115)*(AP$122-Inputs!$D115-AP129-AP130-AP131-AP132-AP133)","v":0},{"$f":"(AQ$122>Inputs!$D115)*(AQ$122-Inputs!$D115-AQ129-AQ130-AQ131-AQ132-AQ133)","v":0},{"$f":"(AR$122>Inputs!$D115)*(AR$122-Inputs!$D115-AR129-AR130-AR131-AR132-AR133)","v":0},{"$f":"(AS$122>Inputs!$D115)*(AS$122-Inputs!$D115-AS129-AS130-AS131-AS132-AS133)","v":0},{"$f":"(AT$122>Inputs!$D115)*(AT$122-Inputs!$D115-AT129-AT130-AT131-AT132-AT133)","v":0},{"$f":"(AU$122>Inputs!$D115)*(AU$122-Inputs!$D115-AU129-AU130-AU131-AU132-AU133)","v":0},{"$f":"(AV$122>Inputs!$D115)*(AV$122-Inputs!$D115-AV129-AV130-AV131-AV132-AV133)","v":0},{"$f":"(AW$122>Inputs!$D115)*(AW$122-Inputs!$D115-AW129-AW130-AW131-AW132-AW133)","v":0},{"$f":"(AX$122>Inputs!$D115)*(AX$122-Inputs!$D115-AX129-AX130-AX131-AX132-AX133)","v":0},{"$f":"(AY$122>Inputs!$D115)*(AY$122-Inputs!$D115-AY129-AY130-AY131-AY132-AY133)","v":0},{"$f":"(AZ$122>Inputs!$D115)*(AZ$122-Inputs!$D115-AZ129-AZ130-AZ131-AZ132-AZ133)","v":0},{"$f":"(BA$122>Inputs!$D115)*(BA$122-Inputs!$D115-BA129-BA130-BA131-BA132-BA133)","v":0},{"$f":"(BB$122>Inputs!$D115)*(BB$122-Inputs!$D115-BB129-BB130-BB131-BB132-BB133)","v":0},{"$f":"(BC$122>Inputs!$D115)*(BC$122-Inputs!$D115-BC129-BC130-BC131-BC132-BC133)","v":0},{"$f":"(BD$122>Inputs!$D115)*(BD$122-Inputs!$D115-BD129-BD130-BD131-BD132-BD133)","v":0}]
[null,null,null,"Bracket 6","$mm nominal",null,{"$f":"(G$122>Inputs!$D116)*(G$122-Inputs!$D116-G130-G131-G132-G133)","v":0},{"$f":"(H$122>Inputs!$D116)*(H$122-Inputs!$D116-H130-H131-H132-H133)","v":0},{"$f":"(I$122>Inputs!$D116)*(I$122-Inputs!$D116-I130-I131-I132-I133)","v":0},{"$f":"(J$122>Inputs!$D116)*(J$122-Inputs!$D116-J130-J131-J132-J133)","v":0},{"$f":"(K$122>Inputs!$D116)*(K$122-Inputs!$D116-K130-K131-K132-K133)","v":0},{"$f":"(L$122>Inputs!$D116)*(L$122-Inputs!$D116-L130-L131-L132-L133)","v":0},{"$f":"(M$122>Inputs!$D116)*(M$122-Inputs!$D116-M130-M131-M132-M133)","v":0},{"$f":"(N$122>Inputs!$D116)*(N$122-Inputs!$D116-N130-N131-N132-N133)","v":0},{"$f":"(O$122>Inputs!$D116)*(O$122-Inputs!$D116-O130-O131-O132-O133)","v":0},{"$f":"(P$122>Inputs!$D116)*(P$122-Inputs!$D116-P130-P131-P132-P133)","v":0},{"$f":"(Q$122>Inputs!$D116)*(Q$122-Inputs!$D116-Q130-Q131-Q132-Q133)","v":0},{"$f":"(R$122>Inputs!$D116)*(R$122-Inputs!$D116-R130-R131-R132-R133)","v":0},{"$f":"(S$122>Inputs!$D116)*(S$122-Inputs!$D116-S130-S131-S132-S133)","v":0},{"$f":"(T$122>Inputs!$D116)*(T$122-Inputs!$D116-T130-T131-T132-T133)","v":0},{"$f":"(U$122>Inputs!$D116)*(U$122-Inputs!$D116-U130-U131-U132-U133)","v":0},{"$f":"(V$122>Inputs!$D116)*(V$122-Inputs!$D116-V130-V131-V132-V133)","v":0},{"$f":"(W$122>Inputs!$D116)*(W$122-Inputs!$D116-W130-W131-W132-W133)","v":0},{"$f":"(X$122>Inputs!$D116)*(X$122-Inputs!$D116-X130-X131-X132-X133)","v":0},{"$f":"(Y$122>Inputs!$D116)*(Y$122-Inputs!$D116-Y130-Y131-Y132-Y133)","v":0},{"$f":"(Z$122>Inputs!$D116)*(Z$122-Inputs!$D116-Z130-Z131-Z132-Z133)","v":0},{"$f":"(AA$122>Inputs!$D116)*(AA$122-Inputs!$D116-AA130-AA131-AA132-AA133)","v":0},{"$f":"(AB$122>Inputs!$D116)*(AB$122-Inputs!$D116-AB130-AB131-AB132-AB133)","v":0},{"$f":"(AC$122>Inputs!$D116)*(AC$122-Inputs!$D116-AC130-AC131-AC132-AC133)","v":0},{"$f":"(AD$122>Inputs!$D116)*(AD$122-Inputs!$D116-AD130-AD131-AD132-AD133)","v":0},{"$f":"(AE$122>Inputs!$D116)*(AE$122-Inputs!$D116-AE130-AE131-AE132-AE133)","v":0},{"$f":"(AF$122>Inputs!$D116)*(AF$122-Inputs!$D116-AF130-AF131-AF132-AF133)","v":0},{"$f":"(AG$122>Inputs!$D116)*(AG$122-Inputs!$D116-AG130-AG131-AG132-AG133)","v":0},{"$f":"(AH$122>Inputs!$D116)*(AH$122-Inputs!$D116-AH130-AH131-AH132-AH133)","v":0},{"$f":"(AI$122>Inputs!$D116)*(AI$122-Inputs!$D116-AI130-AI131-AI132-AI133)","v":0},{"$f":"(AJ$122>Inputs!$D116)*(AJ$122-Inputs!$D116-AJ130-AJ131-AJ132-AJ133)","v":0},{"$f":"(AK$122>Inputs!$D116)*(AK$122-Inputs!$D116-AK130-AK131-AK132-AK133)","v":0},{"$f":"(AL$122>Inputs!$D116)*(AL$122-Inputs!$D116-AL130-AL131-AL132-AL133)","v":0},{"$f":"(AM$122>Inputs!$D116)*(AM$122-Inputs!$D116-AM130-AM131-AM132-AM133)","v":0},{"$f":"(AN$122>Inputs!$D116)*(AN$122-Inputs!$D116-AN130-AN131-AN132-AN133)","v":0},{"$f":"(AO$122>Inputs!$D116)*(AO$122-Inputs!$D116-AO130-AO131-AO132-AO133)","v":0},{"$f":"(AP$122>Inputs!$D116)*(AP$122-Inputs!$D116-AP130-AP131-AP132-AP133)","v":0},{"$f":"(AQ$122>Inputs!$D116)*(AQ$122-Inputs!$D116-AQ130-AQ131-AQ132-AQ133)","v":0},{"$f":"(AR$122>Inputs!$D116)*(AR$122-Inputs!$D116-AR130-AR131-AR132-AR133)","v":0},{"$f":"(AS$122>Inputs!$D116)*(AS$122-Inputs!$D116-AS130-AS131-AS132-AS133)","v":0},{"$f":"(AT$122>Inputs!$D116)*(AT$122-Inputs!$D116-AT130-AT131-AT132-AT133)","v":0},{"$f":"(AU$122>Inputs!$D116)*(AU$122-Inputs!$D116-AU130-AU131-AU132-AU133)","v":0},{"$f":"(AV$122>Inputs!$D116)*(AV$122-Inputs!$D116-AV130-AV131-AV132-AV133)","v":0},{"$f":"(AW$122>Inputs!$D116)*(AW$122-Inputs!$D116-AW130-AW131-AW132-AW133)","v":0},{"$f":"(AX$122>Inputs!$D116)*(AX$122-Inputs!$D116-AX130-AX131-AX132-AX133)","v":0},{"$f":"(AY$122>Inputs!$D116)*(AY$122-Inputs!$D116-AY130-AY131-AY132-AY133)","v":0},{"$f":"(AZ$122>Inputs!$D116)*(AZ$122-Inputs!$D116-AZ130-AZ131-AZ132-AZ133)","v":0},{"$f":"(BA$122>Inputs!$D116)*(BA$122-Inputs!$D116-BA130-BA131-BA132-BA133)","v":0},{"$f":"(BB$122>Inputs!$D116)*(BB$122-Inputs!$D116-BB130-BB131-BB132-BB133)","v":0},{"$f":"(BC$122>Inputs!$D116)*(BC$122-Inputs!$D116-BC130-BC131-BC132-BC133)","v":0},{"$f":"(BD$122>Inputs!$D116)*(BD$122-Inputs!$D116-BD130-BD131-BD132-BD133)","v":0}]
[null,null,null,"Bracket 7","$mm nominal",null,{"$f":"(G$122>Inputs!$D117)*(G$122-Inputs!$D117-G131-G132-G133)","v":0},{"$f":"(H$122>Inputs!$D117)*(H$122-Inputs!$D117-H131-H132-H133)","v":0},{"$f":"(I$122>Inputs!$D117)*(I$122-Inputs!$D117-I131-I132-I133)","v":0},{"$f":"(J$122>Inputs!$D117)*(J$122-Inputs!$D117-J131-J132-J133)","v":0},{"$f":"(K$122>Inputs!$D117)*(K$122-Inputs!$D117-K131-K132-K133)","v":0},{"$f":"(L$122>Inputs!$D117)*(L$122-Inputs!$D117-L131-L132-L133)","v":0},{"$f":"(M$122>Inputs!$D117)*(M$122-Inputs!$D117-M131-M132-M133)","v":0},{"$f":"(N$122>Inputs!$D117)*(N$122-Inputs!$D117-N131-N132-N133)","v":0},{"$f":"(O$122>Inputs!$D117)*(O$122-Inputs!$D117-O131-O132-O133)","v":0},{"$f":"(P$122>Inputs!$D117)*(P$122-Inputs!$D117-P131-P132-P133)","v":0},{"$f":"(Q$122>Inputs!$D117)*(Q$122-Inputs!$D117-Q131-Q132-Q133)","v":0},{"$f":"(R$122>Inputs!$D117)*(R$122-Inputs!$D117-R131-R132-R133)","v":0},{"$f":"(S$122>Inputs!$D117)*(S$122-Inputs!$D117-S131-S132-S133)","v":0},{"$f":"(T$122>Inputs!$D117)*(T$122-Inputs!$D117-T131-T132-T133)","v":0},{"$f":"(U$122>Inputs!$D117)*(U$122-Inputs!$D117-U131-U132-U133)","v":0},{"$f":"(V$122>Inputs!$D117)*(V$122-Inputs!$D117-V131-V132-V133)","v":0},{"$f":"(W$122>Inputs!$D117)*(W$122-Inputs!$D117-W131-W132-W133)","v":0},{"$f":"(X$122>Inputs!$D117)*(X$122-Inputs!$D117-X131-X132-X133)","v":0},{"$f":"(Y$122>Inputs!$D117)*(Y$122-Inputs!$D117-Y131-Y132-Y133)","v":0},{"$f":"(Z$122>Inputs!$D117)*(Z$122-Inputs!$D117-Z131-Z132-Z133)","v":0},{"$f":"(AA$122>Inputs!$D117)*(AA$122-Inputs!$D117-AA131-AA132-AA133)","v":0},{"$f":"(AB$122>Inputs!$D117)*(AB$122-Inputs!$D117-AB131-AB132-AB133)","v":0},{"$f":"(AC$122>Inputs!$D117)*(AC$122-Inputs!$D117-AC131-AC132-AC133)","v":0},{"$f":"(AD$122>Inputs!$D117)*(AD$122-Inputs!$D117-AD131-AD132-AD133)","v":0},{"$f":"(AE$122>Inputs!$D117)*(AE$122-Inputs!$D117-AE131-AE132-AE133)","v":0},{"$f":"(AF$122>Inputs!$D117)*(AF$122-Inputs!$D117-AF131-AF132-AF133)","v":0},{"$f":"(AG$122>Inputs!$D117)*(AG$122-Inputs!$D117-AG131-AG132-AG133)","v":0},{"$f":"(AH$122>Inputs!$D117)*(AH$122-Inputs!$D117-AH131-AH132-AH133)","v":0},{"$f":"(AI$122>Inputs!$D117)*(AI$122-Inputs!$D117-AI131-AI132-AI133)","v":0},{"$f":"(AJ$122>Inputs!$D117)*(AJ$122-Inputs!$D117-AJ131-AJ132-AJ133)","v":0},{"$f":"(AK$122>Inputs!$D117)*(AK$122-Inputs!$D117-AK131-AK132-AK133)","v":0},{"$f":"(AL$122>Inputs!$D117)*(AL$122-Inputs!$D117-AL131-AL132-AL133)","v":0},{"$f":"(AM$122>Inputs!$D117)*(AM$122-Inputs!$D117-AM131-AM132-AM133)","v":0},{"$f":"(AN$122>Inputs!$D117)*(AN$122-Inputs!$D117-AN131-AN132-AN133)","v":0},{"$f":"(AO$122>Inputs!$D117)*(AO$122-Inputs!$D117-AO131-AO132-AO133)","v":0},{"$f":"(AP$122>Inputs!$D117)*(AP$122-Inputs!$D117-AP131-AP132-AP133)","v":0},{"$f":"(AQ$122>Inputs!$D117)*(AQ$122-Inputs!$D117-AQ131-AQ132-AQ133)","v":0},{"$f":"(AR$122>Inputs!$D117)*(AR$122-Inputs!$D117-AR131-AR132-AR133)","v":0},{"$f":"(AS$122>Inputs!$D117)*(AS$122-Inputs!$D117-AS131-AS132-AS133)","v":0},{"$f":"(AT$122>Inputs!$D117)*(AT$122-Inputs!$D117-AT131-AT132-AT133)","v":0},{"$f":"(AU$122>Inputs!$D117)*(AU$122-Inputs!$D117-AU131-AU132-AU133)","v":0},{"$f":"(AV$122>Inputs!$D117)*(AV$122-Inputs!$D117-AV131-AV132-AV133)","v":0},{"$f":"(AW$122>Inputs!$D117)*(AW$122-Inputs!$D117-AW131-AW132-AW133)","v":0},{"$f":"(AX$122>Inputs!$D117)*(AX$122-Inputs!$D117-AX131-AX132-AX133)","v":0},{"$f":"(AY$122>Inputs!$D117)*(AY$122-Inputs!$D117-AY131-AY132-AY133)","v":0},{"$f":"(AZ$122>Inputs!$D117)*(AZ$122-Inputs!$D117-AZ131-AZ132-AZ133)","v":0},{"$f":"(BA$122>Inputs!$D117)*(BA$122-Inputs!$D117-BA131-BA132-BA133)","v":0},{"$f":"(BB$122>Inputs!$D117)*(BB$122-Inputs!$D117-BB131-BB132-BB133)","v":0},{"$f":"(BC$122>Inputs!$D117)*(BC$122-Inputs!$D117-BC131-BC132-BC133)","v":0},{"$f":"(BD$122>Inputs!$D117)*(BD$122-Inputs!$D117-BD131-BD132-BD133)","v":0}]
[null,null,null,"Bracket 8","$mm nominal",null,{"$f":"(G$122>Inputs!$D118)*(G$122-Inputs!$D118-G132-G133)","v":0},{"$f":"(H$122>Inputs!$D118)*(H$122-Inputs!$D118-H132-H133)","v":0},{"$f":"(I$122>Inputs!$D118)*(I$122-Inputs!$D118-I132-I133)","v":0},{"$f":"(J$122>Inputs!$D118)*(J$122-Inputs!$D118-J132-J133)","v":0},{"$f":"(K$122>Inputs!$D118)*(K$122-Inputs!$D118-K132-K133)","v":0},{"$f":"(L$122>Inputs!$D118)*(L$122-Inputs!$D118-L132-L133)","v":0},{"$f":"(M$122>Inputs!$D118)*(M$122-Inputs!$D118-M132-M133)","v":0},{"$f":"(N$122>Inputs!$D118)*(N$122-Inputs!$D118-N132-N133)","v":0},{"$f":"(O$122>Inputs!$D118)*(O$122-Inputs!$D118-O132-O133)","v":0},{"$f":"(P$122>Inputs!$D118)*(P$122-Inputs!$D118-P132-P133)","v":0},{"$f":"(Q$122>Inputs!$D118)*(Q$122-Inputs!$D118-Q132-Q133)","v":0},{"$f":"(R$122>Inputs!$D118)*(R$122-Inputs!$D118-R132-R133)","v":0},{"$f":"(S$122>Inputs!$D118)*(S$122-Inputs!$D118-S132-S133)","v":0},{"$f":"(T$122>Inputs!$D118)*(T$122-Inputs!$D118-T132-T133)","v":0},{"$f":"(U$122>Inputs!$D118)*(U$122-Inputs!$D118-U132-U133)","v":0},{"$f":"(V$122>Inputs!$D118)*(V$122-Inputs!$D118-V132-V133)","v":0},{"$f":"(W$122>Inputs!$D118)*(W$122-Inputs!$D118-W132-W133)","v":0},{"$f":"(X$122>Inputs!$D118)*(X$122-Inputs!$D118-X132-X133)","v":0},{"$f":"(Y$122>Inputs!$D118)*(Y$122-Inputs!$D118-Y132-Y133)","v":0},{"$f":"(Z$122>Inputs!$D118)*(Z$122-Inputs!$D118-Z132-Z133)","v":0},{"$f":"(AA$122>Inputs!$D118)*(AA$122-Inputs!$D118-AA132-AA133)","v":0},{"$f":"(AB$122>Inputs!$D118)*(AB$122-Inputs!$D118-AB132-AB133)","v":0},{"$f":"(AC$122>Inputs!$D118)*(AC$122-Inputs!$D118-AC132-AC133)","v":0},{"$f":"(AD$122>Inputs!$D118)*(AD$122-Inputs!$D118-AD132-AD133)","v":0},{"$f":"(AE$122>Inputs!$D118)*(AE$122-Inputs!$D118-AE132-AE133)","v":0},{"$f":"(AF$122>Inputs!$D118)*(AF$122-Inputs!$D118-AF132-AF133)","v":0},{"$f":"(AG$122>Inputs!$D118)*(AG$122-Inputs!$D118-AG132-AG133)","v":0},{"$f":"(AH$122>Inputs!$D118)*(AH$122-Inputs!$D118-AH132-AH133)","v":0},{"$f":"(AI$122>Inputs!$D118)*(AI$122-Inputs!$D118-AI132-AI133)","v":0},{"$f":"(AJ$122>Inputs!$D118)*(AJ$122-Inputs!$D118-AJ132-AJ133)","v":0},{"$f":"(AK$122>Inputs!$D118)*(AK$122-Inputs!$D118-AK132-AK133)","v":0},{"$f":"(AL$122>Inputs!$D118)*(AL$122-Inputs!$D118-AL132-AL133)","v":0},{"$f":"(AM$122>Inputs!$D118)*(AM$122-Inputs!$D118-AM132-AM133)","v":0},{"$f":"(AN$122>Inputs!$D118)*(AN$122-Inputs!$D118-AN132-AN133)","v":0},{"$f":"(AO$122>Inputs!$D118)*(AO$122-Inputs!$D118-AO132-AO133)","v":0},{"$f":"(AP$122>Inputs!$D118)*(AP$122-Inputs!$D118-AP132-AP133)","v":0},{"$f":"(AQ$122>Inputs!$D118)*(AQ$122-Inputs!$D118-AQ132-AQ133)","v":0},{"$f":"(AR$122>Inputs!$D118)*(AR$122-Inputs!$D118-AR132-AR133)","v":0},{"$f":"(AS$122>Inputs!$D118)*(AS$122-Inputs!$D118-AS132-AS133)","v":0},{"$f":"(AT$122>Inputs!$D118)*(AT$122-Inputs!$D118-AT132-AT133)","v":0},{"$f":"(AU$122>Inputs!$D118)*(AU$122-Inputs!$D118-AU132-AU133)","v":0},{"$f":"(AV$122>Inputs!$D118)*(AV$122-Inputs!$D118-AV132-AV133)","v":0},{"$f":"(AW$122>Inputs!$D118)*(AW$122-Inputs!$D118-AW132-AW133)","v":0},{"$f":"(AX$122>Inputs!$D118)*(AX$122-Inputs!$D118-AX132-AX133)","v":0},{"$f":"(AY$122>Inputs!$D118)*(AY$122-Inputs!$D118-AY132-AY133)","v":0},{"$f":"(AZ$122>Inputs!$D118)*(AZ$122-Inputs!$D118-AZ132-AZ133)","v":0},{"$f":"(BA$122>Inputs!$D118)*(BA$122-Inputs!$D118-BA132-BA133)","v":0},{"$f":"(BB$122>Inputs!$D118)*(BB$122-Inputs!$D118-BB132-BB133)","v":0},{"$f":"(BC$122>Inputs!$D118)*(BC$122-Inputs!$D118-BC132-BC133)","v":0},{"$f":"(BD$122>Inputs!$D118)*(BD$122-Inputs!$D118-BD132-BD133)","v":0}]
[null,null,null,"Bracket 9","$mm nominal",null,{"$f":"(G$122>Inputs!$D119)*(G$122-Inputs!$D119-G133)","v":0},{"$f":"(H$122>Inputs!$D119)*(H$122-Inputs!$D119-H133)","v":0},{"$f":"(I$122>Inputs!$D119)*(I$122-Inputs!$D119-I133)","v":0},{"$f":"(J$122>Inputs!$D119)*(J$122-Inputs!$D119-J133)","v":0},{"$f":"(K$122>Inputs!$D119)*(K$122-Inputs!$D119-K133)","v":0},{"$f":"(L$122>Inputs!$D119)*(L$122-Inputs!$D119-L133)","v":0},{"$f":"(M$122>Inputs!$D119)*(M$122-Inputs!$D119-M133)","v":0},{"$f":"(N$122>Inputs!$D119)*(N$122-Inputs!$D119-N133)","v":0},{"$f":"(O$122>Inputs!$D119)*(O$122-Inputs!$D119-O133)","v":0},{"$f":"(P$122>Inputs!$D119)*(P$122-Inputs!$D119-P133)","v":0},{"$f":"(Q$122>Inputs!$D119)*(Q$122-Inputs!$D119-Q133)","v":0},{"$f":"(R$122>Inputs!$D119)*(R$122-Inputs!$D119-R133)","v":0},{"$f":"(S$122>Inputs!$D119)*(S$122-Inputs!$D119-S133)","v":0},{"$f":"(T$122>Inputs!$D119)*(T$122-Inputs!$D119-T133)","v":0},{"$f":"(U$122>Inputs!$D119)*(U$122-Inputs!$D119-U133)","v":0},{"$f":"(V$122>Inputs!$D119)*(V$122-Inputs!$D119-V133)","v":0},{"$f":"(W$122>Inputs!$D119)*(W$122-Inputs!$D119-W133)","v":0},{"$f":"(X$122>Inputs!$D119)*(X$122-Inputs!$D119-X133)","v":0},{"$f":"(Y$122>Inputs!$D119)*(Y$122-Inputs!$D119-Y133)","v":0},{"$f":"(Z$122>Inputs!$D119)*(Z$122-Inputs!$D119-Z133)","v":0},{"$f":"(AA$122>Inputs!$D119)*(AA$122-Inputs!$D119-AA133)","v":0},{"$f":"(AB$122>Inputs!$D119)*(AB$122-Inputs!$D119-AB133)","v":0},{"$f":"(AC$122>Inputs!$D119)*(AC$122-Inputs!$D119-AC133)","v":0},{"$f":"(AD$122>Inputs!$D119)*(AD$122-Inputs!$D119-AD133)","v":0},{"$f":"(AE$122>Inputs!$D119)*(AE$122-Inputs!$D119-AE133)","v":0},{"$f":"(AF$122>Inputs!$D119)*(AF$122-Inputs!$D119-AF133)","v":0},{"$f":"(AG$122>Inputs!$D119)*(AG$122-Inputs!$D119-AG133)","v":0},{"$f":"(AH$122>Inputs!$D119)*(AH$122-Inputs!$D119-AH133)","v":0},{"$f":"(AI$122>Inputs!$D119)*(AI$122-Inputs!$D119-AI133)","v":0},{"$f":"(AJ$122>Inputs!$D119)*(AJ$122-Inputs!$D119-AJ133)","v":0},{"$f":"(AK$122>Inputs!$D119)*(AK$122-Inputs!$D119-AK133)","v":0},{"$f":"(AL$122>Inputs!$D119)*(AL$122-Inputs!$D119-AL133)","v":0},{"$f":"(AM$122>Inputs!$D119)*(AM$122-Inputs!$D119-AM133)","v":0},{"$f":"(AN$122>Inputs!$D119)*(AN$122-Inputs!$D119-AN133)","v":0},{"$f":"(AO$122>Inputs!$D119)*(AO$122-Inputs!$D119-AO133)","v":0},{"$f":"(AP$122>Inputs!$D119)*(AP$122-Inputs!$D119-AP133)","v":0},{"$f":"(AQ$122>Inputs!$D119)*(AQ$122-Inputs!$D119-AQ133)","v":0},{"$f":"(AR$122>Inputs!$D119)*(AR$122-Inputs!$D119-AR133)","v":0},{"$f":"(AS$122>Inputs!$D119)*(AS$122-Inputs!$D119-AS133)","v":0},{"$f":"(AT$122>Inputs!$D119)*(AT$122-Inputs!$D119-AT133)","v":0},{"$f":"(AU$122>Inputs!$D119)*(AU$122-Inputs!$D119-AU133)","v":0},{"$f":"(AV$122>Inputs!$D119)*(AV$122-Inputs!$D119-AV133)","v":0},{"$f":"(AW$122>Inputs!$D119)*(AW$122-Inputs!$D119-AW133)","v":0},{"$f":"(AX$122>Inputs!$D119)*(AX$122-Inputs!$D119-AX133)","v":0},{"$f":"(AY$122>Inputs!$D119)*(AY$122-Inputs!$D119-AY133)","v":0},{"$f":"(AZ$122>Inputs!$D119)*(AZ$122-Inputs!$D119-AZ133)","v":0},{"$f":"(BA$122>Inputs!$D119)*(BA$122-Inputs!$D119-BA133)","v":0},{"$f":"(BB$122>Inputs!$D119)*(BB$122-Inputs!$D119-BB133)","v":0},{"$f":"(BC$122>Inputs!$D119)*(BC$122-Inputs!$D119-BC133)","v":0},{"$f":"(BD$122>Inputs!$D119)*(BD$122-Inputs!$D119-BD133)","v":0}]
[null,null,null,"Bracket 10","$mm nominal",null,{"$f":"(G$122>Inputs!$D120)*(G$122-Inputs!$D120)","v":0},{"$f":"(H$122>Inputs!$D120)*(H$122-Inputs!$D120)","v":0},{"$f":"(I$122>Inputs!$D120)*(I$122-Inputs!$D120)","v":374.73907500000001},{"$f":"(J$122>Inputs!$D120)*(J$122-Inputs!$D120)","v":764.46771299999989},{"$f":"(K$122>Inputs!$D120)*(K$122-Inputs!$D120)","v":779.75706725999987},{"$f":"(L$122>Inputs!$D120)*(L$122-Inputs!$D120)","v":795.35220860519996},{"$f":"(M$122>Inputs!$D120)*(M$122-Inputs!$D120)","v":811.25925277730403},{"$f":"(N$122>Inputs!$D120)*(N$122-Inputs!$D120)","v":827.48443783284995},{"$f":"(O$122>Inputs!$D120)*(O$122-Inputs!$D120)","v":844.03412658950697},{"$f":"(P$122>Inputs!$D120)*(P$122-Inputs!$D120)","v":860.91480912129714},{"$f":"(Q$122>Inputs!$D120)*(Q$122-Inputs!$D120)","v":878.13310530372314},{"$f":"(R$122>Inputs!$D120)*(R$122-Inputs!$D120)","v":895.69576740979733},{"$f":"(S$122>Inputs!$D120)*(S$122-Inputs!$D120)","v":913.60968275799348},{"$f":"(T$122>Inputs!$D120)*(T$122-Inputs!$D120)","v":931.88187641315335},{"$f":"(U$122>Inputs!$D120)*(U$122-Inputs!$D120)","v":950.51951394141645},{"$f":"(V$122>Inputs!$D120)*(V$122-Inputs!$D120)","v":969.52990422024459},{"$f":"(W$122>Inputs!$D120)*(W$122-Inputs!$D120)","v":988.92050230464952},{"$f":"(X$122>Inputs!$D120)*(X$122-Inputs!$D120)","v":1008.6989123507427},{"$f":"(Y$122>Inputs!$D120)*(Y$122-Inputs!$D120)","v":1028.8728905977575},{"$f":"(Z$122>Inputs!$D120)*(Z$122-Inputs!$D120)","v":1049.4503484097124},{"$f":"(AA$122>Inputs!$D120)*(AA$122-Inputs!$D120)","v":1070.4393553779068},{"$f":"(AB$122>Inputs!$D120)*(AB$122-Inputs!$D120)","v":1091.8481424854651},{"$f":"(AC$122>Inputs!$D120)*(AC$122-Inputs!$D120)","v":1113.6851053351743},{"$f":"(AD$122>Inputs!$D120)*(AD$122-Inputs!$D120)","v":1135.9588074418775},{"$f":"(AE$122>Inputs!$D120)*(AE$122-Inputs!$D120)","v":1158.6779835907153},{"$f":"(AF$122>Inputs!$D120)*(AF$122-Inputs!$D120)","v":1181.8515432625295},{"$f":"(AG$122>Inputs!$D120)*(AG$122-Inputs!$D120)","v":1205.4885741277801},{"$f":"(AH$122>Inputs!$D120)*(AH$122-Inputs!$D120)","v":1229.5983456103356},{"$f":"(AI$122>Inputs!$D120)*(AI$122-Inputs!$D120)","v":1254.1903125225426},{"$f":"(AJ$122>Inputs!$D120)*(AJ$122-Inputs!$D120)","v":1279.2741187729932},{"$f":"(AK$122>Inputs!$D120)*(AK$122-Inputs!$D120)","v":1304.8596011484533},{"$f":"(AL$122>Inputs!$D120)*(AL$122-Inputs!$D120)","v":665.47839658571104},{"$f":"(AM$122>Inputs!$D120)*(AM$122-Inputs!$D120)","v":0},{"$f":"(AN$122>Inputs!$D120)*(AN$122-Inputs!$D120)","v":0},{"$f":"(AO$122>Inputs!$D120)*(AO$122-Inputs!$D120)","v":0},{"$f":"(AP$122>Inputs!$D120)*(AP$122-Inputs!$D120)","v":0},{"$f":"(AQ$122>Inputs!$D120)*(AQ$122-Inputs!$D120)","v":0},{"$f":"(AR$122>Inputs!$D120)*(AR$122-Inputs!$D120)","v":0},{"$f":"(AS$122>Inputs!$D120)*(AS$122-Inputs!$D120)","v":0},{"$f":"(AT$122>Inputs!$D120)*(AT$122-Inputs!$D120)","v":0},{"$f":"(AU$122>Inputs!$D120)*(AU$122-Inputs!$D120)","v":0},{"$f":"(AV$122>Inputs!$D120)*(AV$122-Inputs!$D120)","v":0},{"$f":"(AW$122>Inputs!$D120)*(AW$122-Inputs!$D120)","v":0},{"$f":"(AX$122>Inputs!$D120)*(AX$122-Inputs!$D120)","v":0},{"$f":"(AY$122>Inputs!$D120)*(AY$122-Inputs!$D120)","v":0},{"$f":"(AZ$122>Inputs!$D120)*(AZ$122-Inputs!$D120)","v":0},{"$f":"(BA$122>Inputs!$D120)*(BA$122-Inputs!$D120)","v":0},{"$f":"(BB$122>Inputs!$D120)*(BB$122-Inputs!$D120)","v":0},{"$f":"(BC$122>Inputs!$D120)*(BC$122-Inputs!$D120)","v":0},{"$f":"(BD$122>Inputs!$D120)*(BD$122-Inputs!$D120)","v":0}]
[]
[{"$f":"SUM(G135:BD135)=SUM(G122:BD122)","v":true},null,null,"Total","$mm nominal",null,{"$f":"SUM(G124:G133)","v":0},0,374.73907500000001,764.46771299999989,779.75706725999987,795.35220860519996,811.25925277730403,827.48443783284995,844.03412658950697,860.91480912129714,878.13310530372314,895.69576740979733,913.60968275799348,931.88187641315335,950.51951394141645,969.52990422024459,988.92050230464952,1008.6989123507427,1028.8728905977575,1049.4503484097124,1070.4393553779068,1091.8481424854651,1113.6851053351743,1135.9588074418775,1158.6779835907153,1181.8515432625295,1205.4885741277801,1229.5983456103356,1254.1903125225426,1279.2741187729932,1304.8596011484533,665.47839658571104,{"$f":"SUM(AM124:AM133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Average royalty rate","%",null,{"$f":"SUMPRODUCT(G124:G133,Inputs!$E$112:$E$121)/IF(Model!G122>0,Model!G122,1)","v":0},{"$f":"SUMPRODUCT(H124:H133,Inputs!$E$112:$E$121)/IF(Model!H122>0,Model!H122,1)","v":0},{"$f":"SUMPRODUCT(I124:I133,Inputs!$E$112:$E$121)/IF(Model!I122>0,Model!I122,1)","v":0},{"$f":"SUMPRODUCT(J124:J133,Inputs!$E$112:$E$121)/IF(Model!J122>0,Model!J122,1)","v":0},{"$f":"SUMPRODUCT(K124:K133,Inputs!$E$112:$E$121)/IF(Model!K122>0,Model!K122,1)","v":0},{"$f":"SUMPRODUCT(L124:L133,Inputs!$E$112:$E$121)/IF(Model!L122>0,Model!L122,1)","v":0},{"$f":"SUMPRODUCT(M124:M133,Inputs!$E$112:$E$121)/IF(Model!M122>0,Model!M122,1)","v":0},{"$f":"SUMPRODUCT(N124:N133,Inputs!$E$112:$E$121)/IF(Model!N122>0,Model!N122,1)","v":0},{"$f":"SUMPRODUCT(O124:O133,Inputs!$E$112:$E$121)/IF(Model!O122>0,Model!O122,1)","v":0},{"$f":"SUMPRODUCT(P124:P133,Inputs!$E$112:$E$121)/IF(Model!P122>0,Model!P122,1)","v":0},{"$f":"SUMPRODUCT(Q124:Q133,Inputs!$E$112:$E$121)/IF(Model!Q122>0,Model!Q122,1)","v":0},{"$f":"SUMPRODUCT(R124:R133,Inputs!$E$112:$E$121)/IF(Model!R122>0,Model!R122,1)","v":0},{"$f":"SUMPRODUCT(S124:S133,Inputs!$E$112:$E$121)/IF(Model!S122>0,Model!S122,1)","v":0},{"$f":"SUMPRODUCT(T124:T133,Inputs!$E$112:$E$121)/IF(Model!T122>0,Model!T122,1)","v":0},{"$f":"SUMPRODUCT(U124:U133,Inputs!$E$112:$E$121)/IF(Model!U122>0,Model!U122,1)","v":0},{"$f":"SUMPRODUCT(V124:V133,Inputs!$E$112:$E$121)/IF(Model!V122>0,Model!V122,1)","v":0},{"$f":"SUMPRODUCT(W124:W133,Inputs!$E$112:$E$121)/IF(Model!W122>0,Model!W122,1)","v":0},{"$f":"SUMPRODUCT(X124:X133,Inputs!$E$112:$E$121)/IF(Model!X122>0,Model!X122,1)","v":0},{"$f":"SUMPRODUCT(Y124:Y133,Inputs!$E$112:$E$121)/IF(Model!Y122>0,Model!Y122,1)","v":0},{"$f":"SUMPRODUCT(Z124:Z133,Inputs!$E$112:$E$121)/IF(Model!Z122>0,Model!Z122,1)","v":0},{"$f":"SUMPRODUCT(AA124:AA133,Inputs!$E$112:$E$121)/IF(Model!AA122>0,Model!AA122,1)","v":0},{"$f":"SUMPRODUCT(AB124:AB133,Inputs!$E$112:$E$121)/IF(Model!AB122>0,Model!AB122,1)","v":0},{"$f":"SUMPRODUCT(AC124:AC133,Inputs!$E$112:$E$121)/IF(Model!AC122>0,Model!AC122,1)","v":0},{"$f":"SUMPRODUCT(AD124:AD133,Inputs!$E$112:$E$121)/IF(Model!AD122>0,Model!AD122,1)","v":0},{"$f":"SUMPRODUCT(AE124:AE133,Inputs!$E$112:$E$121)/IF(Model!AE122>0,Model!AE122,1)","v":0},{"$f":"SUMPRODUCT(AF124:AF133,Inputs!$E$112:$E$121)/IF(Model!AF122>0,Model!AF122,1)","v":0},{"$f":"SUMPRODUCT(AG124:AG133,Inputs!$E$112:$E$121)/IF(Model!AG122>0,Model!AG122,1)","v":0},{"$f":"SUMPRODUCT(AH124:AH133,Inputs!$E$112:$E$121)/IF(Model!AH122>0,Model!AH122,1)","v":0},{"$f":"SUMPRODUCT(AI124:AI133,Inputs!$E$112:$E$121)/IF(Model!AI122>0,Model!AI122,1)","v":0},{"$f":"SUMPRODUCT(AJ124:AJ133,Inputs!$E$112:$E$121)/IF(Model!AJ122>0,Model!AJ122,1)","v":0},{"$f":"SUMPRODUCT(AK124:AK133,Inputs!$E$112:$E$121)/IF(Model!AK122>0,Model!AK122,1)","v":0},{"$f":"SUMPRODUCT(AL124:AL133,Inputs!$E$112:$E$121)/IF(Model!AL122>0,Model!AL122,1)","v":0},{"$f":"SUMPRODUCT(AM124:AM133,Inputs!$E$112:$E$121)/IF(Model!AM122>0,Model!AM122,1)","v":0},{"$f":"SUMPRODUCT(AN124:AN133,Inputs!$E$112:$E$121)/IF(Model!AN122>0,Model!AN122,1)","v":0},{"$f":"SUMPRODUCT(AO124:AO133,Inputs!$E$112:$E$121)/IF(Model!AO122>0,Model!AO122,1)","v":0},{"$f":"SUMPRODUCT(AP124:AP133,Inputs!$E$112:$E$121)/IF(Model!AP122>0,Model!AP122,1)","v":0},{"$f":"SUMPRODUCT(AQ124:AQ133,Inputs!$E$112:$E$121)/IF(Model!AQ122>0,Model!AQ122,1)","v":0},{"$f":"SUMPRODUCT(AR124:AR133,Inputs!$E$112:$E$121)/IF(Model!AR122>0,Model!AR122,1)","v":0},{"$f":"SUMPRODUCT(AS124:AS133,Inputs!$E$112:$E$121)/IF(Model!AS122>0,Model!AS122,1)","v":0},{"$f":"SUMPRODUCT(AT124:AT133,Inputs!$E$112:$E$121)/IF(Model!AT122>0,Model!AT122,1)","v":0},{"$f":"SUMPRODUCT(AU124:AU133,Inputs!$E$112:$E$121)/IF(Model!AU122>0,Model!AU122,1)","v":0},{"$f":"SUMPRODUCT(AV124:AV133,Inputs!$E$112:$E$121)/IF(Model!AV122>0,Model!AV122,1)","v":0},{"$f":"SUMPRODUCT(AW124:AW133,Inputs!$E$112:$E$121)/IF(Model!AW122>0,Model!AW122,1)","v":0},{"$f":"SUMPRODUCT(AX124:AX133,Inputs!$E$112:$E$121)/IF(Model!AX122>0,Model!AX122,1)","v":0},{"$f":"SUMPRODUCT(AY124:AY133,Inputs!$E$112:$E$121)/IF(Model!AY122>0,Model!AY122,1)","v":0},{"$f":"SUMPRODUCT(AZ124:AZ133,Inputs!$E$112:$E$121)/IF(Model!AZ122>0,Model!AZ122,1)","v":0},{"$f":"SUMPRODUCT(BA124:BA133,Inputs!$E$112:$E$121)/IF(Model!BA122>0,Model!BA122,1)","v":0},{"$f":"SUMPRODUCT(BB124:BB133,Inputs!$E$112:$E$121)/IF(Model!BB122>0,Model!BB122,1)","v":0},{"$f":"SUMPRODUCT(BC124:BC133,Inputs!$E$112:$E$121)/IF(Model!BC122>0,Model!BC122,1)","v":0},{"$f":"SUMPRODUCT(BD124:BD133,Inputs!$E$112:$E$121)/IF(Model!BD122>0,Model!BD122,1)","v":0}]
[null,null,{"$f":"SUM(G138:BD138)","v":0},"Variable rate royalty (revenue) payable","$mm nominal",null,{"$f":"G137*G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM137*AM122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate royalty - price based, non-marginal (on primary product)"]
[null,null,null,"Base ",null,null,{"$f":"G109","v":0},0,374.73907500000001,764.46771299999989,779.75706725999987,795.35220860519996,811.25925277730403,827.48443783284995,844.03412658950697,860.91480912129714,878.13310530372314,895.69576740979733,913.60968275799348,931.88187641315335,950.51951394141645,969.52990422024459,988.92050230464952,1008.6989123507427,1028.8728905977575,1049.4503484097124,1070.4393553779068,1091.8481424854651,1113.6851053351743,1135.9588074418775,1158.6779835907153,1181.8515432625295,1205.4885741277801,1229.5983456103356,1254.1903125225426,1279.2741187729932,1304.8596011484533,665.47839658571104,{"$f":"AM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price bracket 1","%",null,{"$f":"IF(Inputs!F$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!G$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!H$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!I$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!J$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!K$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!L$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!M$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!N$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!O$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!P$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!Q$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!R$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!S$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!T$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!U$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!V$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!W$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!X$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!Y$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!Z$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AA$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AB$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AC$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AD$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AE$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AF$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AG$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AH$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AI$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AJ$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AK$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AL$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AM$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AN$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AO$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AP$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AQ$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AR$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AS$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AT$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AU$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AV$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AW$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AX$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AY$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!AZ$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!BA$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!BB$187<Inputs!$D127,Inputs!$E126,\"\")","v":""},{"$f":"IF(Inputs!BC$187<Inputs!$D127,Inputs!$E126,\"\")","v":""}]
[null,null,null,"Price bracket 2","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D127,IF(Inputs!F$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D127,IF(Inputs!G$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D127,IF(Inputs!H$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D127,IF(Inputs!I$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D127,IF(Inputs!J$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D127,IF(Inputs!K$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D127,IF(Inputs!L$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D127,IF(Inputs!M$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D127,IF(Inputs!N$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D127,IF(Inputs!O$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D127,IF(Inputs!P$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D127,IF(Inputs!Q$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D127,IF(Inputs!R$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D127,IF(Inputs!S$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D127,IF(Inputs!T$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D127,IF(Inputs!U$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D127,IF(Inputs!V$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D127,IF(Inputs!W$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D127,IF(Inputs!X$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D127,IF(Inputs!Y$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D127,IF(Inputs!Z$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D127,IF(Inputs!AA$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D127,IF(Inputs!AB$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D127,IF(Inputs!AC$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D127,IF(Inputs!AD$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D127,IF(Inputs!AE$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D127,IF(Inputs!AF$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D127,IF(Inputs!AG$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D127,IF(Inputs!AH$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D127,IF(Inputs!AI$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D127,IF(Inputs!AJ$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D127,IF(Inputs!AK$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D127,IF(Inputs!AL$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D127,IF(Inputs!AM$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D127,IF(Inputs!AN$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D127,IF(Inputs!AO$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D127,IF(Inputs!AP$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D127,IF(Inputs!AQ$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D127,IF(Inputs!AR$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D127,IF(Inputs!AS$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D127,IF(Inputs!AT$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D127,IF(Inputs!AU$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D127,IF(Inputs!AV$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D127,IF(Inputs!AW$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D127,IF(Inputs!AX$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D127,IF(Inputs!AY$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D127,IF(Inputs!AZ$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D127,IF(Inputs!BA$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D127,IF(Inputs!BB$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D127,IF(Inputs!BC$187<Inputs!$D128,Inputs!$E127,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 3","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D128,IF(Inputs!F$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D128,IF(Inputs!G$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D128,IF(Inputs!H$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D128,IF(Inputs!I$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D128,IF(Inputs!J$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D128,IF(Inputs!K$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D128,IF(Inputs!L$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D128,IF(Inputs!M$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D128,IF(Inputs!N$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D128,IF(Inputs!O$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D128,IF(Inputs!P$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D128,IF(Inputs!Q$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D128,IF(Inputs!R$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D128,IF(Inputs!S$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D128,IF(Inputs!T$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D128,IF(Inputs!U$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D128,IF(Inputs!V$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D128,IF(Inputs!W$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D128,IF(Inputs!X$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D128,IF(Inputs!Y$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D128,IF(Inputs!Z$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D128,IF(Inputs!AA$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D128,IF(Inputs!AB$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D128,IF(Inputs!AC$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D128,IF(Inputs!AD$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D128,IF(Inputs!AE$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D128,IF(Inputs!AF$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D128,IF(Inputs!AG$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D128,IF(Inputs!AH$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D128,IF(Inputs!AI$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D128,IF(Inputs!AJ$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D128,IF(Inputs!AK$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D128,IF(Inputs!AL$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D128,IF(Inputs!AM$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D128,IF(Inputs!AN$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D128,IF(Inputs!AO$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D128,IF(Inputs!AP$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D128,IF(Inputs!AQ$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D128,IF(Inputs!AR$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D128,IF(Inputs!AS$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D128,IF(Inputs!AT$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D128,IF(Inputs!AU$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D128,IF(Inputs!AV$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D128,IF(Inputs!AW$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D128,IF(Inputs!AX$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D128,IF(Inputs!AY$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D128,IF(Inputs!AZ$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D128,IF(Inputs!BA$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D128,IF(Inputs!BB$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D128,IF(Inputs!BC$187<Inputs!$D129,Inputs!$E128,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 4","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D129,IF(Inputs!F$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D129,IF(Inputs!G$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D129,IF(Inputs!H$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D129,IF(Inputs!I$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D129,IF(Inputs!J$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D129,IF(Inputs!K$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D129,IF(Inputs!L$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D129,IF(Inputs!M$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D129,IF(Inputs!N$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D129,IF(Inputs!O$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D129,IF(Inputs!P$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D129,IF(Inputs!Q$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D129,IF(Inputs!R$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D129,IF(Inputs!S$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D129,IF(Inputs!T$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D129,IF(Inputs!U$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D129,IF(Inputs!V$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D129,IF(Inputs!W$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D129,IF(Inputs!X$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D129,IF(Inputs!Y$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D129,IF(Inputs!Z$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D129,IF(Inputs!AA$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D129,IF(Inputs!AB$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D129,IF(Inputs!AC$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D129,IF(Inputs!AD$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D129,IF(Inputs!AE$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D129,IF(Inputs!AF$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D129,IF(Inputs!AG$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D129,IF(Inputs!AH$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D129,IF(Inputs!AI$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D129,IF(Inputs!AJ$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D129,IF(Inputs!AK$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D129,IF(Inputs!AL$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D129,IF(Inputs!AM$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D129,IF(Inputs!AN$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D129,IF(Inputs!AO$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D129,IF(Inputs!AP$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D129,IF(Inputs!AQ$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D129,IF(Inputs!AR$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D129,IF(Inputs!AS$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D129,IF(Inputs!AT$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D129,IF(Inputs!AU$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D129,IF(Inputs!AV$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D129,IF(Inputs!AW$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D129,IF(Inputs!AX$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D129,IF(Inputs!AY$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D129,IF(Inputs!AZ$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D129,IF(Inputs!BA$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D129,IF(Inputs!BB$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D129,IF(Inputs!BC$187<Inputs!$D130,Inputs!$E129,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 5","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D130,IF(Inputs!F$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D130,IF(Inputs!G$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D130,IF(Inputs!H$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D130,IF(Inputs!I$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D130,IF(Inputs!J$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D130,IF(Inputs!K$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D130,IF(Inputs!L$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D130,IF(Inputs!M$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D130,IF(Inputs!N$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D130,IF(Inputs!O$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D130,IF(Inputs!P$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D130,IF(Inputs!Q$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D130,IF(Inputs!R$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D130,IF(Inputs!S$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D130,IF(Inputs!T$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D130,IF(Inputs!U$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D130,IF(Inputs!V$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D130,IF(Inputs!W$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D130,IF(Inputs!X$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D130,IF(Inputs!Y$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D130,IF(Inputs!Z$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D130,IF(Inputs!AA$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D130,IF(Inputs!AB$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D130,IF(Inputs!AC$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D130,IF(Inputs!AD$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D130,IF(Inputs!AE$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D130,IF(Inputs!AF$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D130,IF(Inputs!AG$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D130,IF(Inputs!AH$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D130,IF(Inputs!AI$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D130,IF(Inputs!AJ$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D130,IF(Inputs!AK$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D130,IF(Inputs!AL$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D130,IF(Inputs!AM$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D130,IF(Inputs!AN$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D130,IF(Inputs!AO$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D130,IF(Inputs!AP$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D130,IF(Inputs!AQ$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D130,IF(Inputs!AR$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D130,IF(Inputs!AS$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D130,IF(Inputs!AT$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D130,IF(Inputs!AU$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D130,IF(Inputs!AV$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D130,IF(Inputs!AW$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D130,IF(Inputs!AX$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D130,IF(Inputs!AY$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D130,IF(Inputs!AZ$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D130,IF(Inputs!BA$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D130,IF(Inputs!BB$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D130,IF(Inputs!BC$187<Inputs!$D131,Inputs!$E130,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 6","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D131,IF(Inputs!F$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D131,IF(Inputs!G$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D131,IF(Inputs!H$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D131,IF(Inputs!I$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D131,IF(Inputs!J$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D131,IF(Inputs!K$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D131,IF(Inputs!L$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D131,IF(Inputs!M$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D131,IF(Inputs!N$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D131,IF(Inputs!O$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D131,IF(Inputs!P$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D131,IF(Inputs!Q$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D131,IF(Inputs!R$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D131,IF(Inputs!S$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D131,IF(Inputs!T$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D131,IF(Inputs!U$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D131,IF(Inputs!V$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D131,IF(Inputs!W$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D131,IF(Inputs!X$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D131,IF(Inputs!Y$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D131,IF(Inputs!Z$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D131,IF(Inputs!AA$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D131,IF(Inputs!AB$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D131,IF(Inputs!AC$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D131,IF(Inputs!AD$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D131,IF(Inputs!AE$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D131,IF(Inputs!AF$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D131,IF(Inputs!AG$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D131,IF(Inputs!AH$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D131,IF(Inputs!AI$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D131,IF(Inputs!AJ$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D131,IF(Inputs!AK$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D131,IF(Inputs!AL$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D131,IF(Inputs!AM$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D131,IF(Inputs!AN$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D131,IF(Inputs!AO$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D131,IF(Inputs!AP$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D131,IF(Inputs!AQ$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D131,IF(Inputs!AR$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D131,IF(Inputs!AS$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D131,IF(Inputs!AT$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D131,IF(Inputs!AU$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D131,IF(Inputs!AV$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D131,IF(Inputs!AW$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D131,IF(Inputs!AX$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D131,IF(Inputs!AY$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D131,IF(Inputs!AZ$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D131,IF(Inputs!BA$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D131,IF(Inputs!BB$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D131,IF(Inputs!BC$187<Inputs!$D132,Inputs!$E131,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 7","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D132,IF(Inputs!F$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D132,IF(Inputs!G$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D132,IF(Inputs!H$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D132,IF(Inputs!I$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D132,IF(Inputs!J$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D132,IF(Inputs!K$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D132,IF(Inputs!L$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D132,IF(Inputs!M$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D132,IF(Inputs!N$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D132,IF(Inputs!O$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D132,IF(Inputs!P$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D132,IF(Inputs!Q$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D132,IF(Inputs!R$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D132,IF(Inputs!S$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D132,IF(Inputs!T$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D132,IF(Inputs!U$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D132,IF(Inputs!V$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D132,IF(Inputs!W$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D132,IF(Inputs!X$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D132,IF(Inputs!Y$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D132,IF(Inputs!Z$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D132,IF(Inputs!AA$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D132,IF(Inputs!AB$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D132,IF(Inputs!AC$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D132,IF(Inputs!AD$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D132,IF(Inputs!AE$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D132,IF(Inputs!AF$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D132,IF(Inputs!AG$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D132,IF(Inputs!AH$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D132,IF(Inputs!AI$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D132,IF(Inputs!AJ$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D132,IF(Inputs!AK$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D132,IF(Inputs!AL$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D132,IF(Inputs!AM$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D132,IF(Inputs!AN$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D132,IF(Inputs!AO$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D132,IF(Inputs!AP$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D132,IF(Inputs!AQ$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D132,IF(Inputs!AR$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D132,IF(Inputs!AS$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D132,IF(Inputs!AT$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D132,IF(Inputs!AU$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D132,IF(Inputs!AV$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D132,IF(Inputs!AW$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D132,IF(Inputs!AX$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D132,IF(Inputs!AY$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D132,IF(Inputs!AZ$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D132,IF(Inputs!BA$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D132,IF(Inputs!BB$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D132,IF(Inputs!BC$187<Inputs!$D133,Inputs!$E132,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 8","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D133,IF(Inputs!F$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D133,IF(Inputs!G$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D133,IF(Inputs!H$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D133,IF(Inputs!I$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D133,IF(Inputs!J$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D133,IF(Inputs!K$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D133,IF(Inputs!L$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D133,IF(Inputs!M$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D133,IF(Inputs!N$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D133,IF(Inputs!O$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D133,IF(Inputs!P$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D133,IF(Inputs!Q$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D133,IF(Inputs!R$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D133,IF(Inputs!S$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D133,IF(Inputs!T$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D133,IF(Inputs!U$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D133,IF(Inputs!V$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D133,IF(Inputs!W$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D133,IF(Inputs!X$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D133,IF(Inputs!Y$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D133,IF(Inputs!Z$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D133,IF(Inputs!AA$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D133,IF(Inputs!AB$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D133,IF(Inputs!AC$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D133,IF(Inputs!AD$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D133,IF(Inputs!AE$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D133,IF(Inputs!AF$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D133,IF(Inputs!AG$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D133,IF(Inputs!AH$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D133,IF(Inputs!AI$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D133,IF(Inputs!AJ$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D133,IF(Inputs!AK$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D133,IF(Inputs!AL$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D133,IF(Inputs!AM$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D133,IF(Inputs!AN$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D133,IF(Inputs!AO$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D133,IF(Inputs!AP$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D133,IF(Inputs!AQ$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D133,IF(Inputs!AR$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D133,IF(Inputs!AS$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D133,IF(Inputs!AT$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D133,IF(Inputs!AU$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D133,IF(Inputs!AV$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D133,IF(Inputs!AW$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D133,IF(Inputs!AX$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D133,IF(Inputs!AY$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D133,IF(Inputs!AZ$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D133,IF(Inputs!BA$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D133,IF(Inputs!BB$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D133,IF(Inputs!BC$187<Inputs!$D134,Inputs!$E133,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 9","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D134,IF(Inputs!F$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D134,IF(Inputs!G$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D134,IF(Inputs!H$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D134,IF(Inputs!I$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D134,IF(Inputs!J$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D134,IF(Inputs!K$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D134,IF(Inputs!L$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D134,IF(Inputs!M$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D134,IF(Inputs!N$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D134,IF(Inputs!O$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D134,IF(Inputs!P$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D134,IF(Inputs!Q$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D134,IF(Inputs!R$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D134,IF(Inputs!S$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D134,IF(Inputs!T$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D134,IF(Inputs!U$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D134,IF(Inputs!V$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D134,IF(Inputs!W$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D134,IF(Inputs!X$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D134,IF(Inputs!Y$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D134,IF(Inputs!Z$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D134,IF(Inputs!AA$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D134,IF(Inputs!AB$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D134,IF(Inputs!AC$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D134,IF(Inputs!AD$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D134,IF(Inputs!AE$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D134,IF(Inputs!AF$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D134,IF(Inputs!AG$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D134,IF(Inputs!AH$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D134,IF(Inputs!AI$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D134,IF(Inputs!AJ$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D134,IF(Inputs!AK$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D134,IF(Inputs!AL$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D134,IF(Inputs!AM$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D134,IF(Inputs!AN$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D134,IF(Inputs!AO$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D134,IF(Inputs!AP$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D134,IF(Inputs!AQ$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D134,IF(Inputs!AR$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D134,IF(Inputs!AS$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D134,IF(Inputs!AT$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D134,IF(Inputs!AU$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D134,IF(Inputs!AV$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D134,IF(Inputs!AW$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D134,IF(Inputs!AX$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D134,IF(Inputs!AY$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D134,IF(Inputs!AZ$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D134,IF(Inputs!BA$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D134,IF(Inputs!BB$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D134,IF(Inputs!BC$187<Inputs!$D135,Inputs!$E134,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 10","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D135,IF(Inputs!F$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D135,IF(Inputs!G$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D135,IF(Inputs!H$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D135,IF(Inputs!I$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D135,IF(Inputs!J$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D135,IF(Inputs!K$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D135,IF(Inputs!L$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D135,IF(Inputs!M$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D135,IF(Inputs!N$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D135,IF(Inputs!O$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D135,IF(Inputs!P$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D135,IF(Inputs!Q$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D135,IF(Inputs!R$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D135,IF(Inputs!S$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D135,IF(Inputs!T$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D135,IF(Inputs!U$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D135,IF(Inputs!V$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D135,IF(Inputs!W$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D135,IF(Inputs!X$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D135,IF(Inputs!Y$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D135,IF(Inputs!Z$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D135,IF(Inputs!AA$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D135,IF(Inputs!AB$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D135,IF(Inputs!AC$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D135,IF(Inputs!AD$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D135,IF(Inputs!AE$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D135,IF(Inputs!AF$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D135,IF(Inputs!AG$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D135,IF(Inputs!AH$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D135,IF(Inputs!AI$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D135,IF(Inputs!AJ$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D135,IF(Inputs!AK$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D135,IF(Inputs!AL$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D135,IF(Inputs!AM$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D135,IF(Inputs!AN$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D135,IF(Inputs!AO$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D135,IF(Inputs!AP$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D135,IF(Inputs!AQ$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D135,IF(Inputs!AR$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D135,IF(Inputs!AS$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D135,IF(Inputs!AT$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D135,IF(Inputs!AU$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D135,IF(Inputs!AV$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D135,IF(Inputs!AW$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D135,IF(Inputs!AX$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D135,IF(Inputs!AY$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D135,IF(Inputs!AZ$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D135,IF(Inputs!BA$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D135,IF(Inputs!BB$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D135,IF(Inputs!BC$187<Inputs!$D136,Inputs!$E135,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 11","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D136,IF(Inputs!F$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D136,IF(Inputs!G$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D136,IF(Inputs!H$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D136,IF(Inputs!I$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D136,IF(Inputs!J$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D136,IF(Inputs!K$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D136,IF(Inputs!L$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D136,IF(Inputs!M$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D136,IF(Inputs!N$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D136,IF(Inputs!O$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D136,IF(Inputs!P$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D136,IF(Inputs!Q$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D136,IF(Inputs!R$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D136,IF(Inputs!S$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D136,IF(Inputs!T$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D136,IF(Inputs!U$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D136,IF(Inputs!V$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D136,IF(Inputs!W$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D136,IF(Inputs!X$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D136,IF(Inputs!Y$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D136,IF(Inputs!Z$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D136,IF(Inputs!AA$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D136,IF(Inputs!AB$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D136,IF(Inputs!AC$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D136,IF(Inputs!AD$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D136,IF(Inputs!AE$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D136,IF(Inputs!AF$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D136,IF(Inputs!AG$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D136,IF(Inputs!AH$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D136,IF(Inputs!AI$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D136,IF(Inputs!AJ$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D136,IF(Inputs!AK$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D136,IF(Inputs!AL$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D136,IF(Inputs!AM$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D136,IF(Inputs!AN$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D136,IF(Inputs!AO$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D136,IF(Inputs!AP$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D136,IF(Inputs!AQ$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D136,IF(Inputs!AR$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D136,IF(Inputs!AS$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D136,IF(Inputs!AT$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D136,IF(Inputs!AU$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D136,IF(Inputs!AV$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D136,IF(Inputs!AW$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D136,IF(Inputs!AX$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D136,IF(Inputs!AY$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D136,IF(Inputs!AZ$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D136,IF(Inputs!BA$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D136,IF(Inputs!BB$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D136,IF(Inputs!BC$187<Inputs!$D137,Inputs!$E136,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 12","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D137,IF(Inputs!F$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D137,IF(Inputs!G$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D137,IF(Inputs!H$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D137,IF(Inputs!I$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D137,IF(Inputs!J$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D137,IF(Inputs!K$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D137,IF(Inputs!L$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D137,IF(Inputs!M$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D137,IF(Inputs!N$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D137,IF(Inputs!O$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D137,IF(Inputs!P$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D137,IF(Inputs!Q$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D137,IF(Inputs!R$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D137,IF(Inputs!S$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D137,IF(Inputs!T$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D137,IF(Inputs!U$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D137,IF(Inputs!V$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D137,IF(Inputs!W$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D137,IF(Inputs!X$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D137,IF(Inputs!Y$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D137,IF(Inputs!Z$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D137,IF(Inputs!AA$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D137,IF(Inputs!AB$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D137,IF(Inputs!AC$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D137,IF(Inputs!AD$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D137,IF(Inputs!AE$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D137,IF(Inputs!AF$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D137,IF(Inputs!AG$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D137,IF(Inputs!AH$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D137,IF(Inputs!AI$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D137,IF(Inputs!AJ$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D137,IF(Inputs!AK$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D137,IF(Inputs!AL$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D137,IF(Inputs!AM$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D137,IF(Inputs!AN$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D137,IF(Inputs!AO$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D137,IF(Inputs!AP$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D137,IF(Inputs!AQ$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D137,IF(Inputs!AR$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D137,IF(Inputs!AS$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D137,IF(Inputs!AT$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D137,IF(Inputs!AU$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D137,IF(Inputs!AV$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D137,IF(Inputs!AW$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D137,IF(Inputs!AX$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D137,IF(Inputs!AY$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D137,IF(Inputs!AZ$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D137,IF(Inputs!BA$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D137,IF(Inputs!BB$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D137,IF(Inputs!BC$187<Inputs!$D138,Inputs!$E137,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 13","%",null,{"$f":"IF(Inputs!F$187>=Inputs!$D138,IF(Inputs!F$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!G$187>=Inputs!$D138,IF(Inputs!G$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$187>=Inputs!$D138,IF(Inputs!H$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$187>=Inputs!$D138,IF(Inputs!I$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$187>=Inputs!$D138,IF(Inputs!J$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$187>=Inputs!$D138,IF(Inputs!K$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$187>=Inputs!$D138,IF(Inputs!L$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$187>=Inputs!$D138,IF(Inputs!M$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$187>=Inputs!$D138,IF(Inputs!N$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$187>=Inputs!$D138,IF(Inputs!O$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$187>=Inputs!$D138,IF(Inputs!P$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$187>=Inputs!$D138,IF(Inputs!Q$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$187>=Inputs!$D138,IF(Inputs!R$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$187>=Inputs!$D138,IF(Inputs!S$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$187>=Inputs!$D138,IF(Inputs!T$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$187>=Inputs!$D138,IF(Inputs!U$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$187>=Inputs!$D138,IF(Inputs!V$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$187>=Inputs!$D138,IF(Inputs!W$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$187>=Inputs!$D138,IF(Inputs!X$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$187>=Inputs!$D138,IF(Inputs!Y$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$187>=Inputs!$D138,IF(Inputs!Z$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$187>=Inputs!$D138,IF(Inputs!AA$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$187>=Inputs!$D138,IF(Inputs!AB$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$187>=Inputs!$D138,IF(Inputs!AC$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$187>=Inputs!$D138,IF(Inputs!AD$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$187>=Inputs!$D138,IF(Inputs!AE$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$187>=Inputs!$D138,IF(Inputs!AF$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$187>=Inputs!$D138,IF(Inputs!AG$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$187>=Inputs!$D138,IF(Inputs!AH$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$187>=Inputs!$D138,IF(Inputs!AI$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$187>=Inputs!$D138,IF(Inputs!AJ$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$187>=Inputs!$D138,IF(Inputs!AK$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$187>=Inputs!$D138,IF(Inputs!AL$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$187>=Inputs!$D138,IF(Inputs!AM$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$187>=Inputs!$D138,IF(Inputs!AN$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$187>=Inputs!$D138,IF(Inputs!AO$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$187>=Inputs!$D138,IF(Inputs!AP$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$187>=Inputs!$D138,IF(Inputs!AQ$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$187>=Inputs!$D138,IF(Inputs!AR$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$187>=Inputs!$D138,IF(Inputs!AS$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$187>=Inputs!$D138,IF(Inputs!AT$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$187>=Inputs!$D138,IF(Inputs!AU$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$187>=Inputs!$D138,IF(Inputs!AV$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$187>=Inputs!$D138,IF(Inputs!AW$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$187>=Inputs!$D138,IF(Inputs!AX$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$187>=Inputs!$D138,IF(Inputs!AY$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$187>=Inputs!$D138,IF(Inputs!AZ$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$187>=Inputs!$D138,IF(Inputs!BA$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$187>=Inputs!$D138,IF(Inputs!BB$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$187>=Inputs!$D138,IF(Inputs!BC$187<Inputs!$D139,Inputs!$E138,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 14","%",null,{"$f":"IF(Inputs!F187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!G187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!H187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!I187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!J187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!K187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!L187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!M187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!N187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!O187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!P187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!Q187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!R187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!S187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!T187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!U187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!V187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!W187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!X187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!Y187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!Z187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AA187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AB187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AC187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AD187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AE187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AF187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AG187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AH187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AI187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AJ187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AK187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AL187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AM187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AN187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AO187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AP187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AQ187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AR187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AS187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AT187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AU187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AV187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AW187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AX187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AY187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!AZ187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!BA187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!BB187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0},{"$f":"IF(Inputs!BC187>=Inputs!$D$139,Inputs!$E$139,\"\")","v":0}]
[]
[null,null,null,"Total","$mm nominal",null,{"$f":"SUM(G144:G157)*G142","v":0},{"$f":"SUM(H144:H157)*H142","v":0},0,{"$f":"SUM(J144:J157)*J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate royalty - price based, marginal (on primary product)"]
[null,null,null,"Base",null,null,{"$f":"G109","v":0},0,374.73907500000001,764.46771299999989,779.75706725999987,795.35220860519996,811.25925277730403,827.48443783284995,844.03412658950697,860.91480912129714,878.13310530372314,895.69576740979733,913.60968275799348,931.88187641315335,950.51951394141645,969.52990422024459,988.92050230464952,1008.6989123507427,1028.8728905977575,1049.4503484097124,1070.4393553779068,1091.8481424854651,1113.6851053351743,1135.9588074418775,1158.6779835907153,1181.8515432625295,1205.4885741277801,1229.5983456103356,1254.1903125225426,1279.2741187729932,1304.8596011484533,665.47839658571104,{"$f":"AM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price bracket 1","$",null,{"$f":"MIN(Inputs!F187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!G187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!H187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!I187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!J187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!K187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!L187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!M187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!N187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!O187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!P187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!Q187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!R187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!S187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!T187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!U187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!V187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!W187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!X187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!Y187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!Z187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AA187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AB187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AC187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AD187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AE187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AF187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AG187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AH187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AI187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AJ187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AK187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AL187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AM187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AN187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AO187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AP187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AQ187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AR187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AS187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AT187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AU187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AV187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AW187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AX187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AY187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!AZ187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!BA187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!BB187,Inputs!$D127-Inputs!$D126)","v":0},{"$f":"MIN(Inputs!BC187,Inputs!$D127-Inputs!$D126)","v":0}]
[null,null,null,"Price bracket 2","$",null,{"$f":"IF(Inputs!F187>Inputs!$D127,MIN(Inputs!F187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D127,MIN(Inputs!G187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D127,MIN(Inputs!H187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D127,MIN(Inputs!I187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D127,MIN(Inputs!J187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D127,MIN(Inputs!K187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D127,MIN(Inputs!L187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D127,MIN(Inputs!M187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D127,MIN(Inputs!N187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D127,MIN(Inputs!O187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D127,MIN(Inputs!P187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D127,MIN(Inputs!Q187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D127,MIN(Inputs!R187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D127,MIN(Inputs!S187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D127,MIN(Inputs!T187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D127,MIN(Inputs!U187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D127,MIN(Inputs!V187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D127,MIN(Inputs!W187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D127,MIN(Inputs!X187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D127,MIN(Inputs!Y187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D127,MIN(Inputs!Z187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D127,MIN(Inputs!AA187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D127,MIN(Inputs!AB187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D127,MIN(Inputs!AC187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D127,MIN(Inputs!AD187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D127,MIN(Inputs!AE187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D127,MIN(Inputs!AF187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D127,MIN(Inputs!AG187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D127,MIN(Inputs!AH187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D127,MIN(Inputs!AI187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D127,MIN(Inputs!AJ187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D127,MIN(Inputs!AK187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D127,MIN(Inputs!AL187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D127,MIN(Inputs!AM187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D127,MIN(Inputs!AN187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D127,MIN(Inputs!AO187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D127,MIN(Inputs!AP187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D127,MIN(Inputs!AQ187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D127,MIN(Inputs!AR187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D127,MIN(Inputs!AS187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D127,MIN(Inputs!AT187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D127,MIN(Inputs!AU187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D127,MIN(Inputs!AV187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D127,MIN(Inputs!AW187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D127,MIN(Inputs!AX187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D127,MIN(Inputs!AY187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D127,MIN(Inputs!AZ187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D127,MIN(Inputs!BA187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D127,MIN(Inputs!BB187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D127,MIN(Inputs!BC187-Inputs!$D127,Inputs!$D128-Inputs!$D127),0)","v":0}]
[null,null,null,"Price bracket 3","$",null,{"$f":"IF(Inputs!F187>Inputs!$D128,MIN(Inputs!F187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D128,MIN(Inputs!G187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D128,MIN(Inputs!H187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D128,MIN(Inputs!I187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D128,MIN(Inputs!J187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D128,MIN(Inputs!K187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D128,MIN(Inputs!L187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D128,MIN(Inputs!M187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D128,MIN(Inputs!N187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D128,MIN(Inputs!O187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D128,MIN(Inputs!P187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D128,MIN(Inputs!Q187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D128,MIN(Inputs!R187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D128,MIN(Inputs!S187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D128,MIN(Inputs!T187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D128,MIN(Inputs!U187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D128,MIN(Inputs!V187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D128,MIN(Inputs!W187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D128,MIN(Inputs!X187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D128,MIN(Inputs!Y187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D128,MIN(Inputs!Z187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D128,MIN(Inputs!AA187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D128,MIN(Inputs!AB187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D128,MIN(Inputs!AC187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D128,MIN(Inputs!AD187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D128,MIN(Inputs!AE187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D128,MIN(Inputs!AF187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D128,MIN(Inputs!AG187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D128,MIN(Inputs!AH187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D128,MIN(Inputs!AI187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D128,MIN(Inputs!AJ187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D128,MIN(Inputs!AK187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D128,MIN(Inputs!AL187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D128,MIN(Inputs!AM187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D128,MIN(Inputs!AN187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D128,MIN(Inputs!AO187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D128,MIN(Inputs!AP187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D128,MIN(Inputs!AQ187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D128,MIN(Inputs!AR187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D128,MIN(Inputs!AS187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D128,MIN(Inputs!AT187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D128,MIN(Inputs!AU187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D128,MIN(Inputs!AV187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D128,MIN(Inputs!AW187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D128,MIN(Inputs!AX187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D128,MIN(Inputs!AY187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D128,MIN(Inputs!AZ187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D128,MIN(Inputs!BA187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D128,MIN(Inputs!BB187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D128,MIN(Inputs!BC187-Inputs!$D128,Inputs!$D129-Inputs!$D128),0)","v":0}]
[null,null,null,"Price bracket 4","$",null,{"$f":"IF(Inputs!F187>Inputs!$D129,MIN(Inputs!F187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D129,MIN(Inputs!G187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D129,MIN(Inputs!H187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D129,MIN(Inputs!I187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D129,MIN(Inputs!J187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D129,MIN(Inputs!K187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D129,MIN(Inputs!L187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D129,MIN(Inputs!M187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D129,MIN(Inputs!N187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D129,MIN(Inputs!O187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D129,MIN(Inputs!P187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D129,MIN(Inputs!Q187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D129,MIN(Inputs!R187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D129,MIN(Inputs!S187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D129,MIN(Inputs!T187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D129,MIN(Inputs!U187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D129,MIN(Inputs!V187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D129,MIN(Inputs!W187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D129,MIN(Inputs!X187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D129,MIN(Inputs!Y187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D129,MIN(Inputs!Z187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D129,MIN(Inputs!AA187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D129,MIN(Inputs!AB187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D129,MIN(Inputs!AC187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D129,MIN(Inputs!AD187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D129,MIN(Inputs!AE187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D129,MIN(Inputs!AF187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D129,MIN(Inputs!AG187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D129,MIN(Inputs!AH187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D129,MIN(Inputs!AI187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D129,MIN(Inputs!AJ187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D129,MIN(Inputs!AK187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D129,MIN(Inputs!AL187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D129,MIN(Inputs!AM187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D129,MIN(Inputs!AN187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D129,MIN(Inputs!AO187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D129,MIN(Inputs!AP187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D129,MIN(Inputs!AQ187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D129,MIN(Inputs!AR187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D129,MIN(Inputs!AS187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D129,MIN(Inputs!AT187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D129,MIN(Inputs!AU187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D129,MIN(Inputs!AV187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D129,MIN(Inputs!AW187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D129,MIN(Inputs!AX187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D129,MIN(Inputs!AY187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D129,MIN(Inputs!AZ187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D129,MIN(Inputs!BA187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D129,MIN(Inputs!BB187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D129,MIN(Inputs!BC187-Inputs!$D129,Inputs!$D130-Inputs!$D129),0)","v":0}]
[null,null,null,"Price bracket 5","$",null,{"$f":"IF(Inputs!F187>Inputs!$D130,MIN(Inputs!F187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D130,MIN(Inputs!G187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D130,MIN(Inputs!H187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D130,MIN(Inputs!I187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D130,MIN(Inputs!J187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D130,MIN(Inputs!K187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D130,MIN(Inputs!L187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D130,MIN(Inputs!M187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D130,MIN(Inputs!N187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D130,MIN(Inputs!O187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D130,MIN(Inputs!P187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D130,MIN(Inputs!Q187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D130,MIN(Inputs!R187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D130,MIN(Inputs!S187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D130,MIN(Inputs!T187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D130,MIN(Inputs!U187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D130,MIN(Inputs!V187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D130,MIN(Inputs!W187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D130,MIN(Inputs!X187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D130,MIN(Inputs!Y187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D130,MIN(Inputs!Z187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D130,MIN(Inputs!AA187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D130,MIN(Inputs!AB187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D130,MIN(Inputs!AC187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D130,MIN(Inputs!AD187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D130,MIN(Inputs!AE187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D130,MIN(Inputs!AF187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D130,MIN(Inputs!AG187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D130,MIN(Inputs!AH187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D130,MIN(Inputs!AI187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D130,MIN(Inputs!AJ187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D130,MIN(Inputs!AK187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D130,MIN(Inputs!AL187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D130,MIN(Inputs!AM187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D130,MIN(Inputs!AN187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D130,MIN(Inputs!AO187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D130,MIN(Inputs!AP187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D130,MIN(Inputs!AQ187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D130,MIN(Inputs!AR187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D130,MIN(Inputs!AS187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D130,MIN(Inputs!AT187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D130,MIN(Inputs!AU187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D130,MIN(Inputs!AV187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D130,MIN(Inputs!AW187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D130,MIN(Inputs!AX187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D130,MIN(Inputs!AY187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D130,MIN(Inputs!AZ187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D130,MIN(Inputs!BA187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D130,MIN(Inputs!BB187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D130,MIN(Inputs!BC187-Inputs!$D130,Inputs!$D131-Inputs!$D130),0)","v":0}]
[null,null,null,"Price bracket 6","$",null,{"$f":"IF(Inputs!F187>Inputs!$D131,MIN(Inputs!F187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D131,MIN(Inputs!G187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D131,MIN(Inputs!H187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D131,MIN(Inputs!I187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D131,MIN(Inputs!J187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D131,MIN(Inputs!K187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D131,MIN(Inputs!L187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D131,MIN(Inputs!M187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D131,MIN(Inputs!N187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D131,MIN(Inputs!O187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D131,MIN(Inputs!P187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D131,MIN(Inputs!Q187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D131,MIN(Inputs!R187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D131,MIN(Inputs!S187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D131,MIN(Inputs!T187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D131,MIN(Inputs!U187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D131,MIN(Inputs!V187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D131,MIN(Inputs!W187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D131,MIN(Inputs!X187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D131,MIN(Inputs!Y187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D131,MIN(Inputs!Z187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D131,MIN(Inputs!AA187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D131,MIN(Inputs!AB187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D131,MIN(Inputs!AC187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D131,MIN(Inputs!AD187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D131,MIN(Inputs!AE187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D131,MIN(Inputs!AF187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D131,MIN(Inputs!AG187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D131,MIN(Inputs!AH187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D131,MIN(Inputs!AI187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D131,MIN(Inputs!AJ187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D131,MIN(Inputs!AK187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D131,MIN(Inputs!AL187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D131,MIN(Inputs!AM187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D131,MIN(Inputs!AN187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D131,MIN(Inputs!AO187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D131,MIN(Inputs!AP187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D131,MIN(Inputs!AQ187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D131,MIN(Inputs!AR187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D131,MIN(Inputs!AS187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D131,MIN(Inputs!AT187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D131,MIN(Inputs!AU187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D131,MIN(Inputs!AV187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D131,MIN(Inputs!AW187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D131,MIN(Inputs!AX187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D131,MIN(Inputs!AY187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D131,MIN(Inputs!AZ187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D131,MIN(Inputs!BA187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D131,MIN(Inputs!BB187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D131,MIN(Inputs!BC187-Inputs!$D131,Inputs!$D132-Inputs!$D131),0)","v":0}]
[null,null,null,"Price bracket 7","$",null,{"$f":"IF(Inputs!F187>Inputs!$D132,MIN(Inputs!F187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D132,MIN(Inputs!G187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D132,MIN(Inputs!H187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D132,MIN(Inputs!I187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D132,MIN(Inputs!J187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D132,MIN(Inputs!K187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D132,MIN(Inputs!L187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D132,MIN(Inputs!M187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D132,MIN(Inputs!N187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D132,MIN(Inputs!O187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D132,MIN(Inputs!P187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D132,MIN(Inputs!Q187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D132,MIN(Inputs!R187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D132,MIN(Inputs!S187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D132,MIN(Inputs!T187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D132,MIN(Inputs!U187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D132,MIN(Inputs!V187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D132,MIN(Inputs!W187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D132,MIN(Inputs!X187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D132,MIN(Inputs!Y187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D132,MIN(Inputs!Z187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D132,MIN(Inputs!AA187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D132,MIN(Inputs!AB187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D132,MIN(Inputs!AC187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D132,MIN(Inputs!AD187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D132,MIN(Inputs!AE187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D132,MIN(Inputs!AF187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D132,MIN(Inputs!AG187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D132,MIN(Inputs!AH187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D132,MIN(Inputs!AI187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D132,MIN(Inputs!AJ187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D132,MIN(Inputs!AK187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D132,MIN(Inputs!AL187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D132,MIN(Inputs!AM187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D132,MIN(Inputs!AN187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D132,MIN(Inputs!AO187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D132,MIN(Inputs!AP187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D132,MIN(Inputs!AQ187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D132,MIN(Inputs!AR187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D132,MIN(Inputs!AS187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D132,MIN(Inputs!AT187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D132,MIN(Inputs!AU187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D132,MIN(Inputs!AV187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D132,MIN(Inputs!AW187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D132,MIN(Inputs!AX187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D132,MIN(Inputs!AY187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D132,MIN(Inputs!AZ187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D132,MIN(Inputs!BA187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D132,MIN(Inputs!BB187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D132,MIN(Inputs!BC187-Inputs!$D132,Inputs!$D133-Inputs!$D132),0)","v":0}]
[null,null,null,"Price bracket 8","$",null,{"$f":"IF(Inputs!F187>Inputs!$D133,MIN(Inputs!F187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D133,MIN(Inputs!G187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D133,MIN(Inputs!H187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D133,MIN(Inputs!I187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D133,MIN(Inputs!J187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D133,MIN(Inputs!K187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D133,MIN(Inputs!L187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D133,MIN(Inputs!M187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D133,MIN(Inputs!N187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D133,MIN(Inputs!O187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D133,MIN(Inputs!P187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D133,MIN(Inputs!Q187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D133,MIN(Inputs!R187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D133,MIN(Inputs!S187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D133,MIN(Inputs!T187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D133,MIN(Inputs!U187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D133,MIN(Inputs!V187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D133,MIN(Inputs!W187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D133,MIN(Inputs!X187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D133,MIN(Inputs!Y187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D133,MIN(Inputs!Z187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D133,MIN(Inputs!AA187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D133,MIN(Inputs!AB187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D133,MIN(Inputs!AC187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D133,MIN(Inputs!AD187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D133,MIN(Inputs!AE187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D133,MIN(Inputs!AF187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D133,MIN(Inputs!AG187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D133,MIN(Inputs!AH187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D133,MIN(Inputs!AI187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D133,MIN(Inputs!AJ187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D133,MIN(Inputs!AK187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D133,MIN(Inputs!AL187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D133,MIN(Inputs!AM187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D133,MIN(Inputs!AN187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D133,MIN(Inputs!AO187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D133,MIN(Inputs!AP187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D133,MIN(Inputs!AQ187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D133,MIN(Inputs!AR187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D133,MIN(Inputs!AS187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D133,MIN(Inputs!AT187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D133,MIN(Inputs!AU187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D133,MIN(Inputs!AV187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D133,MIN(Inputs!AW187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D133,MIN(Inputs!AX187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D133,MIN(Inputs!AY187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D133,MIN(Inputs!AZ187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D133,MIN(Inputs!BA187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D133,MIN(Inputs!BB187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D133,MIN(Inputs!BC187-Inputs!$D133,Inputs!$D134-Inputs!$D133),0)","v":0}]
[null,null,null,"Price bracket 9","$",null,{"$f":"IF(Inputs!F187>Inputs!$D134,MIN(Inputs!F187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D134,MIN(Inputs!G187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D134,MIN(Inputs!H187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D134,MIN(Inputs!I187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D134,MIN(Inputs!J187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D134,MIN(Inputs!K187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D134,MIN(Inputs!L187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D134,MIN(Inputs!M187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D134,MIN(Inputs!N187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D134,MIN(Inputs!O187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D134,MIN(Inputs!P187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D134,MIN(Inputs!Q187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D134,MIN(Inputs!R187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D134,MIN(Inputs!S187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D134,MIN(Inputs!T187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D134,MIN(Inputs!U187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D134,MIN(Inputs!V187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D134,MIN(Inputs!W187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D134,MIN(Inputs!X187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D134,MIN(Inputs!Y187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D134,MIN(Inputs!Z187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D134,MIN(Inputs!AA187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D134,MIN(Inputs!AB187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D134,MIN(Inputs!AC187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D134,MIN(Inputs!AD187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D134,MIN(Inputs!AE187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D134,MIN(Inputs!AF187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D134,MIN(Inputs!AG187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D134,MIN(Inputs!AH187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D134,MIN(Inputs!AI187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D134,MIN(Inputs!AJ187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D134,MIN(Inputs!AK187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D134,MIN(Inputs!AL187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D134,MIN(Inputs!AM187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D134,MIN(Inputs!AN187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D134,MIN(Inputs!AO187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D134,MIN(Inputs!AP187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D134,MIN(Inputs!AQ187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D134,MIN(Inputs!AR187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D134,MIN(Inputs!AS187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D134,MIN(Inputs!AT187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D134,MIN(Inputs!AU187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D134,MIN(Inputs!AV187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D134,MIN(Inputs!AW187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D134,MIN(Inputs!AX187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D134,MIN(Inputs!AY187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D134,MIN(Inputs!AZ187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D134,MIN(Inputs!BA187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D134,MIN(Inputs!BB187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D134,MIN(Inputs!BC187-Inputs!$D134,Inputs!$D135-Inputs!$D134),0)","v":0}]
[null,null,null,"Price bracket 10","$",null,{"$f":"IF(Inputs!F187>Inputs!$D135,MIN(Inputs!F187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D135,MIN(Inputs!G187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D135,MIN(Inputs!H187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D135,MIN(Inputs!I187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D135,MIN(Inputs!J187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D135,MIN(Inputs!K187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D135,MIN(Inputs!L187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D135,MIN(Inputs!M187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D135,MIN(Inputs!N187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D135,MIN(Inputs!O187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D135,MIN(Inputs!P187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D135,MIN(Inputs!Q187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D135,MIN(Inputs!R187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D135,MIN(Inputs!S187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D135,MIN(Inputs!T187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D135,MIN(Inputs!U187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D135,MIN(Inputs!V187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D135,MIN(Inputs!W187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D135,MIN(Inputs!X187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D135,MIN(Inputs!Y187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D135,MIN(Inputs!Z187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D135,MIN(Inputs!AA187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D135,MIN(Inputs!AB187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D135,MIN(Inputs!AC187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D135,MIN(Inputs!AD187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D135,MIN(Inputs!AE187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D135,MIN(Inputs!AF187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D135,MIN(Inputs!AG187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D135,MIN(Inputs!AH187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D135,MIN(Inputs!AI187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D135,MIN(Inputs!AJ187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D135,MIN(Inputs!AK187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D135,MIN(Inputs!AL187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D135,MIN(Inputs!AM187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D135,MIN(Inputs!AN187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D135,MIN(Inputs!AO187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D135,MIN(Inputs!AP187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D135,MIN(Inputs!AQ187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D135,MIN(Inputs!AR187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D135,MIN(Inputs!AS187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D135,MIN(Inputs!AT187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D135,MIN(Inputs!AU187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D135,MIN(Inputs!AV187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D135,MIN(Inputs!AW187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D135,MIN(Inputs!AX187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D135,MIN(Inputs!AY187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D135,MIN(Inputs!AZ187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D135,MIN(Inputs!BA187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D135,MIN(Inputs!BB187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D135,MIN(Inputs!BC187-Inputs!$D135,Inputs!$D136-Inputs!$D135),0)","v":0}]
[null,null,null,"Price bracket 11","$",null,{"$f":"IF(Inputs!F187>Inputs!$D136,MIN(Inputs!F187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D136,MIN(Inputs!G187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D136,MIN(Inputs!H187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D136,MIN(Inputs!I187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D136,MIN(Inputs!J187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D136,MIN(Inputs!K187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D136,MIN(Inputs!L187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D136,MIN(Inputs!M187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D136,MIN(Inputs!N187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D136,MIN(Inputs!O187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D136,MIN(Inputs!P187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D136,MIN(Inputs!Q187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D136,MIN(Inputs!R187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D136,MIN(Inputs!S187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D136,MIN(Inputs!T187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D136,MIN(Inputs!U187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D136,MIN(Inputs!V187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D136,MIN(Inputs!W187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D136,MIN(Inputs!X187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D136,MIN(Inputs!Y187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D136,MIN(Inputs!Z187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D136,MIN(Inputs!AA187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D136,MIN(Inputs!AB187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D136,MIN(Inputs!AC187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D136,MIN(Inputs!AD187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D136,MIN(Inputs!AE187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D136,MIN(Inputs!AF187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D136,MIN(Inputs!AG187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D136,MIN(Inputs!AH187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D136,MIN(Inputs!AI187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D136,MIN(Inputs!AJ187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D136,MIN(Inputs!AK187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D136,MIN(Inputs!AL187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D136,MIN(Inputs!AM187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D136,MIN(Inputs!AN187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D136,MIN(Inputs!AO187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D136,MIN(Inputs!AP187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D136,MIN(Inputs!AQ187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D136,MIN(Inputs!AR187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D136,MIN(Inputs!AS187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D136,MIN(Inputs!AT187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D136,MIN(Inputs!AU187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D136,MIN(Inputs!AV187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D136,MIN(Inputs!AW187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D136,MIN(Inputs!AX187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D136,MIN(Inputs!AY187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D136,MIN(Inputs!AZ187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D136,MIN(Inputs!BA187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D136,MIN(Inputs!BB187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D136,MIN(Inputs!BC187-Inputs!$D136,Inputs!$D137-Inputs!$D136),0)","v":0}]
[null,null,null,"Price bracket 12","$",null,{"$f":"IF(Inputs!F187>Inputs!$D137,MIN(Inputs!F187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D137,MIN(Inputs!G187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D137,MIN(Inputs!H187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D137,MIN(Inputs!I187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D137,MIN(Inputs!J187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D137,MIN(Inputs!K187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D137,MIN(Inputs!L187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D137,MIN(Inputs!M187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D137,MIN(Inputs!N187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D137,MIN(Inputs!O187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D137,MIN(Inputs!P187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D137,MIN(Inputs!Q187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D137,MIN(Inputs!R187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D137,MIN(Inputs!S187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D137,MIN(Inputs!T187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D137,MIN(Inputs!U187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D137,MIN(Inputs!V187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D137,MIN(Inputs!W187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D137,MIN(Inputs!X187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D137,MIN(Inputs!Y187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D137,MIN(Inputs!Z187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D137,MIN(Inputs!AA187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D137,MIN(Inputs!AB187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D137,MIN(Inputs!AC187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D137,MIN(Inputs!AD187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D137,MIN(Inputs!AE187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D137,MIN(Inputs!AF187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D137,MIN(Inputs!AG187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D137,MIN(Inputs!AH187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D137,MIN(Inputs!AI187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D137,MIN(Inputs!AJ187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D137,MIN(Inputs!AK187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D137,MIN(Inputs!AL187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D137,MIN(Inputs!AM187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D137,MIN(Inputs!AN187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D137,MIN(Inputs!AO187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D137,MIN(Inputs!AP187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D137,MIN(Inputs!AQ187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D137,MIN(Inputs!AR187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D137,MIN(Inputs!AS187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D137,MIN(Inputs!AT187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D137,MIN(Inputs!AU187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D137,MIN(Inputs!AV187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D137,MIN(Inputs!AW187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D137,MIN(Inputs!AX187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D137,MIN(Inputs!AY187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D137,MIN(Inputs!AZ187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D137,MIN(Inputs!BA187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D137,MIN(Inputs!BB187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D137,MIN(Inputs!BC187-Inputs!$D137,Inputs!$D138-Inputs!$D137),0)","v":0}]
[null,null,null,"Price bracket 13","$",null,{"$f":"IF(Inputs!F187>Inputs!$D138,MIN(Inputs!F187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!G187>Inputs!$D138,MIN(Inputs!G187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!H187>Inputs!$D138,MIN(Inputs!H187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!I187>Inputs!$D138,MIN(Inputs!I187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!J187>Inputs!$D138,MIN(Inputs!J187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!K187>Inputs!$D138,MIN(Inputs!K187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!L187>Inputs!$D138,MIN(Inputs!L187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!M187>Inputs!$D138,MIN(Inputs!M187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!N187>Inputs!$D138,MIN(Inputs!N187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!O187>Inputs!$D138,MIN(Inputs!O187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!P187>Inputs!$D138,MIN(Inputs!P187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!Q187>Inputs!$D138,MIN(Inputs!Q187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!R187>Inputs!$D138,MIN(Inputs!R187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!S187>Inputs!$D138,MIN(Inputs!S187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!T187>Inputs!$D138,MIN(Inputs!T187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!U187>Inputs!$D138,MIN(Inputs!U187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!V187>Inputs!$D138,MIN(Inputs!V187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!W187>Inputs!$D138,MIN(Inputs!W187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!X187>Inputs!$D138,MIN(Inputs!X187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!Y187>Inputs!$D138,MIN(Inputs!Y187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!Z187>Inputs!$D138,MIN(Inputs!Z187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AA187>Inputs!$D138,MIN(Inputs!AA187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AB187>Inputs!$D138,MIN(Inputs!AB187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AC187>Inputs!$D138,MIN(Inputs!AC187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AD187>Inputs!$D138,MIN(Inputs!AD187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AE187>Inputs!$D138,MIN(Inputs!AE187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AF187>Inputs!$D138,MIN(Inputs!AF187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AG187>Inputs!$D138,MIN(Inputs!AG187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AH187>Inputs!$D138,MIN(Inputs!AH187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AI187>Inputs!$D138,MIN(Inputs!AI187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AJ187>Inputs!$D138,MIN(Inputs!AJ187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AK187>Inputs!$D138,MIN(Inputs!AK187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AL187>Inputs!$D138,MIN(Inputs!AL187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AM187>Inputs!$D138,MIN(Inputs!AM187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AN187>Inputs!$D138,MIN(Inputs!AN187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AO187>Inputs!$D138,MIN(Inputs!AO187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AP187>Inputs!$D138,MIN(Inputs!AP187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AQ187>Inputs!$D138,MIN(Inputs!AQ187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AR187>Inputs!$D138,MIN(Inputs!AR187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AS187>Inputs!$D138,MIN(Inputs!AS187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AT187>Inputs!$D138,MIN(Inputs!AT187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AU187>Inputs!$D138,MIN(Inputs!AU187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AV187>Inputs!$D138,MIN(Inputs!AV187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AW187>Inputs!$D138,MIN(Inputs!AW187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AX187>Inputs!$D138,MIN(Inputs!AX187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AY187>Inputs!$D138,MIN(Inputs!AY187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!AZ187>Inputs!$D138,MIN(Inputs!AZ187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!BA187>Inputs!$D138,MIN(Inputs!BA187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!BB187>Inputs!$D138,MIN(Inputs!BB187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0},{"$f":"IF(Inputs!BC187>Inputs!$D138,MIN(Inputs!BC187-Inputs!$D138,Inputs!$D139-Inputs!$D138),0)","v":0}]
[null,null,null,"Price bracket 14","$",null,{"$f":"IF(Inputs!F187>Inputs!$D139,Inputs!F187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!G187>Inputs!$D139,Inputs!G187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!H187>Inputs!$D139,Inputs!H187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!I187>Inputs!$D139,Inputs!I187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!J187>Inputs!$D139,Inputs!J187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!K187>Inputs!$D139,Inputs!K187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!L187>Inputs!$D139,Inputs!L187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!M187>Inputs!$D139,Inputs!M187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!N187>Inputs!$D139,Inputs!N187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!O187>Inputs!$D139,Inputs!O187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!P187>Inputs!$D139,Inputs!P187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!Q187>Inputs!$D139,Inputs!Q187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!R187>Inputs!$D139,Inputs!R187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!S187>Inputs!$D139,Inputs!S187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!T187>Inputs!$D139,Inputs!T187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!U187>Inputs!$D139,Inputs!U187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!V187>Inputs!$D139,Inputs!V187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!W187>Inputs!$D139,Inputs!W187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!X187>Inputs!$D139,Inputs!X187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!Y187>Inputs!$D139,Inputs!Y187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!Z187>Inputs!$D139,Inputs!Z187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AA187>Inputs!$D139,Inputs!AA187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AB187>Inputs!$D139,Inputs!AB187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AC187>Inputs!$D139,Inputs!AC187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AD187>Inputs!$D139,Inputs!AD187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AE187>Inputs!$D139,Inputs!AE187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AF187>Inputs!$D139,Inputs!AF187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AG187>Inputs!$D139,Inputs!AG187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AH187>Inputs!$D139,Inputs!AH187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AI187>Inputs!$D139,Inputs!AI187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AJ187>Inputs!$D139,Inputs!AJ187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AK187>Inputs!$D139,Inputs!AK187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AL187>Inputs!$D139,Inputs!AL187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AM187>Inputs!$D139,Inputs!AM187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AN187>Inputs!$D139,Inputs!AN187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AO187>Inputs!$D139,Inputs!AO187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AP187>Inputs!$D139,Inputs!AP187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AQ187>Inputs!$D139,Inputs!AQ187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AR187>Inputs!$D139,Inputs!AR187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AS187>Inputs!$D139,Inputs!AS187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AT187>Inputs!$D139,Inputs!AT187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AU187>Inputs!$D139,Inputs!AU187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AV187>Inputs!$D139,Inputs!AV187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AW187>Inputs!$D139,Inputs!AW187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AX187>Inputs!$D139,Inputs!AX187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AY187>Inputs!$D139,Inputs!AY187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!AZ187>Inputs!$D139,Inputs!AZ187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!BA187>Inputs!$D139,Inputs!BA187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!BB187>Inputs!$D139,Inputs!BB187-Inputs!$D139,0)","v":17000},{"$f":"IF(Inputs!BC187>Inputs!$D139,Inputs!BC187-Inputs!$D139,0)","v":17000}]
[]
[null,null,null,"Bracket 1","$ nominal",null,{"$f":"Inputs!$E126*G165","v":0},{"$f":"Inputs!$E126*H165","v":0},{"$f":"Inputs!$E126*I165","v":0},{"$f":"Inputs!$E126*J165","v":0},{"$f":"Inputs!$E126*K165","v":0},{"$f":"Inputs!$E126*L165","v":0},{"$f":"Inputs!$E126*M165","v":0},{"$f":"Inputs!$E126*N165","v":0},{"$f":"Inputs!$E126*O165","v":0},{"$f":"Inputs!$E126*P165","v":0},{"$f":"Inputs!$E126*Q165","v":0},{"$f":"Inputs!$E126*R165","v":0},{"$f":"Inputs!$E126*S165","v":0},{"$f":"Inputs!$E126*T165","v":0},{"$f":"Inputs!$E126*U165","v":0},{"$f":"Inputs!$E126*V165","v":0},{"$f":"Inputs!$E126*W165","v":0},{"$f":"Inputs!$E126*X165","v":0},{"$f":"Inputs!$E126*Y165","v":0},{"$f":"Inputs!$E126*Z165","v":0},{"$f":"Inputs!$E126*AA165","v":0},{"$f":"Inputs!$E126*AB165","v":0},{"$f":"Inputs!$E126*AC165","v":0},{"$f":"Inputs!$E126*AD165","v":0},{"$f":"Inputs!$E126*AE165","v":0},{"$f":"Inputs!$E126*AF165","v":0},{"$f":"Inputs!$E126*AG165","v":0},{"$f":"Inputs!$E126*AH165","v":0},{"$f":"Inputs!$E126*AI165","v":0},{"$f":"Inputs!$E126*AJ165","v":0},{"$f":"Inputs!$E126*AK165","v":0},{"$f":"Inputs!$E126*AL165","v":0},{"$f":"Inputs!$E126*AM165","v":0},{"$f":"Inputs!$E126*AN165","v":0},{"$f":"Inputs!$E126*AO165","v":0},{"$f":"Inputs!$E126*AP165","v":0},{"$f":"Inputs!$E126*AQ165","v":0},{"$f":"Inputs!$E126*AR165","v":0},{"$f":"Inputs!$E126*AS165","v":0},{"$f":"Inputs!$E126*AT165","v":0},{"$f":"Inputs!$E126*AU165","v":0},{"$f":"Inputs!$E126*AV165","v":0},{"$f":"Inputs!$E126*AW165","v":0},{"$f":"Inputs!$E126*AX165","v":0},{"$f":"Inputs!$E126*AY165","v":0},{"$f":"Inputs!$E126*AZ165","v":0},{"$f":"Inputs!$E126*BA165","v":0},{"$f":"Inputs!$E126*BB165","v":0},{"$f":"Inputs!$E126*BC165","v":0},{"$f":"Inputs!$E126*BD165","v":0}]
[null,null,null,"Bracket 2","$ nominal",null,{"$f":"Inputs!$E127*G166","v":0},{"$f":"Inputs!$E127*H166","v":0},{"$f":"Inputs!$E127*I166","v":0},{"$f":"Inputs!$E127*J166","v":0},{"$f":"Inputs!$E127*K166","v":0},{"$f":"Inputs!$E127*L166","v":0},{"$f":"Inputs!$E127*M166","v":0},{"$f":"Inputs!$E127*N166","v":0},{"$f":"Inputs!$E127*O166","v":0},{"$f":"Inputs!$E127*P166","v":0},{"$f":"Inputs!$E127*Q166","v":0},{"$f":"Inputs!$E127*R166","v":0},{"$f":"Inputs!$E127*S166","v":0},{"$f":"Inputs!$E127*T166","v":0},{"$f":"Inputs!$E127*U166","v":0},{"$f":"Inputs!$E127*V166","v":0},{"$f":"Inputs!$E127*W166","v":0},{"$f":"Inputs!$E127*X166","v":0},{"$f":"Inputs!$E127*Y166","v":0},{"$f":"Inputs!$E127*Z166","v":0},{"$f":"Inputs!$E127*AA166","v":0},{"$f":"Inputs!$E127*AB166","v":0},{"$f":"Inputs!$E127*AC166","v":0},{"$f":"Inputs!$E127*AD166","v":0},{"$f":"Inputs!$E127*AE166","v":0},{"$f":"Inputs!$E127*AF166","v":0},{"$f":"Inputs!$E127*AG166","v":0},{"$f":"Inputs!$E127*AH166","v":0},{"$f":"Inputs!$E127*AI166","v":0},{"$f":"Inputs!$E127*AJ166","v":0},{"$f":"Inputs!$E127*AK166","v":0},{"$f":"Inputs!$E127*AL166","v":0},{"$f":"Inputs!$E127*AM166","v":0},{"$f":"Inputs!$E127*AN166","v":0},{"$f":"Inputs!$E127*AO166","v":0},{"$f":"Inputs!$E127*AP166","v":0},{"$f":"Inputs!$E127*AQ166","v":0},{"$f":"Inputs!$E127*AR166","v":0},{"$f":"Inputs!$E127*AS166","v":0},{"$f":"Inputs!$E127*AT166","v":0},{"$f":"Inputs!$E127*AU166","v":0},{"$f":"Inputs!$E127*AV166","v":0},{"$f":"Inputs!$E127*AW166","v":0},{"$f":"Inputs!$E127*AX166","v":0},{"$f":"Inputs!$E127*AY166","v":0},{"$f":"Inputs!$E127*AZ166","v":0},{"$f":"Inputs!$E127*BA166","v":0},{"$f":"Inputs!$E127*BB166","v":0},{"$f":"Inputs!$E127*BC166","v":0},{"$f":"Inputs!$E127*BD166","v":0}]
[null,null,null,"Bracket 3","$ nominal",null,{"$f":"Inputs!$E128*G167","v":0},{"$f":"Inputs!$E128*H167","v":0},{"$f":"Inputs!$E128*I167","v":0},{"$f":"Inputs!$E128*J167","v":0},{"$f":"Inputs!$E128*K167","v":0},{"$f":"Inputs!$E128*L167","v":0},{"$f":"Inputs!$E128*M167","v":0},{"$f":"Inputs!$E128*N167","v":0},{"$f":"Inputs!$E128*O167","v":0},{"$f":"Inputs!$E128*P167","v":0},{"$f":"Inputs!$E128*Q167","v":0},{"$f":"Inputs!$E128*R167","v":0},{"$f":"Inputs!$E128*S167","v":0},{"$f":"Inputs!$E128*T167","v":0},{"$f":"Inputs!$E128*U167","v":0},{"$f":"Inputs!$E128*V167","v":0},{"$f":"Inputs!$E128*W167","v":0},{"$f":"Inputs!$E128*X167","v":0},{"$f":"Inputs!$E128*Y167","v":0},{"$f":"Inputs!$E128*Z167","v":0},{"$f":"Inputs!$E128*AA167","v":0},{"$f":"Inputs!$E128*AB167","v":0},{"$f":"Inputs!$E128*AC167","v":0},{"$f":"Inputs!$E128*AD167","v":0},{"$f":"Inputs!$E128*AE167","v":0},{"$f":"Inputs!$E128*AF167","v":0},{"$f":"Inputs!$E128*AG167","v":0},{"$f":"Inputs!$E128*AH167","v":0},{"$f":"Inputs!$E128*AI167","v":0},{"$f":"Inputs!$E128*AJ167","v":0},{"$f":"Inputs!$E128*AK167","v":0},{"$f":"Inputs!$E128*AL167","v":0},{"$f":"Inputs!$E128*AM167","v":0},{"$f":"Inputs!$E128*AN167","v":0},{"$f":"Inputs!$E128*AO167","v":0},{"$f":"Inputs!$E128*AP167","v":0},{"$f":"Inputs!$E128*AQ167","v":0},{"$f":"Inputs!$E128*AR167","v":0},{"$f":"Inputs!$E128*AS167","v":0},{"$f":"Inputs!$E128*AT167","v":0},{"$f":"Inputs!$E128*AU167","v":0},{"$f":"Inputs!$E128*AV167","v":0},{"$f":"Inputs!$E128*AW167","v":0},{"$f":"Inputs!$E128*AX167","v":0},{"$f":"Inputs!$E128*AY167","v":0},{"$f":"Inputs!$E128*AZ167","v":0},{"$f":"Inputs!$E128*BA167","v":0},{"$f":"Inputs!$E128*BB167","v":0},{"$f":"Inputs!$E128*BC167","v":0},{"$f":"Inputs!$E128*BD167","v":0}]
[null,null,null,"Bracket 4","$ nominal",null,{"$f":"Inputs!$E129*G168","v":0},{"$f":"Inputs!$E129*H168","v":0},{"$f":"Inputs!$E129*I168","v":0},{"$f":"Inputs!$E129*J168","v":0},{"$f":"Inputs!$E129*K168","v":0},{"$f":"Inputs!$E129*L168","v":0},{"$f":"Inputs!$E129*M168","v":0},{"$f":"Inputs!$E129*N168","v":0},{"$f":"Inputs!$E129*O168","v":0},{"$f":"Inputs!$E129*P168","v":0},{"$f":"Inputs!$E129*Q168","v":0},{"$f":"Inputs!$E129*R168","v":0},{"$f":"Inputs!$E129*S168","v":0},{"$f":"Inputs!$E129*T168","v":0},{"$f":"Inputs!$E129*U168","v":0},{"$f":"Inputs!$E129*V168","v":0},{"$f":"Inputs!$E129*W168","v":0},{"$f":"Inputs!$E129*X168","v":0},{"$f":"Inputs!$E129*Y168","v":0},{"$f":"Inputs!$E129*Z168","v":0},{"$f":"Inputs!$E129*AA168","v":0},{"$f":"Inputs!$E129*AB168","v":0},{"$f":"Inputs!$E129*AC168","v":0},{"$f":"Inputs!$E129*AD168","v":0},{"$f":"Inputs!$E129*AE168","v":0},{"$f":"Inputs!$E129*AF168","v":0},{"$f":"Inputs!$E129*AG168","v":0},{"$f":"Inputs!$E129*AH168","v":0},{"$f":"Inputs!$E129*AI168","v":0},{"$f":"Inputs!$E129*AJ168","v":0},{"$f":"Inputs!$E129*AK168","v":0},{"$f":"Inputs!$E129*AL168","v":0},{"$f":"Inputs!$E129*AM168","v":0},{"$f":"Inputs!$E129*AN168","v":0},{"$f":"Inputs!$E129*AO168","v":0},{"$f":"Inputs!$E129*AP168","v":0},{"$f":"Inputs!$E129*AQ168","v":0},{"$f":"Inputs!$E129*AR168","v":0},{"$f":"Inputs!$E129*AS168","v":0},{"$f":"Inputs!$E129*AT168","v":0},{"$f":"Inputs!$E129*AU168","v":0},{"$f":"Inputs!$E129*AV168","v":0},{"$f":"Inputs!$E129*AW168","v":0},{"$f":"Inputs!$E129*AX168","v":0},{"$f":"Inputs!$E129*AY168","v":0},{"$f":"Inputs!$E129*AZ168","v":0},{"$f":"Inputs!$E129*BA168","v":0},{"$f":"Inputs!$E129*BB168","v":0},{"$f":"Inputs!$E129*BC168","v":0},{"$f":"Inputs!$E129*BD168","v":0}]
[null,null,null,"Bracket 5","$ nominal",null,{"$f":"Inputs!$E130*G169","v":0},{"$f":"Inputs!$E130*H169","v":0},{"$f":"Inputs!$E130*I169","v":0},{"$f":"Inputs!$E130*J169","v":0},{"$f":"Inputs!$E130*K169","v":0},{"$f":"Inputs!$E130*L169","v":0},{"$f":"Inputs!$E130*M169","v":0},{"$f":"Inputs!$E130*N169","v":0},{"$f":"Inputs!$E130*O169","v":0},{"$f":"Inputs!$E130*P169","v":0},{"$f":"Inputs!$E130*Q169","v":0},{"$f":"Inputs!$E130*R169","v":0},{"$f":"Inputs!$E130*S169","v":0},{"$f":"Inputs!$E130*T169","v":0},{"$f":"Inputs!$E130*U169","v":0},{"$f":"Inputs!$E130*V169","v":0},{"$f":"Inputs!$E130*W169","v":0},{"$f":"Inputs!$E130*X169","v":0},{"$f":"Inputs!$E130*Y169","v":0},{"$f":"Inputs!$E130*Z169","v":0},{"$f":"Inputs!$E130*AA169","v":0},{"$f":"Inputs!$E130*AB169","v":0},{"$f":"Inputs!$E130*AC169","v":0},{"$f":"Inputs!$E130*AD169","v":0},{"$f":"Inputs!$E130*AE169","v":0},{"$f":"Inputs!$E130*AF169","v":0},{"$f":"Inputs!$E130*AG169","v":0},{"$f":"Inputs!$E130*AH169","v":0},{"$f":"Inputs!$E130*AI169","v":0},{"$f":"Inputs!$E130*AJ169","v":0},{"$f":"Inputs!$E130*AK169","v":0},{"$f":"Inputs!$E130*AL169","v":0},{"$f":"Inputs!$E130*AM169","v":0},{"$f":"Inputs!$E130*AN169","v":0},{"$f":"Inputs!$E130*AO169","v":0},{"$f":"Inputs!$E130*AP169","v":0},{"$f":"Inputs!$E130*AQ169","v":0},{"$f":"Inputs!$E130*AR169","v":0},{"$f":"Inputs!$E130*AS169","v":0},{"$f":"Inputs!$E130*AT169","v":0},{"$f":"Inputs!$E130*AU169","v":0},{"$f":"Inputs!$E130*AV169","v":0},{"$f":"Inputs!$E130*AW169","v":0},{"$f":"Inputs!$E130*AX169","v":0},{"$f":"Inputs!$E130*AY169","v":0},{"$f":"Inputs!$E130*AZ169","v":0},{"$f":"Inputs!$E130*BA169","v":0},{"$f":"Inputs!$E130*BB169","v":0},{"$f":"Inputs!$E130*BC169","v":0},{"$f":"Inputs!$E130*BD169","v":0}]
[null,null,null,"Bracket 6","$ nominal",null,{"$f":"Inputs!$E131*G170","v":0},{"$f":"Inputs!$E131*H170","v":0},{"$f":"Inputs!$E131*I170","v":0},{"$f":"Inputs!$E131*J170","v":0},{"$f":"Inputs!$E131*K170","v":0},{"$f":"Inputs!$E131*L170","v":0},{"$f":"Inputs!$E131*M170","v":0},{"$f":"Inputs!$E131*N170","v":0},{"$f":"Inputs!$E131*O170","v":0},{"$f":"Inputs!$E131*P170","v":0},{"$f":"Inputs!$E131*Q170","v":0},{"$f":"Inputs!$E131*R170","v":0},{"$f":"Inputs!$E131*S170","v":0},{"$f":"Inputs!$E131*T170","v":0},{"$f":"Inputs!$E131*U170","v":0},{"$f":"Inputs!$E131*V170","v":0},{"$f":"Inputs!$E131*W170","v":0},{"$f":"Inputs!$E131*X170","v":0},{"$f":"Inputs!$E131*Y170","v":0},{"$f":"Inputs!$E131*Z170","v":0},{"$f":"Inputs!$E131*AA170","v":0},{"$f":"Inputs!$E131*AB170","v":0},{"$f":"Inputs!$E131*AC170","v":0},{"$f":"Inputs!$E131*AD170","v":0},{"$f":"Inputs!$E131*AE170","v":0},{"$f":"Inputs!$E131*AF170","v":0},{"$f":"Inputs!$E131*AG170","v":0},{"$f":"Inputs!$E131*AH170","v":0},{"$f":"Inputs!$E131*AI170","v":0},{"$f":"Inputs!$E131*AJ170","v":0},{"$f":"Inputs!$E131*AK170","v":0},{"$f":"Inputs!$E131*AL170","v":0},{"$f":"Inputs!$E131*AM170","v":0},{"$f":"Inputs!$E131*AN170","v":0},{"$f":"Inputs!$E131*AO170","v":0},{"$f":"Inputs!$E131*AP170","v":0},{"$f":"Inputs!$E131*AQ170","v":0},{"$f":"Inputs!$E131*AR170","v":0},{"$f":"Inputs!$E131*AS170","v":0},{"$f":"Inputs!$E131*AT170","v":0},{"$f":"Inputs!$E131*AU170","v":0},{"$f":"Inputs!$E131*AV170","v":0},{"$f":"Inputs!$E131*AW170","v":0},{"$f":"Inputs!$E131*AX170","v":0},{"$f":"Inputs!$E131*AY170","v":0},{"$f":"Inputs!$E131*AZ170","v":0},{"$f":"Inputs!$E131*BA170","v":0},{"$f":"Inputs!$E131*BB170","v":0},{"$f":"Inputs!$E131*BC170","v":0},{"$f":"Inputs!$E131*BD170","v":0}]
[null,null,null,"Bracket 7","$ nominal",null,{"$f":"Inputs!$E132*G171","v":0},{"$f":"Inputs!$E132*H171","v":0},{"$f":"Inputs!$E132*I171","v":0},{"$f":"Inputs!$E132*J171","v":0},{"$f":"Inputs!$E132*K171","v":0},{"$f":"Inputs!$E132*L171","v":0},{"$f":"Inputs!$E132*M171","v":0},{"$f":"Inputs!$E132*N171","v":0},{"$f":"Inputs!$E132*O171","v":0},{"$f":"Inputs!$E132*P171","v":0},{"$f":"Inputs!$E132*Q171","v":0},{"$f":"Inputs!$E132*R171","v":0},{"$f":"Inputs!$E132*S171","v":0},{"$f":"Inputs!$E132*T171","v":0},{"$f":"Inputs!$E132*U171","v":0},{"$f":"Inputs!$E132*V171","v":0},{"$f":"Inputs!$E132*W171","v":0},{"$f":"Inputs!$E132*X171","v":0},{"$f":"Inputs!$E132*Y171","v":0},{"$f":"Inputs!$E132*Z171","v":0},{"$f":"Inputs!$E132*AA171","v":0},{"$f":"Inputs!$E132*AB171","v":0},{"$f":"Inputs!$E132*AC171","v":0},{"$f":"Inputs!$E132*AD171","v":0},{"$f":"Inputs!$E132*AE171","v":0},{"$f":"Inputs!$E132*AF171","v":0},{"$f":"Inputs!$E132*AG171","v":0},{"$f":"Inputs!$E132*AH171","v":0},{"$f":"Inputs!$E132*AI171","v":0},{"$f":"Inputs!$E132*AJ171","v":0},{"$f":"Inputs!$E132*AK171","v":0},{"$f":"Inputs!$E132*AL171","v":0},{"$f":"Inputs!$E132*AM171","v":0},{"$f":"Inputs!$E132*AN171","v":0},{"$f":"Inputs!$E132*AO171","v":0},{"$f":"Inputs!$E132*AP171","v":0},{"$f":"Inputs!$E132*AQ171","v":0},{"$f":"Inputs!$E132*AR171","v":0},{"$f":"Inputs!$E132*AS171","v":0},{"$f":"Inputs!$E132*AT171","v":0},{"$f":"Inputs!$E132*AU171","v":0},{"$f":"Inputs!$E132*AV171","v":0},{"$f":"Inputs!$E132*AW171","v":0},{"$f":"Inputs!$E132*AX171","v":0},{"$f":"Inputs!$E132*AY171","v":0},{"$f":"Inputs!$E132*AZ171","v":0},{"$f":"Inputs!$E132*BA171","v":0},{"$f":"Inputs!$E132*BB171","v":0},{"$f":"Inputs!$E132*BC171","v":0},{"$f":"Inputs!$E132*BD171","v":0}]
[null,null,null,"Bracket 8","$ nominal",null,{"$f":"Inputs!$E133*G172","v":0},{"$f":"Inputs!$E133*H172","v":0},{"$f":"Inputs!$E133*I172","v":0},{"$f":"Inputs!$E133*J172","v":0},{"$f":"Inputs!$E133*K172","v":0},{"$f":"Inputs!$E133*L172","v":0},{"$f":"Inputs!$E133*M172","v":0},{"$f":"Inputs!$E133*N172","v":0},{"$f":"Inputs!$E133*O172","v":0},{"$f":"Inputs!$E133*P172","v":0},{"$f":"Inputs!$E133*Q172","v":0},{"$f":"Inputs!$E133*R172","v":0},{"$f":"Inputs!$E133*S172","v":0},{"$f":"Inputs!$E133*T172","v":0},{"$f":"Inputs!$E133*U172","v":0},{"$f":"Inputs!$E133*V172","v":0},{"$f":"Inputs!$E133*W172","v":0},{"$f":"Inputs!$E133*X172","v":0},{"$f":"Inputs!$E133*Y172","v":0},{"$f":"Inputs!$E133*Z172","v":0},{"$f":"Inputs!$E133*AA172","v":0},{"$f":"Inputs!$E133*AB172","v":0},{"$f":"Inputs!$E133*AC172","v":0},{"$f":"Inputs!$E133*AD172","v":0},{"$f":"Inputs!$E133*AE172","v":0},{"$f":"Inputs!$E133*AF172","v":0},{"$f":"Inputs!$E133*AG172","v":0},{"$f":"Inputs!$E133*AH172","v":0},{"$f":"Inputs!$E133*AI172","v":0},{"$f":"Inputs!$E133*AJ172","v":0},{"$f":"Inputs!$E133*AK172","v":0},{"$f":"Inputs!$E133*AL172","v":0},{"$f":"Inputs!$E133*AM172","v":0},{"$f":"Inputs!$E133*AN172","v":0},{"$f":"Inputs!$E133*AO172","v":0},{"$f":"Inputs!$E133*AP172","v":0},{"$f":"Inputs!$E133*AQ172","v":0},{"$f":"Inputs!$E133*AR172","v":0},{"$f":"Inputs!$E133*AS172","v":0},{"$f":"Inputs!$E133*AT172","v":0},{"$f":"Inputs!$E133*AU172","v":0},{"$f":"Inputs!$E133*AV172","v":0},{"$f":"Inputs!$E133*AW172","v":0},{"$f":"Inputs!$E133*AX172","v":0},{"$f":"Inputs!$E133*AY172","v":0},{"$f":"Inputs!$E133*AZ172","v":0},{"$f":"Inputs!$E133*BA172","v":0},{"$f":"Inputs!$E133*BB172","v":0},{"$f":"Inputs!$E133*BC172","v":0},{"$f":"Inputs!$E133*BD172","v":0}]
[null,null,null,"Bracket 9","$ nominal",null,{"$f":"Inputs!$E134*G173","v":0},{"$f":"Inputs!$E134*H173","v":0},{"$f":"Inputs!$E134*I173","v":0},{"$f":"Inputs!$E134*J173","v":0},{"$f":"Inputs!$E134*K173","v":0},{"$f":"Inputs!$E134*L173","v":0},{"$f":"Inputs!$E134*M173","v":0},{"$f":"Inputs!$E134*N173","v":0},{"$f":"Inputs!$E134*O173","v":0},{"$f":"Inputs!$E134*P173","v":0},{"$f":"Inputs!$E134*Q173","v":0},{"$f":"Inputs!$E134*R173","v":0},{"$f":"Inputs!$E134*S173","v":0},{"$f":"Inputs!$E134*T173","v":0},{"$f":"Inputs!$E134*U173","v":0},{"$f":"Inputs!$E134*V173","v":0},{"$f":"Inputs!$E134*W173","v":0},{"$f":"Inputs!$E134*X173","v":0},{"$f":"Inputs!$E134*Y173","v":0},{"$f":"Inputs!$E134*Z173","v":0},{"$f":"Inputs!$E134*AA173","v":0},{"$f":"Inputs!$E134*AB173","v":0},{"$f":"Inputs!$E134*AC173","v":0},{"$f":"Inputs!$E134*AD173","v":0},{"$f":"Inputs!$E134*AE173","v":0},{"$f":"Inputs!$E134*AF173","v":0},{"$f":"Inputs!$E134*AG173","v":0},{"$f":"Inputs!$E134*AH173","v":0},{"$f":"Inputs!$E134*AI173","v":0},{"$f":"Inputs!$E134*AJ173","v":0},{"$f":"Inputs!$E134*AK173","v":0},{"$f":"Inputs!$E134*AL173","v":0},{"$f":"Inputs!$E134*AM173","v":0},{"$f":"Inputs!$E134*AN173","v":0},{"$f":"Inputs!$E134*AO173","v":0},{"$f":"Inputs!$E134*AP173","v":0},{"$f":"Inputs!$E134*AQ173","v":0},{"$f":"Inputs!$E134*AR173","v":0},{"$f":"Inputs!$E134*AS173","v":0},{"$f":"Inputs!$E134*AT173","v":0},{"$f":"Inputs!$E134*AU173","v":0},{"$f":"Inputs!$E134*AV173","v":0},{"$f":"Inputs!$E134*AW173","v":0},{"$f":"Inputs!$E134*AX173","v":0},{"$f":"Inputs!$E134*AY173","v":0},{"$f":"Inputs!$E134*AZ173","v":0},{"$f":"Inputs!$E134*BA173","v":0},{"$f":"Inputs!$E134*BB173","v":0},{"$f":"Inputs!$E134*BC173","v":0},{"$f":"Inputs!$E134*BD173","v":0}]
[null,null,null,"Bracket 10","$ nominal",null,{"$f":"Inputs!$E135*G174","v":0},{"$f":"Inputs!$E135*H174","v":0},{"$f":"Inputs!$E135*I174","v":0},{"$f":"Inputs!$E135*J174","v":0},{"$f":"Inputs!$E135*K174","v":0},{"$f":"Inputs!$E135*L174","v":0},{"$f":"Inputs!$E135*M174","v":0},{"$f":"Inputs!$E135*N174","v":0},{"$f":"Inputs!$E135*O174","v":0},{"$f":"Inputs!$E135*P174","v":0},{"$f":"Inputs!$E135*Q174","v":0},{"$f":"Inputs!$E135*R174","v":0},{"$f":"Inputs!$E135*S174","v":0},{"$f":"Inputs!$E135*T174","v":0},{"$f":"Inputs!$E135*U174","v":0},{"$f":"Inputs!$E135*V174","v":0},{"$f":"Inputs!$E135*W174","v":0},{"$f":"Inputs!$E135*X174","v":0},{"$f":"Inputs!$E135*Y174","v":0},{"$f":"Inputs!$E135*Z174","v":0},{"$f":"Inputs!$E135*AA174","v":0},{"$f":"Inputs!$E135*AB174","v":0},{"$f":"Inputs!$E135*AC174","v":0},{"$f":"Inputs!$E135*AD174","v":0},{"$f":"Inputs!$E135*AE174","v":0},{"$f":"Inputs!$E135*AF174","v":0},{"$f":"Inputs!$E135*AG174","v":0},{"$f":"Inputs!$E135*AH174","v":0},{"$f":"Inputs!$E135*AI174","v":0},{"$f":"Inputs!$E135*AJ174","v":0},{"$f":"Inputs!$E135*AK174","v":0},{"$f":"Inputs!$E135*AL174","v":0},{"$f":"Inputs!$E135*AM174","v":0},{"$f":"Inputs!$E135*AN174","v":0},{"$f":"Inputs!$E135*AO174","v":0},{"$f":"Inputs!$E135*AP174","v":0},{"$f":"Inputs!$E135*AQ174","v":0},{"$f":"Inputs!$E135*AR174","v":0},{"$f":"Inputs!$E135*AS174","v":0},{"$f":"Inputs!$E135*AT174","v":0},{"$f":"Inputs!$E135*AU174","v":0},{"$f":"Inputs!$E135*AV174","v":0},{"$f":"Inputs!$E135*AW174","v":0},{"$f":"Inputs!$E135*AX174","v":0},{"$f":"Inputs!$E135*AY174","v":0},{"$f":"Inputs!$E135*AZ174","v":0},{"$f":"Inputs!$E135*BA174","v":0},{"$f":"Inputs!$E135*BB174","v":0},{"$f":"Inputs!$E135*BC174","v":0},{"$f":"Inputs!$E135*BD174","v":0}]
[null,null,null,"Bracket 11","$ nominal",null,{"$f":"Inputs!$E136*G175","v":0},{"$f":"Inputs!$E136*H175","v":0},{"$f":"Inputs!$E136*I175","v":0},{"$f":"Inputs!$E136*J175","v":0},{"$f":"Inputs!$E136*K175","v":0},{"$f":"Inputs!$E136*L175","v":0},{"$f":"Inputs!$E136*M175","v":0},{"$f":"Inputs!$E136*N175","v":0},{"$f":"Inputs!$E136*O175","v":0},{"$f":"Inputs!$E136*P175","v":0},{"$f":"Inputs!$E136*Q175","v":0},{"$f":"Inputs!$E136*R175","v":0},{"$f":"Inputs!$E136*S175","v":0},{"$f":"Inputs!$E136*T175","v":0},{"$f":"Inputs!$E136*U175","v":0},{"$f":"Inputs!$E136*V175","v":0},{"$f":"Inputs!$E136*W175","v":0},{"$f":"Inputs!$E136*X175","v":0},{"$f":"Inputs!$E136*Y175","v":0},{"$f":"Inputs!$E136*Z175","v":0},{"$f":"Inputs!$E136*AA175","v":0},{"$f":"Inputs!$E136*AB175","v":0},{"$f":"Inputs!$E136*AC175","v":0},{"$f":"Inputs!$E136*AD175","v":0},{"$f":"Inputs!$E136*AE175","v":0},{"$f":"Inputs!$E136*AF175","v":0},{"$f":"Inputs!$E136*AG175","v":0},{"$f":"Inputs!$E136*AH175","v":0},{"$f":"Inputs!$E136*AI175","v":0},{"$f":"Inputs!$E136*AJ175","v":0},{"$f":"Inputs!$E136*AK175","v":0},{"$f":"Inputs!$E136*AL175","v":0},{"$f":"Inputs!$E136*AM175","v":0},{"$f":"Inputs!$E136*AN175","v":0},{"$f":"Inputs!$E136*AO175","v":0},{"$f":"Inputs!$E136*AP175","v":0},{"$f":"Inputs!$E136*AQ175","v":0},{"$f":"Inputs!$E136*AR175","v":0},{"$f":"Inputs!$E136*AS175","v":0},{"$f":"Inputs!$E136*AT175","v":0},{"$f":"Inputs!$E136*AU175","v":0},{"$f":"Inputs!$E136*AV175","v":0},{"$f":"Inputs!$E136*AW175","v":0},{"$f":"Inputs!$E136*AX175","v":0},{"$f":"Inputs!$E136*AY175","v":0},{"$f":"Inputs!$E136*AZ175","v":0},{"$f":"Inputs!$E136*BA175","v":0},{"$f":"Inputs!$E136*BB175","v":0},{"$f":"Inputs!$E136*BC175","v":0},{"$f":"Inputs!$E136*BD175","v":0}]
[null,null,null,"Bracket 12","$ nominal",null,{"$f":"Inputs!$E137*G176","v":0},{"$f":"Inputs!$E137*H176","v":0},{"$f":"Inputs!$E137*I176","v":0},{"$f":"Inputs!$E137*J176","v":0},{"$f":"Inputs!$E137*K176","v":0},{"$f":"Inputs!$E137*L176","v":0},{"$f":"Inputs!$E137*M176","v":0},{"$f":"Inputs!$E137*N176","v":0},{"$f":"Inputs!$E137*O176","v":0},{"$f":"Inputs!$E137*P176","v":0},{"$f":"Inputs!$E137*Q176","v":0},{"$f":"Inputs!$E137*R176","v":0},{"$f":"Inputs!$E137*S176","v":0},{"$f":"Inputs!$E137*T176","v":0},{"$f":"Inputs!$E137*U176","v":0},{"$f":"Inputs!$E137*V176","v":0},{"$f":"Inputs!$E137*W176","v":0},{"$f":"Inputs!$E137*X176","v":0},{"$f":"Inputs!$E137*Y176","v":0},{"$f":"Inputs!$E137*Z176","v":0},{"$f":"Inputs!$E137*AA176","v":0},{"$f":"Inputs!$E137*AB176","v":0},{"$f":"Inputs!$E137*AC176","v":0},{"$f":"Inputs!$E137*AD176","v":0},{"$f":"Inputs!$E137*AE176","v":0},{"$f":"Inputs!$E137*AF176","v":0},{"$f":"Inputs!$E137*AG176","v":0},{"$f":"Inputs!$E137*AH176","v":0},{"$f":"Inputs!$E137*AI176","v":0},{"$f":"Inputs!$E137*AJ176","v":0},{"$f":"Inputs!$E137*AK176","v":0},{"$f":"Inputs!$E137*AL176","v":0},{"$f":"Inputs!$E137*AM176","v":0},{"$f":"Inputs!$E137*AN176","v":0},{"$f":"Inputs!$E137*AO176","v":0},{"$f":"Inputs!$E137*AP176","v":0},{"$f":"Inputs!$E137*AQ176","v":0},{"$f":"Inputs!$E137*AR176","v":0},{"$f":"Inputs!$E137*AS176","v":0},{"$f":"Inputs!$E137*AT176","v":0},{"$f":"Inputs!$E137*AU176","v":0},{"$f":"Inputs!$E137*AV176","v":0},{"$f":"Inputs!$E137*AW176","v":0},{"$f":"Inputs!$E137*AX176","v":0},{"$f":"Inputs!$E137*AY176","v":0},{"$f":"Inputs!$E137*AZ176","v":0},{"$f":"Inputs!$E137*BA176","v":0},{"$f":"Inputs!$E137*BB176","v":0},{"$f":"Inputs!$E137*BC176","v":0},{"$f":"Inputs!$E137*BD176","v":0}]
[null,null,null,"Bracket 13","$ nominal",null,{"$f":"Inputs!$E138*G177","v":0},{"$f":"Inputs!$E138*H177","v":0},{"$f":"Inputs!$E138*I177","v":0},{"$f":"Inputs!$E138*J177","v":0},{"$f":"Inputs!$E138*K177","v":0},{"$f":"Inputs!$E138*L177","v":0},{"$f":"Inputs!$E138*M177","v":0},{"$f":"Inputs!$E138*N177","v":0},{"$f":"Inputs!$E138*O177","v":0},{"$f":"Inputs!$E138*P177","v":0},{"$f":"Inputs!$E138*Q177","v":0},{"$f":"Inputs!$E138*R177","v":0},{"$f":"Inputs!$E138*S177","v":0},{"$f":"Inputs!$E138*T177","v":0},{"$f":"Inputs!$E138*U177","v":0},{"$f":"Inputs!$E138*V177","v":0},{"$f":"Inputs!$E138*W177","v":0},{"$f":"Inputs!$E138*X177","v":0},{"$f":"Inputs!$E138*Y177","v":0},{"$f":"Inputs!$E138*Z177","v":0},{"$f":"Inputs!$E138*AA177","v":0},{"$f":"Inputs!$E138*AB177","v":0},{"$f":"Inputs!$E138*AC177","v":0},{"$f":"Inputs!$E138*AD177","v":0},{"$f":"Inputs!$E138*AE177","v":0},{"$f":"Inputs!$E138*AF177","v":0},{"$f":"Inputs!$E138*AG177","v":0},{"$f":"Inputs!$E138*AH177","v":0},{"$f":"Inputs!$E138*AI177","v":0},{"$f":"Inputs!$E138*AJ177","v":0},{"$f":"Inputs!$E138*AK177","v":0},{"$f":"Inputs!$E138*AL177","v":0},{"$f":"Inputs!$E138*AM177","v":0},{"$f":"Inputs!$E138*AN177","v":0},{"$f":"Inputs!$E138*AO177","v":0},{"$f":"Inputs!$E138*AP177","v":0},{"$f":"Inputs!$E138*AQ177","v":0},{"$f":"Inputs!$E138*AR177","v":0},{"$f":"Inputs!$E138*AS177","v":0},{"$f":"Inputs!$E138*AT177","v":0},{"$f":"Inputs!$E138*AU177","v":0},{"$f":"Inputs!$E138*AV177","v":0},{"$f":"Inputs!$E138*AW177","v":0},{"$f":"Inputs!$E138*AX177","v":0},{"$f":"Inputs!$E138*AY177","v":0},{"$f":"Inputs!$E138*AZ177","v":0},{"$f":"Inputs!$E138*BA177","v":0},{"$f":"Inputs!$E138*BB177","v":0},{"$f":"Inputs!$E138*BC177","v":0},{"$f":"Inputs!$E138*BD177","v":0}]
[null,null,null,"Bracket 14","$ nominal",null,{"$f":"Inputs!$E139*G178","v":0},{"$f":"Inputs!$E139*H178","v":0},{"$f":"Inputs!$E139*I178","v":0},{"$f":"Inputs!$E139*J178","v":0},{"$f":"Inputs!$E139*K178","v":0},{"$f":"Inputs!$E139*L178","v":0},{"$f":"Inputs!$E139*M178","v":0},{"$f":"Inputs!$E139*N178","v":0},{"$f":"Inputs!$E139*O178","v":0},{"$f":"Inputs!$E139*P178","v":0},{"$f":"Inputs!$E139*Q178","v":0},{"$f":"Inputs!$E139*R178","v":0},{"$f":"Inputs!$E139*S178","v":0},{"$f":"Inputs!$E139*T178","v":0},{"$f":"Inputs!$E139*U178","v":0},{"$f":"Inputs!$E139*V178","v":0},{"$f":"Inputs!$E139*W178","v":0},{"$f":"Inputs!$E139*X178","v":0},{"$f":"Inputs!$E139*Y178","v":0},{"$f":"Inputs!$E139*Z178","v":0},{"$f":"Inputs!$E139*AA178","v":0},{"$f":"Inputs!$E139*AB178","v":0},{"$f":"Inputs!$E139*AC178","v":0},{"$f":"Inputs!$E139*AD178","v":0},{"$f":"Inputs!$E139*AE178","v":0},{"$f":"Inputs!$E139*AF178","v":0},{"$f":"Inputs!$E139*AG178","v":0},{"$f":"Inputs!$E139*AH178","v":0},{"$f":"Inputs!$E139*AI178","v":0},{"$f":"Inputs!$E139*AJ178","v":0},{"$f":"Inputs!$E139*AK178","v":0},{"$f":"Inputs!$E139*AL178","v":0},{"$f":"Inputs!$E139*AM178","v":0},{"$f":"Inputs!$E139*AN178","v":0},{"$f":"Inputs!$E139*AO178","v":0},{"$f":"Inputs!$E139*AP178","v":0},{"$f":"Inputs!$E139*AQ178","v":0},{"$f":"Inputs!$E139*AR178","v":0},{"$f":"Inputs!$E139*AS178","v":0},{"$f":"Inputs!$E139*AT178","v":0},{"$f":"Inputs!$E139*AU178","v":0},{"$f":"Inputs!$E139*AV178","v":0},{"$f":"Inputs!$E139*AW178","v":0},{"$f":"Inputs!$E139*AX178","v":0},{"$f":"Inputs!$E139*AY178","v":0},{"$f":"Inputs!$E139*AZ178","v":0},{"$f":"Inputs!$E139*BA178","v":0},{"$f":"Inputs!$E139*BB178","v":0},{"$f":"Inputs!$E139*BC178","v":0},{"$f":"Inputs!$E139*BD178","v":0}]
[]
[null,null,null,"Total","$mm nominal",null,{"$f":"SUM(G180:G193)*(G12/1000000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM180:AM193)*(AM12/1000000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G197:BD197)","v":0},"Variable rate royalty (price) payable","$mm nominal",null,{"$f":"CHOOSE(Inputs!$E$34,G159,G195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!H159,H195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!I159,I195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!J159,J195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!K159,K195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!L159,L195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!M159,M195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!N159,N195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!O159,O195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!P159,P195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!Q159,Q195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!R159,R195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!S159,S195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!T159,T195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!U159,U195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!V159,V195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!W159,W195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!X159,X195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!Y159,Y195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!Z159,Z195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AA159,AA195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AB159,AB195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AC159,AC195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AD159,AD195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AE159,AE195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AF159,AF195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AG159,AG195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AH159,AH195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AI159,AI195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AJ159,AJ195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AK159,AK195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AL159,AL195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AM159,AM195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AN159,AN195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AO159,AO195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AP159,AP195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AQ159,AQ195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AR159,AR195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AS159,AS195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AT159,AT195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AU159,AU195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AV159,AV195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AW159,AW195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AX159,AX195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AY159,AY195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!AZ159,AZ195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!BA159,BA195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!BB159,BB195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!BC159,BC195)","v":0},{"$f":"CHOOSE(Inputs!$E$34,Model!BD159,BD195)","v":0}]
[]
[null,null,null,"South Africa variable royalty"]
[null,null,null,"Gross sales tax bases",null,null,{"$f":"G47","v":0},0,508.49549999999999,1037.3308199999999,1058.0774363999999,1079.238985128,1100.8237648305601,1122.840240127171,1145.2970449297145,1168.2029858283088,1191.5670455448751,1215.3983864557724,1239.7063541848879,1264.5004812685856,1289.7904908939574,1315.5863007118362,1341.8980267260733,1368.7359872605948,1396.1107070058065,1424.0329211459227,1452.5135795688414,1481.5638511602181,1511.1951281834224,1541.4190307470906,1572.2474113620324,1603.6923595892731,1635.7662067810588,1668.4815309166797,1701.8511615350135,1735.8881847657135,1770.605948461028,903.00903371512413,{"$f":"AM47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Constant",null,null,{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E164,Inputs!$F164,Inputs!$G164)","v":5.0000000000000001E-3}]
[null,null,null,"Factor",null,null,{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5},{"$f":"CHOOSE(Inputs!$E$36,Inputs!$E165,Inputs!$F165,Inputs!$G165)","v":12.5}]
[null,null,null,"EBIT",null,null,{"$f":"IF(G49-G54-G87-G93-G97-G101-G267-G291<0,0,G49-G54-G87-G93-G97-G101-G267-G291)","v":0},0,0,576.76654799999983,588.30187895999995,600.06791653920004,612.06927486998404,624.31066036738366,636.79687357473131,649.5328110462259,662.52346726715064,675.77393661249334,689.28941534474336,703.07520365163816,717.13670772467106,731.47944187916426,318.82948000729459,325.20606960744061,479.89073918562758,791.77687226885826,807.61240971423558,823.76465790852023,840.23995106669065,857.04475008802433,874.18564508978488,891.66935799158045,909.50274515141223,927.69280005444011,946.24665605552934,965.17158917663983,984.47502096017263,482.91352672591432,{"$f":"IF(AM49-AM54-AM87-AM93-AM97-AM101-AM267-AM291<0,0,AM49-AM54-AM87-AM93-AM97-AM101-AM267-AM291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gross sales",null,null,{"$f":"G200","v":0},{"$f":"H200","v":0},508.49549999999999,1037.3308199999999,1058.0774363999999,1079.238985128,1100.8237648305601,1122.840240127171,1145.2970449297145,1168.2029858283088,1191.5670455448751,1215.3983864557724,1239.7063541848879,1264.5004812685856,1289.7904908939574,1315.5863007118362,1341.8980267260733,1368.7359872605948,1396.1107070058065,1424.0329211459227,1452.5135795688414,1481.5638511602181,1511.1951281834224,1541.4190307470906,1572.2474113620324,1603.6923595892731,1635.7662067810588,1668.4815309166797,1701.8511615350135,1735.8881847657135,1770.605948461028,903.00903371512413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT/(Gross sales x Factor) x 100",null,null,{"$f":"IFERROR(G203/(G204*G202)*100,0)","v":0},{"$f":"IFERROR(H203/(H204*H202)*100,0)","v":0},0,4.4480818414322245,4.4480818414322254,4.4480818414322254,4.4480818414322245,4.4480818414322254,4.4480818414322254,4.4480818414322254,4.4480818414322254,4.4480818414322245,4.4480818414322254,4.4480818414322245,4.4480818414322254,4.4480818414322263,1.9007672634271098,1.90076726342711,2.7498721227621479,4.4480818414322245,4.4480818414322245,4.4480818414322245,4.4480818414322245,4.4480818414322254,4.4480818414322263,4.4480818414322245,4.4480818414322245,4.4480818414322245,4.4480818414322254,4.4480818414322254,4.4480818414322254,4.2782608695652184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rate",null,null,{"$f":"MIN(G201+G205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(H201+H205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(I201+I205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(J201+J205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(K201+K205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(L201+L205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(M201+M205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(N201+N205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(O201+O205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(P201+P205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(Q201+Q205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(R201+R205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(S201+S205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(T201+T205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(U201+U205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(V201+V205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.948081841432226E-2},{"$f":"MIN(W201+W205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":2.4007672634271098E-2},{"$f":"MIN(X201+X205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":2.4007672634271102E-2},{"$f":"MIN(Y201+Y205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":3.2498721227621478E-2},{"$f":"MIN(Z201+Z205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(AA201+AA205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(AB201+AB205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(AC201+AC205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(AD201+AD205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(AE201+AE205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.948081841432226E-2},{"$f":"MIN(AF201+AF205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(AG201+AG205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(AH201+AH205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322246E-2},{"$f":"MIN(AI201+AI205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(AJ201+AJ205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(AK201+AK205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9480818414322253E-2},{"$f":"MIN(AL201+AL205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.7782608695652179E-2},{"$f":"MIN(AM201+AM205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AN201+AN205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AO201+AO205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AP201+AP205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AQ201+AQ205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AR201+AR205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AS201+AS205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AT201+AT205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AU201+AU205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AV201+AV205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AW201+AW205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AX201+AX205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AY201+AY205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AZ201+AZ205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(BA201+BA205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(BB201+BB205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(BC201+BC205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(BD201+BD205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3}]
[null,null,{"$f":"SUM(G207:BD207)","v":0},"SA variable royalty payable",null,null,{"$f":"G206*G200*Inputs!$E$35","v":0},{"$f":"H206*H200*Inputs!$E$35","v":0},{"$f":"I206*I200*Inputs!$E$35","v":0},{"$f":"J206*J200*Inputs!$E$35","v":0},{"$f":"K206*K200*Inputs!$E$35","v":0},{"$f":"L206*L200*Inputs!$E$35","v":0},{"$f":"M206*M200*Inputs!$E$35","v":0},{"$f":"N206*N200*Inputs!$E$35","v":0},{"$f":"O206*O200*Inputs!$E$35","v":0},{"$f":"P206*P200*Inputs!$E$35","v":0},{"$f":"Q206*Q200*Inputs!$E$35","v":0},{"$f":"R206*R200*Inputs!$E$35","v":0},{"$f":"S206*S200*Inputs!$E$35","v":0},{"$f":"T206*T200*Inputs!$E$35","v":0},{"$f":"U206*U200*Inputs!$E$35","v":0},{"$f":"V206*V200*Inputs!$E$35","v":0},{"$f":"W206*W200*Inputs!$E$35","v":0},{"$f":"X206*X200*Inputs!$E$35","v":0},{"$f":"Y206*Y200*Inputs!$E$35","v":0},{"$f":"Z206*Z200*Inputs!$E$35","v":0},{"$f":"AA206*AA200*Inputs!$E$35","v":0},{"$f":"AB206*AB200*Inputs!$E$35","v":0},{"$f":"AC206*AC200*Inputs!$E$35","v":0},{"$f":"AD206*AD200*Inputs!$E$35","v":0},{"$f":"AE206*AE200*Inputs!$E$35","v":0},{"$f":"AF206*AF200*Inputs!$E$35","v":0},{"$f":"AG206*AG200*Inputs!$E$35","v":0},{"$f":"AH206*AH200*Inputs!$E$35","v":0},{"$f":"AI206*AI200*Inputs!$E$35","v":0},{"$f":"AJ206*AJ200*Inputs!$E$35","v":0},{"$f":"AK206*AK200*Inputs!$E$35","v":0},{"$f":"AL206*AL200*Inputs!$E$35","v":0},{"$f":"AM206*AM200*Inputs!$E$35","v":0},{"$f":"AN206*AN200*Inputs!$E$35","v":0},{"$f":"AO206*AO200*Inputs!$E$35","v":0},{"$f":"AP206*AP200*Inputs!$E$35","v":0},{"$f":"AQ206*AQ200*Inputs!$E$35","v":0},{"$f":"AR206*AR200*Inputs!$E$35","v":0},{"$f":"AS206*AS200*Inputs!$E$35","v":0},{"$f":"AT206*AT200*Inputs!$E$35","v":0},{"$f":"AU206*AU200*Inputs!$E$35","v":0},{"$f":"AV206*AV200*Inputs!$E$35","v":0},{"$f":"AW206*AW200*Inputs!$E$35","v":0},{"$f":"AX206*AX200*Inputs!$E$35","v":0},{"$f":"AY206*AY200*Inputs!$E$35","v":0},{"$f":"AZ206*AZ200*Inputs!$E$35","v":0},{"$f":"BA206*BA200*Inputs!$E$35","v":0},{"$f":"BB206*BB200*Inputs!$E$35","v":0},{"$f":"BC206*BC200*Inputs!$E$35","v":0},{"$f":"BD206*BD200*Inputs!$E$35","v":0}]
[]
[null,null,{"$f":"SUM(G209:BD209)","v":904.78651999504575},"Total ROYALTIES","$mm nominal",null,{"$f":"G111+G118+G138+G197+G207","v":0},0,11.546489249999999,23.554838069999995,24.025934831399994,24.506453528027997,24.99658259858856,25.496514250560324,26.006444535571532,26.526573426282965,27.057104894808628,27.598246992704787,28.150211932558893,28.713216171210068,29.28748049463427,29.87323010452695,30.47069470661749,31.080108600749849,31.701710772764844,32.335744988220135,32.98245988798454,33.642109085744238,34.314951267459122,35.001250292808287,35.701275298664463,36.415300804637752,37.143606820730504,37.886478957145108,38.644208536288026,39.417092707013779,40.205434561154057,20.504771626188564,{"$f":"AM111+AM118+AM138+AM197+AM207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"EBITDA","$mm nominal",null,{"$f":"G49-G54-G87-G93-G97-G101-G209","v":0},0,285.55273575000001,574.43586992999985,585.92458732859996,597.64307907517195,609.59594065667545,621.78785946980884,634.22361665920505,646.90808899238914,659.84625077223711,673.04317578768155,686.50403930343532,700.23412008950402,714.23880249129422,728.52357854111995,727.65021092967299,742.20321514826651,762.40320287964278,788.57735073119409,804.34889774581814,820.43587570073441,836.84459321474912,853.581485079044,870.65311478062495,888.06617707623741,905.82750061776221,923.94405063011709,942.42293164271985,961.27139027557416,980.49681808108562,499.36053141543414,{"$f":"AM49-AM54-AM87-AM93-AM97-AM101-AM209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"OPERATING PROFIT TAXES"]
[]
[null,null,null,"Operating profit [EBITDA]","$mm nominal",null,{"$f":"IF(G212<0,0,G212)","v":0},{"$f":"IF(H212<0,0,H212)","v":0},285.55273575000001,574.43586992999985,585.92458732859996,597.64307907517195,609.59594065667545,621.78785946980884,634.22361665920505,646.90808899238914,659.84625077223711,673.04317578768155,686.50403930343532,700.23412008950402,714.23880249129422,728.52357854111995,727.65021092967299,742.20321514826651,762.40320287964278,788.57735073119409,804.34889774581814,820.43587570073441,836.84459321474912,853.581485079044,870.65311478062495,888.06617707623741,905.82750061776221,923.94405063011709,942.42293164271985,961.27139027557416,980.49681808108562,499.36053141543414,{"$f":"IF(AM212<0,0,AM212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin","%",null,{"$f":"IFERROR(G217/G47,0)","v":0},{"$f":"IFERROR(H217/H47,0)","v":0},0.56156393861892584,0.55376342710997428,0.55376342710997439,0.55376342710997439,0.55376342710997439,0.55376342710997439,0.55376342710997439,0.55376342710997439,0.5537634271099745,0.55376342710997428,0.55376342710997439,0.55376342710997439,0.5537634271099745,0.5537634271099745,0.54225447570332475,0.54225447570332486,0.54609079283887474,0.55376342710997439,0.55376342710997439,0.55376342710997439,0.55376342710997439,0.5537634271099745,0.5537634271099745,0.5537634271099745,0.55376342710997439,0.55376342710997428,0.5537634271099745,0.5537634271099745,0.55376342710997439,0.55299616368286453,{"$f":"IFERROR(AM217/AM47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bracket 1","%",null,{"$f":"MIN(G$219,Inputs!$D$145)","v":0},{"$f":"MIN(H$219,Inputs!$D$145)","v":0},{"$f":"MIN(I$219,Inputs!$D$145)","v":0},{"$f":"MIN(J$219,Inputs!$D$145)","v":0},{"$f":"MIN(K$219,Inputs!$D$145)","v":0},{"$f":"MIN(L$219,Inputs!$D$145)","v":0},{"$f":"MIN(M$219,Inputs!$D$145)","v":0},{"$f":"MIN(N$219,Inputs!$D$145)","v":0},{"$f":"MIN(O$219,Inputs!$D$145)","v":0},{"$f":"MIN(P$219,Inputs!$D$145)","v":0},{"$f":"MIN(Q$219,Inputs!$D$145)","v":0},{"$f":"MIN(R$219,Inputs!$D$145)","v":0},{"$f":"MIN(S$219,Inputs!$D$145)","v":0},{"$f":"MIN(T$219,Inputs!$D$145)","v":0},{"$f":"MIN(U$219,Inputs!$D$145)","v":0},{"$f":"MIN(V$219,Inputs!$D$145)","v":0},{"$f":"MIN(W$219,Inputs!$D$145)","v":0},{"$f":"MIN(X$219,Inputs!$D$145)","v":0},{"$f":"MIN(Y$219,Inputs!$D$145)","v":0},{"$f":"MIN(Z$219,Inputs!$D$145)","v":0},{"$f":"MIN(AA$219,Inputs!$D$145)","v":0},{"$f":"MIN(AB$219,Inputs!$D$145)","v":0},{"$f":"MIN(AC$219,Inputs!$D$145)","v":0},{"$f":"MIN(AD$219,Inputs!$D$145)","v":0},{"$f":"MIN(AE$219,Inputs!$D$145)","v":0},{"$f":"MIN(AF$219,Inputs!$D$145)","v":0},{"$f":"MIN(AG$219,Inputs!$D$145)","v":0},{"$f":"MIN(AH$219,Inputs!$D$145)","v":0},{"$f":"MIN(AI$219,Inputs!$D$145)","v":0},{"$f":"MIN(AJ$219,Inputs!$D$145)","v":0},{"$f":"MIN(AK$219,Inputs!$D$145)","v":0},{"$f":"MIN(AL$219,Inputs!$D$145)","v":0},{"$f":"MIN(AM$219,Inputs!$D$145)","v":0},{"$f":"MIN(AN$219,Inputs!$D$145)","v":0},{"$f":"MIN(AO$219,Inputs!$D$145)","v":0},{"$f":"MIN(AP$219,Inputs!$D$145)","v":0},{"$f":"MIN(AQ$219,Inputs!$D$145)","v":0},{"$f":"MIN(AR$219,Inputs!$D$145)","v":0},{"$f":"MIN(AS$219,Inputs!$D$145)","v":0},{"$f":"MIN(AT$219,Inputs!$D$145)","v":0},{"$f":"MIN(AU$219,Inputs!$D$145)","v":0},{"$f":"MIN(AV$219,Inputs!$D$145)","v":0},{"$f":"MIN(AW$219,Inputs!$D$145)","v":0},{"$f":"MIN(AX$219,Inputs!$D$145)","v":0},{"$f":"MIN(AY$219,Inputs!$D$145)","v":0},{"$f":"MIN(AZ$219,Inputs!$D$145)","v":0},{"$f":"MIN(BA$219,Inputs!$D$145)","v":0},{"$f":"MIN(BB$219,Inputs!$D$145)","v":0},{"$f":"MIN(BC$219,Inputs!$D$145)","v":0},{"$f":"MIN(BD$219,Inputs!$D$145)","v":0}]
[null,null,null,"Bracket 2","%",null,{"$f":"(G$219>Inputs!$D145)*(G$219-Inputs!$D145-SUM(G223:G$237))","v":0},{"$f":"(H$219>Inputs!$D145)*(H$219-Inputs!$D145-SUM(H223:H$237))","v":0},{"$f":"(I$219>Inputs!$D145)*(I$219-Inputs!$D145-SUM(I223:I$237))","v":0},{"$f":"(J$219>Inputs!$D145)*(J$219-Inputs!$D145-SUM(J223:J$237))","v":0},{"$f":"(K$219>Inputs!$D145)*(K$219-Inputs!$D145-SUM(K223:K$237))","v":0},{"$f":"(L$219>Inputs!$D145)*(L$219-Inputs!$D145-SUM(L223:L$237))","v":0},{"$f":"(M$219>Inputs!$D145)*(M$219-Inputs!$D145-SUM(M223:M$237))","v":0},{"$f":"(N$219>Inputs!$D145)*(N$219-Inputs!$D145-SUM(N223:N$237))","v":0},{"$f":"(O$219>Inputs!$D145)*(O$219-Inputs!$D145-SUM(O223:O$237))","v":0},{"$f":"(P$219>Inputs!$D145)*(P$219-Inputs!$D145-SUM(P223:P$237))","v":0},{"$f":"(Q$219>Inputs!$D145)*(Q$219-Inputs!$D145-SUM(Q223:Q$237))","v":0},{"$f":"(R$219>Inputs!$D145)*(R$219-Inputs!$D145-SUM(R223:R$237))","v":0},{"$f":"(S$219>Inputs!$D145)*(S$219-Inputs!$D145-SUM(S223:S$237))","v":0},{"$f":"(T$219>Inputs!$D145)*(T$219-Inputs!$D145-SUM(T223:T$237))","v":0},{"$f":"(U$219>Inputs!$D145)*(U$219-Inputs!$D145-SUM(U223:U$237))","v":0},{"$f":"(V$219>Inputs!$D145)*(V$219-Inputs!$D145-SUM(V223:V$237))","v":0},{"$f":"(W$219>Inputs!$D145)*(W$219-Inputs!$D145-SUM(W223:W$237))","v":0},{"$f":"(X$219>Inputs!$D145)*(X$219-Inputs!$D145-SUM(X223:X$237))","v":0},{"$f":"(Y$219>Inputs!$D145)*(Y$219-Inputs!$D145-SUM(Y223:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D145)*(Z$219-Inputs!$D145-SUM(Z223:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D145)*(AA$219-Inputs!$D145-SUM(AA223:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D145)*(AB$219-Inputs!$D145-SUM(AB223:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D145)*(AC$219-Inputs!$D145-SUM(AC223:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D145)*(AD$219-Inputs!$D145-SUM(AD223:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D145)*(AE$219-Inputs!$D145-SUM(AE223:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D145)*(AF$219-Inputs!$D145-SUM(AF223:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D145)*(AG$219-Inputs!$D145-SUM(AG223:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D145)*(AH$219-Inputs!$D145-SUM(AH223:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D145)*(AI$219-Inputs!$D145-SUM(AI223:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D145)*(AJ$219-Inputs!$D145-SUM(AJ223:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D145)*(AK$219-Inputs!$D145-SUM(AK223:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D145)*(AL$219-Inputs!$D145-SUM(AL223:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D145)*(AM$219-Inputs!$D145-SUM(AM223:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D145)*(AN$219-Inputs!$D145-SUM(AN223:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D145)*(AO$219-Inputs!$D145-SUM(AO223:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D145)*(AP$219-Inputs!$D145-SUM(AP223:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D145)*(AQ$219-Inputs!$D145-SUM(AQ223:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D145)*(AR$219-Inputs!$D145-SUM(AR223:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D145)*(AS$219-Inputs!$D145-SUM(AS223:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D145)*(AT$219-Inputs!$D145-SUM(AT223:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D145)*(AU$219-Inputs!$D145-SUM(AU223:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D145)*(AV$219-Inputs!$D145-SUM(AV223:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D145)*(AW$219-Inputs!$D145-SUM(AW223:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D145)*(AX$219-Inputs!$D145-SUM(AX223:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D145)*(AY$219-Inputs!$D145-SUM(AY223:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D145)*(AZ$219-Inputs!$D145-SUM(AZ223:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D145)*(BA$219-Inputs!$D145-SUM(BA223:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D145)*(BB$219-Inputs!$D145-SUM(BB223:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D145)*(BC$219-Inputs!$D145-SUM(BC223:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D145)*(BD$219-Inputs!$D145-SUM(BD223:BD$237))","v":0}]
[null,null,null,"Bracket 3","%",null,{"$f":"(G$219>Inputs!$D146)*(G$219-Inputs!$D146-SUM(G224:G$237))","v":0},{"$f":"(H$219>Inputs!$D146)*(H$219-Inputs!$D146-SUM(H224:H$237))","v":0},{"$f":"(I$219>Inputs!$D146)*(I$219-Inputs!$D146-SUM(I224:I$237))","v":0},{"$f":"(J$219>Inputs!$D146)*(J$219-Inputs!$D146-SUM(J224:J$237))","v":0},{"$f":"(K$219>Inputs!$D146)*(K$219-Inputs!$D146-SUM(K224:K$237))","v":0},{"$f":"(L$219>Inputs!$D146)*(L$219-Inputs!$D146-SUM(L224:L$237))","v":0},{"$f":"(M$219>Inputs!$D146)*(M$219-Inputs!$D146-SUM(M224:M$237))","v":0},{"$f":"(N$219>Inputs!$D146)*(N$219-Inputs!$D146-SUM(N224:N$237))","v":0},{"$f":"(O$219>Inputs!$D146)*(O$219-Inputs!$D146-SUM(O224:O$237))","v":0},{"$f":"(P$219>Inputs!$D146)*(P$219-Inputs!$D146-SUM(P224:P$237))","v":0},{"$f":"(Q$219>Inputs!$D146)*(Q$219-Inputs!$D146-SUM(Q224:Q$237))","v":0},{"$f":"(R$219>Inputs!$D146)*(R$219-Inputs!$D146-SUM(R224:R$237))","v":0},{"$f":"(S$219>Inputs!$D146)*(S$219-Inputs!$D146-SUM(S224:S$237))","v":0},{"$f":"(T$219>Inputs!$D146)*(T$219-Inputs!$D146-SUM(T224:T$237))","v":0},{"$f":"(U$219>Inputs!$D146)*(U$219-Inputs!$D146-SUM(U224:U$237))","v":0},{"$f":"(V$219>Inputs!$D146)*(V$219-Inputs!$D146-SUM(V224:V$237))","v":0},{"$f":"(W$219>Inputs!$D146)*(W$219-Inputs!$D146-SUM(W224:W$237))","v":0},{"$f":"(X$219>Inputs!$D146)*(X$219-Inputs!$D146-SUM(X224:X$237))","v":0},{"$f":"(Y$219>Inputs!$D146)*(Y$219-Inputs!$D146-SUM(Y224:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D146)*(Z$219-Inputs!$D146-SUM(Z224:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D146)*(AA$219-Inputs!$D146-SUM(AA224:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D146)*(AB$219-Inputs!$D146-SUM(AB224:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D146)*(AC$219-Inputs!$D146-SUM(AC224:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D146)*(AD$219-Inputs!$D146-SUM(AD224:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D146)*(AE$219-Inputs!$D146-SUM(AE224:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D146)*(AF$219-Inputs!$D146-SUM(AF224:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D146)*(AG$219-Inputs!$D146-SUM(AG224:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D146)*(AH$219-Inputs!$D146-SUM(AH224:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D146)*(AI$219-Inputs!$D146-SUM(AI224:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D146)*(AJ$219-Inputs!$D146-SUM(AJ224:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D146)*(AK$219-Inputs!$D146-SUM(AK224:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D146)*(AL$219-Inputs!$D146-SUM(AL224:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D146)*(AM$219-Inputs!$D146-SUM(AM224:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D146)*(AN$219-Inputs!$D146-SUM(AN224:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D146)*(AO$219-Inputs!$D146-SUM(AO224:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D146)*(AP$219-Inputs!$D146-SUM(AP224:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D146)*(AQ$219-Inputs!$D146-SUM(AQ224:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D146)*(AR$219-Inputs!$D146-SUM(AR224:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D146)*(AS$219-Inputs!$D146-SUM(AS224:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D146)*(AT$219-Inputs!$D146-SUM(AT224:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D146)*(AU$219-Inputs!$D146-SUM(AU224:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D146)*(AV$219-Inputs!$D146-SUM(AV224:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D146)*(AW$219-Inputs!$D146-SUM(AW224:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D146)*(AX$219-Inputs!$D146-SUM(AX224:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D146)*(AY$219-Inputs!$D146-SUM(AY224:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D146)*(AZ$219-Inputs!$D146-SUM(AZ224:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D146)*(BA$219-Inputs!$D146-SUM(BA224:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D146)*(BB$219-Inputs!$D146-SUM(BB224:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D146)*(BC$219-Inputs!$D146-SUM(BC224:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D146)*(BD$219-Inputs!$D146-SUM(BD224:BD$237))","v":0}]
[null,null,null,"Bracket 4","%",null,{"$f":"(G$219>Inputs!$D147)*(G$219-Inputs!$D147-SUM(G225:G$237))","v":0},{"$f":"(H$219>Inputs!$D147)*(H$219-Inputs!$D147-SUM(H225:H$237))","v":0},{"$f":"(I$219>Inputs!$D147)*(I$219-Inputs!$D147-SUM(I225:I$237))","v":0},{"$f":"(J$219>Inputs!$D147)*(J$219-Inputs!$D147-SUM(J225:J$237))","v":0},{"$f":"(K$219>Inputs!$D147)*(K$219-Inputs!$D147-SUM(K225:K$237))","v":0},{"$f":"(L$219>Inputs!$D147)*(L$219-Inputs!$D147-SUM(L225:L$237))","v":0},{"$f":"(M$219>Inputs!$D147)*(M$219-Inputs!$D147-SUM(M225:M$237))","v":0},{"$f":"(N$219>Inputs!$D147)*(N$219-Inputs!$D147-SUM(N225:N$237))","v":0},{"$f":"(O$219>Inputs!$D147)*(O$219-Inputs!$D147-SUM(O225:O$237))","v":0},{"$f":"(P$219>Inputs!$D147)*(P$219-Inputs!$D147-SUM(P225:P$237))","v":0},{"$f":"(Q$219>Inputs!$D147)*(Q$219-Inputs!$D147-SUM(Q225:Q$237))","v":0},{"$f":"(R$219>Inputs!$D147)*(R$219-Inputs!$D147-SUM(R225:R$237))","v":0},{"$f":"(S$219>Inputs!$D147)*(S$219-Inputs!$D147-SUM(S225:S$237))","v":0},{"$f":"(T$219>Inputs!$D147)*(T$219-Inputs!$D147-SUM(T225:T$237))","v":0},{"$f":"(U$219>Inputs!$D147)*(U$219-Inputs!$D147-SUM(U225:U$237))","v":0},{"$f":"(V$219>Inputs!$D147)*(V$219-Inputs!$D147-SUM(V225:V$237))","v":0},{"$f":"(W$219>Inputs!$D147)*(W$219-Inputs!$D147-SUM(W225:W$237))","v":0},{"$f":"(X$219>Inputs!$D147)*(X$219-Inputs!$D147-SUM(X225:X$237))","v":0},{"$f":"(Y$219>Inputs!$D147)*(Y$219-Inputs!$D147-SUM(Y225:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D147)*(Z$219-Inputs!$D147-SUM(Z225:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D147)*(AA$219-Inputs!$D147-SUM(AA225:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D147)*(AB$219-Inputs!$D147-SUM(AB225:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D147)*(AC$219-Inputs!$D147-SUM(AC225:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D147)*(AD$219-Inputs!$D147-SUM(AD225:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D147)*(AE$219-Inputs!$D147-SUM(AE225:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D147)*(AF$219-Inputs!$D147-SUM(AF225:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D147)*(AG$219-Inputs!$D147-SUM(AG225:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D147)*(AH$219-Inputs!$D147-SUM(AH225:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D147)*(AI$219-Inputs!$D147-SUM(AI225:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D147)*(AJ$219-Inputs!$D147-SUM(AJ225:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D147)*(AK$219-Inputs!$D147-SUM(AK225:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D147)*(AL$219-Inputs!$D147-SUM(AL225:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D147)*(AM$219-Inputs!$D147-SUM(AM225:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D147)*(AN$219-Inputs!$D147-SUM(AN225:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D147)*(AO$219-Inputs!$D147-SUM(AO225:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D147)*(AP$219-Inputs!$D147-SUM(AP225:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D147)*(AQ$219-Inputs!$D147-SUM(AQ225:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D147)*(AR$219-Inputs!$D147-SUM(AR225:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D147)*(AS$219-Inputs!$D147-SUM(AS225:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D147)*(AT$219-Inputs!$D147-SUM(AT225:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D147)*(AU$219-Inputs!$D147-SUM(AU225:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D147)*(AV$219-Inputs!$D147-SUM(AV225:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D147)*(AW$219-Inputs!$D147-SUM(AW225:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D147)*(AX$219-Inputs!$D147-SUM(AX225:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D147)*(AY$219-Inputs!$D147-SUM(AY225:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D147)*(AZ$219-Inputs!$D147-SUM(AZ225:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D147)*(BA$219-Inputs!$D147-SUM(BA225:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D147)*(BB$219-Inputs!$D147-SUM(BB225:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D147)*(BC$219-Inputs!$D147-SUM(BC225:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D147)*(BD$219-Inputs!$D147-SUM(BD225:BD$237))","v":0}]
[null,null,null,"Bracket 5","%",null,{"$f":"(G$219>Inputs!$D148)*(G$219-Inputs!$D148-SUM(G226:G$237))","v":0},{"$f":"(H$219>Inputs!$D148)*(H$219-Inputs!$D148-SUM(H226:H$237))","v":0},{"$f":"(I$219>Inputs!$D148)*(I$219-Inputs!$D148-SUM(I226:I$237))","v":0},{"$f":"(J$219>Inputs!$D148)*(J$219-Inputs!$D148-SUM(J226:J$237))","v":0},{"$f":"(K$219>Inputs!$D148)*(K$219-Inputs!$D148-SUM(K226:K$237))","v":0},{"$f":"(L$219>Inputs!$D148)*(L$219-Inputs!$D148-SUM(L226:L$237))","v":0},{"$f":"(M$219>Inputs!$D148)*(M$219-Inputs!$D148-SUM(M226:M$237))","v":0},{"$f":"(N$219>Inputs!$D148)*(N$219-Inputs!$D148-SUM(N226:N$237))","v":0},{"$f":"(O$219>Inputs!$D148)*(O$219-Inputs!$D148-SUM(O226:O$237))","v":0},{"$f":"(P$219>Inputs!$D148)*(P$219-Inputs!$D148-SUM(P226:P$237))","v":0},{"$f":"(Q$219>Inputs!$D148)*(Q$219-Inputs!$D148-SUM(Q226:Q$237))","v":0},{"$f":"(R$219>Inputs!$D148)*(R$219-Inputs!$D148-SUM(R226:R$237))","v":0},{"$f":"(S$219>Inputs!$D148)*(S$219-Inputs!$D148-SUM(S226:S$237))","v":0},{"$f":"(T$219>Inputs!$D148)*(T$219-Inputs!$D148-SUM(T226:T$237))","v":0},{"$f":"(U$219>Inputs!$D148)*(U$219-Inputs!$D148-SUM(U226:U$237))","v":0},{"$f":"(V$219>Inputs!$D148)*(V$219-Inputs!$D148-SUM(V226:V$237))","v":0},{"$f":"(W$219>Inputs!$D148)*(W$219-Inputs!$D148-SUM(W226:W$237))","v":0},{"$f":"(X$219>Inputs!$D148)*(X$219-Inputs!$D148-SUM(X226:X$237))","v":0},{"$f":"(Y$219>Inputs!$D148)*(Y$219-Inputs!$D148-SUM(Y226:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D148)*(Z$219-Inputs!$D148-SUM(Z226:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D148)*(AA$219-Inputs!$D148-SUM(AA226:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D148)*(AB$219-Inputs!$D148-SUM(AB226:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D148)*(AC$219-Inputs!$D148-SUM(AC226:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D148)*(AD$219-Inputs!$D148-SUM(AD226:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D148)*(AE$219-Inputs!$D148-SUM(AE226:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D148)*(AF$219-Inputs!$D148-SUM(AF226:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D148)*(AG$219-Inputs!$D148-SUM(AG226:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D148)*(AH$219-Inputs!$D148-SUM(AH226:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D148)*(AI$219-Inputs!$D148-SUM(AI226:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D148)*(AJ$219-Inputs!$D148-SUM(AJ226:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D148)*(AK$219-Inputs!$D148-SUM(AK226:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D148)*(AL$219-Inputs!$D148-SUM(AL226:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D148)*(AM$219-Inputs!$D148-SUM(AM226:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D148)*(AN$219-Inputs!$D148-SUM(AN226:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D148)*(AO$219-Inputs!$D148-SUM(AO226:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D148)*(AP$219-Inputs!$D148-SUM(AP226:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D148)*(AQ$219-Inputs!$D148-SUM(AQ226:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D148)*(AR$219-Inputs!$D148-SUM(AR226:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D148)*(AS$219-Inputs!$D148-SUM(AS226:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D148)*(AT$219-Inputs!$D148-SUM(AT226:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D148)*(AU$219-Inputs!$D148-SUM(AU226:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D148)*(AV$219-Inputs!$D148-SUM(AV226:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D148)*(AW$219-Inputs!$D148-SUM(AW226:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D148)*(AX$219-Inputs!$D148-SUM(AX226:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D148)*(AY$219-Inputs!$D148-SUM(AY226:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D148)*(AZ$219-Inputs!$D148-SUM(AZ226:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D148)*(BA$219-Inputs!$D148-SUM(BA226:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D148)*(BB$219-Inputs!$D148-SUM(BB226:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D148)*(BC$219-Inputs!$D148-SUM(BC226:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D148)*(BD$219-Inputs!$D148-SUM(BD226:BD$237))","v":0}]
[null,null,null,"Bracket 6","%",null,{"$f":"(G$219>Inputs!$D149)*(G$219-Inputs!$D149-SUM(G227:G$237))","v":0},{"$f":"(H$219>Inputs!$D149)*(H$219-Inputs!$D149-SUM(H227:H$237))","v":0},{"$f":"(I$219>Inputs!$D149)*(I$219-Inputs!$D149-SUM(I227:I$237))","v":0},{"$f":"(J$219>Inputs!$D149)*(J$219-Inputs!$D149-SUM(J227:J$237))","v":0},{"$f":"(K$219>Inputs!$D149)*(K$219-Inputs!$D149-SUM(K227:K$237))","v":0},{"$f":"(L$219>Inputs!$D149)*(L$219-Inputs!$D149-SUM(L227:L$237))","v":0},{"$f":"(M$219>Inputs!$D149)*(M$219-Inputs!$D149-SUM(M227:M$237))","v":0},{"$f":"(N$219>Inputs!$D149)*(N$219-Inputs!$D149-SUM(N227:N$237))","v":0},{"$f":"(O$219>Inputs!$D149)*(O$219-Inputs!$D149-SUM(O227:O$237))","v":0},{"$f":"(P$219>Inputs!$D149)*(P$219-Inputs!$D149-SUM(P227:P$237))","v":0},{"$f":"(Q$219>Inputs!$D149)*(Q$219-Inputs!$D149-SUM(Q227:Q$237))","v":0},{"$f":"(R$219>Inputs!$D149)*(R$219-Inputs!$D149-SUM(R227:R$237))","v":0},{"$f":"(S$219>Inputs!$D149)*(S$219-Inputs!$D149-SUM(S227:S$237))","v":0},{"$f":"(T$219>Inputs!$D149)*(T$219-Inputs!$D149-SUM(T227:T$237))","v":0},{"$f":"(U$219>Inputs!$D149)*(U$219-Inputs!$D149-SUM(U227:U$237))","v":0},{"$f":"(V$219>Inputs!$D149)*(V$219-Inputs!$D149-SUM(V227:V$237))","v":0},{"$f":"(W$219>Inputs!$D149)*(W$219-Inputs!$D149-SUM(W227:W$237))","v":0},{"$f":"(X$219>Inputs!$D149)*(X$219-Inputs!$D149-SUM(X227:X$237))","v":0},{"$f":"(Y$219>Inputs!$D149)*(Y$219-Inputs!$D149-SUM(Y227:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D149)*(Z$219-Inputs!$D149-SUM(Z227:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D149)*(AA$219-Inputs!$D149-SUM(AA227:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D149)*(AB$219-Inputs!$D149-SUM(AB227:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D149)*(AC$219-Inputs!$D149-SUM(AC227:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D149)*(AD$219-Inputs!$D149-SUM(AD227:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D149)*(AE$219-Inputs!$D149-SUM(AE227:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D149)*(AF$219-Inputs!$D149-SUM(AF227:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D149)*(AG$219-Inputs!$D149-SUM(AG227:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D149)*(AH$219-Inputs!$D149-SUM(AH227:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D149)*(AI$219-Inputs!$D149-SUM(AI227:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D149)*(AJ$219-Inputs!$D149-SUM(AJ227:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D149)*(AK$219-Inputs!$D149-SUM(AK227:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D149)*(AL$219-Inputs!$D149-SUM(AL227:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D149)*(AM$219-Inputs!$D149-SUM(AM227:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D149)*(AN$219-Inputs!$D149-SUM(AN227:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D149)*(AO$219-Inputs!$D149-SUM(AO227:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D149)*(AP$219-Inputs!$D149-SUM(AP227:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D149)*(AQ$219-Inputs!$D149-SUM(AQ227:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D149)*(AR$219-Inputs!$D149-SUM(AR227:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D149)*(AS$219-Inputs!$D149-SUM(AS227:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D149)*(AT$219-Inputs!$D149-SUM(AT227:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D149)*(AU$219-Inputs!$D149-SUM(AU227:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D149)*(AV$219-Inputs!$D149-SUM(AV227:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D149)*(AW$219-Inputs!$D149-SUM(AW227:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D149)*(AX$219-Inputs!$D149-SUM(AX227:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D149)*(AY$219-Inputs!$D149-SUM(AY227:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D149)*(AZ$219-Inputs!$D149-SUM(AZ227:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D149)*(BA$219-Inputs!$D149-SUM(BA227:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D149)*(BB$219-Inputs!$D149-SUM(BB227:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D149)*(BC$219-Inputs!$D149-SUM(BC227:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D149)*(BD$219-Inputs!$D149-SUM(BD227:BD$237))","v":0}]
[null,null,null,"Bracket 7","%",null,{"$f":"(G$219>Inputs!$D150)*(G$219-Inputs!$D150-SUM(G228:G$237))","v":0},{"$f":"(H$219>Inputs!$D150)*(H$219-Inputs!$D150-SUM(H228:H$237))","v":0},{"$f":"(I$219>Inputs!$D150)*(I$219-Inputs!$D150-SUM(I228:I$237))","v":0},{"$f":"(J$219>Inputs!$D150)*(J$219-Inputs!$D150-SUM(J228:J$237))","v":0},{"$f":"(K$219>Inputs!$D150)*(K$219-Inputs!$D150-SUM(K228:K$237))","v":0},{"$f":"(L$219>Inputs!$D150)*(L$219-Inputs!$D150-SUM(L228:L$237))","v":0},{"$f":"(M$219>Inputs!$D150)*(M$219-Inputs!$D150-SUM(M228:M$237))","v":0},{"$f":"(N$219>Inputs!$D150)*(N$219-Inputs!$D150-SUM(N228:N$237))","v":0},{"$f":"(O$219>Inputs!$D150)*(O$219-Inputs!$D150-SUM(O228:O$237))","v":0},{"$f":"(P$219>Inputs!$D150)*(P$219-Inputs!$D150-SUM(P228:P$237))","v":0},{"$f":"(Q$219>Inputs!$D150)*(Q$219-Inputs!$D150-SUM(Q228:Q$237))","v":0},{"$f":"(R$219>Inputs!$D150)*(R$219-Inputs!$D150-SUM(R228:R$237))","v":0},{"$f":"(S$219>Inputs!$D150)*(S$219-Inputs!$D150-SUM(S228:S$237))","v":0},{"$f":"(T$219>Inputs!$D150)*(T$219-Inputs!$D150-SUM(T228:T$237))","v":0},{"$f":"(U$219>Inputs!$D150)*(U$219-Inputs!$D150-SUM(U228:U$237))","v":0},{"$f":"(V$219>Inputs!$D150)*(V$219-Inputs!$D150-SUM(V228:V$237))","v":0},{"$f":"(W$219>Inputs!$D150)*(W$219-Inputs!$D150-SUM(W228:W$237))","v":0},{"$f":"(X$219>Inputs!$D150)*(X$219-Inputs!$D150-SUM(X228:X$237))","v":0},{"$f":"(Y$219>Inputs!$D150)*(Y$219-Inputs!$D150-SUM(Y228:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D150)*(Z$219-Inputs!$D150-SUM(Z228:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D150)*(AA$219-Inputs!$D150-SUM(AA228:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D150)*(AB$219-Inputs!$D150-SUM(AB228:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D150)*(AC$219-Inputs!$D150-SUM(AC228:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D150)*(AD$219-Inputs!$D150-SUM(AD228:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D150)*(AE$219-Inputs!$D150-SUM(AE228:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D150)*(AF$219-Inputs!$D150-SUM(AF228:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D150)*(AG$219-Inputs!$D150-SUM(AG228:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D150)*(AH$219-Inputs!$D150-SUM(AH228:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D150)*(AI$219-Inputs!$D150-SUM(AI228:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D150)*(AJ$219-Inputs!$D150-SUM(AJ228:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D150)*(AK$219-Inputs!$D150-SUM(AK228:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D150)*(AL$219-Inputs!$D150-SUM(AL228:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D150)*(AM$219-Inputs!$D150-SUM(AM228:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D150)*(AN$219-Inputs!$D150-SUM(AN228:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D150)*(AO$219-Inputs!$D150-SUM(AO228:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D150)*(AP$219-Inputs!$D150-SUM(AP228:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D150)*(AQ$219-Inputs!$D150-SUM(AQ228:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D150)*(AR$219-Inputs!$D150-SUM(AR228:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D150)*(AS$219-Inputs!$D150-SUM(AS228:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D150)*(AT$219-Inputs!$D150-SUM(AT228:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D150)*(AU$219-Inputs!$D150-SUM(AU228:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D150)*(AV$219-Inputs!$D150-SUM(AV228:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D150)*(AW$219-Inputs!$D150-SUM(AW228:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D150)*(AX$219-Inputs!$D150-SUM(AX228:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D150)*(AY$219-Inputs!$D150-SUM(AY228:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D150)*(AZ$219-Inputs!$D150-SUM(AZ228:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D150)*(BA$219-Inputs!$D150-SUM(BA228:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D150)*(BB$219-Inputs!$D150-SUM(BB228:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D150)*(BC$219-Inputs!$D150-SUM(BC228:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D150)*(BD$219-Inputs!$D150-SUM(BD228:BD$237))","v":0}]
[null,null,null,"Bracket 8","%",null,{"$f":"(G$219>Inputs!$D151)*(G$219-Inputs!$D151-SUM(G229:G$237))","v":0},{"$f":"(H$219>Inputs!$D151)*(H$219-Inputs!$D151-SUM(H229:H$237))","v":0},{"$f":"(I$219>Inputs!$D151)*(I$219-Inputs!$D151-SUM(I229:I$237))","v":0},{"$f":"(J$219>Inputs!$D151)*(J$219-Inputs!$D151-SUM(J229:J$237))","v":0},{"$f":"(K$219>Inputs!$D151)*(K$219-Inputs!$D151-SUM(K229:K$237))","v":0},{"$f":"(L$219>Inputs!$D151)*(L$219-Inputs!$D151-SUM(L229:L$237))","v":0},{"$f":"(M$219>Inputs!$D151)*(M$219-Inputs!$D151-SUM(M229:M$237))","v":0},{"$f":"(N$219>Inputs!$D151)*(N$219-Inputs!$D151-SUM(N229:N$237))","v":0},{"$f":"(O$219>Inputs!$D151)*(O$219-Inputs!$D151-SUM(O229:O$237))","v":0},{"$f":"(P$219>Inputs!$D151)*(P$219-Inputs!$D151-SUM(P229:P$237))","v":0},{"$f":"(Q$219>Inputs!$D151)*(Q$219-Inputs!$D151-SUM(Q229:Q$237))","v":0},{"$f":"(R$219>Inputs!$D151)*(R$219-Inputs!$D151-SUM(R229:R$237))","v":0},{"$f":"(S$219>Inputs!$D151)*(S$219-Inputs!$D151-SUM(S229:S$237))","v":0},{"$f":"(T$219>Inputs!$D151)*(T$219-Inputs!$D151-SUM(T229:T$237))","v":0},{"$f":"(U$219>Inputs!$D151)*(U$219-Inputs!$D151-SUM(U229:U$237))","v":0},{"$f":"(V$219>Inputs!$D151)*(V$219-Inputs!$D151-SUM(V229:V$237))","v":0},{"$f":"(W$219>Inputs!$D151)*(W$219-Inputs!$D151-SUM(W229:W$237))","v":0},{"$f":"(X$219>Inputs!$D151)*(X$219-Inputs!$D151-SUM(X229:X$237))","v":0},{"$f":"(Y$219>Inputs!$D151)*(Y$219-Inputs!$D151-SUM(Y229:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D151)*(Z$219-Inputs!$D151-SUM(Z229:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D151)*(AA$219-Inputs!$D151-SUM(AA229:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D151)*(AB$219-Inputs!$D151-SUM(AB229:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D151)*(AC$219-Inputs!$D151-SUM(AC229:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D151)*(AD$219-Inputs!$D151-SUM(AD229:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D151)*(AE$219-Inputs!$D151-SUM(AE229:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D151)*(AF$219-Inputs!$D151-SUM(AF229:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D151)*(AG$219-Inputs!$D151-SUM(AG229:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D151)*(AH$219-Inputs!$D151-SUM(AH229:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D151)*(AI$219-Inputs!$D151-SUM(AI229:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D151)*(AJ$219-Inputs!$D151-SUM(AJ229:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D151)*(AK$219-Inputs!$D151-SUM(AK229:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D151)*(AL$219-Inputs!$D151-SUM(AL229:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D151)*(AM$219-Inputs!$D151-SUM(AM229:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D151)*(AN$219-Inputs!$D151-SUM(AN229:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D151)*(AO$219-Inputs!$D151-SUM(AO229:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D151)*(AP$219-Inputs!$D151-SUM(AP229:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D151)*(AQ$219-Inputs!$D151-SUM(AQ229:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D151)*(AR$219-Inputs!$D151-SUM(AR229:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D151)*(AS$219-Inputs!$D151-SUM(AS229:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D151)*(AT$219-Inputs!$D151-SUM(AT229:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D151)*(AU$219-Inputs!$D151-SUM(AU229:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D151)*(AV$219-Inputs!$D151-SUM(AV229:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D151)*(AW$219-Inputs!$D151-SUM(AW229:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D151)*(AX$219-Inputs!$D151-SUM(AX229:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D151)*(AY$219-Inputs!$D151-SUM(AY229:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D151)*(AZ$219-Inputs!$D151-SUM(AZ229:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D151)*(BA$219-Inputs!$D151-SUM(BA229:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D151)*(BB$219-Inputs!$D151-SUM(BB229:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D151)*(BC$219-Inputs!$D151-SUM(BC229:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D151)*(BD$219-Inputs!$D151-SUM(BD229:BD$237))","v":0}]
[null,null,null,"Bracket 9","%",null,{"$f":"(G$219>Inputs!$D152)*(G$219-Inputs!$D152-SUM(G230:G$237))","v":0},{"$f":"(H$219>Inputs!$D152)*(H$219-Inputs!$D152-SUM(H230:H$237))","v":0},{"$f":"(I$219>Inputs!$D152)*(I$219-Inputs!$D152-SUM(I230:I$237))","v":0},{"$f":"(J$219>Inputs!$D152)*(J$219-Inputs!$D152-SUM(J230:J$237))","v":0},{"$f":"(K$219>Inputs!$D152)*(K$219-Inputs!$D152-SUM(K230:K$237))","v":0},{"$f":"(L$219>Inputs!$D152)*(L$219-Inputs!$D152-SUM(L230:L$237))","v":0},{"$f":"(M$219>Inputs!$D152)*(M$219-Inputs!$D152-SUM(M230:M$237))","v":0},{"$f":"(N$219>Inputs!$D152)*(N$219-Inputs!$D152-SUM(N230:N$237))","v":0},{"$f":"(O$219>Inputs!$D152)*(O$219-Inputs!$D152-SUM(O230:O$237))","v":0},{"$f":"(P$219>Inputs!$D152)*(P$219-Inputs!$D152-SUM(P230:P$237))","v":0},{"$f":"(Q$219>Inputs!$D152)*(Q$219-Inputs!$D152-SUM(Q230:Q$237))","v":0},{"$f":"(R$219>Inputs!$D152)*(R$219-Inputs!$D152-SUM(R230:R$237))","v":0},{"$f":"(S$219>Inputs!$D152)*(S$219-Inputs!$D152-SUM(S230:S$237))","v":0},{"$f":"(T$219>Inputs!$D152)*(T$219-Inputs!$D152-SUM(T230:T$237))","v":0},{"$f":"(U$219>Inputs!$D152)*(U$219-Inputs!$D152-SUM(U230:U$237))","v":0},{"$f":"(V$219>Inputs!$D152)*(V$219-Inputs!$D152-SUM(V230:V$237))","v":0},{"$f":"(W$219>Inputs!$D152)*(W$219-Inputs!$D152-SUM(W230:W$237))","v":0},{"$f":"(X$219>Inputs!$D152)*(X$219-Inputs!$D152-SUM(X230:X$237))","v":0},{"$f":"(Y$219>Inputs!$D152)*(Y$219-Inputs!$D152-SUM(Y230:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D152)*(Z$219-Inputs!$D152-SUM(Z230:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D152)*(AA$219-Inputs!$D152-SUM(AA230:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D152)*(AB$219-Inputs!$D152-SUM(AB230:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D152)*(AC$219-Inputs!$D152-SUM(AC230:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D152)*(AD$219-Inputs!$D152-SUM(AD230:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D152)*(AE$219-Inputs!$D152-SUM(AE230:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D152)*(AF$219-Inputs!$D152-SUM(AF230:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D152)*(AG$219-Inputs!$D152-SUM(AG230:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D152)*(AH$219-Inputs!$D152-SUM(AH230:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D152)*(AI$219-Inputs!$D152-SUM(AI230:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D152)*(AJ$219-Inputs!$D152-SUM(AJ230:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D152)*(AK$219-Inputs!$D152-SUM(AK230:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D152)*(AL$219-Inputs!$D152-SUM(AL230:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D152)*(AM$219-Inputs!$D152-SUM(AM230:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D152)*(AN$219-Inputs!$D152-SUM(AN230:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D152)*(AO$219-Inputs!$D152-SUM(AO230:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D152)*(AP$219-Inputs!$D152-SUM(AP230:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D152)*(AQ$219-Inputs!$D152-SUM(AQ230:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D152)*(AR$219-Inputs!$D152-SUM(AR230:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D152)*(AS$219-Inputs!$D152-SUM(AS230:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D152)*(AT$219-Inputs!$D152-SUM(AT230:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D152)*(AU$219-Inputs!$D152-SUM(AU230:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D152)*(AV$219-Inputs!$D152-SUM(AV230:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D152)*(AW$219-Inputs!$D152-SUM(AW230:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D152)*(AX$219-Inputs!$D152-SUM(AX230:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D152)*(AY$219-Inputs!$D152-SUM(AY230:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D152)*(AZ$219-Inputs!$D152-SUM(AZ230:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D152)*(BA$219-Inputs!$D152-SUM(BA230:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D152)*(BB$219-Inputs!$D152-SUM(BB230:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D152)*(BC$219-Inputs!$D152-SUM(BC230:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D152)*(BD$219-Inputs!$D152-SUM(BD230:BD$237))","v":0}]
[null,null,null,"Bracket 10","%",null,{"$f":"(G$219>Inputs!$D153)*(G$219-Inputs!$D153-SUM(G231:G$237))","v":0},{"$f":"(H$219>Inputs!$D153)*(H$219-Inputs!$D153-SUM(H231:H$237))","v":0},{"$f":"(I$219>Inputs!$D153)*(I$219-Inputs!$D153-SUM(I231:I$237))","v":0},{"$f":"(J$219>Inputs!$D153)*(J$219-Inputs!$D153-SUM(J231:J$237))","v":0},{"$f":"(K$219>Inputs!$D153)*(K$219-Inputs!$D153-SUM(K231:K$237))","v":0},{"$f":"(L$219>Inputs!$D153)*(L$219-Inputs!$D153-SUM(L231:L$237))","v":0},{"$f":"(M$219>Inputs!$D153)*(M$219-Inputs!$D153-SUM(M231:M$237))","v":0},{"$f":"(N$219>Inputs!$D153)*(N$219-Inputs!$D153-SUM(N231:N$237))","v":0},{"$f":"(O$219>Inputs!$D153)*(O$219-Inputs!$D153-SUM(O231:O$237))","v":0},{"$f":"(P$219>Inputs!$D153)*(P$219-Inputs!$D153-SUM(P231:P$237))","v":0},{"$f":"(Q$219>Inputs!$D153)*(Q$219-Inputs!$D153-SUM(Q231:Q$237))","v":0},{"$f":"(R$219>Inputs!$D153)*(R$219-Inputs!$D153-SUM(R231:R$237))","v":0},{"$f":"(S$219>Inputs!$D153)*(S$219-Inputs!$D153-SUM(S231:S$237))","v":0},{"$f":"(T$219>Inputs!$D153)*(T$219-Inputs!$D153-SUM(T231:T$237))","v":0},{"$f":"(U$219>Inputs!$D153)*(U$219-Inputs!$D153-SUM(U231:U$237))","v":0},{"$f":"(V$219>Inputs!$D153)*(V$219-Inputs!$D153-SUM(V231:V$237))","v":0},{"$f":"(W$219>Inputs!$D153)*(W$219-Inputs!$D153-SUM(W231:W$237))","v":0},{"$f":"(X$219>Inputs!$D153)*(X$219-Inputs!$D153-SUM(X231:X$237))","v":0},{"$f":"(Y$219>Inputs!$D153)*(Y$219-Inputs!$D153-SUM(Y231:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D153)*(Z$219-Inputs!$D153-SUM(Z231:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D153)*(AA$219-Inputs!$D153-SUM(AA231:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D153)*(AB$219-Inputs!$D153-SUM(AB231:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D153)*(AC$219-Inputs!$D153-SUM(AC231:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D153)*(AD$219-Inputs!$D153-SUM(AD231:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D153)*(AE$219-Inputs!$D153-SUM(AE231:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D153)*(AF$219-Inputs!$D153-SUM(AF231:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D153)*(AG$219-Inputs!$D153-SUM(AG231:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D153)*(AH$219-Inputs!$D153-SUM(AH231:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D153)*(AI$219-Inputs!$D153-SUM(AI231:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D153)*(AJ$219-Inputs!$D153-SUM(AJ231:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D153)*(AK$219-Inputs!$D153-SUM(AK231:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D153)*(AL$219-Inputs!$D153-SUM(AL231:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D153)*(AM$219-Inputs!$D153-SUM(AM231:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D153)*(AN$219-Inputs!$D153-SUM(AN231:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D153)*(AO$219-Inputs!$D153-SUM(AO231:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D153)*(AP$219-Inputs!$D153-SUM(AP231:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D153)*(AQ$219-Inputs!$D153-SUM(AQ231:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D153)*(AR$219-Inputs!$D153-SUM(AR231:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D153)*(AS$219-Inputs!$D153-SUM(AS231:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D153)*(AT$219-Inputs!$D153-SUM(AT231:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D153)*(AU$219-Inputs!$D153-SUM(AU231:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D153)*(AV$219-Inputs!$D153-SUM(AV231:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D153)*(AW$219-Inputs!$D153-SUM(AW231:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D153)*(AX$219-Inputs!$D153-SUM(AX231:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D153)*(AY$219-Inputs!$D153-SUM(AY231:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D153)*(AZ$219-Inputs!$D153-SUM(AZ231:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D153)*(BA$219-Inputs!$D153-SUM(BA231:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D153)*(BB$219-Inputs!$D153-SUM(BB231:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D153)*(BC$219-Inputs!$D153-SUM(BC231:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D153)*(BD$219-Inputs!$D153-SUM(BD231:BD$237))","v":0}]
[null,null,null,"Bracket 11","%",null,{"$f":"(G$219>Inputs!$D154)*(G$219-Inputs!$D154-SUM(G232:G$237))","v":0},{"$f":"(H$219>Inputs!$D154)*(H$219-Inputs!$D154-SUM(H232:H$237))","v":0},{"$f":"(I$219>Inputs!$D154)*(I$219-Inputs!$D154-SUM(I232:I$237))","v":0},{"$f":"(J$219>Inputs!$D154)*(J$219-Inputs!$D154-SUM(J232:J$237))","v":0},{"$f":"(K$219>Inputs!$D154)*(K$219-Inputs!$D154-SUM(K232:K$237))","v":0},{"$f":"(L$219>Inputs!$D154)*(L$219-Inputs!$D154-SUM(L232:L$237))","v":0},{"$f":"(M$219>Inputs!$D154)*(M$219-Inputs!$D154-SUM(M232:M$237))","v":0},{"$f":"(N$219>Inputs!$D154)*(N$219-Inputs!$D154-SUM(N232:N$237))","v":0},{"$f":"(O$219>Inputs!$D154)*(O$219-Inputs!$D154-SUM(O232:O$237))","v":0},{"$f":"(P$219>Inputs!$D154)*(P$219-Inputs!$D154-SUM(P232:P$237))","v":0},{"$f":"(Q$219>Inputs!$D154)*(Q$219-Inputs!$D154-SUM(Q232:Q$237))","v":0},{"$f":"(R$219>Inputs!$D154)*(R$219-Inputs!$D154-SUM(R232:R$237))","v":0},{"$f":"(S$219>Inputs!$D154)*(S$219-Inputs!$D154-SUM(S232:S$237))","v":0},{"$f":"(T$219>Inputs!$D154)*(T$219-Inputs!$D154-SUM(T232:T$237))","v":0},{"$f":"(U$219>Inputs!$D154)*(U$219-Inputs!$D154-SUM(U232:U$237))","v":0},{"$f":"(V$219>Inputs!$D154)*(V$219-Inputs!$D154-SUM(V232:V$237))","v":0},{"$f":"(W$219>Inputs!$D154)*(W$219-Inputs!$D154-SUM(W232:W$237))","v":0},{"$f":"(X$219>Inputs!$D154)*(X$219-Inputs!$D154-SUM(X232:X$237))","v":0},{"$f":"(Y$219>Inputs!$D154)*(Y$219-Inputs!$D154-SUM(Y232:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D154)*(Z$219-Inputs!$D154-SUM(Z232:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D154)*(AA$219-Inputs!$D154-SUM(AA232:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D154)*(AB$219-Inputs!$D154-SUM(AB232:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D154)*(AC$219-Inputs!$D154-SUM(AC232:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D154)*(AD$219-Inputs!$D154-SUM(AD232:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D154)*(AE$219-Inputs!$D154-SUM(AE232:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D154)*(AF$219-Inputs!$D154-SUM(AF232:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D154)*(AG$219-Inputs!$D154-SUM(AG232:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D154)*(AH$219-Inputs!$D154-SUM(AH232:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D154)*(AI$219-Inputs!$D154-SUM(AI232:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D154)*(AJ$219-Inputs!$D154-SUM(AJ232:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D154)*(AK$219-Inputs!$D154-SUM(AK232:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D154)*(AL$219-Inputs!$D154-SUM(AL232:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D154)*(AM$219-Inputs!$D154-SUM(AM232:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D154)*(AN$219-Inputs!$D154-SUM(AN232:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D154)*(AO$219-Inputs!$D154-SUM(AO232:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D154)*(AP$219-Inputs!$D154-SUM(AP232:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D154)*(AQ$219-Inputs!$D154-SUM(AQ232:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D154)*(AR$219-Inputs!$D154-SUM(AR232:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D154)*(AS$219-Inputs!$D154-SUM(AS232:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D154)*(AT$219-Inputs!$D154-SUM(AT232:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D154)*(AU$219-Inputs!$D154-SUM(AU232:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D154)*(AV$219-Inputs!$D154-SUM(AV232:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D154)*(AW$219-Inputs!$D154-SUM(AW232:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D154)*(AX$219-Inputs!$D154-SUM(AX232:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D154)*(AY$219-Inputs!$D154-SUM(AY232:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D154)*(AZ$219-Inputs!$D154-SUM(AZ232:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D154)*(BA$219-Inputs!$D154-SUM(BA232:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D154)*(BB$219-Inputs!$D154-SUM(BB232:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D154)*(BC$219-Inputs!$D154-SUM(BC232:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D154)*(BD$219-Inputs!$D154-SUM(BD232:BD$237))","v":0}]
[null,null,null,"Bracket 12","%",null,{"$f":"(G$219>Inputs!$D155)*(G$219-Inputs!$D155-SUM(G233:G$237))","v":0},{"$f":"(H$219>Inputs!$D155)*(H$219-Inputs!$D155-SUM(H233:H$237))","v":0},{"$f":"(I$219>Inputs!$D155)*(I$219-Inputs!$D155-SUM(I233:I$237))","v":0},{"$f":"(J$219>Inputs!$D155)*(J$219-Inputs!$D155-SUM(J233:J$237))","v":0},{"$f":"(K$219>Inputs!$D155)*(K$219-Inputs!$D155-SUM(K233:K$237))","v":0},{"$f":"(L$219>Inputs!$D155)*(L$219-Inputs!$D155-SUM(L233:L$237))","v":0},{"$f":"(M$219>Inputs!$D155)*(M$219-Inputs!$D155-SUM(M233:M$237))","v":0},{"$f":"(N$219>Inputs!$D155)*(N$219-Inputs!$D155-SUM(N233:N$237))","v":0},{"$f":"(O$219>Inputs!$D155)*(O$219-Inputs!$D155-SUM(O233:O$237))","v":0},{"$f":"(P$219>Inputs!$D155)*(P$219-Inputs!$D155-SUM(P233:P$237))","v":0},{"$f":"(Q$219>Inputs!$D155)*(Q$219-Inputs!$D155-SUM(Q233:Q$237))","v":0},{"$f":"(R$219>Inputs!$D155)*(R$219-Inputs!$D155-SUM(R233:R$237))","v":0},{"$f":"(S$219>Inputs!$D155)*(S$219-Inputs!$D155-SUM(S233:S$237))","v":0},{"$f":"(T$219>Inputs!$D155)*(T$219-Inputs!$D155-SUM(T233:T$237))","v":0},{"$f":"(U$219>Inputs!$D155)*(U$219-Inputs!$D155-SUM(U233:U$237))","v":0},{"$f":"(V$219>Inputs!$D155)*(V$219-Inputs!$D155-SUM(V233:V$237))","v":0},{"$f":"(W$219>Inputs!$D155)*(W$219-Inputs!$D155-SUM(W233:W$237))","v":0},{"$f":"(X$219>Inputs!$D155)*(X$219-Inputs!$D155-SUM(X233:X$237))","v":0},{"$f":"(Y$219>Inputs!$D155)*(Y$219-Inputs!$D155-SUM(Y233:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D155)*(Z$219-Inputs!$D155-SUM(Z233:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D155)*(AA$219-Inputs!$D155-SUM(AA233:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D155)*(AB$219-Inputs!$D155-SUM(AB233:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D155)*(AC$219-Inputs!$D155-SUM(AC233:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D155)*(AD$219-Inputs!$D155-SUM(AD233:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D155)*(AE$219-Inputs!$D155-SUM(AE233:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D155)*(AF$219-Inputs!$D155-SUM(AF233:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D155)*(AG$219-Inputs!$D155-SUM(AG233:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D155)*(AH$219-Inputs!$D155-SUM(AH233:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D155)*(AI$219-Inputs!$D155-SUM(AI233:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D155)*(AJ$219-Inputs!$D155-SUM(AJ233:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D155)*(AK$219-Inputs!$D155-SUM(AK233:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D155)*(AL$219-Inputs!$D155-SUM(AL233:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D155)*(AM$219-Inputs!$D155-SUM(AM233:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D155)*(AN$219-Inputs!$D155-SUM(AN233:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D155)*(AO$219-Inputs!$D155-SUM(AO233:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D155)*(AP$219-Inputs!$D155-SUM(AP233:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D155)*(AQ$219-Inputs!$D155-SUM(AQ233:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D155)*(AR$219-Inputs!$D155-SUM(AR233:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D155)*(AS$219-Inputs!$D155-SUM(AS233:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D155)*(AT$219-Inputs!$D155-SUM(AT233:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D155)*(AU$219-Inputs!$D155-SUM(AU233:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D155)*(AV$219-Inputs!$D155-SUM(AV233:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D155)*(AW$219-Inputs!$D155-SUM(AW233:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D155)*(AX$219-Inputs!$D155-SUM(AX233:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D155)*(AY$219-Inputs!$D155-SUM(AY233:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D155)*(AZ$219-Inputs!$D155-SUM(AZ233:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D155)*(BA$219-Inputs!$D155-SUM(BA233:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D155)*(BB$219-Inputs!$D155-SUM(BB233:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D155)*(BC$219-Inputs!$D155-SUM(BC233:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D155)*(BD$219-Inputs!$D155-SUM(BD233:BD$237))","v":0}]
[null,null,null,"Bracket 13","%",null,{"$f":"(G$219>Inputs!$D156)*(G$219-Inputs!$D156-SUM(G234:G$237))","v":0},{"$f":"(H$219>Inputs!$D156)*(H$219-Inputs!$D156-SUM(H234:H$237))","v":0},{"$f":"(I$219>Inputs!$D156)*(I$219-Inputs!$D156-SUM(I234:I$237))","v":0},{"$f":"(J$219>Inputs!$D156)*(J$219-Inputs!$D156-SUM(J234:J$237))","v":0},{"$f":"(K$219>Inputs!$D156)*(K$219-Inputs!$D156-SUM(K234:K$237))","v":0},{"$f":"(L$219>Inputs!$D156)*(L$219-Inputs!$D156-SUM(L234:L$237))","v":0},{"$f":"(M$219>Inputs!$D156)*(M$219-Inputs!$D156-SUM(M234:M$237))","v":0},{"$f":"(N$219>Inputs!$D156)*(N$219-Inputs!$D156-SUM(N234:N$237))","v":0},{"$f":"(O$219>Inputs!$D156)*(O$219-Inputs!$D156-SUM(O234:O$237))","v":0},{"$f":"(P$219>Inputs!$D156)*(P$219-Inputs!$D156-SUM(P234:P$237))","v":0},{"$f":"(Q$219>Inputs!$D156)*(Q$219-Inputs!$D156-SUM(Q234:Q$237))","v":0},{"$f":"(R$219>Inputs!$D156)*(R$219-Inputs!$D156-SUM(R234:R$237))","v":0},{"$f":"(S$219>Inputs!$D156)*(S$219-Inputs!$D156-SUM(S234:S$237))","v":0},{"$f":"(T$219>Inputs!$D156)*(T$219-Inputs!$D156-SUM(T234:T$237))","v":0},{"$f":"(U$219>Inputs!$D156)*(U$219-Inputs!$D156-SUM(U234:U$237))","v":0},{"$f":"(V$219>Inputs!$D156)*(V$219-Inputs!$D156-SUM(V234:V$237))","v":0},{"$f":"(W$219>Inputs!$D156)*(W$219-Inputs!$D156-SUM(W234:W$237))","v":0},{"$f":"(X$219>Inputs!$D156)*(X$219-Inputs!$D156-SUM(X234:X$237))","v":0},{"$f":"(Y$219>Inputs!$D156)*(Y$219-Inputs!$D156-SUM(Y234:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D156)*(Z$219-Inputs!$D156-SUM(Z234:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D156)*(AA$219-Inputs!$D156-SUM(AA234:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D156)*(AB$219-Inputs!$D156-SUM(AB234:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D156)*(AC$219-Inputs!$D156-SUM(AC234:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D156)*(AD$219-Inputs!$D156-SUM(AD234:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D156)*(AE$219-Inputs!$D156-SUM(AE234:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D156)*(AF$219-Inputs!$D156-SUM(AF234:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D156)*(AG$219-Inputs!$D156-SUM(AG234:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D156)*(AH$219-Inputs!$D156-SUM(AH234:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D156)*(AI$219-Inputs!$D156-SUM(AI234:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D156)*(AJ$219-Inputs!$D156-SUM(AJ234:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D156)*(AK$219-Inputs!$D156-SUM(AK234:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D156)*(AL$219-Inputs!$D156-SUM(AL234:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D156)*(AM$219-Inputs!$D156-SUM(AM234:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D156)*(AN$219-Inputs!$D156-SUM(AN234:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D156)*(AO$219-Inputs!$D156-SUM(AO234:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D156)*(AP$219-Inputs!$D156-SUM(AP234:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D156)*(AQ$219-Inputs!$D156-SUM(AQ234:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D156)*(AR$219-Inputs!$D156-SUM(AR234:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D156)*(AS$219-Inputs!$D156-SUM(AS234:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D156)*(AT$219-Inputs!$D156-SUM(AT234:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D156)*(AU$219-Inputs!$D156-SUM(AU234:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D156)*(AV$219-Inputs!$D156-SUM(AV234:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D156)*(AW$219-Inputs!$D156-SUM(AW234:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D156)*(AX$219-Inputs!$D156-SUM(AX234:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D156)*(AY$219-Inputs!$D156-SUM(AY234:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D156)*(AZ$219-Inputs!$D156-SUM(AZ234:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D156)*(BA$219-Inputs!$D156-SUM(BA234:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D156)*(BB$219-Inputs!$D156-SUM(BB234:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D156)*(BC$219-Inputs!$D156-SUM(BC234:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D156)*(BD$219-Inputs!$D156-SUM(BD234:BD$237))","v":0}]
[null,null,null,"Bracket 14","%",null,{"$f":"(G$219>Inputs!$D157)*(G$219-Inputs!$D157-SUM(G235:G$237))","v":0},{"$f":"(H$219>Inputs!$D157)*(H$219-Inputs!$D157-SUM(H235:H$237))","v":0},{"$f":"(I$219>Inputs!$D157)*(I$219-Inputs!$D157-SUM(I235:I$237))","v":0},{"$f":"(J$219>Inputs!$D157)*(J$219-Inputs!$D157-SUM(J235:J$237))","v":0},{"$f":"(K$219>Inputs!$D157)*(K$219-Inputs!$D157-SUM(K235:K$237))","v":0},{"$f":"(L$219>Inputs!$D157)*(L$219-Inputs!$D157-SUM(L235:L$237))","v":0},{"$f":"(M$219>Inputs!$D157)*(M$219-Inputs!$D157-SUM(M235:M$237))","v":0},{"$f":"(N$219>Inputs!$D157)*(N$219-Inputs!$D157-SUM(N235:N$237))","v":0},{"$f":"(O$219>Inputs!$D157)*(O$219-Inputs!$D157-SUM(O235:O$237))","v":0},{"$f":"(P$219>Inputs!$D157)*(P$219-Inputs!$D157-SUM(P235:P$237))","v":0},{"$f":"(Q$219>Inputs!$D157)*(Q$219-Inputs!$D157-SUM(Q235:Q$237))","v":0},{"$f":"(R$219>Inputs!$D157)*(R$219-Inputs!$D157-SUM(R235:R$237))","v":0},{"$f":"(S$219>Inputs!$D157)*(S$219-Inputs!$D157-SUM(S235:S$237))","v":0},{"$f":"(T$219>Inputs!$D157)*(T$219-Inputs!$D157-SUM(T235:T$237))","v":0},{"$f":"(U$219>Inputs!$D157)*(U$219-Inputs!$D157-SUM(U235:U$237))","v":0},{"$f":"(V$219>Inputs!$D157)*(V$219-Inputs!$D157-SUM(V235:V$237))","v":0},{"$f":"(W$219>Inputs!$D157)*(W$219-Inputs!$D157-SUM(W235:W$237))","v":0},{"$f":"(X$219>Inputs!$D157)*(X$219-Inputs!$D157-SUM(X235:X$237))","v":0},{"$f":"(Y$219>Inputs!$D157)*(Y$219-Inputs!$D157-SUM(Y235:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D157)*(Z$219-Inputs!$D157-SUM(Z235:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D157)*(AA$219-Inputs!$D157-SUM(AA235:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D157)*(AB$219-Inputs!$D157-SUM(AB235:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D157)*(AC$219-Inputs!$D157-SUM(AC235:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D157)*(AD$219-Inputs!$D157-SUM(AD235:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D157)*(AE$219-Inputs!$D157-SUM(AE235:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D157)*(AF$219-Inputs!$D157-SUM(AF235:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D157)*(AG$219-Inputs!$D157-SUM(AG235:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D157)*(AH$219-Inputs!$D157-SUM(AH235:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D157)*(AI$219-Inputs!$D157-SUM(AI235:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D157)*(AJ$219-Inputs!$D157-SUM(AJ235:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D157)*(AK$219-Inputs!$D157-SUM(AK235:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D157)*(AL$219-Inputs!$D157-SUM(AL235:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D157)*(AM$219-Inputs!$D157-SUM(AM235:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D157)*(AN$219-Inputs!$D157-SUM(AN235:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D157)*(AO$219-Inputs!$D157-SUM(AO235:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D157)*(AP$219-Inputs!$D157-SUM(AP235:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D157)*(AQ$219-Inputs!$D157-SUM(AQ235:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D157)*(AR$219-Inputs!$D157-SUM(AR235:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D157)*(AS$219-Inputs!$D157-SUM(AS235:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D157)*(AT$219-Inputs!$D157-SUM(AT235:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D157)*(AU$219-Inputs!$D157-SUM(AU235:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D157)*(AV$219-Inputs!$D157-SUM(AV235:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D157)*(AW$219-Inputs!$D157-SUM(AW235:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D157)*(AX$219-Inputs!$D157-SUM(AX235:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D157)*(AY$219-Inputs!$D157-SUM(AY235:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D157)*(AZ$219-Inputs!$D157-SUM(AZ235:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D157)*(BA$219-Inputs!$D157-SUM(BA235:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D157)*(BB$219-Inputs!$D157-SUM(BB235:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D157)*(BC$219-Inputs!$D157-SUM(BC235:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D157)*(BD$219-Inputs!$D157-SUM(BD235:BD$237))","v":0}]
[null,null,null,"Bracket 15","%",null,{"$f":"(G$219>Inputs!$D158)*(G$219-Inputs!$D158-SUM(G236:G$237))","v":0},{"$f":"(H$219>Inputs!$D158)*(H$219-Inputs!$D158-SUM(H236:H$237))","v":0},{"$f":"(I$219>Inputs!$D158)*(I$219-Inputs!$D158-SUM(I236:I$237))","v":0},{"$f":"(J$219>Inputs!$D158)*(J$219-Inputs!$D158-SUM(J236:J$237))","v":0},{"$f":"(K$219>Inputs!$D158)*(K$219-Inputs!$D158-SUM(K236:K$237))","v":0},{"$f":"(L$219>Inputs!$D158)*(L$219-Inputs!$D158-SUM(L236:L$237))","v":0},{"$f":"(M$219>Inputs!$D158)*(M$219-Inputs!$D158-SUM(M236:M$237))","v":0},{"$f":"(N$219>Inputs!$D158)*(N$219-Inputs!$D158-SUM(N236:N$237))","v":0},{"$f":"(O$219>Inputs!$D158)*(O$219-Inputs!$D158-SUM(O236:O$237))","v":0},{"$f":"(P$219>Inputs!$D158)*(P$219-Inputs!$D158-SUM(P236:P$237))","v":0},{"$f":"(Q$219>Inputs!$D158)*(Q$219-Inputs!$D158-SUM(Q236:Q$237))","v":0},{"$f":"(R$219>Inputs!$D158)*(R$219-Inputs!$D158-SUM(R236:R$237))","v":0},{"$f":"(S$219>Inputs!$D158)*(S$219-Inputs!$D158-SUM(S236:S$237))","v":0},{"$f":"(T$219>Inputs!$D158)*(T$219-Inputs!$D158-SUM(T236:T$237))","v":0},{"$f":"(U$219>Inputs!$D158)*(U$219-Inputs!$D158-SUM(U236:U$237))","v":0},{"$f":"(V$219>Inputs!$D158)*(V$219-Inputs!$D158-SUM(V236:V$237))","v":0},{"$f":"(W$219>Inputs!$D158)*(W$219-Inputs!$D158-SUM(W236:W$237))","v":0},{"$f":"(X$219>Inputs!$D158)*(X$219-Inputs!$D158-SUM(X236:X$237))","v":0},{"$f":"(Y$219>Inputs!$D158)*(Y$219-Inputs!$D158-SUM(Y236:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D158)*(Z$219-Inputs!$D158-SUM(Z236:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D158)*(AA$219-Inputs!$D158-SUM(AA236:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D158)*(AB$219-Inputs!$D158-SUM(AB236:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D158)*(AC$219-Inputs!$D158-SUM(AC236:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D158)*(AD$219-Inputs!$D158-SUM(AD236:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D158)*(AE$219-Inputs!$D158-SUM(AE236:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D158)*(AF$219-Inputs!$D158-SUM(AF236:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D158)*(AG$219-Inputs!$D158-SUM(AG236:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D158)*(AH$219-Inputs!$D158-SUM(AH236:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D158)*(AI$219-Inputs!$D158-SUM(AI236:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D158)*(AJ$219-Inputs!$D158-SUM(AJ236:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D158)*(AK$219-Inputs!$D158-SUM(AK236:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D158)*(AL$219-Inputs!$D158-SUM(AL236:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D158)*(AM$219-Inputs!$D158-SUM(AM236:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D158)*(AN$219-Inputs!$D158-SUM(AN236:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D158)*(AO$219-Inputs!$D158-SUM(AO236:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D158)*(AP$219-Inputs!$D158-SUM(AP236:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D158)*(AQ$219-Inputs!$D158-SUM(AQ236:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D158)*(AR$219-Inputs!$D158-SUM(AR236:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D158)*(AS$219-Inputs!$D158-SUM(AS236:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D158)*(AT$219-Inputs!$D158-SUM(AT236:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D158)*(AU$219-Inputs!$D158-SUM(AU236:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D158)*(AV$219-Inputs!$D158-SUM(AV236:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D158)*(AW$219-Inputs!$D158-SUM(AW236:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D158)*(AX$219-Inputs!$D158-SUM(AX236:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D158)*(AY$219-Inputs!$D158-SUM(AY236:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D158)*(AZ$219-Inputs!$D158-SUM(AZ236:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D158)*(BA$219-Inputs!$D158-SUM(BA236:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D158)*(BB$219-Inputs!$D158-SUM(BB236:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D158)*(BC$219-Inputs!$D158-SUM(BC236:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D158)*(BD$219-Inputs!$D158-SUM(BD236:BD$237))","v":0}]
[null,null,null,"Bracket 16","%",null,{"$f":"(G$219>Inputs!$D159)*(G$219-Inputs!$D159-SUM(G237:G$237))","v":0},{"$f":"(H$219>Inputs!$D159)*(H$219-Inputs!$D159-SUM(H237:H$237))","v":0},{"$f":"(I$219>Inputs!$D159)*(I$219-Inputs!$D159-SUM(I237:I$237))","v":0},{"$f":"(J$219>Inputs!$D159)*(J$219-Inputs!$D159-SUM(J237:J$237))","v":0},{"$f":"(K$219>Inputs!$D159)*(K$219-Inputs!$D159-SUM(K237:K$237))","v":0},{"$f":"(L$219>Inputs!$D159)*(L$219-Inputs!$D159-SUM(L237:L$237))","v":0},{"$f":"(M$219>Inputs!$D159)*(M$219-Inputs!$D159-SUM(M237:M$237))","v":0},{"$f":"(N$219>Inputs!$D159)*(N$219-Inputs!$D159-SUM(N237:N$237))","v":0},{"$f":"(O$219>Inputs!$D159)*(O$219-Inputs!$D159-SUM(O237:O$237))","v":0},{"$f":"(P$219>Inputs!$D159)*(P$219-Inputs!$D159-SUM(P237:P$237))","v":0},{"$f":"(Q$219>Inputs!$D159)*(Q$219-Inputs!$D159-SUM(Q237:Q$237))","v":0},{"$f":"(R$219>Inputs!$D159)*(R$219-Inputs!$D159-SUM(R237:R$237))","v":0},{"$f":"(S$219>Inputs!$D159)*(S$219-Inputs!$D159-SUM(S237:S$237))","v":0},{"$f":"(T$219>Inputs!$D159)*(T$219-Inputs!$D159-SUM(T237:T$237))","v":0},{"$f":"(U$219>Inputs!$D159)*(U$219-Inputs!$D159-SUM(U237:U$237))","v":0},{"$f":"(V$219>Inputs!$D159)*(V$219-Inputs!$D159-SUM(V237:V$237))","v":0},{"$f":"(W$219>Inputs!$D159)*(W$219-Inputs!$D159-SUM(W237:W$237))","v":0},{"$f":"(X$219>Inputs!$D159)*(X$219-Inputs!$D159-SUM(X237:X$237))","v":0},{"$f":"(Y$219>Inputs!$D159)*(Y$219-Inputs!$D159-SUM(Y237:Y$237))","v":0},{"$f":"(Z$219>Inputs!$D159)*(Z$219-Inputs!$D159-SUM(Z237:Z$237))","v":0},{"$f":"(AA$219>Inputs!$D159)*(AA$219-Inputs!$D159-SUM(AA237:AA$237))","v":0},{"$f":"(AB$219>Inputs!$D159)*(AB$219-Inputs!$D159-SUM(AB237:AB$237))","v":0},{"$f":"(AC$219>Inputs!$D159)*(AC$219-Inputs!$D159-SUM(AC237:AC$237))","v":0},{"$f":"(AD$219>Inputs!$D159)*(AD$219-Inputs!$D159-SUM(AD237:AD$237))","v":0},{"$f":"(AE$219>Inputs!$D159)*(AE$219-Inputs!$D159-SUM(AE237:AE$237))","v":0},{"$f":"(AF$219>Inputs!$D159)*(AF$219-Inputs!$D159-SUM(AF237:AF$237))","v":0},{"$f":"(AG$219>Inputs!$D159)*(AG$219-Inputs!$D159-SUM(AG237:AG$237))","v":0},{"$f":"(AH$219>Inputs!$D159)*(AH$219-Inputs!$D159-SUM(AH237:AH$237))","v":0},{"$f":"(AI$219>Inputs!$D159)*(AI$219-Inputs!$D159-SUM(AI237:AI$237))","v":0},{"$f":"(AJ$219>Inputs!$D159)*(AJ$219-Inputs!$D159-SUM(AJ237:AJ$237))","v":0},{"$f":"(AK$219>Inputs!$D159)*(AK$219-Inputs!$D159-SUM(AK237:AK$237))","v":0},{"$f":"(AL$219>Inputs!$D159)*(AL$219-Inputs!$D159-SUM(AL237:AL$237))","v":0},{"$f":"(AM$219>Inputs!$D159)*(AM$219-Inputs!$D159-SUM(AM237:AM$237))","v":0},{"$f":"(AN$219>Inputs!$D159)*(AN$219-Inputs!$D159-SUM(AN237:AN$237))","v":0},{"$f":"(AO$219>Inputs!$D159)*(AO$219-Inputs!$D159-SUM(AO237:AO$237))","v":0},{"$f":"(AP$219>Inputs!$D159)*(AP$219-Inputs!$D159-SUM(AP237:AP$237))","v":0},{"$f":"(AQ$219>Inputs!$D159)*(AQ$219-Inputs!$D159-SUM(AQ237:AQ$237))","v":0},{"$f":"(AR$219>Inputs!$D159)*(AR$219-Inputs!$D159-SUM(AR237:AR$237))","v":0},{"$f":"(AS$219>Inputs!$D159)*(AS$219-Inputs!$D159-SUM(AS237:AS$237))","v":0},{"$f":"(AT$219>Inputs!$D159)*(AT$219-Inputs!$D159-SUM(AT237:AT$237))","v":0},{"$f":"(AU$219>Inputs!$D159)*(AU$219-Inputs!$D159-SUM(AU237:AU$237))","v":0},{"$f":"(AV$219>Inputs!$D159)*(AV$219-Inputs!$D159-SUM(AV237:AV$237))","v":0},{"$f":"(AW$219>Inputs!$D159)*(AW$219-Inputs!$D159-SUM(AW237:AW$237))","v":0},{"$f":"(AX$219>Inputs!$D159)*(AX$219-Inputs!$D159-SUM(AX237:AX$237))","v":0},{"$f":"(AY$219>Inputs!$D159)*(AY$219-Inputs!$D159-SUM(AY237:AY$237))","v":0},{"$f":"(AZ$219>Inputs!$D159)*(AZ$219-Inputs!$D159-SUM(AZ237:AZ$237))","v":0},{"$f":"(BA$219>Inputs!$D159)*(BA$219-Inputs!$D159-SUM(BA237:BA$237))","v":0},{"$f":"(BB$219>Inputs!$D159)*(BB$219-Inputs!$D159-SUM(BB237:BB$237))","v":0},{"$f":"(BC$219>Inputs!$D159)*(BC$219-Inputs!$D159-SUM(BC237:BC$237))","v":0},{"$f":"(BD$219>Inputs!$D159)*(BD$219-Inputs!$D159-SUM(BD237:BD$237))","v":0}]
[null,null,null,"Bracket 17","%",null,{"$f":"IF(G$219>Inputs!$D$160,Model!G$219-Inputs!$D$160,0)","v":0},{"$f":"IF(H$219>Inputs!$D$160,Model!H$219-Inputs!$D$160,0)","v":0},{"$f":"IF(I$219>Inputs!$D$160,Model!I$219-Inputs!$D$160,0)","v":0.56156393861892584},{"$f":"IF(J$219>Inputs!$D$160,Model!J$219-Inputs!$D$160,0)","v":0.55376342710997428},{"$f":"IF(K$219>Inputs!$D$160,Model!K$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(L$219>Inputs!$D$160,Model!L$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(M$219>Inputs!$D$160,Model!M$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(N$219>Inputs!$D$160,Model!N$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(O$219>Inputs!$D$160,Model!O$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(P$219>Inputs!$D$160,Model!P$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(Q$219>Inputs!$D$160,Model!Q$219-Inputs!$D$160,0)","v":0.5537634271099745},{"$f":"IF(R$219>Inputs!$D$160,Model!R$219-Inputs!$D$160,0)","v":0.55376342710997428},{"$f":"IF(S$219>Inputs!$D$160,Model!S$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(T$219>Inputs!$D$160,Model!T$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(U$219>Inputs!$D$160,Model!U$219-Inputs!$D$160,0)","v":0.5537634271099745},{"$f":"IF(V$219>Inputs!$D$160,Model!V$219-Inputs!$D$160,0)","v":0.5537634271099745},{"$f":"IF(W$219>Inputs!$D$160,Model!W$219-Inputs!$D$160,0)","v":0.54225447570332475},{"$f":"IF(X$219>Inputs!$D$160,Model!X$219-Inputs!$D$160,0)","v":0.54225447570332486},{"$f":"IF(Y$219>Inputs!$D$160,Model!Y$219-Inputs!$D$160,0)","v":0.54609079283887474},{"$f":"IF(Z$219>Inputs!$D$160,Model!Z$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(AA$219>Inputs!$D$160,Model!AA$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(AB$219>Inputs!$D$160,Model!AB$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(AC$219>Inputs!$D$160,Model!AC$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(AD$219>Inputs!$D$160,Model!AD$219-Inputs!$D$160,0)","v":0.5537634271099745},{"$f":"IF(AE$219>Inputs!$D$160,Model!AE$219-Inputs!$D$160,0)","v":0.5537634271099745},{"$f":"IF(AF$219>Inputs!$D$160,Model!AF$219-Inputs!$D$160,0)","v":0.5537634271099745},{"$f":"IF(AG$219>Inputs!$D$160,Model!AG$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(AH$219>Inputs!$D$160,Model!AH$219-Inputs!$D$160,0)","v":0.55376342710997428},{"$f":"IF(AI$219>Inputs!$D$160,Model!AI$219-Inputs!$D$160,0)","v":0.5537634271099745},{"$f":"IF(AJ$219>Inputs!$D$160,Model!AJ$219-Inputs!$D$160,0)","v":0.5537634271099745},{"$f":"IF(AK$219>Inputs!$D$160,Model!AK$219-Inputs!$D$160,0)","v":0.55376342710997439},{"$f":"IF(AL$219>Inputs!$D$160,Model!AL$219-Inputs!$D$160,0)","v":0.55299616368286453},{"$f":"IF(AM$219>Inputs!$D$160,Model!AM$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AN$219>Inputs!$D$160,Model!AN$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AO$219>Inputs!$D$160,Model!AO$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AP$219>Inputs!$D$160,Model!AP$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AQ$219>Inputs!$D$160,Model!AQ$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AR$219>Inputs!$D$160,Model!AR$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AS$219>Inputs!$D$160,Model!AS$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AT$219>Inputs!$D$160,Model!AT$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AU$219>Inputs!$D$160,Model!AU$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AV$219>Inputs!$D$160,Model!AV$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AW$219>Inputs!$D$160,Model!AW$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AX$219>Inputs!$D$160,Model!AX$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AY$219>Inputs!$D$160,Model!AY$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AZ$219>Inputs!$D$160,Model!AZ$219-Inputs!$D$160,0)","v":0},{"$f":"IF(BA$219>Inputs!$D$160,Model!BA$219-Inputs!$D$160,0)","v":0},{"$f":"IF(BB$219>Inputs!$D$160,Model!BB$219-Inputs!$D$160,0)","v":0},{"$f":"IF(BC$219>Inputs!$D$160,Model!BC$219-Inputs!$D$160,0)","v":0},{"$f":"IF(BD$219>Inputs!$D$160,Model!BD$219-Inputs!$D$160,0)","v":0}]
[]
[null,null,null,"Average rate","%",null,{"$f":"SUMPRODUCT(G$221:G$237,Inputs!$E$144:$E$160)/IF(G219>0,G219,1)","v":0},{"$f":"SUMPRODUCT(H$221:H$237,Inputs!$E$144:$E$160)/IF(H219>0,H219,1)","v":0},{"$f":"SUMPRODUCT(I$221:I$237,Inputs!$E$144:$E$160)/IF(I219>0,I219,1)","v":0},{"$f":"SUMPRODUCT(J$221:J$237,Inputs!$E$144:$E$160)/IF(J219>0,J219,1)","v":0},{"$f":"SUMPRODUCT(K$221:K$237,Inputs!$E$144:$E$160)/IF(K219>0,K219,1)","v":0},{"$f":"SUMPRODUCT(L$221:L$237,Inputs!$E$144:$E$160)/IF(L219>0,L219,1)","v":0},{"$f":"SUMPRODUCT(M$221:M$237,Inputs!$E$144:$E$160)/IF(M219>0,M219,1)","v":0},{"$f":"SUMPRODUCT(N$221:N$237,Inputs!$E$144:$E$160)/IF(N219>0,N219,1)","v":0},{"$f":"SUMPRODUCT(O$221:O$237,Inputs!$E$144:$E$160)/IF(O219>0,O219,1)","v":0},{"$f":"SUMPRODUCT(P$221:P$237,Inputs!$E$144:$E$160)/IF(P219>0,P219,1)","v":0},{"$f":"SUMPRODUCT(Q$221:Q$237,Inputs!$E$144:$E$160)/IF(Q219>0,Q219,1)","v":0},{"$f":"SUMPRODUCT(R$221:R$237,Inputs!$E$144:$E$160)/IF(R219>0,R219,1)","v":0},{"$f":"SUMPRODUCT(S$221:S$237,Inputs!$E$144:$E$160)/IF(S219>0,S219,1)","v":0},{"$f":"SUMPRODUCT(T$221:T$237,Inputs!$E$144:$E$160)/IF(T219>0,T219,1)","v":0},{"$f":"SUMPRODUCT(U$221:U$237,Inputs!$E$144:$E$160)/IF(U219>0,U219,1)","v":0},{"$f":"SUMPRODUCT(V$221:V$237,Inputs!$E$144:$E$160)/IF(V219>0,V219,1)","v":0},{"$f":"SUMPRODUCT(W$221:W$237,Inputs!$E$144:$E$160)/IF(W219>0,W219,1)","v":0},{"$f":"SUMPRODUCT(X$221:X$237,Inputs!$E$144:$E$160)/IF(X219>0,X219,1)","v":0},{"$f":"SUMPRODUCT(Y$221:Y$237,Inputs!$E$144:$E$160)/IF(Y219>0,Y219,1)","v":0},{"$f":"SUMPRODUCT(Z$221:Z$237,Inputs!$E$144:$E$160)/IF(Z219>0,Z219,1)","v":0},{"$f":"SUMPRODUCT(AA$221:AA$237,Inputs!$E$144:$E$160)/IF(AA219>0,AA219,1)","v":0},{"$f":"SUMPRODUCT(AB$221:AB$237,Inputs!$E$144:$E$160)/IF(AB219>0,AB219,1)","v":0},{"$f":"SUMPRODUCT(AC$221:AC$237,Inputs!$E$144:$E$160)/IF(AC219>0,AC219,1)","v":0},{"$f":"SUMPRODUCT(AD$221:AD$237,Inputs!$E$144:$E$160)/IF(AD219>0,AD219,1)","v":0},{"$f":"SUMPRODUCT(AE$221:AE$237,Inputs!$E$144:$E$160)/IF(AE219>0,AE219,1)","v":0},{"$f":"SUMPRODUCT(AF$221:AF$237,Inputs!$E$144:$E$160)/IF(AF219>0,AF219,1)","v":0},{"$f":"SUMPRODUCT(AG$221:AG$237,Inputs!$E$144:$E$160)/IF(AG219>0,AG219,1)","v":0},{"$f":"SUMPRODUCT(AH$221:AH$237,Inputs!$E$144:$E$160)/IF(AH219>0,AH219,1)","v":0},{"$f":"SUMPRODUCT(AI$221:AI$237,Inputs!$E$144:$E$160)/IF(AI219>0,AI219,1)","v":0},{"$f":"SUMPRODUCT(AJ$221:AJ$237,Inputs!$E$144:$E$160)/IF(AJ219>0,AJ219,1)","v":0},{"$f":"SUMPRODUCT(AK$221:AK$237,Inputs!$E$144:$E$160)/IF(AK219>0,AK219,1)","v":0},{"$f":"SUMPRODUCT(AL$221:AL$237,Inputs!$E$144:$E$160)/IF(AL219>0,AL219,1)","v":0},{"$f":"SUMPRODUCT(AM$221:AM$237,Inputs!$E$144:$E$160)/IF(AM219>0,AM219,1)","v":0},{"$f":"SUMPRODUCT(AN$221:AN$237,Inputs!$E$144:$E$160)/IF(AN219>0,AN219,1)","v":0},{"$f":"SUMPRODUCT(AO$221:AO$237,Inputs!$E$144:$E$160)/IF(AO219>0,AO219,1)","v":0},{"$f":"SUMPRODUCT(AP$221:AP$237,Inputs!$E$144:$E$160)/IF(AP219>0,AP219,1)","v":0},{"$f":"SUMPRODUCT(AQ$221:AQ$237,Inputs!$E$144:$E$160)/IF(AQ219>0,AQ219,1)","v":0},{"$f":"SUMPRODUCT(AR$221:AR$237,Inputs!$E$144:$E$160)/IF(AR219>0,AR219,1)","v":0},{"$f":"SUMPRODUCT(AS$221:AS$237,Inputs!$E$144:$E$160)/IF(AS219>0,AS219,1)","v":0},{"$f":"SUMPRODUCT(AT$221:AT$237,Inputs!$E$144:$E$160)/IF(AT219>0,AT219,1)","v":0},{"$f":"SUMPRODUCT(AU$221:AU$237,Inputs!$E$144:$E$160)/IF(AU219>0,AU219,1)","v":0},{"$f":"SUMPRODUCT(AV$221:AV$237,Inputs!$E$144:$E$160)/IF(AV219>0,AV219,1)","v":0},{"$f":"SUMPRODUCT(AW$221:AW$237,Inputs!$E$144:$E$160)/IF(AW219>0,AW219,1)","v":0},{"$f":"SUMPRODUCT(AX$221:AX$237,Inputs!$E$144:$E$160)/IF(AX219>0,AX219,1)","v":0},{"$f":"SUMPRODUCT(AY$221:AY$237,Inputs!$E$144:$E$160)/IF(AY219>0,AY219,1)","v":0},{"$f":"SUMPRODUCT(AZ$221:AZ$237,Inputs!$E$144:$E$160)/IF(AZ219>0,AZ219,1)","v":0},{"$f":"SUMPRODUCT(BA$221:BA$237,Inputs!$E$144:$E$160)/IF(BA219>0,BA219,1)","v":0},{"$f":"SUMPRODUCT(BB$221:BB$237,Inputs!$E$144:$E$160)/IF(BB219>0,BB219,1)","v":0},{"$f":"SUMPRODUCT(BC$221:BC$237,Inputs!$E$144:$E$160)/IF(BC219>0,BC219,1)","v":0},{"$f":"SUMPRODUCT(BD$221:BD$237,Inputs!$E$144:$E$160)/IF(BD219>0,BD219,1)","v":0}]
[null,null,{"$f":"SUM(G240:BD240)","v":0},"Operating profit tax payable","$mm nominal",null,{"$f":"G217*G239","v":0},{"$f":"H217*H239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DRC excess profits tax"]
[null,null,null,"Price difference","%",null,{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25},{"$f":"Mineral_price/Inputs!$E$189-1","v":0.25}]
[null,null,{"$f":"SUM(G244:BD244)","v":15198.740695270875},"EBITDA in feasibility study","$mm nominal",null,{"$f":"((G12/1000000)*(Inputs!$E$189*G42))-G54-G87-G93-G97-G101-G209","v":0},{"$f":"((H12/1000000)*(Inputs!$E$189*H42))-H54-H87-H93-H97-H101-H209","v":0},{"$f":"((I12/1000000)*(Inputs!$E$189*I42))-I54-I87-I93-I97-I101-I209","v":198.41923575000004},{"$f":"((J12/1000000)*(Inputs!$E$189*J42))-J54-J87-J93-J97-J101-J209","v":396.68352993000002},{"$f":"((K12/1000000)*(Inputs!$E$189*K42))-K54-K87-K93-K97-K101-K209","v":404.61720052860011},{"$f":"((L12/1000000)*(Inputs!$E$189*L42))-L54-L87-L93-L97-L101-L209","v":412.7095445391721},{"$f":"((M12/1000000)*(Inputs!$E$189*M42))-M54-M87-M93-M97-M101-M209","v":420.96373542995548},{"$f":"((N12/1000000)*(Inputs!$E$189*N42))-N54-N87-N93-N97-N101-N209","v":429.3830101385546},{"$f":"((O12/1000000)*(Inputs!$E$189*O42))-O54-O87-O93-O97-O101-O209","v":437.97067034132562},{"$f":"((P12/1000000)*(Inputs!$E$189*P42))-P54-P87-P93-P97-P101-P209","v":446.7300837481522},{"$f":"((Q12/1000000)*(Inputs!$E$189*Q42))-Q54-Q87-Q93-Q97-Q101-Q209","v":455.66468542311526},{"$f":"((R12/1000000)*(Inputs!$E$189*R42))-R54-R87-R93-R97-R101-R209","v":464.77797913157747},{"$f":"((S12/1000000)*(Inputs!$E$189*S42))-S54-S87-S93-S97-S101-S209","v":474.07353871420906},{"$f":"((T12/1000000)*(Inputs!$E$189*T42))-T54-T87-T93-T97-T101-T209","v":483.55500948849306},{"$f":"((U12/1000000)*(Inputs!$E$189*U42))-U54-U87-U93-U97-U101-U209","v":493.22610967826319},{"$f":"((V12/1000000)*(Inputs!$E$189*V42))-V54-V87-V93-V97-V101-V209","v":503.09063187182818},{"$f":"((W12/1000000)*(Inputs!$E$189*W42))-W54-W87-W93-W97-W101-W209","v":497.7086053269955},{"$f":"((X12/1000000)*(Inputs!$E$189*X42))-X54-X87-X93-X97-X101-X209","v":507.6627774335355},{"$f":"((Y12/1000000)*(Inputs!$E$189*Y42))-Y54-Y87-Y93-Y97-Y101-Y209","v":523.17195641061699},{"$f":"((Z12/1000000)*(Inputs!$E$189*Z42))-Z54-Z87-Z93-Z97-Z101-Z209","v":544.56147933278805},{"$f":"((AA12/1000000)*(Inputs!$E$189*AA42))-AA54-AA87-AA93-AA97-AA101-AA209","v":555.45270891944392},{"$f":"((AB12/1000000)*(Inputs!$E$189*AB42))-AB54-AB87-AB93-AB97-AB101-AB209","v":566.56176309783268},{"$f":"((AC12/1000000)*(Inputs!$E$189*AC42))-AC54-AC87-AC93-AC97-AC101-AC209","v":577.89299835978943},{"$f":"((AD12/1000000)*(Inputs!$E$189*AD42))-AD54-AD87-AD93-AD97-AD101-AD209","v":589.45085832698521},{"$f":"((AE12/1000000)*(Inputs!$E$189*AE42))-AE54-AE87-AE93-AE97-AE101-AE209","v":601.23987549352478},{"$f":"((AF12/1000000)*(Inputs!$E$189*AF42))-AF54-AF87-AF93-AF97-AF101-AF209","v":613.26467300339505},{"$f":"((AG12/1000000)*(Inputs!$E$189*AG42))-AG54-AG87-AG93-AG97-AG101-AG209","v":625.52996646346321},{"$f":"((AH12/1000000)*(Inputs!$E$189*AH42))-AH54-AH87-AH93-AH97-AH101-AH209","v":638.0405657927322},{"$f":"((AI12/1000000)*(Inputs!$E$189*AI42))-AI54-AI87-AI93-AI97-AI101-AI209","v":650.80137710858719},{"$f":"((AJ12/1000000)*(Inputs!$E$189*AJ42))-AJ54-AJ87-AJ93-AJ97-AJ101-AJ209","v":663.8174046507587},{"$f":"((AK12/1000000)*(Inputs!$E$189*AK42))-AK54-AK87-AK93-AK97-AK101-AK209","v":677.09375274377408},{"$f":"((AL12/1000000)*(Inputs!$E$189*AL42))-AL54-AL87-AL93-AL97-AL101-AL209","v":344.62496809340507},{"$f":"((AM12/1000000)*(Inputs!$E$189*AM42))-AM54-AM87-AM93-AM97-AM101-AM209","v":0},{"$f":"((AN12/1000000)*(Inputs!$E$189*AN42))-AN54-AN87-AN93-AN97-AN101-AN209","v":0},{"$f":"((AO12/1000000)*(Inputs!$E$189*AO42))-AO54-AO87-AO93-AO97-AO101-AO209","v":0},{"$f":"((AP12/1000000)*(Inputs!$E$189*AP42))-AP54-AP87-AP93-AP97-AP101-AP209","v":0},{"$f":"((AQ12/1000000)*(Inputs!$E$189*AQ42))-AQ54-AQ87-AQ93-AQ97-AQ101-AQ209","v":0},{"$f":"((AR12/1000000)*(Inputs!$E$189*AR42))-AR54-AR87-AR93-AR97-AR101-AR209","v":0},{"$f":"((AS12/1000000)*(Inputs!$E$189*AS42))-AS54-AS87-AS93-AS97-AS101-AS209","v":0},{"$f":"((AT12/1000000)*(Inputs!$E$189*AT42))-AT54-AT87-AT93-AT97-AT101-AT209","v":0},{"$f":"((AU12/1000000)*(Inputs!$E$189*AU42))-AU54-AU87-AU93-AU97-AU101-AU209","v":0},{"$f":"((AV12/1000000)*(Inputs!$E$189*AV42))-AV54-AV87-AV93-AV97-AV101-AV209","v":0},{"$f":"((AW12/1000000)*(Inputs!$E$189*AW42))-AW54-AW87-AW93-AW97-AW101-AW209","v":0},{"$f":"((AX12/1000000)*(Inputs!$E$189*AX42))-AX54-AX87-AX93-AX97-AX101-AX209","v":0},{"$f":"((AY12/1000000)*(Inputs!$E$189*AY42))-AY54-AY87-AY93-AY97-AY101-AY209","v":0},{"$f":"((AZ12/1000000)*(Inputs!$E$189*AZ42))-AZ54-AZ87-AZ93-AZ97-AZ101-AZ209","v":0},{"$f":"((BA12/1000000)*(Inputs!$E$189*BA42))-BA54-BA87-BA93-BA97-BA101-BA209","v":0},{"$f":"((BB12/1000000)*(Inputs!$E$189*BB42))-BB54-BB87-BB93-BB97-BB101-BB209","v":0},{"$f":"((BC12/1000000)*(Inputs!$E$189*BC42))-BC54-BC87-BC93-BC97-BC101-BC209","v":0},{"$f":"((BD12/1000000)*(Inputs!$E$189*BD42))-BD54-BD87-BD93-BD97-BD101-BD209","v":0}]
[null,null,{"$f":"SUM(G245:BD245)","v":6827.8083955249276},"Tax base","$mm nominal",null,{"$f":"IF(G212<0,0,G212-(G244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(H212<0,0,H212-(H244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(I212<0,0,I212-(I244*(1+Inputs!$E$41)))","v":87.13349999999997},{"$f":"IF(J212<0,0,J212-(J244*(1+Inputs!$E$41)))","v":177.75233999999983},{"$f":"IF(K212<0,0,K212-(K244*(1+Inputs!$E$41)))","v":181.30738679999985},{"$f":"IF(L212<0,0,L212-(L244*(1+Inputs!$E$41)))","v":184.93353453599985},{"$f":"IF(M212<0,0,M212-(M244*(1+Inputs!$E$41)))","v":188.63220522671998},{"$f":"IF(N212<0,0,N212-(N244*(1+Inputs!$E$41)))","v":192.40484933125424},{"$f":"IF(O212<0,0,O212-(O244*(1+Inputs!$E$41)))","v":196.25294631787943},{"$f":"IF(P212<0,0,P212-(P244*(1+Inputs!$E$41)))","v":200.17800524423694},{"$f":"IF(Q212<0,0,Q212-(Q244*(1+Inputs!$E$41)))","v":204.18156534912185},{"$f":"IF(R212<0,0,R212-(R244*(1+Inputs!$E$41)))","v":208.26519665610408},{"$f":"IF(S212<0,0,S212-(S244*(1+Inputs!$E$41)))","v":212.43050058922626},{"$f":"IF(T212<0,0,T212-(T244*(1+Inputs!$E$41)))","v":216.67911060101096},{"$f":"IF(U212<0,0,U212-(U244*(1+Inputs!$E$41)))","v":221.01269281303104},{"$f":"IF(V212<0,0,V212-(V244*(1+Inputs!$E$41)))","v":225.43294666929177},{"$f":"IF(W212<0,0,W212-(W244*(1+Inputs!$E$41)))","v":229.9416056026775},{"$f":"IF(X212<0,0,X212-(X244*(1+Inputs!$E$41)))","v":234.54043771473101},{"$f":"IF(Y212<0,0,Y212-(Y244*(1+Inputs!$E$41)))","v":239.23124646902579},{"$f":"IF(Z212<0,0,Z212-(Z244*(1+Inputs!$E$41)))","v":244.01587139840603},{"$f":"IF(AA212<0,0,AA212-(AA244*(1+Inputs!$E$41)))","v":248.89618882637421},{"$f":"IF(AB212<0,0,AB212-(AB244*(1+Inputs!$E$41)))","v":253.87411260290173},{"$f":"IF(AC212<0,0,AC212-(AC244*(1+Inputs!$E$41)))","v":258.95159485495969},{"$f":"IF(AD212<0,0,AD212-(AD244*(1+Inputs!$E$41)))","v":264.13062675205879},{"$f":"IF(AE212<0,0,AE212-(AE244*(1+Inputs!$E$41)))","v":269.41323928710017},{"$f":"IF(AF212<0,0,AF212-(AF244*(1+Inputs!$E$41)))","v":274.80150407284236},{"$f":"IF(AG212<0,0,AG212-(AG244*(1+Inputs!$E$41)))","v":280.297534154299},{"$f":"IF(AH212<0,0,AH212-(AH244*(1+Inputs!$E$41)))","v":285.90348483738489},{"$f":"IF(AI212<0,0,AI212-(AI244*(1+Inputs!$E$41)))","v":291.62155453413266},{"$f":"IF(AJ212<0,0,AJ212-(AJ244*(1+Inputs!$E$41)))","v":297.45398562481546},{"$f":"IF(AK212<0,0,AK212-(AK244*(1+Inputs!$E$41)))","v":303.40306533731155},{"$f":"IF(AL212<0,0,AL212-(AL244*(1+Inputs!$E$41)))","v":154.73556332202907},{"$f":"IF(AM212<0,0,AM212-(AM244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AN212<0,0,AN212-(AN244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AO212<0,0,AO212-(AO244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AP212<0,0,AP212-(AP244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AQ212<0,0,AQ212-(AQ244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AR212<0,0,AR212-(AR244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AS212<0,0,AS212-(AS244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AT212<0,0,AT212-(AT244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AU212<0,0,AU212-(AU244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AV212<0,0,AV212-(AV244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AW212<0,0,AW212-(AW244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AX212<0,0,AX212-(AX244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AY212<0,0,AY212-(AY244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AZ212<0,0,AZ212-(AZ244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(BA212<0,0,BA212-(BA244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(BB212<0,0,BB212-(BB244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(BC212<0,0,BC212-(BC244*(1+Inputs!$E$41)))","v":0},{"$f":"IF(BD212<0,0,BD212-(BD244*(1+Inputs!$E$41)))","v":0}]
[null,null,{"$f":"SUM(G246:BD246)","v":0},"DRC excess profits tax payable","$mm nominal",null,{"$f":"IF(G243>=Inputs!$E$41,MAX(G245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(H243>=Inputs!$E$41,MAX(H245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(I243>=Inputs!$E$41,MAX(I245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(J243>=Inputs!$E$41,MAX(J245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(K243>=Inputs!$E$41,MAX(K245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(L243>=Inputs!$E$41,MAX(L245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(M243>=Inputs!$E$41,MAX(M245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(N243>=Inputs!$E$41,MAX(N245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(O243>=Inputs!$E$41,MAX(O245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(P243>=Inputs!$E$41,MAX(P245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(Q243>=Inputs!$E$41,MAX(Q245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(R243>=Inputs!$E$41,MAX(R245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(S243>=Inputs!$E$41,MAX(S245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(T243>=Inputs!$E$41,MAX(T245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(U243>=Inputs!$E$41,MAX(U245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(V243>=Inputs!$E$41,MAX(V245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(W243>=Inputs!$E$41,MAX(W245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(X243>=Inputs!$E$41,MAX(X245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(Y243>=Inputs!$E$41,MAX(Y245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(Z243>=Inputs!$E$41,MAX(Z245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AA243>=Inputs!$E$41,MAX(AA245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AB243>=Inputs!$E$41,MAX(AB245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AC243>=Inputs!$E$41,MAX(AC245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AD243>=Inputs!$E$41,MAX(AD245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AE243>=Inputs!$E$41,MAX(AE245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AF243>=Inputs!$E$41,MAX(AF245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AG243>=Inputs!$E$41,MAX(AG245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AH243>=Inputs!$E$41,MAX(AH245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AI243>=Inputs!$E$41,MAX(AI245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AJ243>=Inputs!$E$41,MAX(AJ245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AK243>=Inputs!$E$41,MAX(AK245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AL243>=Inputs!$E$41,MAX(AL245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AM243>=Inputs!$E$41,MAX(AM245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AN243>=Inputs!$E$41,MAX(AN245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AO243>=Inputs!$E$41,MAX(AO245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AP243>=Inputs!$E$41,MAX(AP245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AQ243>=Inputs!$E$41,MAX(AQ245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AR243>=Inputs!$E$41,MAX(AR245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AS243>=Inputs!$E$41,MAX(AS245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AT243>=Inputs!$E$41,MAX(AT245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AU243>=Inputs!$E$41,MAX(AU245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AV243>=Inputs!$E$41,MAX(AV245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AW243>=Inputs!$E$41,MAX(AW245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AX243>=Inputs!$E$41,MAX(AX245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AY243>=Inputs!$E$41,MAX(AY245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AZ243>=Inputs!$E$41,MAX(AZ245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(BA243>=Inputs!$E$41,MAX(BA245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(BB243>=Inputs!$E$41,MAX(BB245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(BC243>=Inputs!$E$41,MAX(BC245*Inputs!$E$40,0),0)","v":0},{"$f":"IF(BD243>=Inputs!$E$41,MAX(BD245*Inputs!$E$40,0),0)","v":0}]
[]
[]
[null,null,null,"CORPORATE INCOME TAX"]
[]
[null,null,null,"Project cash flow after decommissioning, government payments before CIT"]
[null,null,{"$f":"SUM(G252:BD252)","v":33236.38377001584},"Net revenue after fees, levies, royalties and operating profit tax","$mm nominal",null,{"$f":"G49-G87-G93-G97-G101-G209-G240-G246","v":0},0,428.60773575000002,866.26806992999991,883.59343132859988,901.26529995517194,919.29060595427552,937.67641807336076,956.42994643482814,975.55854536352467,995.06971627079531,1014.9711105962108,1035.2705328081352,1055.9759434642983,1077.095462333584,1098.6373715802554,1105.1662798295913,1127.2696054261833,1155.1709209631176,1189.2004231763385,1212.9844316398655,1237.2441202726627,1261.9890026781161,1287.2287827316782,1312.9733583863117,1339.2328255540381,1366.0174820651187,1393.337831706421,1421.2045883405499,1449.6286801073607,1478.6212537095078,753.40399358592936,{"$f":"AM49-AM87-AM93-AM97-AM101-AM209-AM240-AM246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs","$mm nominal",null,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed)","$mm nominal",null,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2339.6573868001656,"Development costs - tangibles (depreciable)","$mm nominal",null,{"$f":"G52","v":350},612,260.10000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,411.83571152718361,420.07242575772733,285.64924951525455,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,844.14059210112941,"Replacement capital costs (depreciable)","$mm nominal",null,{"$f":"G53","v":0},0,20.808,21.224159999999998,21.648643199999999,22.081616064000002,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,27.455714101812241,28.004828383848487,28.564924951525455,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,{"$f":"AM53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11209.834679220032,"Operating costs","$mm nominal",null,{"$f":"G54","v":0},0,143.05500000000001,291.8322,297.66884399999998,303.62222087999999,309.69466529760001,315.88855860355193,322.20632977562303,328.65045637113548,335.2234654985582,341.9279348085293,348.76649350469995,355.74182337479391,362.85665984228984,370.11379303913554,377.51606889991831,385.0663902779167,392.76771808347502,400.62307244514449,408.6355338940474,416.80824457192836,425.14440946336691,433.64729765263417,442.32024360568687,451.16664847780061,460.18998144735667,469.39378107630375,478.78165669782993,488.35728983178643,498.12443562842219,254.04346217049527,{"$f":"AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning costs/provision","$mm nominal",null,{"$f":"G68+G78+G79+G80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM68+AM78+AM79+AM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18842.751111894504,"Net cash flow","$mm nominal",null,{"$f":"G252-SUM(G253:G258)","v":-350},{"$f":"H252-SUM(H253:H258)","v":-612},4.6447357499999953,553.21170992999987,564.27594412859992,575.56146301117201,587.07269227139545,598.81414611682317,610.79042903915979,623.00623761994302,635.46636237234202,648.1756896197885,661.13920341218432,674.36198748042852,687.84922723003672,701.60621177463725,288.35878530067714,294.12596100669077,448.18902841286263,759.44112728063806,774.62994982625105,790.12254882277591,805.92499979923161,822.04349979521612,838.48436979112034,855.25405718694287,872.3591383306815,889.80632109729504,907.60244751924142,925.75449646962613,944.26958639901852,462.40875509972568,{"$f":"AM252-SUM(AM253:AM258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Depreciation"]
[null,null,{"$f":"SUM(G263:BD263)","v":0},"Exploration costs","$mm nominal",null,{"$f":"G253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,{"$f":"\"Expensed exploration costs (\"&Inputs!$E$46&\")\"","v":"Expensed exploration costs (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$46=\"immediate\",G263,IF(G32=0,0,IF(G32=1,SUM($G$263:G263),G263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",H263,IF(H32=0,0,IF(H32=1,SUM($G$263:H263),H263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",I263,IF(I32=0,0,IF(I32=1,SUM($G$263:I263),I263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",J263,IF(J32=0,0,IF(J32=1,SUM($G$263:J263),J263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",K263,IF(K32=0,0,IF(K32=1,SUM($G$263:K263),K263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",L263,IF(L32=0,0,IF(L32=1,SUM($G$263:L263),L263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",M263,IF(M32=0,0,IF(M32=1,SUM($G$263:M263),M263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",N263,IF(N32=0,0,IF(N32=1,SUM($G$263:N263),N263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",O263,IF(O32=0,0,IF(O32=1,SUM($G$263:O263),O263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",P263,IF(P32=0,0,IF(P32=1,SUM($G$263:P263),P263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",Q263,IF(Q32=0,0,IF(Q32=1,SUM($G$263:Q263),Q263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",R263,IF(R32=0,0,IF(R32=1,SUM($G$263:R263),R263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",S263,IF(S32=0,0,IF(S32=1,SUM($G$263:S263),S263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",T263,IF(T32=0,0,IF(T32=1,SUM($G$263:T263),T263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",U263,IF(U32=0,0,IF(U32=1,SUM($G$263:U263),U263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",V263,IF(V32=0,0,IF(V32=1,SUM($G$263:V263),V263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",W263,IF(W32=0,0,IF(W32=1,SUM($G$263:W263),W263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",X263,IF(X32=0,0,IF(X32=1,SUM($G$263:X263),X263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",Y263,IF(Y32=0,0,IF(Y32=1,SUM($G$263:Y263),Y263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",Z263,IF(Z32=0,0,IF(Z32=1,SUM($G$263:Z263),Z263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AA263,IF(AA32=0,0,IF(AA32=1,SUM($G$263:AA263),AA263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AB263,IF(AB32=0,0,IF(AB32=1,SUM($G$263:AB263),AB263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AC263,IF(AC32=0,0,IF(AC32=1,SUM($G$263:AC263),AC263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AD263,IF(AD32=0,0,IF(AD32=1,SUM($G$263:AD263),AD263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AE263,IF(AE32=0,0,IF(AE32=1,SUM($G$263:AE263),AE263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AF263,IF(AF32=0,0,IF(AF32=1,SUM($G$263:AF263),AF263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AG263,IF(AG32=0,0,IF(AG32=1,SUM($G$263:AG263),AG263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AH263,IF(AH32=0,0,IF(AH32=1,SUM($G$263:AH263),AH263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AI263,IF(AI32=0,0,IF(AI32=1,SUM($G$263:AI263),AI263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AJ263,IF(AJ32=0,0,IF(AJ32=1,SUM($G$263:AJ263),AJ263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AK263,IF(AK32=0,0,IF(AK32=1,SUM($G$263:AK263),AK263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AL263,IF(AL32=0,0,IF(AL32=1,SUM($G$263:AL263),AL263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AM263,IF(AM32=0,0,IF(AM32=1,SUM($G$263:AM263),AM263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AN263,IF(AN32=0,0,IF(AN32=1,SUM($G$263:AN263),AN263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AO263,IF(AO32=0,0,IF(AO32=1,SUM($G$263:AO263),AO263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AP263,IF(AP32=0,0,IF(AP32=1,SUM($G$263:AP263),AP263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AQ263,IF(AQ32=0,0,IF(AQ32=1,SUM($G$263:AQ263),AQ263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AR263,IF(AR32=0,0,IF(AR32=1,SUM($G$263:AR263),AR263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AS263,IF(AS32=0,0,IF(AS32=1,SUM($G$263:AS263),AS263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AT263,IF(AT32=0,0,IF(AT32=1,SUM($G$263:AT263),AT263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AU263,IF(AU32=0,0,IF(AU32=1,SUM($G$263:AU263),AU263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AV263,IF(AV32=0,0,IF(AV32=1,SUM($G$263:AV263),AV263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AW263,IF(AW32=0,0,IF(AW32=1,SUM($G$263:AW263),AW263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AX263,IF(AX32=0,0,IF(AX32=1,SUM($G$263:AX263),AX263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AY263,IF(AY32=0,0,IF(AY32=1,SUM($G$263:AY263),AY263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AZ263,IF(AZ32=0,0,IF(AZ32=1,SUM($G$263:AZ263),AZ263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",BA263,IF(BA32=0,0,IF(BA32=1,SUM($G$263:BA263),BA263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",BB263,IF(BB32=0,0,IF(BB32=1,SUM($G$263:BB263),BB263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",BC263,IF(BC32=0,0,IF(BC32=1,SUM($G$263:BC263),BC263)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",BD263,IF(BD32=0,0,IF(BD32=1,SUM($G$263:BD263),BD263)))","v":0}]
[]
[null,null,0,"Development costs - intangibles","$mm nominal",null,{"$f":"G254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,{"$f":"\"Expensed intangible development costs (\"&Inputs!$E$47&\")\"","v":"Expensed intangible development costs (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$47=\"immediate\",G266,IF(G32=0,0,IF(G32=1,SUM($G$266:G266),G266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",H266,IF(H32=0,0,IF(H32=1,SUM($G$266:H266),H266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",I266,IF(I32=0,0,IF(I32=1,SUM($G$266:I266),I266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",J266,IF(J32=0,0,IF(J32=1,SUM($G$266:J266),J266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",K266,IF(K32=0,0,IF(K32=1,SUM($G$266:K266),K266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",L266,IF(L32=0,0,IF(L32=1,SUM($G$266:L266),L266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",M266,IF(M32=0,0,IF(M32=1,SUM($G$266:M266),M266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",N266,IF(N32=0,0,IF(N32=1,SUM($G$266:N266),N266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",O266,IF(O32=0,0,IF(O32=1,SUM($G$266:O266),O266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",P266,IF(P32=0,0,IF(P32=1,SUM($G$266:P266),P266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Q266,IF(Q32=0,0,IF(Q32=1,SUM($G$266:Q266),Q266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",R266,IF(R32=0,0,IF(R32=1,SUM($G$266:R266),R266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",S266,IF(S32=0,0,IF(S32=1,SUM($G$266:S266),S266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",T266,IF(T32=0,0,IF(T32=1,SUM($G$266:T266),T266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",U266,IF(U32=0,0,IF(U32=1,SUM($G$266:U266),U266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",V266,IF(V32=0,0,IF(V32=1,SUM($G$266:V266),V266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",W266,IF(W32=0,0,IF(W32=1,SUM($G$266:W266),W266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",X266,IF(X32=0,0,IF(X32=1,SUM($G$266:X266),X266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Y266,IF(Y32=0,0,IF(Y32=1,SUM($G$266:Y266),Y266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Z266,IF(Z32=0,0,IF(Z32=1,SUM($G$266:Z266),Z266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AA266,IF(AA32=0,0,IF(AA32=1,SUM($G$266:AA266),AA266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AB266,IF(AB32=0,0,IF(AB32=1,SUM($G$266:AB266),AB266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AC266,IF(AC32=0,0,IF(AC32=1,SUM($G$266:AC266),AC266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AD266,IF(AD32=0,0,IF(AD32=1,SUM($G$266:AD266),AD266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AE266,IF(AE32=0,0,IF(AE32=1,SUM($G$266:AE266),AE266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AF266,IF(AF32=0,0,IF(AF32=1,SUM($G$266:AF266),AF266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AG266,IF(AG32=0,0,IF(AG32=1,SUM($G$266:AG266),AG266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AH266,IF(AH32=0,0,IF(AH32=1,SUM($G$266:AH266),AH266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AI266,IF(AI32=0,0,IF(AI32=1,SUM($G$266:AI266),AI266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AJ266,IF(AJ32=0,0,IF(AJ32=1,SUM($G$266:AJ266),AJ266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AK266,IF(AK32=0,0,IF(AK32=1,SUM($G$266:AK266),AK266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AL266,IF(AL32=0,0,IF(AL32=1,SUM($G$266:AL266),AL266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AM266,IF(AM32=0,0,IF(AM32=1,SUM($G$266:AM266),AM266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AN266,IF(AN32=0,0,IF(AN32=1,SUM($G$266:AN266),AN266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AO266,IF(AO32=0,0,IF(AO32=1,SUM($G$266:AO266),AO266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AP266,IF(AP32=0,0,IF(AP32=1,SUM($G$266:AP266),AP266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AQ266,IF(AQ32=0,0,IF(AQ32=1,SUM($G$266:AQ266),AQ266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AR266,IF(AR32=0,0,IF(AR32=1,SUM($G$266:AR266),AR266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AS266,IF(AS32=0,0,IF(AS32=1,SUM($G$266:AS266),AS266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AT266,IF(AT32=0,0,IF(AT32=1,SUM($G$266:AT266),AT266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AU266,IF(AU32=0,0,IF(AU32=1,SUM($G$266:AU266),AU266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AV266,IF(AV32=0,0,IF(AV32=1,SUM($G$266:AV266),AV266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AW266,IF(AW32=0,0,IF(AW32=1,SUM($G$266:AW266),AW266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AX266,IF(AX32=0,0,IF(AX32=1,SUM($G$266:AX266),AX266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AY266,IF(AY32=0,0,IF(AY32=1,SUM($G$266:AY266),AY266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AZ266,IF(AZ32=0,0,IF(AZ32=1,SUM($G$266:AZ266),AZ266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BA266,IF(BA32=0,0,IF(BA32=1,SUM($G$266:BA266),BA266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BB266,IF(BB32=0,0,IF(BB32=1,SUM($G$266:BB266),BB266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BC266,IF(BC32=0,0,IF(BC32=1,SUM($G$266:BC266),BC266)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BD266,IF(BD32=0,0,IF(BD32=1,SUM($G$266:BD266),BD266)))","v":0}]
[]
[null,null,3183.7979789012948,"Development costs - tangibles and replacement capital costs","$mm nominal",null,{"$f":"G255+G256","v":350},612,280.90800000000002,21.224159999999998,21.648643199999999,22.081616064000002,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,439.29142562899585,448.07725414157579,314.21417446678004,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,{"$f":"AM255+AM256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3183.7979789012948,{"$f":"\"Development costs - tangibles and replacement capital costs (\"&Inputs!$E$48&\")\"","v":"Development costs - tangibles and replacement capital costs (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$48=\"immediate\",G269,IF(G32=0,0,IF(G32=1,SUM($G$269:G269),G269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",H269,IF(H32=0,0,IF(H32=1,SUM($G$269:H269),H269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",I269,IF(I32=0,0,IF(I32=1,SUM($G$269:I269),I269)))","v":1242.9079999999999},{"$f":"IF(Inputs!$E$48=\"immediate\",J269,IF(J32=0,0,IF(J32=1,SUM($G$269:J269),J269)))","v":21.224159999999998},{"$f":"IF(Inputs!$E$48=\"immediate\",K269,IF(K32=0,0,IF(K32=1,SUM($G$269:K269),K269)))","v":21.648643199999999},{"$f":"IF(Inputs!$E$48=\"immediate\",L269,IF(L32=0,0,IF(L32=1,SUM($G$269:L269),L269)))","v":22.081616064000002},{"$f":"IF(Inputs!$E$48=\"immediate\",M269,IF(M32=0,0,IF(M32=1,SUM($G$269:M269),M269)))","v":22.523248385280002},{"$f":"IF(Inputs!$E$48=\"immediate\",N269,IF(N32=0,0,IF(N32=1,SUM($G$269:N269),N269)))","v":22.973713352985598},{"$f":"IF(Inputs!$E$48=\"immediate\",O269,IF(O32=0,0,IF(O32=1,SUM($G$269:O269),O269)))","v":23.43318762004531},{"$f":"IF(Inputs!$E$48=\"immediate\",P269,IF(P32=0,0,IF(P32=1,SUM($G$269:P269),P269)))","v":23.901851372446217},{"$f":"IF(Inputs!$E$48=\"immediate\",Q269,IF(Q32=0,0,IF(Q32=1,SUM($G$269:Q269),Q269)))","v":24.379888399895144},{"$f":"IF(Inputs!$E$48=\"immediate\",R269,IF(R32=0,0,IF(R32=1,SUM($G$269:R269),R269)))","v":24.867486167893041},{"$f":"IF(Inputs!$E$48=\"immediate\",S269,IF(S32=0,0,IF(S32=1,SUM($G$269:S269),S269)))","v":25.364835891250905},{"$f":"IF(Inputs!$E$48=\"immediate\",T269,IF(T32=0,0,IF(T32=1,SUM($G$269:T269),T269)))","v":25.872132609075923},{"$f":"IF(Inputs!$E$48=\"immediate\",U269,IF(U32=0,0,IF(U32=1,SUM($G$269:U269),U269)))","v":26.389575261257441},{"$f":"IF(Inputs!$E$48=\"immediate\",V269,IF(V32=0,0,IF(V32=1,SUM($G$269:V269),V269)))","v":26.917366766482584},{"$f":"IF(Inputs!$E$48=\"immediate\",W269,IF(W32=0,0,IF(W32=1,SUM($G$269:W269),W269)))","v":439.29142562899585},{"$f":"IF(Inputs!$E$48=\"immediate\",X269,IF(X32=0,0,IF(X32=1,SUM($G$269:X269),X269)))","v":448.07725414157579},{"$f":"IF(Inputs!$E$48=\"immediate\",Y269,IF(Y32=0,0,IF(Y32=1,SUM($G$269:Y269),Y269)))","v":314.21417446678004},{"$f":"IF(Inputs!$E$48=\"immediate\",Z269,IF(Z32=0,0,IF(Z32=1,SUM($G$269:Z269),Z269)))","v":29.136223450555963},{"$f":"IF(Inputs!$E$48=\"immediate\",AA269,IF(AA32=0,0,IF(AA32=1,SUM($G$269:AA269),AA269)))","v":29.718947919567086},{"$f":"IF(Inputs!$E$48=\"immediate\",AB269,IF(AB32=0,0,IF(AB32=1,SUM($G$269:AB269),AB269)))","v":30.313326877958424},{"$f":"IF(Inputs!$E$48=\"immediate\",AC269,IF(AC32=0,0,IF(AC32=1,SUM($G$269:AC269),AC269)))","v":30.919593415517596},{"$f":"IF(Inputs!$E$48=\"immediate\",AD269,IF(AD32=0,0,IF(AD32=1,SUM($G$269:AD269),AD269)))","v":31.53798528382794},{"$f":"IF(Inputs!$E$48=\"immediate\",AE269,IF(AE32=0,0,IF(AE32=1,SUM($G$269:AE269),AE269)))","v":32.168744989504503},{"$f":"IF(Inputs!$E$48=\"immediate\",AF269,IF(AF32=0,0,IF(AF32=1,SUM($G$269:AF269),AF269)))","v":32.812119889294593},{"$f":"IF(Inputs!$E$48=\"immediate\",AG269,IF(AG32=0,0,IF(AG32=1,SUM($G$269:AG269),AG269)))","v":33.468362287080488},{"$f":"IF(Inputs!$E$48=\"immediate\",AH269,IF(AH32=0,0,IF(AH32=1,SUM($G$269:AH269),AH269)))","v":34.137729532822092},{"$f":"IF(Inputs!$E$48=\"immediate\",AI269,IF(AI32=0,0,IF(AI32=1,SUM($G$269:AI269),AI269)))","v":34.820484123478536},{"$f":"IF(Inputs!$E$48=\"immediate\",AJ269,IF(AJ32=0,0,IF(AJ32=1,SUM($G$269:AJ269),AJ269)))","v":35.516893805948101},{"$f":"IF(Inputs!$E$48=\"immediate\",AK269,IF(AK32=0,0,IF(AK32=1,SUM($G$269:AK269),AK269)))","v":36.227231682067071},{"$f":"IF(Inputs!$E$48=\"immediate\",AL269,IF(AL32=0,0,IF(AL32=1,SUM($G$269:AL269),AL269)))","v":36.9517763157084},{"$f":"IF(Inputs!$E$48=\"immediate\",AM269,IF(AM32=0,0,IF(AM32=1,SUM($G$269:AM269),AM269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AN269,IF(AN32=0,0,IF(AN32=1,SUM($G$269:AN269),AN269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AO269,IF(AO32=0,0,IF(AO32=1,SUM($G$269:AO269),AO269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AP269,IF(AP32=0,0,IF(AP32=1,SUM($G$269:AP269),AP269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AQ269,IF(AQ32=0,0,IF(AQ32=1,SUM($G$269:AQ269),AQ269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AR269,IF(AR32=0,0,IF(AR32=1,SUM($G$269:AR269),AR269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AS269,IF(AS32=0,0,IF(AS32=1,SUM($G$269:AS269),AS269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AT269,IF(AT32=0,0,IF(AT32=1,SUM($G$269:AT269),AT269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AU269,IF(AU32=0,0,IF(AU32=1,SUM($G$269:AU269),AU269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AV269,IF(AV32=0,0,IF(AV32=1,SUM($G$269:AV269),AV269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AW269,IF(AW32=0,0,IF(AW32=1,SUM($G$269:AW269),AW269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AX269,IF(AX32=0,0,IF(AX32=1,SUM($G$269:AX269),AX269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AY269,IF(AY32=0,0,IF(AY32=1,SUM($G$269:AY269),AY269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AZ269,IF(AZ32=0,0,IF(AZ32=1,SUM($G$269:AZ269),AZ269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BA269,IF(BA32=0,0,IF(BA32=1,SUM($G$269:BA269),BA269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BB269,IF(BB32=0,0,IF(BB32=1,SUM($G$269:BB269),BB269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BC269,IF(BC32=0,0,IF(BC32=1,SUM($G$269:BC269),BC269)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BD269,IF(BD32=0,0,IF(BD32=1,SUM($G$269:BD269),BD269)))","v":0}]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G85,IF(Inputs!$E$49=0,0,1/Inputs!$E$49))","v":1},3183.7979789012948,"Depreciation year 1","$mm nominal",null,{"$f":"G$270*$B271","v":0},0,1242.9079999999999,21.224159999999998,21.648643199999999,22.081616064000002,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,439.29142562899585,448.07725414157579,314.21417446678004,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G86,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B271))))","v":0},0,"Depreciation year 2","$mm nominal",null,null,{"$f":"G$270*$B272","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$270*$B272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G87,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B272))))","v":0},0,"Depreciation year 3","$mm nominal",null,null,null,{"$f":"G$270*$B273","v":0},{"$f":"H$270*$B273","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R$270*$B273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G88,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B273))))","v":0},0,"Depreciation year 4","$mm nominal",null,null,null,null,{"$f":"G$270*$B274","v":0},{"$f":"H$270*$B274","v":0},0,0,0,0,0,0,0,0,{"$f":"Q$270*$B274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G89,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B274))))","v":0},0,"Depreciation year 5","$mm nominal",null,null,null,null,null,{"$f":"G$270*$B275","v":0},{"$f":"H$270*$B275","v":0},0,0,0,0,0,0,0,{"$f":"P$270*$B275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G90,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B275))))","v":0},0,"Depreciation year 6","$mm nominal",null,null,null,null,null,null,{"$f":"G$270*$B276","v":0},{"$f":"H$270*$B276","v":0},0,0,0,0,0,0,{"$f":"O$270*$B276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G91,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B276))))","v":0},0,"Depreciation year 7","$mm nominal",null,null,null,null,null,null,null,{"$f":"G$270*$B277","v":0},{"$f":"H$270*$B277","v":0},0,0,0,0,0,{"$f":"N$270*$B277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G92,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B277))))","v":0},0,"Depreciation year 8","$mm nominal",null,null,null,null,null,null,null,null,{"$f":"G$270*$B278","v":0},0,0,0,0,0,{"$f":"M$270*$B278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G93,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B278))))","v":0},0,"Depreciation year 9","$mm nominal",null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B279","v":0},{"$f":"H$270*$B279","v":0},{"$f":"I$270*$B279","v":0},{"$f":"J$270*$B279","v":0},{"$f":"K$270*$B279","v":0},{"$f":"L$270*$B279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G94,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B279))))","v":0},0,"Depreciation year 10","$mm nominal",null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B280","v":0},{"$f":"H$270*$B280","v":0},{"$f":"I$270*$B280","v":0},{"$f":"J$270*$B280","v":0},{"$f":"K$270*$B280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G95,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B280))))","v":0},{"$f":"SUM(G281:BD281)","v":0},"Depreciation year 11","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G96,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B281))))","v":0},0,"Depreciation year 12","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B282","v":0},{"$f":"H$270*$B282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G97,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B282))))","v":0},0,"Depreciation year 13","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B283","v":0},{"$f":"H$270*$B283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G98,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B283))))","v":0},0,"Depreciation year 14","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B284","v":0},{"$f":"H$270*$B284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G99,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B284))))","v":0},0,"Depreciation year 15","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B285","v":0},{"$f":"H$270*$B285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G100,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B285))))","v":0},0,"Depreciation year 16","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B286","v":0},{"$f":"H$270*$B286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G101,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B286))))","v":0},0,"Depreciation year 17","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B287","v":0},{"$f":"H$270*$B287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G102,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B287))))","v":0},0,"Depreciation year 18","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B288","v":0},{"$f":"H$270*$B288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G103,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B288))))","v":0},0,"Depreciation year 19","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B289","v":0},{"$f":"H$270*$B289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G104,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$271:B289))))","v":0},0,"Depreciation year 20","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$270*$B290","v":0},{"$f":"H$270*$B290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3183.7979789012948,"Depreciated tangible development and replacement capital costs","$mm nominal",null,{"$f":"SUM(G271:G290)","v":0},{"$f":"SUM(H271:H290)","v":0},1242.9079999999999,21.224159999999998,21.648643199999999,22.081616064000002,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,439.29142562899585,448.07725414157579,314.21417446678004,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative depreciable capital costs","$mm nominal",null,{"$f":"SUM($G$270:G270)","v":0},{"$f":"SUM($G$270:H270)","v":0},{"$f":"SUM($G$270:I270)","v":1242.9079999999999},{"$f":"SUM($G$270:J270)","v":1264.1321599999999},{"$f":"SUM($G$270:K270)","v":1285.7808031999998},{"$f":"SUM($G$270:L270)","v":1307.8624192639998},{"$f":"SUM($G$270:M270)","v":1330.3856676492799},{"$f":"SUM($G$270:N270)","v":1353.3593810022655},{"$f":"SUM($G$270:O270)","v":1376.7925686223109},{"$f":"SUM($G$270:P270)","v":1400.694419994757},{"$f":"SUM($G$270:Q270)","v":1425.0743083946522},{"$f":"SUM($G$270:R270)","v":1449.9417945625453},{"$f":"SUM($G$270:S270)","v":1475.3066304537963},{"$f":"SUM($G$270:T270)","v":1501.1787630628721},{"$f":"SUM($G$270:U270)","v":1527.5683383241296},{"$f":"SUM($G$270:V270)","v":1554.4857050906121},{"$f":"SUM($G$270:W270)","v":1993.7771307196081},{"$f":"SUM($G$270:X270)","v":2441.8543848611839},{"$f":"SUM($G$270:Y270)","v":2756.0685593279641},{"$f":"SUM($G$270:Z270)","v":2785.20478277852},{"$f":"SUM($G$270:AA270)","v":2814.9237306980872},{"$f":"SUM($G$270:AB270)","v":2845.2370575760456},{"$f":"SUM($G$270:AC270)","v":2876.1566509915633},{"$f":"SUM($G$270:AD270)","v":2907.6946362753911},{"$f":"SUM($G$270:AE270)","v":2939.8633812648955},{"$f":"SUM($G$270:AF270)","v":2972.67550115419},{"$f":"SUM($G$270:AG270)","v":3006.1438634412707},{"$f":"SUM($G$270:AH270)","v":3040.2815929740927},{"$f":"SUM($G$270:AI270)","v":3075.1020770975711},{"$f":"SUM($G$270:AJ270)","v":3110.6189709035193},{"$f":"SUM($G$270:AK270)","v":3146.8462025855865},{"$f":"SUM($G$270:AL270)","v":3183.7979789012948},{"$f":"SUM($G$270:AM270)","v":3183.7979789012948},{"$f":"SUM($G$270:AN270)","v":3183.7979789012948},{"$f":"SUM($G$270:AO270)","v":3183.7979789012948},{"$f":"SUM($G$270:AP270)","v":3183.7979789012948},{"$f":"SUM($G$270:AQ270)","v":3183.7979789012948},{"$f":"SUM($G$270:AR270)","v":3183.7979789012948},{"$f":"SUM($G$270:AS270)","v":3183.7979789012948},{"$f":"SUM($G$270:AT270)","v":3183.7979789012948},{"$f":"SUM($G$270:AU270)","v":3183.7979789012948},{"$f":"SUM($G$270:AV270)","v":3183.7979789012948},{"$f":"SUM($G$270:AW270)","v":3183.7979789012948},{"$f":"SUM($G$270:AX270)","v":3183.7979789012948},{"$f":"SUM($G$270:AY270)","v":3183.7979789012948},{"$f":"SUM($G$270:AZ270)","v":3183.7979789012948},{"$f":"SUM($G$270:BA270)","v":3183.7979789012948},{"$f":"SUM($G$270:BB270)","v":3183.7979789012948},{"$f":"SUM($G$270:BC270)","v":3183.7979789012948},{"$f":"SUM($G$270:BD270)","v":3183.7979789012948}]
[null,null,null,"Cumulative depreciated capital costs","$mm nominal",null,{"$f":"SUM($G$291:G291)","v":0},{"$f":"SUM($G$291:H291)","v":0},{"$f":"SUM($G$291:I291)","v":1242.9079999999999},{"$f":"SUM($G$291:J291)","v":1264.1321599999999},{"$f":"SUM($G$291:K291)","v":1285.7808031999998},{"$f":"SUM($G$291:L291)","v":1307.8624192639998},{"$f":"SUM($G$291:M291)","v":1330.3856676492799},{"$f":"SUM($G$291:N291)","v":1353.3593810022655},{"$f":"SUM($G$291:O291)","v":1376.7925686223109},{"$f":"SUM($G$291:P291)","v":1400.694419994757},{"$f":"SUM($G$291:Q291)","v":1425.0743083946522},{"$f":"SUM($G$291:R291)","v":1449.9417945625453},{"$f":"SUM($G$291:S291)","v":1475.3066304537963},{"$f":"SUM($G$291:T291)","v":1501.1787630628721},{"$f":"SUM($G$291:U291)","v":1527.5683383241296},{"$f":"SUM($G$291:V291)","v":1554.4857050906121},{"$f":"SUM($G$291:W291)","v":1993.7771307196081},{"$f":"SUM($G$291:X291)","v":2441.8543848611839},{"$f":"SUM($G$291:Y291)","v":2756.0685593279641},{"$f":"SUM($G$291:Z291)","v":2785.20478277852},{"$f":"SUM($G$291:AA291)","v":2814.9237306980872},{"$f":"SUM($G$291:AB291)","v":2845.2370575760456},{"$f":"SUM($G$291:AC291)","v":2876.1566509915633},{"$f":"SUM($G$291:AD291)","v":2907.6946362753911},{"$f":"SUM($G$291:AE291)","v":2939.8633812648955},{"$f":"SUM($G$291:AF291)","v":2972.67550115419},{"$f":"SUM($G$291:AG291)","v":3006.1438634412707},{"$f":"SUM($G$291:AH291)","v":3040.2815929740927},{"$f":"SUM($G$291:AI291)","v":3075.1020770975711},{"$f":"SUM($G$291:AJ291)","v":3110.6189709035193},{"$f":"SUM($G$291:AK291)","v":3146.8462025855865},{"$f":"SUM($G$291:AL291)","v":3183.7979789012948},{"$f":"SUM($G$291:AM291)","v":3183.7979789012948},{"$f":"SUM($G$291:AN291)","v":3183.7979789012948},{"$f":"SUM($G$291:AO291)","v":3183.7979789012948},{"$f":"SUM($G$291:AP291)","v":3183.7979789012948},{"$f":"SUM($G$291:AQ291)","v":3183.7979789012948},{"$f":"SUM($G$291:AR291)","v":3183.7979789012948},{"$f":"SUM($G$291:AS291)","v":3183.7979789012948},{"$f":"SUM($G$291:AT291)","v":3183.7979789012948},{"$f":"SUM($G$291:AU291)","v":3183.7979789012948},{"$f":"SUM($G$291:AV291)","v":3183.7979789012948},{"$f":"SUM($G$291:AW291)","v":3183.7979789012948},{"$f":"SUM($G$291:AX291)","v":3183.7979789012948},{"$f":"SUM($G$291:AY291)","v":3183.7979789012948},{"$f":"SUM($G$291:AZ291)","v":3183.7979789012948},{"$f":"SUM($G$291:BA291)","v":3183.7979789012948},{"$f":"SUM($G$291:BB291)","v":3183.7979789012948},{"$f":"SUM($G$291:BC291)","v":3183.7979789012948},{"$f":"SUM($G$291:BD291)","v":3183.7979789012948}]
[null,null,null,"Last year of project","$mm nominal",null,{"$f":"1*AND(G33>0,SUM(H33:$BD$33)=0)","v":0},{"$f":"1*AND(H33>0,SUM(I33:$BD$33)=0)","v":0},{"$f":"1*AND(I33>0,SUM(J33:$BD$33)=0)","v":0},{"$f":"1*AND(J33>0,SUM(K33:$BD$33)=0)","v":0},{"$f":"1*AND(K33>0,SUM(L33:$BD$33)=0)","v":0},{"$f":"1*AND(L33>0,SUM(M33:$BD$33)=0)","v":0},{"$f":"1*AND(M33>0,SUM(N33:$BD$33)=0)","v":0},{"$f":"1*AND(N33>0,SUM(O33:$BD$33)=0)","v":0},{"$f":"1*AND(O33>0,SUM(P33:$BD$33)=0)","v":0},{"$f":"1*AND(P33>0,SUM(Q33:$BD$33)=0)","v":0},{"$f":"1*AND(Q33>0,SUM(R33:$BD$33)=0)","v":0},{"$f":"1*AND(R33>0,SUM(S33:$BD$33)=0)","v":0},{"$f":"1*AND(S33>0,SUM(T33:$BD$33)=0)","v":0},{"$f":"1*AND(T33>0,SUM(U33:$BD$33)=0)","v":0},{"$f":"1*AND(U33>0,SUM(V33:$BD$33)=0)","v":0},{"$f":"1*AND(V33>0,SUM(W33:$BD$33)=0)","v":0},{"$f":"1*AND(W33>0,SUM(X33:$BD$33)=0)","v":0},{"$f":"1*AND(X33>0,SUM(Y33:$BD$33)=0)","v":0},{"$f":"1*AND(Y33>0,SUM(Z33:$BD$33)=0)","v":0},{"$f":"1*AND(Z33>0,SUM(AA33:$BD$33)=0)","v":0},{"$f":"1*AND(AA33>0,SUM(AB33:$BD$33)=0)","v":0},{"$f":"1*AND(AB33>0,SUM(AC33:$BD$33)=0)","v":0},{"$f":"1*AND(AC33>0,SUM(AD33:$BD$33)=0)","v":0},{"$f":"1*AND(AD33>0,SUM(AE33:$BD$33)=0)","v":0},{"$f":"1*AND(AE33>0,SUM(AF33:$BD$33)=0)","v":0},{"$f":"1*AND(AF33>0,SUM(AG33:$BD$33)=0)","v":0},{"$f":"1*AND(AG33>0,SUM(AH33:$BD$33)=0)","v":0},{"$f":"1*AND(AH33>0,SUM(AI33:$BD$33)=0)","v":0},{"$f":"1*AND(AI33>0,SUM(AJ33:$BD$33)=0)","v":0},{"$f":"1*AND(AJ33>0,SUM(AK33:$BD$33)=0)","v":0},{"$f":"1*AND(AK33>0,SUM(AL33:$BD$33)=0)","v":0},{"$f":"1*AND(AL33>0,SUM(AM33:$BD$33)=0)","v":1},{"$f":"1*AND(AM33>0,SUM(AN33:$BD$33)=0)","v":0},{"$f":"1*AND(AN33>0,SUM(AO33:$BD$33)=0)","v":0},{"$f":"1*AND(AO33>0,SUM(AP33:$BD$33)=0)","v":0},{"$f":"1*AND(AP33>0,SUM(AQ33:$BD$33)=0)","v":0},{"$f":"1*AND(AQ33>0,SUM(AR33:$BD$33)=0)","v":0},{"$f":"1*AND(AR33>0,SUM(AS33:$BD$33)=0)","v":0},{"$f":"1*AND(AS33>0,SUM(AT33:$BD$33)=0)","v":0},{"$f":"1*AND(AT33>0,SUM(AU33:$BD$33)=0)","v":0},{"$f":"1*AND(AU33>0,SUM(AV33:$BD$33)=0)","v":0},{"$f":"1*AND(AV33>0,SUM(AW33:$BD$33)=0)","v":0},{"$f":"1*AND(AW33>0,SUM(AX33:$BD$33)=0)","v":0},{"$f":"1*AND(AX33>0,SUM(AY33:$BD$33)=0)","v":0},{"$f":"1*AND(AY33>0,SUM(AZ33:$BD$33)=0)","v":0},{"$f":"1*AND(AZ33>0,SUM(BA33:$BD$33)=0)","v":0},{"$f":"1*AND(BA33>0,SUM(BB33:$BD$33)=0)","v":0},{"$f":"1*AND(BB33>0,SUM(BC33:$BD$33)=0)","v":0},{"$f":"1*AND(BC33>0,SUM(BD33:$BD$33)=0)","v":0},{"$f":"1*AND(BD33>0,SUM($BD33:BE$33)=0)","v":0}]
[null,null,0,"Capital costs not depreciated at end of project","$mm nominal",null,{"$f":"G295*(G293-G294)","v":0},{"$f":"H295*(H293-H294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,18842.751111894504,"EBIT","$mm nominal",null,{"$f":"G212-G267-G291","v":0},{"$f":"H212-H267-H291","v":0},-957.35526424999989,553.21170992999987,564.27594412859992,575.56146301117201,587.07269227139545,598.81414611682328,610.79042903915979,623.00623761994291,635.46636237234202,648.1756896197885,661.13920341218443,674.36198748042807,687.84922723003683,701.60621177463736,288.35878530067714,294.12596100669072,448.18902841286274,759.44112728063817,774.62994982625105,790.12254882277603,805.9249997992315,822.04349979521601,838.48436979112046,855.25405718694287,872.35913833068173,889.80632109729504,907.60244751924131,925.75449646962602,944.26958639901852,462.40875509972574,{"$f":"AM212-AM267-AM291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Lender cash flow"]
[null,null,{"$f":"SUM(G303:BD303)","v":1637.7601707601159},"Financing of development costs","$mm nominal",null,{"$f":"SUM(G254:G255)*Inputs!$E$174","v":244.99999999999997},{"$f":"SUM(H254:H255)*Inputs!$E$174","v":428.4},{"$f":"SUM(I254:I255)*Inputs!$E$174","v":182.07},{"$f":"SUM(J254:J255)*Inputs!$E$174","v":0},{"$f":"SUM(K254:K255)*Inputs!$E$174","v":0},{"$f":"SUM(L254:L255)*Inputs!$E$174","v":0},{"$f":"SUM(M254:M255)*Inputs!$E$174","v":0},{"$f":"SUM(N254:N255)*Inputs!$E$174","v":0},{"$f":"SUM(O254:O255)*Inputs!$E$174","v":0},{"$f":"SUM(P254:P255)*Inputs!$E$174","v":0},{"$f":"SUM(Q254:Q255)*Inputs!$E$174","v":0},{"$f":"SUM(R254:R255)*Inputs!$E$174","v":0},{"$f":"SUM(S254:S255)*Inputs!$E$174","v":0},{"$f":"SUM(T254:T255)*Inputs!$E$174","v":0},{"$f":"SUM(U254:U255)*Inputs!$E$174","v":0},{"$f":"SUM(V254:V255)*Inputs!$E$174","v":0},{"$f":"SUM(W254:W255)*Inputs!$E$174","v":288.28499806902852},{"$f":"SUM(X254:X255)*Inputs!$E$174","v":294.05069803040914},{"$f":"SUM(Y254:Y255)*Inputs!$E$174","v":199.95447466067819},{"$f":"SUM(Z254:Z255)*Inputs!$E$174","v":0},{"$f":"SUM(AA254:AA255)*Inputs!$E$174","v":0},{"$f":"SUM(AB254:AB255)*Inputs!$E$174","v":0},{"$f":"SUM(AC254:AC255)*Inputs!$E$174","v":0},{"$f":"SUM(AD254:AD255)*Inputs!$E$174","v":0},{"$f":"SUM(AE254:AE255)*Inputs!$E$174","v":0},{"$f":"SUM(AF254:AF255)*Inputs!$E$174","v":0},{"$f":"SUM(AG254:AG255)*Inputs!$E$174","v":0},{"$f":"SUM(AH254:AH255)*Inputs!$E$174","v":0},{"$f":"SUM(AI254:AI255)*Inputs!$E$174","v":0},{"$f":"SUM(AJ254:AJ255)*Inputs!$E$174","v":0},{"$f":"SUM(AK254:AK255)*Inputs!$E$174","v":0},{"$f":"SUM(AL254:AL255)*Inputs!$E$174","v":0},{"$f":"SUM(AM254:AM255)*Inputs!$E$174","v":0},{"$f":"SUM(AN254:AN255)*Inputs!$E$174","v":0},{"$f":"SUM(AO254:AO255)*Inputs!$E$174","v":0},{"$f":"SUM(AP254:AP255)*Inputs!$E$174","v":0},{"$f":"SUM(AQ254:AQ255)*Inputs!$E$174","v":0},{"$f":"SUM(AR254:AR255)*Inputs!$E$174","v":0},{"$f":"SUM(AS254:AS255)*Inputs!$E$174","v":0},{"$f":"SUM(AT254:AT255)*Inputs!$E$174","v":0},{"$f":"SUM(AU254:AU255)*Inputs!$E$174","v":0},{"$f":"SUM(AV254:AV255)*Inputs!$E$174","v":0},{"$f":"SUM(AW254:AW255)*Inputs!$E$174","v":0},{"$f":"SUM(AX254:AX255)*Inputs!$E$174","v":0},{"$f":"SUM(AY254:AY255)*Inputs!$E$174","v":0},{"$f":"SUM(AZ254:AZ255)*Inputs!$E$174","v":0},{"$f":"SUM(BA254:BA255)*Inputs!$E$174","v":0},{"$f":"SUM(BB254:BB255)*Inputs!$E$174","v":0},{"$f":"SUM(BC254:BC255)*Inputs!$E$174","v":0},{"$f":"SUM(BD254:BD255)*Inputs!$E$174","v":0}]
[null,null,{"$f":"SUM(G304:BD304)","v":2002.5227276158039},"Loan repayment","$mm nominal",null,{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(G32>0,G32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(H32>0,H32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(I32>0,I32<=Inputs!$E$175)*-1","v":400.5045455231608},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(J32>0,J32<=Inputs!$E$175)*-1","v":400.5045455231608},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(K32>0,K32<=Inputs!$E$175)*-1","v":400.5045455231608},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(L32>0,L32<=Inputs!$E$175)*-1","v":400.5045455231608},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(M32>0,M32<=Inputs!$E$175)*-1","v":400.5045455231608},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(N32>0,N32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(O32>0,O32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(P32>0,P32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(Q32>0,Q32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(R32>0,R32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(S32>0,S32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(T32>0,T32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(U32>0,U32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(V32>0,V32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(W32>0,W32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(X32>0,X32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(Y32>0,Y32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(Z32>0,Z32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AA32>0,AA32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AB32>0,AB32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AC32>0,AC32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AD32>0,AD32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AE32>0,AE32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AF32>0,AF32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AG32>0,AG32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AH32>0,AH32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AI32>0,AI32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AJ32>0,AJ32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AK32>0,AK32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AL32>0,AL32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AM32>0,AM32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AN32>0,AN32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AO32>0,AO32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AP32>0,AP32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AQ32>0,AQ32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AR32>0,AR32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AS32>0,AS32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AT32>0,AT32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AU32>0,AU32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AV32>0,AV32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AW32>0,AW32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AX32>0,AX32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AY32>0,AY32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(AZ32>0,AZ32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(BA32>0,BA32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(BB32>0,BB32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(BC32>0,BC32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$303)*AND(BD32>0,BD32<=Inputs!$E$175)*-1","v":0}]
[null,null,{"$f":"SUM(G305:BD305)","v":364.76255685568822},"Lender net cash flow","$mm nominal",null,{"$f":"G304-G303","v":-244.99999999999997},{"$f":"H304-H303","v":-428.4},218.43454552316081,400.5045455231608,400.5045455231608,400.5045455231608,400.5045455231608,0,0,0,0,0,0,{"$f":"T304-T303","v":0},0,0,-288.28499806902852,-294.05069803040914,-199.95447466067819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G306:BD306)","v":364.76255685568793},"Interest payment","$mm nominal",null,{"$f":"IF(AND(G32>0,G32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,G32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(H32>0,H32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,H32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(I32>0,I32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,I32,Inputs!$E$175,$C$303),0)","v":116.28097212396851},{"$f":"IF(AND(J32>0,J32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,J32,Inputs!$E$175,$C$303),0)","v":96.101098412625817},{"$f":"IF(AND(K32>0,K32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,K32,Inputs!$E$175,$C$303),0)","v":74.488453667777776},{"$f":"IF(AND(L32>0,L32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,L32,Inputs!$E$175,$C$303),0)","v":51.341311146045527},{"$f":"IF(AND(M32>0,M32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,M32,Inputs!$E$175,$C$303),0)","v":26.550721505270285},{"$f":"IF(AND(N32>0,N32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,N32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(O32>0,O32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,O32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(P32>0,P32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,P32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(Q32>0,Q32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Q32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(R32>0,R32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,R32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(S32>0,S32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,S32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(T32>0,T32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,T32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(U32>0,U32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,U32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(V32>0,V32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,V32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(W32>0,W32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,W32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(X32>0,X32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,X32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(Y32>0,Y32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Y32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(Z32>0,Z32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Z32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AA32>0,AA32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AA32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AB32>0,AB32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AB32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AC32>0,AC32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AC32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AD32>0,AD32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AD32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AE32>0,AE32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AE32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AF32>0,AF32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AF32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AG32>0,AG32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AG32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AH32>0,AH32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AH32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AI32>0,AI32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AI32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AJ32>0,AJ32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AJ32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AK32>0,AK32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AK32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AL32>0,AL32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AL32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AM32>0,AM32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AM32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AN32>0,AN32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AN32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AO32>0,AO32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AO32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AP32>0,AP32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AP32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AQ32>0,AQ32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AQ32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AR32>0,AR32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AR32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AS32>0,AS32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AS32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AT32>0,AT32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AT32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AU32>0,AU32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AU32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AV32>0,AV32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AV32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AW32>0,AW32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AW32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AX32>0,AX32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AX32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AY32>0,AY32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AY32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(AZ32>0,AZ32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,AZ32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(BA32>0,BA32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,BA32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(BB32>0,BB32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,BB32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(BC32>0,BC32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,BC32,Inputs!$E$175,$C$303),0)","v":0},{"$f":"IF(AND(BD32>0,BD32<=Inputs!$E$175),-1*IPMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,BD32,Inputs!$E$175,$C$303),0)","v":0}]
[]
[]
[null,null,null,"Corporate Income Tax (when no Additional Capital Allowance)"]
[null,null,{"$f":"SUM(G310:BD310)","v":34546.672329596273},"Net revenue","$mm nominal",null,{"$f":"G49","v":0},{"$f":"H49","v":0},440.86950000000002,899.3737799999999,917.36125559999994,935.70848071199998,954.42265032624005,973.51110333276461,992.98132539942003,1012.8409519074085,1033.0977709455567,1053.7597263644675,1074.8349208917571,1096.3316193095923,1118.2582516957841,1140.6234167296996,1163.4358850642936,1186.7046027655797,1210.4386948208912,1234.6474687173088,1259.3404180916552,1284.5272264534883,1310.217770982558,1336.422126402209,1363.1505689302533,1390.4135803088584,1418.2218519150356,1446.586288953336,1475.5180147324031,1505.028375027051,1535.128942527592,782.91576068907182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G311:BD311)","v":1310.2885595804451},"Deductable tax payments","$mm nominal",null,{"$f":"G87+G93+G97+G101+(IF(Inputs!$E$53=1,G209,0))+G240","v":0},{"$f":"H87+H93+H97+H101+(IF(Inputs!$E$53=1,H209,0))+H240","v":0},{"$f":"I87+I93+I97+I101+(IF(Inputs!$E$53=1,I209,0))+I240","v":12.261764249999999},{"$f":"J87+J93+J97+J101+(IF(Inputs!$E$53=1,J209,0))+J240","v":33.105710069999994},{"$f":"K87+K93+K97+K101+(IF(Inputs!$E$53=1,K209,0))+K240","v":33.767824271399995},{"$f":"L87+L93+L97+L101+(IF(Inputs!$E$53=1,L209,0))+L240","v":34.443180756827999},{"$f":"M87+M93+M97+M101+(IF(Inputs!$E$53=1,M209,0))+M240","v":35.132044371964561},{"$f":"N87+N93+N97+N101+(IF(Inputs!$E$53=1,N209,0))+N240","v":35.834685259403841},{"$f":"O87+O93+O97+O101+(IF(Inputs!$E$53=1,O209,0))+O240","v":36.551378964591919},{"$f":"P87+P93+P97+P101+(IF(Inputs!$E$53=1,P209,0))+P240","v":37.282406543883766},{"$f":"Q87+Q93+Q97+Q101+(IF(Inputs!$E$53=1,Q209,0))+Q240","v":38.028054674761442},{"$f":"R87+R93+R97+R101+(IF(Inputs!$E$53=1,R209,0))+R240","v":38.788615768256655},{"$f":"S87+S93+S97+S101+(IF(Inputs!$E$53=1,S209,0))+S240","v":39.5643880836218},{"$f":"T87+T93+T97+T101+(IF(Inputs!$E$53=1,T209,0))+T240","v":40.355675845294229},{"$f":"U87+U93+U97+U101+(IF(Inputs!$E$53=1,U209,0))+U240","v":41.162789362200122},{"$f":"V87+V93+V97+V101+(IF(Inputs!$E$53=1,V209,0))+V240","v":41.986045149444109},{"$f":"W87+W93+W97+W101+(IF(Inputs!$E$53=1,W209,0))+W240","v":58.269605234702382},{"$f":"X87+X93+X97+X101+(IF(Inputs!$E$53=1,X209,0))+X240","v":59.434997339396446},{"$f":"Y87+Y93+Y97+Y101+(IF(Inputs!$E$53=1,Y209,0))+Y240","v":55.267773857773349},{"$f":"Z87+Z93+Z97+Z101+(IF(Inputs!$E$53=1,Z209,0))+Z240","v":45.447045540970322},{"$f":"AA87+AA93+AA97+AA101+(IF(Inputs!$E$53=1,AA209,0))+AA240","v":46.355986451789732},{"$f":"AB87+AB93+AB97+AB101+(IF(Inputs!$E$53=1,AB209,0))+AB240","v":47.283106180825527},{"$f":"AC87+AC93+AC97+AC101+(IF(Inputs!$E$53=1,AC209,0))+AC240","v":48.228768304442042},{"$f":"AD87+AD93+AD97+AD101+(IF(Inputs!$E$53=1,AD209,0))+AD240","v":49.193343670530858},{"$f":"AE87+AE93+AE97+AE101+(IF(Inputs!$E$53=1,AE209,0))+AE240","v":50.177210543941484},{"$f":"AF87+AF93+AF97+AF101+(IF(Inputs!$E$53=1,AF209,0))+AF240","v":51.180754754820313},{"$f":"AG87+AG93+AG97+AG101+(IF(Inputs!$E$53=1,AG209,0))+AG240","v":52.204369849916723},{"$f":"AH87+AH93+AH97+AH101+(IF(Inputs!$E$53=1,AH209,0))+AH240","v":53.248457246915052},{"$f":"AI87+AI93+AI97+AI101+(IF(Inputs!$E$53=1,AI209,0))+AI240","v":54.313426391853369},{"$f":"AJ87+AJ93+AJ97+AJ101+(IF(Inputs!$E$53=1,AJ209,0))+AJ240","v":55.399694919690425},{"$f":"AK87+AK93+AK97+AK101+(IF(Inputs!$E$53=1,AK209,0))+AK240","v":56.50768881808424},{"$f":"AL87+AL93+AL97+AL101+(IF(Inputs!$E$53=1,AL209,0))+AL240","v":29.511767103142489},{"$f":"AM87+AM93+AM97+AM101+(IF(Inputs!$E$53=1,AM209,0))+AM240","v":0},{"$f":"AN87+AN93+AN97+AN101+(IF(Inputs!$E$53=1,AN209,0))+AN240","v":0},{"$f":"AO87+AO93+AO97+AO101+(IF(Inputs!$E$53=1,AO209,0))+AO240","v":0},{"$f":"AP87+AP93+AP97+AP101+(IF(Inputs!$E$53=1,AP209,0))+AP240","v":0},{"$f":"AQ87+AQ93+AQ97+AQ101+(IF(Inputs!$E$53=1,AQ209,0))+AQ240","v":0},{"$f":"AR87+AR93+AR97+AR101+(IF(Inputs!$E$53=1,AR209,0))+AR240","v":0},{"$f":"AS87+AS93+AS97+AS101+(IF(Inputs!$E$53=1,AS209,0))+AS240","v":0},{"$f":"AT87+AT93+AT97+AT101+(IF(Inputs!$E$53=1,AT209,0))+AT240","v":0},{"$f":"AU87+AU93+AU97+AU101+(IF(Inputs!$E$53=1,AU209,0))+AU240","v":0},{"$f":"AV87+AV93+AV97+AV101+(IF(Inputs!$E$53=1,AV209,0))+AV240","v":0},{"$f":"AW87+AW93+AW97+AW101+(IF(Inputs!$E$53=1,AW209,0))+AW240","v":0},{"$f":"AX87+AX93+AX97+AX101+(IF(Inputs!$E$53=1,AX209,0))+AX240","v":0},{"$f":"AY87+AY93+AY97+AY101+(IF(Inputs!$E$53=1,AY209,0))+AY240","v":0},{"$f":"AZ87+AZ93+AZ97+AZ101+(IF(Inputs!$E$53=1,AZ209,0))+AZ240","v":0},{"$f":"BA87+BA93+BA97+BA101+(IF(Inputs!$E$53=1,BA209,0))+BA240","v":0},{"$f":"BB87+BB93+BB97+BB101+(IF(Inputs!$E$53=1,BB209,0))+BB240","v":0},{"$f":"BC87+BC93+BC97+BC101+(IF(Inputs!$E$53=1,BC209,0))+BC240","v":0},{"$f":"BD87+BD93+BD97+BD101+(IF(Inputs!$E$53=1,BD209,0))+BD240","v":0}]
[null,null,{"$f":"SUM(G312:BD312)","v":0},"Exploration costs (expensed)","$mm nominal",null,{"$f":"G264","v":0},{"$f":"H264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed) ","$mm nominal",null,{"$f":"G267","v":0},{"$f":"H267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3183.7979789012948,"Development costs - tangibles and replacement capex (depreciation)","$mm nominal",null,{"$f":"G291","v":0},{"$f":"H291","v":0},1242.9079999999999,21.224159999999998,21.648643199999999,22.081616064000002,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,439.29142562899585,448.07725414157579,314.21417446678004,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G315:BD315)","v":11209.834679220032},"Operating costs","$mm nominal",null,{"$f":"G257","v":0},{"$f":"H257","v":0},143.05500000000001,291.8322,297.66884399999998,303.62222087999999,309.69466529760001,315.88855860355193,322.20632977562303,328.65045637113548,335.2234654985582,341.9279348085293,348.76649350469995,355.74182337479391,362.85665984228984,370.11379303913554,377.51606889991831,385.0663902779167,392.76771808347502,400.62307244514449,408.6355338940474,416.80824457192836,425.14440946336691,433.64729765263417,442.32024360568687,451.16664847780061,460.18998144735667,469.39378107630375,478.78165669782993,488.35728983178643,498.12443562842219,254.04346217049527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G316:BD316)","v":0},"Decommissioning provision/costs","$mm nominal",null,0,{"$f":"H258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,364.76255685568793,"Interest payment","$mm nominal",null,{"$f":"G306","v":0},{"$f":"H306","v":0},116.28097212396851,96.101098412625817,74.488453667777776,51.341311146045527,26.550721505270285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Tax base for DRC excess profits tax","$mm nominal",null,{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),G245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),H245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),I245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),J245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),K245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),L245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),M245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),N245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),O245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),P245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),Q245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),R245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),S245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),T245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),U245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),V245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),W245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),X245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),Y245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),Z245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AA245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AB245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AC245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AD245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AE245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AF245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AG245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AH245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AI245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AJ245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AK245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AL245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AM245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AN245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AO245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AP245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AQ245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AR245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AS245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AT245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AU245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AV245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AW245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AX245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AY245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AZ245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),BA245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),BB245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),BC245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),BD245,0)","v":0}]
[null,null,{"$f":"SUM(G319:BD319)","v":18477.988555038817},"Taxable income before prior period losses","$mm nominal",null,{"$f":"G310-SUM(G311:G318)","v":0},{"$f":"H310-SUM(H311:H318)","v":0},-1073.6362363739684,457.11061151737408,489.7874904608222,524.22015186512647,560.52197076612515,598.81414611682317,610.79042903915979,623.00623761994302,635.46636237234191,648.1756896197885,661.13920341218443,674.36198748042818,687.84922723003672,701.60621177463736,288.35878530067703,294.12596100669077,448.18902841286285,759.44112728063806,774.62994982625105,790.12254882277603,805.9249997992315,822.04349979521601,838.48436979112034,855.25405718694287,872.35913833068173,889.80632109729504,907.60244751924131,925.75449646962602,944.26958639901852,462.40875509972568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G320:BD320)","v":-1073.6362363739684},"Losses carried forward","$mm nominal",null,{"$f":"-G331","v":0},{"$f":"-H331","v":0},0,-457.11061151737408,-489.7874904608222,-126.73813439577208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G321:BD321)","v":17404.352318664849},"Taxable income after losses","$mm nominal",null,{"$f":"SUM(G319:G320)","v":0},{"$f":"SUM(H319:H320)","v":0},-1073.6362363739684,0,0,397.48201746935439,560.52197076612515,598.81414611682317,610.79042903915979,623.00623761994302,635.46636237234191,648.1756896197885,661.13920341218443,674.36198748042818,687.84922723003672,701.60621177463736,288.35878530067703,294.12596100669077,448.18902841286285,759.44112728063806,774.62994982625105,790.12254882277603,805.9249997992315,822.04349979521601,838.48436979112034,855.25405718694287,872.35913833068173,889.80632109729504,907.60244751924131,925.75449646962602,944.26958639901852,462.40875509972568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G322:BD322)","v":0},"CIT payable","$mm nominal",null,{"$f":"IF(Inputs!$E$51=2,G321*(G321>0)*IF(Inputs!$E$44<>0,IF(G6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,H321*(H321>0)*IF(Inputs!$E$44<>0,IF(H6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,I321*(I321>0)*IF(Inputs!$E$44<>0,IF(I6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,J321*(J321>0)*IF(Inputs!$E$44<>0,IF(J6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,K321*(K321>0)*IF(Inputs!$E$44<>0,IF(K6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,L321*(L321>0)*IF(Inputs!$E$44<>0,IF(L6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,M321*(M321>0)*IF(Inputs!$E$44<>0,IF(M6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,N321*(N321>0)*IF(Inputs!$E$44<>0,IF(N6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,O321*(O321>0)*IF(Inputs!$E$44<>0,IF(O6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,P321*(P321>0)*IF(Inputs!$E$44<>0,IF(P6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,Q321*(Q321>0)*IF(Inputs!$E$44<>0,IF(Q6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,R321*(R321>0)*IF(Inputs!$E$44<>0,IF(R6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,S321*(S321>0)*IF(Inputs!$E$44<>0,IF(S6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,T321*(T321>0)*IF(Inputs!$E$44<>0,IF(T6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,U321*(U321>0)*IF(Inputs!$E$44<>0,IF(U6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,V321*(V321>0)*IF(Inputs!$E$44<>0,IF(V6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,W321*(W321>0)*IF(Inputs!$E$44<>0,IF(W6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,X321*(X321>0)*IF(Inputs!$E$44<>0,IF(X6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,Y321*(Y321>0)*IF(Inputs!$E$44<>0,IF(Y6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,Z321*(Z321>0)*IF(Inputs!$E$44<>0,IF(Z6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AA321*(AA321>0)*IF(Inputs!$E$44<>0,IF(AA6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AB321*(AB321>0)*IF(Inputs!$E$44<>0,IF(AB6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AC321*(AC321>0)*IF(Inputs!$E$44<>0,IF(AC6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AD321*(AD321>0)*IF(Inputs!$E$44<>0,IF(AD6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AE321*(AE321>0)*IF(Inputs!$E$44<>0,IF(AE6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AF321*(AF321>0)*IF(Inputs!$E$44<>0,IF(AF6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AG321*(AG321>0)*IF(Inputs!$E$44<>0,IF(AG6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AH321*(AH321>0)*IF(Inputs!$E$44<>0,IF(AH6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AI321*(AI321>0)*IF(Inputs!$E$44<>0,IF(AI6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AJ321*(AJ321>0)*IF(Inputs!$E$44<>0,IF(AJ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AK321*(AK321>0)*IF(Inputs!$E$44<>0,IF(AK6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AL321*(AL321>0)*IF(Inputs!$E$44<>0,IF(AL6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AM321*(AM321>0)*IF(Inputs!$E$44<>0,IF(AM6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AN321*(AN321>0)*IF(Inputs!$E$44<>0,IF(AN6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AO321*(AO321>0)*IF(Inputs!$E$44<>0,IF(AO6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AP321*(AP321>0)*IF(Inputs!$E$44<>0,IF(AP6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AQ321*(AQ321>0)*IF(Inputs!$E$44<>0,IF(AQ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AR321*(AR321>0)*IF(Inputs!$E$44<>0,IF(AR6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AS321*(AS321>0)*IF(Inputs!$E$44<>0,IF(AS6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AT321*(AT321>0)*IF(Inputs!$E$44<>0,IF(AT6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AU321*(AU321>0)*IF(Inputs!$E$44<>0,IF(AU6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AV321*(AV321>0)*IF(Inputs!$E$44<>0,IF(AV6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AW321*(AW321>0)*IF(Inputs!$E$44<>0,IF(AW6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AX321*(AX321>0)*IF(Inputs!$E$44<>0,IF(AX6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AY321*(AY321>0)*IF(Inputs!$E$44<>0,IF(AY6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AZ321*(AZ321>0)*IF(Inputs!$E$44<>0,IF(AZ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,BA321*(BA321>0)*IF(Inputs!$E$44<>0,IF(BA6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,BB321*(BB321>0)*IF(Inputs!$E$44<>0,IF(BB6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,BC321*(BC321>0)*IF(Inputs!$E$44<>0,IF(BC6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,BD321*(BD321>0)*IF(Inputs!$E$44<>0,IF(BD6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0}]
[]
[]
[null,null,null,"Loss carry forward provision (when no Additional Capital Allowance)"]
[null,null,null,"Expiry of losses","Year",null,{"$f":"G6-Inputs!$E$54","v":-99},{"$f":"H6-Inputs!$E$54","v":-98},{"$f":"I6-Inputs!$E$54","v":-97},{"$f":"J6-Inputs!$E$54","v":-96},{"$f":"K6-Inputs!$E$54","v":-95},{"$f":"L6-Inputs!$E$54","v":-94},{"$f":"M6-Inputs!$E$54","v":-93},{"$f":"N6-Inputs!$E$54","v":-92},{"$f":"O6-Inputs!$E$54","v":-91},{"$f":"P6-Inputs!$E$54","v":-90},{"$f":"Q6-Inputs!$E$54","v":-89},{"$f":"R6-Inputs!$E$54","v":-88},{"$f":"S6-Inputs!$E$54","v":-87},{"$f":"T6-Inputs!$E$54","v":-86},{"$f":"U6-Inputs!$E$54","v":-85},{"$f":"V6-Inputs!$E$54","v":-84},{"$f":"W6-Inputs!$E$54","v":-83},{"$f":"X6-Inputs!$E$54","v":-82},{"$f":"Y6-Inputs!$E$54","v":-81},{"$f":"Z6-Inputs!$E$54","v":-80},{"$f":"AA6-Inputs!$E$54","v":-79},{"$f":"AB6-Inputs!$E$54","v":-78},{"$f":"AC6-Inputs!$E$54","v":-77},{"$f":"AD6-Inputs!$E$54","v":-76},{"$f":"AE6-Inputs!$E$54","v":-75},{"$f":"AF6-Inputs!$E$54","v":-74},{"$f":"AG6-Inputs!$E$54","v":-73},{"$f":"AH6-Inputs!$E$54","v":-72},{"$f":"AI6-Inputs!$E$54","v":-71},{"$f":"AJ6-Inputs!$E$54","v":-70},{"$f":"AK6-Inputs!$E$54","v":-69},{"$f":"AL6-Inputs!$E$54","v":-68},{"$f":"AM6-Inputs!$E$54","v":-67},{"$f":"AN6-Inputs!$E$54","v":-66},{"$f":"AO6-Inputs!$E$54","v":-65},{"$f":"AP6-Inputs!$E$54","v":-64},{"$f":"AQ6-Inputs!$E$54","v":-63},{"$f":"AR6-Inputs!$E$54","v":-62},{"$f":"AS6-Inputs!$E$54","v":-61},{"$f":"AT6-Inputs!$E$54","v":-60},{"$f":"AU6-Inputs!$E$54","v":-59},{"$f":"AV6-Inputs!$E$54","v":-58},{"$f":"AW6-Inputs!$E$54","v":-57},{"$f":"AX6-Inputs!$E$54","v":-56},{"$f":"AY6-Inputs!$E$54","v":-55},{"$f":"AZ6-Inputs!$E$54","v":-54},{"$f":"BA6-Inputs!$E$54","v":-53},{"$f":"BB6-Inputs!$E$54","v":-52},{"$f":"BC6-Inputs!$E$54","v":-51},{"$f":"BD6-Inputs!$E$54","v":-50}]
[null,null,null,"Losses expiring","$mm nominal",null,{"$f":"-MIN(0,IFERROR(INDEX($G$319:G319,1,MATCH(G326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:H319,1,MATCH(H326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:I319,1,MATCH(I326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:J319,1,MATCH(J326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:K319,1,MATCH(K326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:L319,1,MATCH(L326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:M319,1,MATCH(M326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:N319,1,MATCH(N326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:O319,1,MATCH(O326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:P319,1,MATCH(P326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:Q319,1,MATCH(Q326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:R319,1,MATCH(R326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:S319,1,MATCH(S326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:T319,1,MATCH(T326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:U319,1,MATCH(U326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:V319,1,MATCH(V326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:W319,1,MATCH(W326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:X319,1,MATCH(X326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:Y319,1,MATCH(Y326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:Z319,1,MATCH(Z326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AA319,1,MATCH(AA326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AB319,1,MATCH(AB326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AC319,1,MATCH(AC326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AD319,1,MATCH(AD326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AE319,1,MATCH(AE326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AF319,1,MATCH(AF326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AG319,1,MATCH(AG326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AH319,1,MATCH(AH326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AI319,1,MATCH(AI326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AJ319,1,MATCH(AJ326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AK319,1,MATCH(AK326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AL319,1,MATCH(AL326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AM319,1,MATCH(AM326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AN319,1,MATCH(AN326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AO319,1,MATCH(AO326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AP319,1,MATCH(AP326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AQ319,1,MATCH(AQ326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AR319,1,MATCH(AR326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AS319,1,MATCH(AS326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AT319,1,MATCH(AT326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AU319,1,MATCH(AU326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AV319,1,MATCH(AV326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AW319,1,MATCH(AW326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AX319,1,MATCH(AX326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AY319,1,MATCH(AY326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:AZ319,1,MATCH(AZ326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:BA319,1,MATCH(BA326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:BB319,1,MATCH(BB326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:BC319,1,MATCH(BC326,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$319:BD319,1,MATCH(BD326,$G$6:$BD$6,0)),0))","v":0}]
[null,null,null,"Balance carried forward","$mm nominal",null,null,{"$f":"G332","v":0},{"$f":"H332","v":0},1073.6362363739684,616.52562485659428,126.73813439577208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Current year losses","$mm nominal",null,{"$f":"MIN(G319,0)","v":0},{"$f":"MIN(H319,0)","v":0},-1073.6362363739684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percentage limitation","$mm nominal",null,{"$f":"G319*Inputs!$E$55","v":0},{"$f":"H319*Inputs!$E$55","v":0},{"$f":"I319*Inputs!$E$55","v":-1073.6362363739684},{"$f":"J319*Inputs!$E$55","v":457.11061151737408},{"$f":"K319*Inputs!$E$55","v":489.7874904608222},{"$f":"L319*Inputs!$E$55","v":524.22015186512647},{"$f":"M319*Inputs!$E$55","v":560.52197076612515},{"$f":"N319*Inputs!$E$55","v":598.81414611682317},{"$f":"O319*Inputs!$E$55","v":610.79042903915979},{"$f":"P319*Inputs!$E$55","v":623.00623761994302},{"$f":"Q319*Inputs!$E$55","v":635.46636237234191},{"$f":"R319*Inputs!$E$55","v":648.1756896197885},{"$f":"S319*Inputs!$E$55","v":661.13920341218443},{"$f":"T319*Inputs!$E$55","v":674.36198748042818},{"$f":"U319*Inputs!$E$55","v":687.84922723003672},{"$f":"V319*Inputs!$E$55","v":701.60621177463736},{"$f":"W319*Inputs!$E$55","v":288.35878530067703},{"$f":"X319*Inputs!$E$55","v":294.12596100669077},{"$f":"Y319*Inputs!$E$55","v":448.18902841286285},{"$f":"Z319*Inputs!$E$55","v":759.44112728063806},{"$f":"AA319*Inputs!$E$55","v":774.62994982625105},{"$f":"AB319*Inputs!$E$55","v":790.12254882277603},{"$f":"AC319*Inputs!$E$55","v":805.9249997992315},{"$f":"AD319*Inputs!$E$55","v":822.04349979521601},{"$f":"AE319*Inputs!$E$55","v":838.48436979112034},{"$f":"AF319*Inputs!$E$55","v":855.25405718694287},{"$f":"AG319*Inputs!$E$55","v":872.35913833068173},{"$f":"AH319*Inputs!$E$55","v":889.80632109729504},{"$f":"AI319*Inputs!$E$55","v":907.60244751924131},{"$f":"AJ319*Inputs!$E$55","v":925.75449646962602},{"$f":"AK319*Inputs!$E$55","v":944.26958639901852},{"$f":"AL319*Inputs!$E$55","v":462.40875509972568},{"$f":"AM319*Inputs!$E$55","v":0},{"$f":"AN319*Inputs!$E$55","v":0},{"$f":"AO319*Inputs!$E$55","v":0},{"$f":"AP319*Inputs!$E$55","v":0},{"$f":"AQ319*Inputs!$E$55","v":0},{"$f":"AR319*Inputs!$E$55","v":0},{"$f":"AS319*Inputs!$E$55","v":0},{"$f":"AT319*Inputs!$E$55","v":0},{"$f":"AU319*Inputs!$E$55","v":0},{"$f":"AV319*Inputs!$E$55","v":0},{"$f":"AW319*Inputs!$E$55","v":0},{"$f":"AX319*Inputs!$E$55","v":0},{"$f":"AY319*Inputs!$E$55","v":0},{"$f":"AZ319*Inputs!$E$55","v":0},{"$f":"BA319*Inputs!$E$55","v":0},{"$f":"BB319*Inputs!$E$55","v":0},{"$f":"BC319*Inputs!$E$55","v":0},{"$f":"BD319*Inputs!$E$55","v":0}]
[null,null,null,"Losses being utilized","$mm nominal",null,{"$f":"MIN((G319>0)*G330,G328)","v":0},{"$f":"MIN((H319>0)*H330,H328)","v":0},0,457.11061151737408,489.7874904608222,126.73813439577208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance to carry forward","$mm nominal",null,{"$f":"MAX(0,-G329+G328-G327-G331)","v":0},{"$f":"MAX(0,-H329+H328-H327-H331)","v":0},{"$f":"MAX(0,-I329+I328-I327-I331)","v":1073.6362363739684},616.52562485659428,126.73813439577208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Corporate Income Tax (with Additional Capital Allowance)"]
[null,null,{"$f":"SUM(G336:BD336)","v":34546.672329596273},"Net revenue","$mm nominal",null,{"$f":"G49","v":0},{"$f":"H49","v":0},440.86950000000002,899.3737799999999,917.36125559999994,935.70848071199998,954.42265032624005,973.51110333276461,992.98132539942003,1012.8409519074085,1033.0977709455567,1053.7597263644675,1074.8349208917571,1096.3316193095923,1118.2582516957841,1140.6234167296996,1163.4358850642936,1186.7046027655797,1210.4386948208912,1234.6474687173088,1259.3404180916552,1284.5272264534883,1310.217770982558,1336.422126402209,1363.1505689302533,1390.4135803088584,1418.2218519150356,1446.586288953336,1475.5180147324031,1505.028375027051,1535.128942527592,782.91576068907182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1310.2885595804451,"Deductable tax payments","$mm nominal",null,{"$f":"G87+G93+G97+G101+(IF(Inputs!$E$53=1,G209,0))+G240+G246","v":0},{"$f":"H87+H93+H97+H101+(IF(Inputs!$E$53=1,H209,0))+H240+H246","v":0},{"$f":"I87+I93+I97+I101+(IF(Inputs!$E$53=1,I209,0))+I240+I246","v":12.261764249999999},{"$f":"J87+J93+J97+J101+(IF(Inputs!$E$53=1,J209,0))+J240+J246","v":33.105710069999994},{"$f":"K87+K93+K97+K101+(IF(Inputs!$E$53=1,K209,0))+K240+K246","v":33.767824271399995},{"$f":"L87+L93+L97+L101+(IF(Inputs!$E$53=1,L209,0))+L240+L246","v":34.443180756827999},{"$f":"M87+M93+M97+M101+(IF(Inputs!$E$53=1,M209,0))+M240+M246","v":35.132044371964561},{"$f":"N87+N93+N97+N101+(IF(Inputs!$E$53=1,N209,0))+N240+N246","v":35.834685259403841},{"$f":"O87+O93+O97+O101+(IF(Inputs!$E$53=1,O209,0))+O240+O246","v":36.551378964591919},{"$f":"P87+P93+P97+P101+(IF(Inputs!$E$53=1,P209,0))+P240+P246","v":37.282406543883766},{"$f":"Q87+Q93+Q97+Q101+(IF(Inputs!$E$53=1,Q209,0))+Q240+Q246","v":38.028054674761442},{"$f":"R87+R93+R97+R101+(IF(Inputs!$E$53=1,R209,0))+R240+R246","v":38.788615768256655},{"$f":"S87+S93+S97+S101+(IF(Inputs!$E$53=1,S209,0))+S240+S246","v":39.5643880836218},{"$f":"T87+T93+T97+T101+(IF(Inputs!$E$53=1,T209,0))+T240+T246","v":40.355675845294229},{"$f":"U87+U93+U97+U101+(IF(Inputs!$E$53=1,U209,0))+U240+U246","v":41.162789362200122},{"$f":"V87+V93+V97+V101+(IF(Inputs!$E$53=1,V209,0))+V240+V246","v":41.986045149444109},{"$f":"W87+W93+W97+W101+(IF(Inputs!$E$53=1,W209,0))+W240+W246","v":58.269605234702382},{"$f":"X87+X93+X97+X101+(IF(Inputs!$E$53=1,X209,0))+X240+X246","v":59.434997339396446},{"$f":"Y87+Y93+Y97+Y101+(IF(Inputs!$E$53=1,Y209,0))+Y240+Y246","v":55.267773857773349},{"$f":"Z87+Z93+Z97+Z101+(IF(Inputs!$E$53=1,Z209,0))+Z240+Z246","v":45.447045540970322},{"$f":"AA87+AA93+AA97+AA101+(IF(Inputs!$E$53=1,AA209,0))+AA240+AA246","v":46.355986451789732},{"$f":"AB87+AB93+AB97+AB101+(IF(Inputs!$E$53=1,AB209,0))+AB240+AB246","v":47.283106180825527},{"$f":"AC87+AC93+AC97+AC101+(IF(Inputs!$E$53=1,AC209,0))+AC240+AC246","v":48.228768304442042},{"$f":"AD87+AD93+AD97+AD101+(IF(Inputs!$E$53=1,AD209,0))+AD240+AD246","v":49.193343670530858},{"$f":"AE87+AE93+AE97+AE101+(IF(Inputs!$E$53=1,AE209,0))+AE240+AE246","v":50.177210543941484},{"$f":"AF87+AF93+AF97+AF101+(IF(Inputs!$E$53=1,AF209,0))+AF240+AF246","v":51.180754754820313},{"$f":"AG87+AG93+AG97+AG101+(IF(Inputs!$E$53=1,AG209,0))+AG240+AG246","v":52.204369849916723},{"$f":"AH87+AH93+AH97+AH101+(IF(Inputs!$E$53=1,AH209,0))+AH240+AH246","v":53.248457246915052},{"$f":"AI87+AI93+AI97+AI101+(IF(Inputs!$E$53=1,AI209,0))+AI240+AI246","v":54.313426391853369},{"$f":"AJ87+AJ93+AJ97+AJ101+(IF(Inputs!$E$53=1,AJ209,0))+AJ240+AJ246","v":55.399694919690425},{"$f":"AK87+AK93+AK97+AK101+(IF(Inputs!$E$53=1,AK209,0))+AK240+AK246","v":56.50768881808424},{"$f":"AL87+AL93+AL97+AL101+(IF(Inputs!$E$53=1,AL209,0))+AL240+AL246","v":29.511767103142489},{"$f":"AM87+AM93+AM97+AM101+(IF(Inputs!$E$53=1,AM209,0))+AM240+AM246","v":0},{"$f":"AN87+AN93+AN97+AN101+(IF(Inputs!$E$53=1,AN209,0))+AN240+AN246","v":0},{"$f":"AO87+AO93+AO97+AO101+(IF(Inputs!$E$53=1,AO209,0))+AO240+AO246","v":0},{"$f":"AP87+AP93+AP97+AP101+(IF(Inputs!$E$53=1,AP209,0))+AP240+AP246","v":0},{"$f":"AQ87+AQ93+AQ97+AQ101+(IF(Inputs!$E$53=1,AQ209,0))+AQ240+AQ246","v":0},{"$f":"AR87+AR93+AR97+AR101+(IF(Inputs!$E$53=1,AR209,0))+AR240+AR246","v":0},{"$f":"AS87+AS93+AS97+AS101+(IF(Inputs!$E$53=1,AS209,0))+AS240+AS246","v":0},{"$f":"AT87+AT93+AT97+AT101+(IF(Inputs!$E$53=1,AT209,0))+AT240+AT246","v":0},{"$f":"AU87+AU93+AU97+AU101+(IF(Inputs!$E$53=1,AU209,0))+AU240+AU246","v":0},{"$f":"AV87+AV93+AV97+AV101+(IF(Inputs!$E$53=1,AV209,0))+AV240+AV246","v":0},{"$f":"AW87+AW93+AW97+AW101+(IF(Inputs!$E$53=1,AW209,0))+AW240+AW246","v":0},{"$f":"AX87+AX93+AX97+AX101+(IF(Inputs!$E$53=1,AX209,0))+AX240+AX246","v":0},{"$f":"AY87+AY93+AY97+AY101+(IF(Inputs!$E$53=1,AY209,0))+AY240+AY246","v":0},{"$f":"AZ87+AZ93+AZ97+AZ101+(IF(Inputs!$E$53=1,AZ209,0))+AZ240+AZ246","v":0},{"$f":"BA87+BA93+BA97+BA101+(IF(Inputs!$E$53=1,BA209,0))+BA240+BA246","v":0},{"$f":"BB87+BB93+BB97+BB101+(IF(Inputs!$E$53=1,BB209,0))+BB240+BB246","v":0},{"$f":"BC87+BC93+BC97+BC101+(IF(Inputs!$E$53=1,BC209,0))+BC240+BC246","v":0},{"$f":"BD87+BD93+BD97+BD101+(IF(Inputs!$E$53=1,BD209,0))+BD240+BD246","v":0}]
[null,null,0,"Exploration costs (expensed)","$mm nominal",null,{"$f":"G264","v":0},{"$f":"H264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11209.834679220032,"Operating costs","$mm nominal",null,{"$f":"G257","v":0},{"$f":"H257","v":0},143.05500000000001,291.8322,297.66884399999998,303.62222087999999,309.69466529760001,315.88855860355193,322.20632977562303,328.65045637113548,335.2234654985582,341.9279348085293,348.76649350469995,355.74182337479391,362.85665984228984,370.11379303913554,377.51606889991831,385.0663902779167,392.76771808347502,400.62307244514449,408.6355338940474,416.80824457192836,425.14440946336691,433.64729765263417,442.32024360568687,451.16664847780061,460.18998144735667,469.39378107630375,478.78165669782993,488.35728983178643,498.12443562842219,254.04346217049527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning provision/costs","$mm nominal",null,0,{"$f":"H258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,364.76255685568793,"Interest payment","$mm nominal",null,{"$f":"G306","v":0},{"$f":"H306","v":0},{"$f":"I306","v":116.28097212396851},96.101098412625817,74.488453667777776,51.341311146045527,26.550721505270285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Tax base for DRC excess profits tax","$mm nominal",null,{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),G245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),H245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),I245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),J245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),K245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),L245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),M245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),N245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),O245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),P245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),Q245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),R245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),S245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),T245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),U245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),V245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),W245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),X245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),Y245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),Z245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AA245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AB245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AC245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AD245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AE245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AF245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AG245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AH245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AI245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AJ245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AK245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AL245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AM245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AN245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AO245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AP245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AQ245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AR245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AS245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AT245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AU245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AV245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AW245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AX245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AY245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),AZ245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),BA245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),BB245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),BC245,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$246>0),BD245,0)","v":0}]
[null,null,21661.786533940111,"Taxable income before prior non-development cost losses","$mm nominal",null,{"$f":"G336-SUM(G337:G342)","v":0},{"$f":"H336-SUM(H337:H342)","v":0},{"$f":"I336-SUM(I337:I342)","v":169.27176362603149},478.33477151737407,511.43613366082218,546.30176792912653,583.04521915140515,621.78785946980884,634.22361665920505,646.90808899238914,659.846250772237,673.04317578768155,686.50403930343532,700.23412008950413,714.23880249129411,728.52357854111983,727.65021092967299,742.20321514826651,762.40320287964278,788.57735073119397,804.34889774581814,820.43587570073441,836.84459321474901,853.58148507904389,870.65311478062495,888.06617707623741,905.82750061776221,923.94405063011709,942.42293164271985,961.27139027557416,980.49681808108562,499.36053141543402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Non-development cost losses carried forward","$mm nominal",null,null,{"$f":"G345*(G345<0)","v":0},{"$f":"H345*(H345<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21661.786533940111,"Taxable income before development costs","$mm nominal",null,{"$f":"SUM(G343:G344)","v":0},{"$f":"SUM(H343:H344)","v":0},{"$f":"SUM(I343:I344)","v":169.27176362603149},478.33477151737407,511.43613366082218,546.30176792912653,583.04521915140515,621.78785946980884,634.22361665920505,646.90808899238914,659.846250772237,673.04317578768155,686.50403930343532,700.23412008950413,714.23880249129411,728.52357854111983,727.65021092967299,742.20321514826651,762.40320287964278,788.57735073119397,804.34889774581814,820.43587570073441,836.84459321474901,853.58148507904389,870.65311478062495,888.06617707623741,905.82750061776221,923.94405063011709,942.42293164271985,961.27139027557416,980.49681808108562,499.36053141543402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G347:BD347)","v":1816.8999956263347},"Opening balance of unredeemed development costs","$mm nominal",null,null,{"$f":"G352","v":0},{"$f":"H352","v":0},1073.6362363739684,616.52562485659428,126.73813439577214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Current period development costs - intangibles","$mm nominal",null,{"$f":"G267","v":0},{"$f":"H267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3183.7979789012948,"Current period development costs - tangibles and replacement capex (depreciated)","$mm nominal",null,{"$f":"G291","v":0},{"$f":"H291","v":0},{"$f":"I291","v":1242.9079999999999},21.224159999999998,21.648643199999999,22.081616064000002,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,439.29142562899585,448.07725414157579,314.21417446678004,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5000.6979745276285,"Development costs available for redemption","$mm nominal",null,{"$f":"SUM(G347:G349)","v":0},{"$f":"SUM(H347:H349)","v":0},{"$f":"SUM(I347:I349)","v":1242.9079999999999},1094.8603963739683,638.17426805659431,148.81975045977214,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,439.29142562899585,448.07725414157579,314.21417446678004,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3183.7979789012948,"Redeemed development costs","$mm nominal",null,{"$f":"MAX(0,MIN(G345,G350))","v":0},{"$f":"MAX(0,MIN(H345,H350))","v":0},{"$f":"MAX(0,MIN(I345,I350))","v":169.27176362603149},478.33477151737407,511.43613366082218,148.81975045977214,22.523248385280002,22.973713352985598,23.43318762004531,23.901851372446217,24.379888399895144,24.867486167893041,25.364835891250905,25.872132609075923,26.389575261257441,26.917366766482584,439.29142562899585,448.07725414157579,314.21417446678004,29.136223450555963,29.718947919567086,30.313326877958424,30.919593415517596,31.53798528382794,32.168744989504503,32.812119889294593,33.468362287080488,34.137729532822092,34.820484123478536,35.516893805948101,36.227231682067071,36.9517763157084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1816.8999956263347,"Closing balance of unredeemed development costs","$mm nominal",null,{"$f":"G350-G351","v":0},{"$f":"H350-H351","v":0},{"$f":"I350-I351","v":1073.6362363739684},616.52562485659428,126.73813439577214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,18477.988555038817,"Taxable income after development costs","$mm nominal",null,{"$f":"G345-G351","v":0},{"$f":"H345-H351","v":0},{"$f":"I345-I351","v":0},{"$f":"J345-J351","v":0},0,397.48201746935439,560.52197076612515,598.81414611682328,610.79042903915979,623.00623761994291,635.46636237234191,648.1756896197885,661.13920341218443,674.36198748042818,687.84922723003672,701.60621177463725,288.35878530067714,294.12596100669072,448.18902841286274,759.44112728063806,774.62994982625105,790.12254882277603,805.92499979923139,822.04349979521589,838.48436979112046,855.25405718694287,872.35913833068173,889.80632109729504,907.60244751924131,925.75449646962602,944.26958639901852,462.40875509972562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,438.72652995909391,"Opening balance of ACA","$mm nominal",null,null,{"$f":"G360","v":0},{"$f":"H360","v":0},0,161.04543545609525,277.68109450299869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,338.34397883781429,"Current period ACA","$mm nominal",null,{"$f":"(G347+G356)*Inputs!$E$52","v":0},{"$f":"(H347+H356)*Inputs!$E$52","v":0},{"$f":"(I347+I356)*Inputs!$E$52","v":0},{"$f":"(J347+J356)*Inputs!$E$52","v":161.04543545609525},{"$f":"(K347+K356)*Inputs!$E$52","v":116.63565904690341},{"$f":"(L347+L356)*Inputs!$E$52","v":60.662884334815622},{"$f":"(M347+M356)*Inputs!$E$52","v":0},{"$f":"(N347+N356)*Inputs!$E$52","v":0},{"$f":"(O347+O356)*Inputs!$E$52","v":0},{"$f":"(P347+P356)*Inputs!$E$52","v":0},{"$f":"(Q347+Q356)*Inputs!$E$52","v":0},{"$f":"(R347+R356)*Inputs!$E$52","v":0},{"$f":"(S347+S356)*Inputs!$E$52","v":0},{"$f":"(T347+T356)*Inputs!$E$52","v":0},{"$f":"(U347+U356)*Inputs!$E$52","v":0},{"$f":"(V347+V356)*Inputs!$E$52","v":0},{"$f":"(W347+W356)*Inputs!$E$52","v":0},{"$f":"(X347+X356)*Inputs!$E$52","v":0},{"$f":"(Y347+Y356)*Inputs!$E$52","v":0},{"$f":"(Z347+Z356)*Inputs!$E$52","v":0},{"$f":"(AA347+AA356)*Inputs!$E$52","v":0},{"$f":"(AB347+AB356)*Inputs!$E$52","v":0},{"$f":"(AC347+AC356)*Inputs!$E$52","v":0},{"$f":"(AD347+AD356)*Inputs!$E$52","v":0},{"$f":"(AE347+AE356)*Inputs!$E$52","v":0},{"$f":"(AF347+AF356)*Inputs!$E$52","v":0},{"$f":"(AG347+AG356)*Inputs!$E$52","v":0},{"$f":"(AH347+AH356)*Inputs!$E$52","v":0},{"$f":"(AI347+AI356)*Inputs!$E$52","v":0},{"$f":"(AJ347+AJ356)*Inputs!$E$52","v":0},{"$f":"(AK347+AK356)*Inputs!$E$52","v":0},{"$f":"(AL347+AL356)*Inputs!$E$52","v":0},{"$f":"(AM347+AM356)*Inputs!$E$52","v":0},{"$f":"(AN347+AN356)*Inputs!$E$52","v":0},{"$f":"(AO347+AO356)*Inputs!$E$52","v":0},{"$f":"(AP347+AP356)*Inputs!$E$52","v":0},{"$f":"(AQ347+AQ356)*Inputs!$E$52","v":0},{"$f":"(AR347+AR356)*Inputs!$E$52","v":0},{"$f":"(AS347+AS356)*Inputs!$E$52","v":0},{"$f":"(AT347+AT356)*Inputs!$E$52","v":0},{"$f":"(AU347+AU356)*Inputs!$E$52","v":0},{"$f":"(AV347+AV356)*Inputs!$E$52","v":0},{"$f":"(AW347+AW356)*Inputs!$E$52","v":0},{"$f":"(AX347+AX356)*Inputs!$E$52","v":0},{"$f":"(AY347+AY356)*Inputs!$E$52","v":0},{"$f":"(AZ347+AZ356)*Inputs!$E$52","v":0},{"$f":"(BA347+BA356)*Inputs!$E$52","v":0},{"$f":"(BB347+BB356)*Inputs!$E$52","v":0},{"$f":"(BC347+BC356)*Inputs!$E$52","v":0},{"$f":"(BD347+BD356)*Inputs!$E$52","v":0}]
[null,null,777.07050879690814,"ACA available for redemption","$mm nominal",null,{"$f":"SUM(G356:G357)","v":0},{"$f":"SUM(H356:H357)","v":0},0,161.04543545609525,277.68109450299869,338.34397883781429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,338.34397883781429,"Redeemed ACA","$mm nominal",null,{"$f":"MAX(0,MIN(G354,G358))","v":0},{"$f":"MAX(0,MIN(H354,H358))","v":0},0,0,0,338.34397883781429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,438.72652995909391,"Closing balance of ACA","$mm nominal",null,{"$f":"G358-G359","v":0},{"$f":"H358-H359","v":0},0,161.04543545609525,277.68109450299869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,18139.644576201001,"Taxable income after ACA","$mm nominal",null,{"$f":"G354-G359","v":0},{"$f":"H354-H359","v":0},0,0,0,59.138038631540098,560.52197076612515,598.81414611682328,610.79042903915979,623.00623761994291,635.46636237234191,648.1756896197885,661.13920341218443,674.36198748042818,687.84922723003672,701.60621177463725,288.35878530067714,294.12596100669072,448.18902841286274,759.44112728063806,774.62994982625105,790.12254882277603,805.92499979923139,822.04349979521589,838.48436979112046,855.25405718694287,872.35913833068173,889.80632109729504,907.60244751924131,925.75449646962602,944.26958639901852,462.40875509972562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5441.8933728603006,"CIT payable","$mm nominal",null,{"$f":"IF(Inputs!$E$51=1,G362*(G362>0)*IF(Inputs!$E$44<>0,IF(G6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,H362*(H362>0)*IF(Inputs!$E$44<>0,IF(H6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,I362*(I362>0)*IF(Inputs!$E$44<>0,IF(I6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,J362*(J362>0)*IF(Inputs!$E$44<>0,IF(J6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,K362*(K362>0)*IF(Inputs!$E$44<>0,IF(K6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,L362*(L362>0)*IF(Inputs!$E$44<>0,IF(L6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":17.741411589462029},{"$f":"IF(Inputs!$E$51=1,M362*(M362>0)*IF(Inputs!$E$44<>0,IF(M6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":168.15659122983755},{"$f":"IF(Inputs!$E$51=1,N362*(N362>0)*IF(Inputs!$E$44<>0,IF(N6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":179.64424383504698},{"$f":"IF(Inputs!$E$51=1,O362*(O362>0)*IF(Inputs!$E$44<>0,IF(O6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":183.23712871174794},{"$f":"IF(Inputs!$E$51=1,P362*(P362>0)*IF(Inputs!$E$44<>0,IF(P6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":186.90187128598288},{"$f":"IF(Inputs!$E$51=1,Q362*(Q362>0)*IF(Inputs!$E$44<>0,IF(Q6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":190.63990871170256},{"$f":"IF(Inputs!$E$51=1,R362*(R362>0)*IF(Inputs!$E$44<>0,IF(R6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":194.45270688593655},{"$f":"IF(Inputs!$E$51=1,S362*(S362>0)*IF(Inputs!$E$44<>0,IF(S6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":198.34176102365532},{"$f":"IF(Inputs!$E$51=1,T362*(T362>0)*IF(Inputs!$E$44<>0,IF(T6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":202.30859624412844},{"$f":"IF(Inputs!$E$51=1,U362*(U362>0)*IF(Inputs!$E$44<>0,IF(U6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":206.35476816901101},{"$f":"IF(Inputs!$E$51=1,V362*(V362>0)*IF(Inputs!$E$44<>0,IF(V6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":210.48186353239117},{"$f":"IF(Inputs!$E$51=1,W362*(W362>0)*IF(Inputs!$E$44<>0,IF(W6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":86.507635590203137},{"$f":"IF(Inputs!$E$51=1,X362*(X362>0)*IF(Inputs!$E$44<>0,IF(X6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":88.237788302007218},{"$f":"IF(Inputs!$E$51=1,Y362*(Y362>0)*IF(Inputs!$E$44<>0,IF(Y6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":134.45670852385882},{"$f":"IF(Inputs!$E$51=1,Z362*(Z362>0)*IF(Inputs!$E$44<>0,IF(Z6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":227.8323381841914},{"$f":"IF(Inputs!$E$51=1,AA362*(AA362>0)*IF(Inputs!$E$44<>0,IF(AA6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":232.38898494787531},{"$f":"IF(Inputs!$E$51=1,AB362*(AB362>0)*IF(Inputs!$E$44<>0,IF(AB6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":237.03676464683281},{"$f":"IF(Inputs!$E$51=1,AC362*(AC362>0)*IF(Inputs!$E$44<>0,IF(AC6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":241.7774999397694},{"$f":"IF(Inputs!$E$51=1,AD362*(AD362>0)*IF(Inputs!$E$44<>0,IF(AD6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":246.61304993856476},{"$f":"IF(Inputs!$E$51=1,AE362*(AE362>0)*IF(Inputs!$E$44<>0,IF(AE6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":251.54531093733613},{"$f":"IF(Inputs!$E$51=1,AF362*(AF362>0)*IF(Inputs!$E$44<>0,IF(AF6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":256.57621715608286},{"$f":"IF(Inputs!$E$51=1,AG362*(AG362>0)*IF(Inputs!$E$44<>0,IF(AG6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":261.70774149920453},{"$f":"IF(Inputs!$E$51=1,AH362*(AH362>0)*IF(Inputs!$E$44<>0,IF(AH6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":266.94189632918852},{"$f":"IF(Inputs!$E$51=1,AI362*(AI362>0)*IF(Inputs!$E$44<>0,IF(AI6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":272.28073425577236},{"$f":"IF(Inputs!$E$51=1,AJ362*(AJ362>0)*IF(Inputs!$E$44<>0,IF(AJ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":277.72634894088782},{"$f":"IF(Inputs!$E$51=1,AK362*(AK362>0)*IF(Inputs!$E$44<>0,IF(AK6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":283.28087591970552},{"$f":"IF(Inputs!$E$51=1,AL362*(AL362>0)*IF(Inputs!$E$44<>0,IF(AL6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":138.72262652991768},{"$f":"IF(Inputs!$E$51=1,AM362*(AM362>0)*IF(Inputs!$E$44<>0,IF(AM6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AN362*(AN362>0)*IF(Inputs!$E$44<>0,IF(AN6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AO362*(AO362>0)*IF(Inputs!$E$44<>0,IF(AO6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AP362*(AP362>0)*IF(Inputs!$E$44<>0,IF(AP6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AQ362*(AQ362>0)*IF(Inputs!$E$44<>0,IF(AQ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AR362*(AR362>0)*IF(Inputs!$E$44<>0,IF(AR6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AS362*(AS362>0)*IF(Inputs!$E$44<>0,IF(AS6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AT362*(AT362>0)*IF(Inputs!$E$44<>0,IF(AT6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AU362*(AU362>0)*IF(Inputs!$E$44<>0,IF(AU6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AV362*(AV362>0)*IF(Inputs!$E$44<>0,IF(AV6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AW362*(AW362>0)*IF(Inputs!$E$44<>0,IF(AW6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AX362*(AX362>0)*IF(Inputs!$E$44<>0,IF(AX6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AY362*(AY362>0)*IF(Inputs!$E$44<>0,IF(AY6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AZ362*(AZ362>0)*IF(Inputs!$E$44<>0,IF(AZ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,BA362*(BA362>0)*IF(Inputs!$E$44<>0,IF(BA6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,BB362*(BB362>0)*IF(Inputs!$E$44<>0,IF(BB6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,BC362*(BC362>0)*IF(Inputs!$E$44<>0,IF(BC6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,BD362*(BD362>0)*IF(Inputs!$E$44<>0,IF(BD6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0}]
[]
[]
[null,null,{"$f":"SUM(G366:BD366)","v":18139.644576201001},"Taxable income","$mm nominal",null,{"$f":"IF(Inputs!$E$51=2,G321,G362)","v":0},{"$f":"IF(Inputs!$E$51=2,H321,H362)","v":0},{"$f":"IF(Inputs!$E$51=2,I321,I362)","v":0},{"$f":"IF(Inputs!$E$51=2,J321,J362)","v":0},{"$f":"IF(Inputs!$E$51=2,K321,K362)","v":0},{"$f":"IF(Inputs!$E$51=2,L321,L362)","v":59.138038631540098},{"$f":"IF(Inputs!$E$51=2,M321,M362)","v":560.52197076612515},{"$f":"IF(Inputs!$E$51=2,N321,N362)","v":598.81414611682328},{"$f":"IF(Inputs!$E$51=2,O321,O362)","v":610.79042903915979},{"$f":"IF(Inputs!$E$51=2,P321,P362)","v":623.00623761994291},{"$f":"IF(Inputs!$E$51=2,Q321,Q362)","v":635.46636237234191},{"$f":"IF(Inputs!$E$51=2,R321,R362)","v":648.1756896197885},{"$f":"IF(Inputs!$E$51=2,S321,S362)","v":661.13920341218443},{"$f":"IF(Inputs!$E$51=2,T321,T362)","v":674.36198748042818},{"$f":"IF(Inputs!$E$51=2,U321,U362)","v":687.84922723003672},{"$f":"IF(Inputs!$E$51=2,V321,V362)","v":701.60621177463725},{"$f":"IF(Inputs!$E$51=2,W321,W362)","v":288.35878530067714},{"$f":"IF(Inputs!$E$51=2,X321,X362)","v":294.12596100669072},{"$f":"IF(Inputs!$E$51=2,Y321,Y362)","v":448.18902841286274},{"$f":"IF(Inputs!$E$51=2,Z321,Z362)","v":759.44112728063806},{"$f":"IF(Inputs!$E$51=2,AA321,AA362)","v":774.62994982625105},{"$f":"IF(Inputs!$E$51=2,AB321,AB362)","v":790.12254882277603},{"$f":"IF(Inputs!$E$51=2,AC321,AC362)","v":805.92499979923139},{"$f":"IF(Inputs!$E$51=2,AD321,AD362)","v":822.04349979521589},{"$f":"IF(Inputs!$E$51=2,AE321,AE362)","v":838.48436979112046},{"$f":"IF(Inputs!$E$51=2,AF321,AF362)","v":855.25405718694287},{"$f":"IF(Inputs!$E$51=2,AG321,AG362)","v":872.35913833068173},{"$f":"IF(Inputs!$E$51=2,AH321,AH362)","v":889.80632109729504},{"$f":"IF(Inputs!$E$51=2,AI321,AI362)","v":907.60244751924131},{"$f":"IF(Inputs!$E$51=2,AJ321,AJ362)","v":925.75449646962602},{"$f":"IF(Inputs!$E$51=2,AK321,AK362)","v":944.26958639901852},{"$f":"IF(Inputs!$E$51=2,AL321,AL362)","v":462.40875509972562},{"$f":"IF(Inputs!$E$51=2,AM321,AM362)","v":0},{"$f":"IF(Inputs!$E$51=2,AN321,AN362)","v":0},{"$f":"IF(Inputs!$E$51=2,AO321,AO362)","v":0},{"$f":"IF(Inputs!$E$51=2,AP321,AP362)","v":0},{"$f":"IF(Inputs!$E$51=2,AQ321,AQ362)","v":0},{"$f":"IF(Inputs!$E$51=2,AR321,AR362)","v":0},{"$f":"IF(Inputs!$E$51=2,AS321,AS362)","v":0},{"$f":"IF(Inputs!$E$51=2,AT321,AT362)","v":0},{"$f":"IF(Inputs!$E$51=2,AU321,AU362)","v":0},{"$f":"IF(Inputs!$E$51=2,AV321,AV362)","v":0},{"$f":"IF(Inputs!$E$51=2,AW321,AW362)","v":0},{"$f":"IF(Inputs!$E$51=2,AX321,AX362)","v":0},{"$f":"IF(Inputs!$E$51=2,AY321,AY362)","v":0},{"$f":"IF(Inputs!$E$51=2,AZ321,AZ362)","v":0},{"$f":"IF(Inputs!$E$51=2,BA321,BA362)","v":0},{"$f":"IF(Inputs!$E$51=2,BB321,BB362)","v":0},{"$f":"IF(Inputs!$E$51=2,BC321,BC362)","v":0},{"$f":"IF(Inputs!$E$51=2,BD321,BD362)","v":0}]
[null,null,{"$f":"SUM(G367:BD367)","v":5441.8933728603006},"Total corporate income tax","$mm nominal",null,{"$f":"G322+G363","v":0},{"$f":"H322+H363","v":0},0,0,0,17.741411589462029,168.15659122983755,179.64424383504698,183.23712871174794,186.90187128598288,190.63990871170256,194.45270688593655,198.34176102365532,202.30859624412844,206.35476816901101,210.48186353239117,86.507635590203137,88.237788302007218,134.45670852385882,227.8323381841914,232.38898494787531,237.03676464683281,241.7774999397694,246.61304993856476,251.54531093733613,256.57621715608286,261.70774149920453,266.94189632918852,272.28073425577236,277.72634894088782,283.28087591970552,138.72262652991768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"VARIABLE RATE PROFIT TAXES"]
[]
[null,null,null,"Resource Rent Tax"]
[null,null,{"$f":"SUM(G373:BD373)","v":-2673.4988185699999},"RRT opening balance","$mm nominal",null,{"$f":"F376*(F376<0)","v":0},{"$f":"G376*(G376<0)","v":-350},-962,-957.35526425,-404.14355432000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL376*(AL376<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G374:BD374)","v":0},"Uplift on negative balance","$mm nominal",null,{"$f":"G373*Inputs!$E$58","v":0},{"$f":"H373*Inputs!$E$58","v":0},{"$f":"I373*Inputs!$E$58","v":0},{"$f":"J373*Inputs!$E$58","v":0},{"$f":"K373*Inputs!$E$58","v":0},{"$f":"L373*Inputs!$E$58","v":0},{"$f":"M373*Inputs!$E$58","v":0},{"$f":"N373*Inputs!$E$58","v":0},{"$f":"O373*Inputs!$E$58","v":0},{"$f":"P373*Inputs!$E$58","v":0},{"$f":"Q373*Inputs!$E$58","v":0},{"$f":"R373*Inputs!$E$58","v":0},{"$f":"S373*Inputs!$E$58","v":0},{"$f":"T373*Inputs!$E$58","v":0},{"$f":"U373*Inputs!$E$58","v":0},{"$f":"V373*Inputs!$E$58","v":0},{"$f":"W373*Inputs!$E$58","v":0},{"$f":"X373*Inputs!$E$58","v":0},{"$f":"Y373*Inputs!$E$58","v":0},{"$f":"Z373*Inputs!$E$58","v":0},{"$f":"AA373*Inputs!$E$58","v":0},{"$f":"AB373*Inputs!$E$58","v":0},{"$f":"AC373*Inputs!$E$58","v":0},{"$f":"AD373*Inputs!$E$58","v":0},{"$f":"AE373*Inputs!$E$58","v":0},{"$f":"AF373*Inputs!$E$58","v":0},{"$f":"AG373*Inputs!$E$58","v":0},{"$f":"AH373*Inputs!$E$58","v":0},{"$f":"AI373*Inputs!$E$58","v":0},{"$f":"AJ373*Inputs!$E$58","v":0},{"$f":"AK373*Inputs!$E$58","v":0},{"$f":"AL373*Inputs!$E$58","v":0},{"$f":"AM373*Inputs!$E$58","v":0},{"$f":"AN373*Inputs!$E$58","v":0},{"$f":"AO373*Inputs!$E$58","v":0},{"$f":"AP373*Inputs!$E$58","v":0},{"$f":"AQ373*Inputs!$E$58","v":0},{"$f":"AR373*Inputs!$E$58","v":0},{"$f":"AS373*Inputs!$E$58","v":0},{"$f":"AT373*Inputs!$E$58","v":0},{"$f":"AU373*Inputs!$E$58","v":0},{"$f":"AV373*Inputs!$E$58","v":0},{"$f":"AW373*Inputs!$E$58","v":0},{"$f":"AX373*Inputs!$E$58","v":0},{"$f":"AY373*Inputs!$E$58","v":0},{"$f":"AZ373*Inputs!$E$58","v":0},{"$f":"BA373*Inputs!$E$58","v":0},{"$f":"BB373*Inputs!$E$58","v":0},{"$f":"BC373*Inputs!$E$58","v":0},{"$f":"BD373*Inputs!$E$58","v":0}]
[null,null,{"$f":"SUM(G375:BD375)","v":18842.751111894504},"Project NCF after deductible tax payments, decommissioning and sale of undepreciated assets","$mm nominal",null,{"$f":"G259+G296-(G367*(Inputs!$E$59=1))","v":-350},{"$f":"H259+H296-(H367*(Inputs!$E$59=1))","v":-612},{"$f":"I259+I296-(I367*(Inputs!$E$59=1))","v":4.6447357499999953},{"$f":"J259+J296-(J367*(Inputs!$E$59=1))","v":553.21170992999987},{"$f":"K259+K296-(K367*(Inputs!$E$59=1))","v":564.27594412859992},{"$f":"L259+L296-(L367*(Inputs!$E$59=1))","v":575.56146301117201},{"$f":"M259+M296-(M367*(Inputs!$E$59=1))","v":587.07269227139545},{"$f":"N259+N296-(N367*(Inputs!$E$59=1))","v":598.81414611682317},{"$f":"O259+O296-(O367*(Inputs!$E$59=1))","v":610.79042903915979},{"$f":"P259+P296-(P367*(Inputs!$E$59=1))","v":623.00623761994302},{"$f":"Q259+Q296-(Q367*(Inputs!$E$59=1))","v":635.46636237234202},{"$f":"R259+R296-(R367*(Inputs!$E$59=1))","v":648.1756896197885},{"$f":"S259+S296-(S367*(Inputs!$E$59=1))","v":661.13920341218432},{"$f":"T259+T296-(T367*(Inputs!$E$59=1))","v":674.36198748042852},{"$f":"U259+U296-(U367*(Inputs!$E$59=1))","v":687.84922723003672},{"$f":"V259+V296-(V367*(Inputs!$E$59=1))","v":701.60621177463725},{"$f":"W259+W296-(W367*(Inputs!$E$59=1))","v":288.35878530067714},{"$f":"X259+X296-(X367*(Inputs!$E$59=1))","v":294.12596100669077},{"$f":"Y259+Y296-(Y367*(Inputs!$E$59=1))","v":448.18902841286263},{"$f":"Z259+Z296-(Z367*(Inputs!$E$59=1))","v":759.44112728063806},{"$f":"AA259+AA296-(AA367*(Inputs!$E$59=1))","v":774.62994982625105},{"$f":"AB259+AB296-(AB367*(Inputs!$E$59=1))","v":790.12254882277591},{"$f":"AC259+AC296-(AC367*(Inputs!$E$59=1))","v":805.92499979923161},{"$f":"AD259+AD296-(AD367*(Inputs!$E$59=1))","v":822.04349979521612},{"$f":"AE259+AE296-(AE367*(Inputs!$E$59=1))","v":838.48436979112034},{"$f":"AF259+AF296-(AF367*(Inputs!$E$59=1))","v":855.25405718694287},{"$f":"AG259+AG296-(AG367*(Inputs!$E$59=1))","v":872.3591383306815},{"$f":"AH259+AH296-(AH367*(Inputs!$E$59=1))","v":889.80632109729504},{"$f":"AI259+AI296-(AI367*(Inputs!$E$59=1))","v":907.60244751924142},{"$f":"AJ259+AJ296-(AJ367*(Inputs!$E$59=1))","v":925.75449646962613},{"$f":"AK259+AK296-(AK367*(Inputs!$E$59=1))","v":944.26958639901852},{"$f":"AL259+AL296-(AL367*(Inputs!$E$59=1))","v":462.40875509972568},{"$f":"AM259+AM296-(AM367*(Inputs!$E$59=1))","v":0},{"$f":"AN259+AN296-(AN367*(Inputs!$E$59=1))","v":0},{"$f":"AO259+AO296-(AO367*(Inputs!$E$59=1))","v":0},{"$f":"AP259+AP296-(AP367*(Inputs!$E$59=1))","v":0},{"$f":"AQ259+AQ296-(AQ367*(Inputs!$E$59=1))","v":0},{"$f":"AR259+AR296-(AR367*(Inputs!$E$59=1))","v":0},{"$f":"AS259+AS296-(AS367*(Inputs!$E$59=1))","v":0},{"$f":"AT259+AT296-(AT367*(Inputs!$E$59=1))","v":0},{"$f":"AU259+AU296-(AU367*(Inputs!$E$59=1))","v":0},{"$f":"AV259+AV296-(AV367*(Inputs!$E$59=1))","v":0},{"$f":"AW259+AW296-(AW367*(Inputs!$E$59=1))","v":0},{"$f":"AX259+AX296-(AX367*(Inputs!$E$59=1))","v":0},{"$f":"AY259+AY296-(AY367*(Inputs!$E$59=1))","v":0},{"$f":"AZ259+AZ296-(AZ367*(Inputs!$E$59=1))","v":0},{"$f":"BA259+BA296-(BA367*(Inputs!$E$59=1))","v":0},{"$f":"BB259+BB296-(BB367*(Inputs!$E$59=1))","v":0},{"$f":"BC259+BC296-(BC367*(Inputs!$E$59=1))","v":0},{"$f":"BD259+BD296-(BD367*(Inputs!$E$59=1))","v":0}]
[null,null,{"$f":"SUM(G376:BD376)","v":16169.252293324507},"RRT closing balance","$mm nominal",null,{"$f":"SUM(G373:G375)","v":-350},-962,-957.35526425,-404.14355432000013,160.13238980859978,575.56146301117201,587.07269227139545,598.81414611682317,610.79042903915979,623.00623761994302,635.46636237234202,648.1756896197885,661.13920341218432,674.36198748042852,687.84922723003672,701.60621177463725,288.35878530067714,294.12596100669077,448.18902841286263,759.44112728063806,774.62994982625105,790.12254882277591,805.92499979923161,822.04349979521612,838.48436979112034,855.25405718694287,872.3591383306815,889.80632109729504,907.60244751924142,925.75449646962613,944.26958639901852,462.40875509972568,{"$f":"SUM(AM373:AM375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G377:BD377)","v":0},"Resource rent tax payable","$mm nominal",null,{"$f":"G376*(G376>0)*Inputs!$E$57","v":0},{"$f":"H376*(H376>0)*Inputs!$E$57","v":0},{"$f":"I376*(I376>0)*Inputs!$E$57","v":0},{"$f":"J376*(J376>0)*Inputs!$E$57","v":0},{"$f":"K376*(K376>0)*Inputs!$E$57","v":0},{"$f":"L376*(L376>0)*Inputs!$E$57","v":0},{"$f":"M376*(M376>0)*Inputs!$E$57","v":0},{"$f":"N376*(N376>0)*Inputs!$E$57","v":0},{"$f":"O376*(O376>0)*Inputs!$E$57","v":0},{"$f":"P376*(P376>0)*Inputs!$E$57","v":0},{"$f":"Q376*(Q376>0)*Inputs!$E$57","v":0},{"$f":"R376*(R376>0)*Inputs!$E$57","v":0},{"$f":"S376*(S376>0)*Inputs!$E$57","v":0},{"$f":"T376*(T376>0)*Inputs!$E$57","v":0},{"$f":"U376*(U376>0)*Inputs!$E$57","v":0},{"$f":"V376*(V376>0)*Inputs!$E$57","v":0},{"$f":"W376*(W376>0)*Inputs!$E$57","v":0},{"$f":"X376*(X376>0)*Inputs!$E$57","v":0},{"$f":"Y376*(Y376>0)*Inputs!$E$57","v":0},{"$f":"Z376*(Z376>0)*Inputs!$E$57","v":0},{"$f":"AA376*(AA376>0)*Inputs!$E$57","v":0},{"$f":"AB376*(AB376>0)*Inputs!$E$57","v":0},{"$f":"AC376*(AC376>0)*Inputs!$E$57","v":0},{"$f":"AD376*(AD376>0)*Inputs!$E$57","v":0},{"$f":"AE376*(AE376>0)*Inputs!$E$57","v":0},{"$f":"AF376*(AF376>0)*Inputs!$E$57","v":0},{"$f":"AG376*(AG376>0)*Inputs!$E$57","v":0},{"$f":"AH376*(AH376>0)*Inputs!$E$57","v":0},{"$f":"AI376*(AI376>0)*Inputs!$E$57","v":0},{"$f":"AJ376*(AJ376>0)*Inputs!$E$57","v":0},{"$f":"AK376*(AK376>0)*Inputs!$E$57","v":0},{"$f":"AL376*(AL376>0)*Inputs!$E$57","v":0},{"$f":"AM376*(AM376>0)*Inputs!$E$57","v":0},{"$f":"AN376*(AN376>0)*Inputs!$E$57","v":0},{"$f":"AO376*(AO376>0)*Inputs!$E$57","v":0},{"$f":"AP376*(AP376>0)*Inputs!$E$57","v":0},{"$f":"AQ376*(AQ376>0)*Inputs!$E$57","v":0},{"$f":"AR376*(AR376>0)*Inputs!$E$57","v":0},{"$f":"AS376*(AS376>0)*Inputs!$E$57","v":0},{"$f":"AT376*(AT376>0)*Inputs!$E$57","v":0},{"$f":"AU376*(AU376>0)*Inputs!$E$57","v":0},{"$f":"AV376*(AV376>0)*Inputs!$E$57","v":0},{"$f":"AW376*(AW376>0)*Inputs!$E$57","v":0},{"$f":"AX376*(AX376>0)*Inputs!$E$57","v":0},{"$f":"AY376*(AY376>0)*Inputs!$E$57","v":0},{"$f":"AZ376*(AZ376>0)*Inputs!$E$57","v":0},{"$f":"BA376*(BA376>0)*Inputs!$E$57","v":0},{"$f":"BB376*(BB376>0)*Inputs!$E$57","v":0},{"$f":"BC376*(BC376>0)*Inputs!$E$57","v":0},{"$f":"BD376*(BD376>0)*Inputs!$E$57","v":0}]
[]
[]
[null,null,null,"South Africa gold profit tax"]
[null,null,null,"Taxable profits/Sale revenue ratio",null,null,{"$f":"IFERROR(IF((G366/G49)*100<=0,0,(G366/G49)*100),0)","v":0},{"$f":"IFERROR(IF((H366/H49)*100<=0,0,(H366/H49)*100),0)","v":0},0,0,0,6.3201349405896945,58.728904911731505,61.510766961651917,61.510766961651917,61.51076696165191,61.510766961651917,61.510766961651917,61.510766961651917,61.510766961651917,61.510766961651917,61.51076696165191,24.785103244837757,24.785103244837757,37.02699115044247,61.510766961651917,61.510766961651917,61.510766961651917,61.51076696165191,61.51076696165191,61.510766961651917,61.510766961651917,61.510766961651917,61.51076696165191,61.510766961651917,61.510766961651917,61.510766961651917,59.062389380530966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax rate",null,null,{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!G381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!G381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!H381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!H381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!I381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!I381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!J381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!J381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!K381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!K381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!L381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!L381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!M381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!M381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!N381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!N381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!O381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!O381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!P381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!P381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Q381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Q381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!R381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!R381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!S381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!S381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!T381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!T381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!U381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!U381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!V381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!V381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!W381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!W381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!X381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!X381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Y381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Y381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Z381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Z381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AA381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AA381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AB381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AB381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AC381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AC381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AD381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AD381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AE381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AE381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AF381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AF381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AG381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AG381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AH381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AH381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AI381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AI381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AJ381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AJ381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AK381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AK381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AL381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AL381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AM381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AM381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AN381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AN381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AO381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AO381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AP381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AP381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AQ381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AQ381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AR381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AR381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AS381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AS381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AT381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AT381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AU381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AU381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AV381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AV381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AW381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AW381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AX381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AX381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AY381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AY381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AZ381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AZ381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BA381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BA381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BB381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BB381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BC381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BC381))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BD381)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BD381))/100,0),0)","v":0}]
[null,null,null,"SA gold profit tax payable","$mm nominal",null,{"$f":"G366*G382*Inputs!$E$60","v":0},{"$f":"H366*H382*Inputs!$E$60","v":0},{"$f":"I366*I382*Inputs!$E$60","v":0},{"$f":"J366*J382*Inputs!$E$60","v":0},{"$f":"K366*K382*Inputs!$E$60","v":0},{"$f":"L366*L382*Inputs!$E$60","v":0},{"$f":"M366*M382*Inputs!$E$60","v":0},{"$f":"N366*N382*Inputs!$E$60","v":0},{"$f":"O366*O382*Inputs!$E$60","v":0},{"$f":"P366*P382*Inputs!$E$60","v":0},{"$f":"Q366*Q382*Inputs!$E$60","v":0},{"$f":"R366*R382*Inputs!$E$60","v":0},{"$f":"S366*S382*Inputs!$E$60","v":0},{"$f":"T366*T382*Inputs!$E$60","v":0},{"$f":"U366*U382*Inputs!$E$60","v":0},{"$f":"V366*V382*Inputs!$E$60","v":0},{"$f":"W366*W382*Inputs!$E$60","v":0},{"$f":"X366*X382*Inputs!$E$60","v":0},{"$f":"Y366*Y382*Inputs!$E$60","v":0},{"$f":"Z366*Z382*Inputs!$E$60","v":0},{"$f":"AA366*AA382*Inputs!$E$60","v":0},{"$f":"AB366*AB382*Inputs!$E$60","v":0},{"$f":"AC366*AC382*Inputs!$E$60","v":0},{"$f":"AD366*AD382*Inputs!$E$60","v":0},{"$f":"AE366*AE382*Inputs!$E$60","v":0},{"$f":"AF366*AF382*Inputs!$E$60","v":0},{"$f":"AG366*AG382*Inputs!$E$60","v":0},{"$f":"AH366*AH382*Inputs!$E$60","v":0},{"$f":"AI366*AI382*Inputs!$E$60","v":0},{"$f":"AJ366*AJ382*Inputs!$E$60","v":0},{"$f":"AK366*AK382*Inputs!$E$60","v":0},{"$f":"AL366*AL382*Inputs!$E$60","v":0},{"$f":"AM366*AM382*Inputs!$E$60","v":0},{"$f":"AN366*AN382*Inputs!$E$60","v":0},{"$f":"AO366*AO382*Inputs!$E$60","v":0},{"$f":"AP366*AP382*Inputs!$E$60","v":0},{"$f":"AQ366*AQ382*Inputs!$E$60","v":0},{"$f":"AR366*AR382*Inputs!$E$60","v":0},{"$f":"AS366*AS382*Inputs!$E$60","v":0},{"$f":"AT366*AT382*Inputs!$E$60","v":0},{"$f":"AU366*AU382*Inputs!$E$60","v":0},{"$f":"AV366*AV382*Inputs!$E$60","v":0},{"$f":"AW366*AW382*Inputs!$E$60","v":0},{"$f":"AX366*AX382*Inputs!$E$60","v":0},{"$f":"AY366*AY382*Inputs!$E$60","v":0},{"$f":"AZ366*AZ382*Inputs!$E$60","v":0},{"$f":"BA366*BA382*Inputs!$E$60","v":0},{"$f":"BB366*BB382*Inputs!$E$60","v":0},{"$f":"BC366*BC382*Inputs!$E$60","v":0},{"$f":"BD366*BD382*Inputs!$E$60","v":0}]
[]
[]
[null,null,null,"Zimbabwe additional profits tax"]
[null,null,null,"First Accumulated Net Cash Position (FANCP)"]
[null,null,{"$f":"SUM(G388:BD388)","v":-2752.9335238550002},"FANCP opening balance","$mm nominal",null,{"$f":"F391*(F391<0)","v":0},{"$f":"G391*(G391<0)","v":-350},-969,-983.73526425,-450.1982596050002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-2807.9921943321006,"Opening balance with uplift","$mm nominal",null,{"$f":"(G388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(H388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":-357},{"$f":"(I388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":-988.38},{"$f":"(J388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":-1003.4099695350001},{"$f":"(K388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":-459.2022247971002},{"$f":"(L388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(M388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(N388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(O388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(P388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(Q388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(R388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(S388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(T388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(U388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(V388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(W388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(X388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(Y388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(Z388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AA388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AB388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AC388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AD388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AE388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AF388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AG388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AH388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AI388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AJ388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AK388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AL388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AM388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AN388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AO388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AP388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AQ388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AR388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AS388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AT388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AU388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AV388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AW388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AX388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AY388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AZ388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(BA388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(BB388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(BC388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(BD388*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0}]
[null,null,24284.644484754808,"Project NCF after deductible tax payments, decommissioning and sale of undepreciated assets","$mm nominal",null,{"$f":"G259+G296+G367","v":-350},{"$f":"H259+H296+H367","v":-612},4.6447357499999953,553.21170992999987,564.27594412859992,593.30287460063403,755.229283501233,778.45838995187012,794.0275577509077,809.90810890592593,826.10627108404458,842.62839650572505,859.48096443583961,876.67058372455699,894.2039953990477,912.08807530702848,374.86642089088025,382.363749308698,582.64573693672151,987.27346546482943,1007.0189347741264,1027.1593134696086,1047.702499739001,1068.6565497337808,1090.0296807284565,1111.8302743430258,1134.0668798298861,1156.7482174264835,1179.8831817750138,1203.4808454105139,1227.5504623187239,601.13138162964333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21476.652290422709,"FANCP","$mm nominal",null,{"$f":"SUM(G389:G390)","v":-350},{"$f":"SUM(H389:H390)","v":-969},-983.73526425,-450.1982596050002,105.07371933149972,593.30287460063403,755.229283501233,778.45838995187012,794.0275577509077,809.90810890592593,826.10627108404458,842.62839650572505,859.48096443583961,876.67058372455699,894.2039953990477,912.08807530702848,374.86642089088025,382.363749308698,582.64573693672151,987.27346546482943,1007.0189347741264,1027.1593134696086,1047.702499739001,1068.6565497337808,1090.0296807284565,1111.8302743430258,1134.0668798298861,1156.7482174264835,1179.8831817750138,1203.4808454105139,1227.5504623187239,601.13138162964333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G392:BD392)","v":0},"Additional profits tax on FANCP","$mm nominal",null,{"$f":"G391*(G391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"H391*(H391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"I391*(I391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"J391*(J391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"K391*(K391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"L391*(L391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"M391*(M391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"N391*(N391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"O391*(O391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"P391*(P391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"Q391*(Q391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"R391*(R391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"S391*(S391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"T391*(T391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"U391*(U391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"V391*(V391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"W391*(W391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"X391*(X391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"Y391*(Y391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"Z391*(Z391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AA391*(AA391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AB391*(AB391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AC391*(AC391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AD391*(AD391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AE391*(AE391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AF391*(AF391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AG391*(AG391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AH391*(AH391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AI391*(AI391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AJ391*(AJ391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AK391*(AK391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AL391*(AL391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AM391*(AM391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AN391*(AN391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AO391*(AO391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AP391*(AP391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AQ391*(AQ391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AR391*(AR391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AS391*(AS391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AT391*(AT391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AU391*(AU391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AV391*(AV391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AW391*(AW391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AX391*(AX391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AY391*(AY391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AZ391*(AZ391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"BA391*(BA391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"BB391*(BB391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"BC391*(BC391>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"BD391*(BD391>0)*Inputs!$E$65*Inputs!$E$63","v":0}]
[]
[null,null,null,"Second Accumulated Net Cash Position (SANCP)"]
[null,null,-2752.9335238550002,"SANCP opening balance","$mm nominal",null,{"$f":"F398*(F398<0)","v":0},{"$f":"G398*(G398<0)","v":-350},-969,-983.73526425,-450.1982596050002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-2807.9921943321006,"Uplift on negative balance","$mm nominal",null,{"$f":"(G395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(H395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":-357},{"$f":"(I395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":-988.38},{"$f":"(J395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":-1003.4099695350001},{"$f":"(K395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":-459.2022247971002},{"$f":"(L395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(M395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(N395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(O395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(P395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(Q395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(R395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(S395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(T395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(U395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(V395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(W395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(X395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(Y395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(Z395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AA395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AB395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AC395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AD395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AE395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AF395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AG395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AH395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AI395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AJ395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AK395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AL395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AM395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AN395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AO395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AP395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AQ395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AR395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AS395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AT395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AU395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AV395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AW395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AX395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AY395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AZ395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(BA395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(BB395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(BC395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(BD395*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0}]
[null,null,24284.644484754808,"Project NCF after deductible tax payments, decommissioning, sale of undepreciated assets and APT on FANCP","$mm nominal",null,{"$f":"G390-G392","v":-350},{"$f":"H390-H392","v":-612},4.6447357499999953,553.21170992999987,564.27594412859992,593.30287460063403,755.229283501233,778.45838995187012,794.0275577509077,809.90810890592593,826.10627108404458,842.62839650572505,859.48096443583961,876.67058372455699,894.2039953990477,912.08807530702848,374.86642089088025,382.363749308698,582.64573693672151,987.27346546482943,1007.0189347741264,1027.1593134696086,1047.702499739001,1068.6565497337808,1090.0296807284565,1111.8302743430258,1134.0668798298861,1156.7482174264835,1179.8831817750138,1203.4808454105139,1227.5504623187239,601.13138162964333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21476.652290422709,"SANCP","$mm nominal",null,{"$f":"SUM(G396:G397)","v":-350},{"$f":"SUM(H396:H397)","v":-969},-983.73526425,-450.1982596050002,105.07371933149972,593.30287460063403,755.229283501233,778.45838995187012,794.0275577509077,809.90810890592593,826.10627108404458,842.62839650572505,859.48096443583961,876.67058372455699,894.2039953990477,912.08807530702848,374.86642089088025,382.363749308698,582.64573693672151,987.27346546482943,1007.0189347741264,1027.1593134696086,1047.702499739001,1068.6565497337808,1090.0296807284565,1111.8302743430258,1134.0668798298861,1156.7482174264835,1179.8831817750138,1203.4808454105139,1227.5504623187239,601.13138162964333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Additional profits tax on SANCP","$mm nominal",null,{"$f":"G398*(G398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"H398*(H398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"I398*(I398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"J398*(J398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"K398*(K398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"L398*(L398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"M398*(M398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"N398*(N398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"O398*(O398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"P398*(P398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"Q398*(Q398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"R398*(R398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"S398*(S398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"T398*(T398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"U398*(U398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"V398*(V398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"W398*(W398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"X398*(X398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"Y398*(Y398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"Z398*(Z398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AA398*(AA398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AB398*(AB398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AC398*(AC398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AD398*(AD398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AE398*(AE398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AF398*(AF398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AG398*(AG398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AH398*(AH398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AI398*(AI398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AJ398*(AJ398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AK398*(AK398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AL398*(AL398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AM398*(AM398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AN398*(AN398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AO398*(AO398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AP398*(AP398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AQ398*(AQ398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AR398*(AR398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AS398*(AS398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AT398*(AT398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AU398*(AU398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AV398*(AV398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AW398*(AW398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AX398*(AX398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AY398*(AY398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AZ398*(AZ398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"BA398*(BA398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"BB398*(BB398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"BC398*(BC398>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"BD398*(BD398>0)*Inputs!$E$67*Inputs!$E$63","v":0}]
[null,null,{"$f":"SUM(G400:BD400)","v":0},"Zimbabwe additional profits tax payable","$mm nominal",null,{"$f":"G392+G399","v":0},{"$f":"H392+H399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G402:BD402)","v":5441.8933728603006},"Total PROFIT TAXES exc WHT","$mm nominal",null,{"$f":"G367+G377+G383+G400","v":0},{"$f":"H367+H377+H383+H400","v":0},0,0,0,17.741411589462029,168.15659122983755,179.64424383504698,183.23712871174794,186.90187128598288,190.63990871170256,194.45270688593655,198.34176102365532,202.30859624412844,206.35476816901101,210.48186353239117,86.507635590203137,88.237788302007218,134.45670852385882,227.8323381841914,232.38898494787531,237.03676464683281,241.7774999397694,246.61304993856476,251.54531093733613,256.57621715608286,261.70774149920453,266.94189632918852,272.28073425577236,277.72634894088782,283.28087591970552,138.72262652991768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"DIVIDEND PAYMENTS"]
[]
[null,null,{"$f":"SUM(G407:BD407)","v":18842.751111894504},"Project NCF after decommissioning, payments before CIT","$mm nominal",null,{"$f":"G259","v":-350},-612,4.6447357499999953,553.21170992999987,564.27594412859992,575.56146301117201,587.07269227139545,598.81414611682317,610.79042903915979,623.00623761994302,635.46636237234202,648.1756896197885,661.13920341218432,674.36198748042852,687.84922723003672,701.60621177463725,288.35878530067714,294.12596100669077,448.18902841286263,759.44112728063806,774.62994982625105,790.12254882277591,805.92499979923161,822.04349979521612,838.48436979112034,855.25405718694287,872.3591383306815,889.80632109729504,907.60244751924142,925.75449646962613,944.26958639901852,462.40875509972568,{"$f":"AM259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Proceeds from sale of undepreciated assets","$mm nominal",null,{"$f":"G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,364.76255685568822,"Lender net cash flows","$mm nominal",null,{"$f":"G305","v":-244.99999999999997},-428.4,218.43454552316081,400.5045455231608,400.5045455231608,400.5045455231608,400.5045455231608,0,0,0,0,0,0,0,0,0,-288.28499806902852,-294.05069803040914,-199.95447466067819,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5441.8933728603006,"Deductable profit taxes","$mm nominal",null,{"$f":"G402","v":0},{"$f":"H402","v":0},0,0,0,17.741411589462029,168.15659122983755,179.64424383504698,183.23712871174794,186.90187128598288,190.63990871170256,194.45270688593655,198.34176102365532,202.30859624412844,206.35476816901101,210.48186353239117,86.507635590203137,88.237788302007218,134.45670852385882,227.8323381841914,232.38898494787531,237.03676464683281,241.7774999397694,246.61304993856476,251.54531093733613,256.57621715608286,261.70774149920453,266.94189632918852,272.28073425577236,277.72634894088782,283.28087591970552,138.72262652991768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13036.095182178518,"Contractor cash flow before distributions","$mm nominal",null,{"$f":"SUM(G407:G408)-SUM(G409:G410)","v":-105.00000000000003},{"$f":"SUM(H407:H408)-SUM(H409:H410)","v":-183.60000000000002},-213.78980977316081,152.70716440683907,163.77139860543912,157.31550589854919,18.411555518397108,419.16990228177622,427.55330032741188,436.10436633396012,444.82645366063946,453.72298273385195,462.79744238852902,472.05339123630006,481.49445906102574,491.12434824224607,490.13614777950249,499.93887073509268,513.68679454968196,531.60878909644669,542.24096487837573,553.0857841759431,564.14749985946219,575.43044985665142,586.93905885378422,598.67784003086001,610.65139683147697,622.86442476810657,635.32171326346906,648.02814752873837,660.988710479313,323.68612856980803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,392901.51205078617,"Cumulative contractor cash flow before distributions","$mm nominal",null,{"$f":"SUM($G$411:G411)","v":-105.00000000000003},{"$f":"SUM($G$411:H411)","v":-288.60000000000002},{"$f":"SUM($G$411:I411)","v":-502.38980977316083},{"$f":"SUM($G$411:J411)","v":-349.68264536632176},{"$f":"SUM($G$411:K411)","v":-185.91124676088265},{"$f":"SUM($G$411:L411)","v":-28.595740862333457},{"$f":"SUM($G$411:M411)","v":-10.184185343936349},{"$f":"SUM($G$411:N411)","v":408.98571693783987},{"$f":"SUM($G$411:O411)","v":836.53901726525169},{"$f":"SUM($G$411:P411)","v":1272.6433835992118},{"$f":"SUM($G$411:Q411)","v":1717.4698372598514},{"$f":"SUM($G$411:R411)","v":2171.1928199937033},{"$f":"SUM($G$411:S411)","v":2633.9902623822322},{"$f":"SUM($G$411:T411)","v":3106.0436536185325},{"$f":"SUM($G$411:U411)","v":3587.5381126795583},{"$f":"SUM($G$411:V411)","v":4078.6624609218043},{"$f":"SUM($G$411:W411)","v":4568.7986087013069},{"$f":"SUM($G$411:X411)","v":5068.7374794363996},{"$f":"SUM($G$411:Y411)","v":5582.424273986082},{"$f":"SUM($G$411:Z411)","v":6114.0330630825283},{"$f":"SUM($G$411:AA411)","v":6656.2740279609043},{"$f":"SUM($G$411:AB411)","v":7209.3598121368477},{"$f":"SUM($G$411:AC411)","v":7773.5073119963099},{"$f":"SUM($G$411:AD411)","v":8348.9377618529616},{"$f":"SUM($G$411:AE411)","v":8935.876820706746},{"$f":"SUM($G$411:AF411)","v":9534.5546607376054},{"$f":"SUM($G$411:AG411)","v":10145.206057569083},{"$f":"SUM($G$411:AH411)","v":10768.070482337189},{"$f":"SUM($G$411:AI411)","v":11403.392195600658},{"$f":"SUM($G$411:AJ411)","v":12051.420343129397},{"$f":"SUM($G$411:AK411)","v":12712.40905360871},{"$f":"SUM($G$411:AL411)","v":13036.095182178518},{"$f":"SUM($G$411:AM411)","v":13036.095182178518},{"$f":"SUM($G$411:AN411)","v":13036.095182178518},{"$f":"SUM($G$411:AO411)","v":13036.095182178518},{"$f":"SUM($G$411:AP411)","v":13036.095182178518},{"$f":"SUM($G$411:AQ411)","v":13036.095182178518},{"$f":"SUM($G$411:AR411)","v":13036.095182178518},{"$f":"SUM($G$411:AS411)","v":13036.095182178518},{"$f":"SUM($G$411:AT411)","v":13036.095182178518},{"$f":"SUM($G$411:AU411)","v":13036.095182178518},{"$f":"SUM($G$411:AV411)","v":13036.095182178518},{"$f":"SUM($G$411:AW411)","v":13036.095182178518},{"$f":"SUM($G$411:AX411)","v":13036.095182178518},{"$f":"SUM($G$411:AY411)","v":13036.095182178518},{"$f":"SUM($G$411:AZ411)","v":13036.095182178518},{"$f":"SUM($G$411:BA411)","v":13036.095182178518},{"$f":"SUM($G$411:BB411)","v":13036.095182178518},{"$f":"SUM($G$411:BC411)","v":13036.095182178518},{"$f":"SUM($G$411:BD411)","v":13036.095182178518}]
[null,null,13036.095182178518,"Distributable cash","$mm nominal",null,{"$f":"IF(G412<0,0,MAX(0,MIN(G412,G411)))","v":0},{"$f":"IF(H412<0,0,MAX(0,MIN(H412,H411)))","v":0},0,0,0,0,0,408.98571693783987,427.55330032741188,436.10436633396012,444.82645366063946,453.72298273385195,462.79744238852902,472.05339123630006,481.49445906102574,491.12434824224607,490.13614777950249,499.93887073509268,513.68679454968196,531.60878909644669,542.24096487837573,553.0857841759431,564.14749985946219,575.43044985665142,586.93905885378422,598.67784003086001,610.65139683147697,622.86442476810657,635.32171326346906,648.02814752873837,660.988710479313,323.68612856980803,{"$f":"IF(AM412<0,0,MAX(0,MIN(AM412,AM411)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State Participation"]
[null,null,null,"State equity","%",null,{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:G20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:H20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:I20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:J20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:K20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:L20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:M20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:N20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:O20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:P20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:Q20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:R20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:S20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:T20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:U20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:V20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:W20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:X20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:Y20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:Z20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AA20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AB20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AC20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AD20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AE20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AF20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AG20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AH20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AI20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AJ20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AK20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AL20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AM20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AN20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AO20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AP20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AQ20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AR20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AS20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AT20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AU20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AV20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AW20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AX20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AY20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:AZ20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:BA20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:BB20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:BC20)>0),Inputs!$E$72,0)","v":0},{"$f":"IF(AND(Inputs!$E$72>0,SUM($G19:BD20)>0),Inputs!$E$72,0)","v":0}]
[null,null,{"$f":"SUM(G417:BD417)","v":0},"Equity purchase by state","$mm nominal",null,{"$f":"IF(Inputs!$E$73=1,(SUM(G254:G255)-G303)*G416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(H254:H255)-H303)*H416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(I254:I255)-I303)*I416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(J254:J255)-J303)*J416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(K254:K255)-K303)*K416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(L254:L255)-L303)*L416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(M254:M255)-M303)*M416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(N254:N255)-N303)*N416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(O254:O255)-O303)*O416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(P254:P255)-P303)*P416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(Q254:Q255)-Q303)*Q416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(R254:R255)-R303)*R416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(S254:S255)-S303)*S416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(T254:T255)-T303)*T416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(U254:U255)-U303)*U416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(V254:V255)-V303)*V416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(W254:W255)-W303)*W416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(X254:X255)-X303)*X416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(Y254:Y255)-Y303)*Y416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(Z254:Z255)-Z303)*Z416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AA254:AA255)-AA303)*AA416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AB254:AB255)-AB303)*AB416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AC254:AC255)-AC303)*AC416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AD254:AD255)-AD303)*AD416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AE254:AE255)-AE303)*AE416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AF254:AF255)-AF303)*AF416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AG254:AG255)-AG303)*AG416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AH254:AH255)-AH303)*AH416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AI254:AI255)-AI303)*AI416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AJ254:AJ255)-AJ303)*AJ416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AK254:AK255)-AK303)*AK416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AL254:AL255)-AL303)*AL416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AM254:AM255)-AM303)*AM416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AN254:AN255)-AN303)*AN416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AO254:AO255)-AO303)*AO416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AP254:AP255)-AP303)*AP416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AQ254:AQ255)-AQ303)*AQ416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AR254:AR255)-AR303)*AR416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AS254:AS255)-AS303)*AS416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AT254:AT255)-AT303)*AT416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AU254:AU255)-AU303)*AU416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AV254:AV255)-AV303)*AV416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AW254:AW255)-AW303)*AW416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AX254:AX255)-AX303)*AX416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AY254:AY255)-AY303)*AY416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AZ254:AZ255)-AZ303)*AZ416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(BA254:BA255)-BA303)*BA416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(BB254:BB255)-BB303)*BB416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(BC254:BC255)-BC303)*BC416,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(BD254:BD255)-BD303)*BD416,0)","v":0}]
[null,null,{"$f":"SUM(G418:BD418)","v":0},"Equity returns","$mm nominal",null,{"$f":"G$413*(G413>0)*G416","v":0},{"$f":"H$413*(H413>0)*H416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$413*(AM413>0)*AM416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G419:BD419)","v":0},"Equity cash flow","$mm nominal",null,{"$f":"G418-G417","v":0},{"$f":"H418-H417","v":0},0,0,0,0,0,{"$f":"N418-N417","v":0},0,0,0,0,{"$f":"S418-S417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G420:BD420)","v":0},"Carry loan plus capitalized interest","$mm nominal",null,{"$f":"MIN(G419+(F420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(H419+(G420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(I419+(H420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(J419+(I420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(K419+(J420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(L419+(K420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(M419+(L420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(N419+(M420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(O419+(N420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(P419+(O420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(Q419+(P420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(R419+(Q420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(S419+(R420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(T419+(S420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(U419+(T420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(V419+(U420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(W419+(V420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(X419+(W420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(Y419+(X420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(Z419+(Y420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AA419+(Z420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AB419+(AA420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AC419+(AB420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AD419+(AC420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AE419+(AD420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AF419+(AE420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AG419+(AF420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AH419+(AG420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AI419+(AH420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AJ419+(AI420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AK419+(AJ420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AL419+(AK420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AM419+(AL420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AN419+(AM420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AO419+(AN420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AP419+(AO420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AQ419+(AP420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AR419+(AQ420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AS419+(AR420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AT419+(AS420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AU419+(AT420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AV419+(AU420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AW419+(AV420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AX419+(AW420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AY419+(AX420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AZ419+(AY420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(BA419+(AZ420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(BB419+(BA420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(BC419+(BB420*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(BD419+(BC420*(1+Inputs!$E$177)),0)","v":0}]
[null,null,{"$f":"SUM(G421:BD421)","v":0},"State shareholder cash flow","$mm nominal",null,{"$f":"G419+F420","v":0},{"$f":"H419+G420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Dividends"]
[null,null,{"$f":"SUM(G424:BD424)","v":0},"State dividend payment","$mm nominal",null,{"$f":"G421*(G421>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM421*(AM421>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G425:BD425)","v":13036.095182178518},"Contractor dividend payment","$mm nominal",null,{"$f":"G413-G424","v":0},{"$f":"H413-H424","v":0},0,0,0,0,0,408.98571693783987,427.55330032741188,436.10436633396012,444.82645366063946,453.72298273385195,462.79744238852902,472.05339123630006,481.49445906102574,491.12434824224607,490.13614777950249,499.93887073509268,513.68679454968196,531.60878909644669,542.24096487837573,553.0857841759431,564.14749985946219,575.43044985665142,586.93905885378422,598.67784003086001,610.65139683147697,622.86442476810657,635.32171326346906,648.02814752873837,660.988710479313,323.68612856980803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"WITHHOLDING TAXES"]
[]
[null,null,null,"Dividend Withholding Tax"]
[null,null,{"$f":"SUM(G431:BD431)","v":13036.095182178518},"Dividend withholding tax base","$mm nominal",null,{"$f":"G425","v":0},0,0,0,0,0,0,408.98571693783987,427.55330032741188,436.10436633396012,444.82645366063946,453.72298273385195,462.79744238852902,472.05339123630006,481.49445906102574,491.12434824224607,490.13614777950249,499.93887073509268,513.68679454968196,531.60878909644669,542.24096487837573,553.0857841759431,564.14749985946219,575.43044985665142,586.93905885378422,598.67784003086001,610.65139683147697,622.86442476810657,635.32171326346906,648.02814752873837,660.988710479313,323.68612856980803,{"$f":"AM425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G432:BD432)","v":1303.6095182178515},"Dividend withholding tax payable","$mm nominal",null,{"$f":"G431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"H431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"I431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"J431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"K431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"L431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"M431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"N431*Inputs!$E$70*Inputs!$E$170","v":40.898571693783992},{"$f":"O431*Inputs!$E$70*Inputs!$E$170","v":42.755330032741192},{"$f":"P431*Inputs!$E$70*Inputs!$E$170","v":43.610436633396013},{"$f":"Q431*Inputs!$E$70*Inputs!$E$170","v":44.482645366063949},{"$f":"R431*Inputs!$E$70*Inputs!$E$170","v":45.372298273385198},{"$f":"S431*Inputs!$E$70*Inputs!$E$170","v":46.279744238852906},{"$f":"T431*Inputs!$E$70*Inputs!$E$170","v":47.205339123630011},{"$f":"U431*Inputs!$E$70*Inputs!$E$170","v":48.149445906102578},{"$f":"V431*Inputs!$E$70*Inputs!$E$170","v":49.112434824224607},{"$f":"W431*Inputs!$E$70*Inputs!$E$170","v":49.013614777950252},{"$f":"X431*Inputs!$E$70*Inputs!$E$170","v":49.993887073509271},{"$f":"Y431*Inputs!$E$70*Inputs!$E$170","v":51.368679454968202},{"$f":"Z431*Inputs!$E$70*Inputs!$E$170","v":53.160878909644673},{"$f":"AA431*Inputs!$E$70*Inputs!$E$170","v":54.224096487837578},{"$f":"AB431*Inputs!$E$70*Inputs!$E$170","v":55.308578417594312},{"$f":"AC431*Inputs!$E$70*Inputs!$E$170","v":56.414749985946223},{"$f":"AD431*Inputs!$E$70*Inputs!$E$170","v":57.543044985665148},{"$f":"AE431*Inputs!$E$70*Inputs!$E$170","v":58.693905885378427},{"$f":"AF431*Inputs!$E$70*Inputs!$E$170","v":59.867784003086001},{"$f":"AG431*Inputs!$E$70*Inputs!$E$170","v":61.065139683147699},{"$f":"AH431*Inputs!$E$70*Inputs!$E$170","v":62.286442476810663},{"$f":"AI431*Inputs!$E$70*Inputs!$E$170","v":63.532171326346912},{"$f":"AJ431*Inputs!$E$70*Inputs!$E$170","v":64.802814752873843},{"$f":"AK431*Inputs!$E$70*Inputs!$E$170","v":66.098871047931297},{"$f":"AL431*Inputs!$E$70*Inputs!$E$170","v":32.368612856980803},{"$f":"AM431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AN431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AO431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AP431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AQ431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AR431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AS431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AT431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AU431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AV431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AW431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AX431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AY431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AZ431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"BA431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"BB431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"BC431*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"BD431*Inputs!$E$70*Inputs!$E$170","v":0}]
[]
[null,null,{"$f":"SUM(G434:BD434)","v":11732.485663960664},"Contractor NCF after DWT and state participation","$mm nominal",null,{"$f":"G411-G424-G432","v":-105.00000000000003},-183.60000000000002,-213.78980977316081,152.70716440683907,163.77139860543912,157.31550589854919,18.411555518397108,378.27133058799222,384.79797029467068,392.49392970056408,400.34380829457552,408.35068446046677,416.51769814967611,424.84805211267008,433.34501315492315,442.01191341802144,441.12253300155226,449.94498366158342,462.31811509471379,478.44791018680201,488.01686839053815,497.77720575834877,507.73274987351596,517.8874048709863,528.24515296840582,538.81005602777395,549.58625714832931,560.57798229129594,571.78954193712218,583.22533277586456,594.88983943138169,291.31751571282723,{"$f":"AM411-AM424-AM432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Withholding Tax"]
[null,null,{"$f":"SUM(G437:BD437)","v":364.76255685568793},"Interest withholding tax base","$mm nominal",null,{"$f":"G306","v":0},0,116.28097212396851,96.101098412625817,74.488453667777776,51.341311146045527,26.550721505270285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G438:BD438)","v":0},"Interest withholding tax payable","$mm nominal",null,{"$f":"G437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"H437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"I437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"J437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"K437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"L437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"M437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"N437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"O437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"P437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"Q437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"R437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"S437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"T437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"U437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"V437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"W437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"X437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"Y437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"Z437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AA437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AB437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AC437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AD437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AE437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AF437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AG437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AH437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AI437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AJ437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AK437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AL437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AM437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AN437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AO437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AP437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AQ437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AR437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AS437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AT437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AU437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AV437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AW437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AX437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AY437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AZ437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"BA437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"BB437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"BC437*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"BD437*Inputs!$E$69*Inputs!$E$170","v":0}]
[]
[null,null,{"$f":"SUM(G440:BD440)","v":6745.5028910781521},"TOTAL PROFIT TAXES",null,null,{"$f":"G402+G432+G438","v":0},{"$f":"H402+H432+H438","v":0},0,{"$f":"J402+J432+J438","v":0},0,17.741411589462029,168.15659122983755,220.54281552883097,225.99245874448914,230.51230791937888,235.12255407776649,239.82500515932173,244.62150526250824,249.51393536775845,254.50421407511359,259.59429835661581,135.5212503681534,138.23167537551649,185.82538797882702,280.99321709383605,286.6130814357129,292.34534306442714,298.1922499257156,304.15609492422993,310.23921682271452,316.44400115916886,322.77288118235225,329.22833880599921,335.81290558211924,342.52916369376169,349.37974696763683,171.09123938689848,{"$f":"AM402+AM432+AM438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financial summary"]
[]
[null,null,null,"Project indicators:Nominal"]
[null,null,{"$f":"SUM(G445:BD445)","v":22026.549090795801},"EBITDA","$mm nominal",null,{"$f":"G212","v":0},0,285.55273575000001,574.43586992999985,585.92458732859996,597.64307907517195,609.59594065667545,621.78785946980884,634.22361665920505,646.90808899238914,659.84625077223711,673.04317578768155,686.50403930343532,700.23412008950402,714.23880249129422,728.52357854111995,727.65021092967299,742.20321514826651,762.40320287964278,788.57735073119409,804.34889774581814,820.43587570073441,836.84459321474912,853.581485079044,870.65311478062495,888.06617707623741,905.82750061776221,923.94405063011709,942.42293164271985,961.27139027557416,980.49681808108562,499.36053141543414,{"$f":"AM212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G446:BD446)","v":18842.751111894504},"EBIT","$mm nominal",null,{"$f":"G299","v":0},0,-957.35526424999989,553.21170992999987,564.27594412859992,575.56146301117201,587.07269227139545,598.81414611682328,610.79042903915979,623.00623761994291,635.46636237234202,648.1756896197885,661.13920341218443,674.36198748042807,687.84922723003683,701.60621177463736,288.35878530067714,294.12596100669072,448.18902841286274,759.44112728063817,774.62994982625105,790.12254882277603,805.9249997992315,822.04349979521601,838.48436979112046,855.25405718694287,872.35913833068173,889.80632109729504,907.60244751924131,925.75449646962602,944.26958639901852,462.40875509972574,{"$f":"AM299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G447:BD447)","v":18477.988555038817},"EBT","$mm nominal",null,{"$f":"G299-G306","v":0},0,-1073.6362363739684,457.11061151737408,489.78749046082214,524.22015186512647,560.52197076612515,598.81414611682328,610.79042903915979,623.00623761994291,635.46636237234202,648.1756896197885,661.13920341218443,674.36198748042807,687.84922723003683,701.60621177463736,288.35878530067714,294.12596100669072,448.18902841286274,759.44112728063817,774.62994982625105,790.12254882277603,805.9249997992315,822.04349979521601,838.48436979112046,855.25405718694287,872.35913833068173,889.80632109729504,907.60244751924131,925.75449646962602,944.26958639901852,462.40875509972574,{"$f":"AM299-AM306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Contractor Net Cash Flow: Nominal"]
[null,null,{"$f":"SUM(G450:BD450)","v":18842.751111894504},"Project NCF after decommissioning, payments before CIT","$mm nominal",null,{"$f":"G259","v":-350},-612,4.6447357499999953,553.21170992999987,564.27594412859992,575.56146301117201,587.07269227139545,598.81414611682317,610.79042903915979,623.00623761994302,635.46636237234202,648.1756896197885,661.13920341218432,674.36198748042852,687.84922723003672,701.60621177463725,288.35878530067714,294.12596100669077,448.18902841286263,759.44112728063806,774.62994982625105,790.12254882277591,805.92499979923161,822.04349979521612,838.48436979112034,855.25405718694287,872.3591383306815,889.80632109729504,907.60244751924142,925.75449646962613,944.26958639901852,462.40875509972568,{"$f":"AM259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Proceeds from sale of undepreciated assets","$mm nominal",null,{"$f":"G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,364.76255685568822,"Less: Lender net cash flow","$mm nominal",null,{"$f":"G305","v":-244.99999999999997},-428.4,218.43454552316081,400.5045455231608,400.5045455231608,400.5045455231608,400.5045455231608,0,0,0,0,0,0,0,0,0,-288.28499806902852,-294.05069803040914,-199.95447466067819,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6745.5028910781521,"Less: Profit taxes","$mm nominal",null,{"$f":"G440-G438","v":0},{"$f":"H440-H438","v":0},0,0,0,17.741411589462029,168.15659122983755,220.54281552883097,225.99245874448914,230.51230791937888,235.12255407776649,239.82500515932173,244.62150526250824,249.51393536775845,254.50421407511359,259.59429835661581,135.5212503681534,138.23167537551649,185.82538797882702,280.99321709383605,286.6130814357129,292.34534306442714,298.1922499257156,304.15609492422993,310.23921682271452,316.44400115916886,322.77288118235225,329.22833880599921,335.81290558211924,342.52916369376169,349.37974696763683,171.09123938689848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: State participation","$mm nominal",null,{"$f":"G424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11732.485663960664,"Contractor post-tax cash flow","$mm nominal",null,{"$f":"SUM(G450:G451)-SUM(G452:G454)","v":-105.00000000000003},{"$f":"SUM(H450:H451)-SUM(H452:H454)","v":-183.60000000000002},-213.78980977316081,152.70716440683907,163.77139860543912,157.31550589854919,18.411555518397108,378.27133058799222,384.79797029467068,392.49392970056414,400.34380829457552,408.35068446046677,416.51769814967611,424.84805211267008,433.34501315492309,442.01191341802144,441.12253300155226,449.94498366158342,462.31811509471379,478.44791018680201,488.01686839053815,497.77720575834877,507.73274987351601,517.88740487098619,528.24515296840582,538.81005602777395,549.5862571483292,560.57798229129583,571.78954193712218,583.22533277586444,594.88983943138169,291.31751571282723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G455:BD455),0)","v":0.33772903878814775},"Contractor post-tax IRR"]
[null,null,{"$f":"SUM(G457:BD457)","v":0},"Decommissioning cash flow","$mm nominal",null,{"$f":"G78+G79+G80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM78+AM79+AM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Contractor Net Cash Flow: Real"]
[null,null,null,"Inflation index (from above)",null,null,{"$f":"G42","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,{"$f":"AM42","v":1.8845405921011289},1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164]
[null,null,{"$f":"SUM(G461:BD461)","v":13071.246249999997},"Project NCF after royalty, bonus and decommissioning","$mm const",null,{"$f":"G450/G$460","v":-350},-600,4.4643749999999951,521.30374999999992,521.30374999999992,521.30375000000004,521.30375000000004,521.30374999999992,521.30375000000004,521.30375000000004,521.30375000000015,521.30374999999992,521.30374999999992,521.30375000000038,521.30375000000004,521.30374999999992,210.05375000000001,210.05375000000004,313.80374999999987,521.30374999999992,521.30375000000004,521.30374999999992,521.30375000000004,521.30375000000004,521.30375000000004,521.30375000000004,521.30374999999992,521.30374999999992,521.30375000000004,521.30375000000015,521.30375000000004,250.27687500000005,{"$f":"AM450/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Proceeds from sale of undepreciated assets","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,450.74701793656641,"Less: Lender net cash flow","$mm const",null,{"$f":"G452/G$460","v":-244.99999999999997},-419.99999999999994,209.95246590076971,377.40437833408799,370.00429248439997,362.74930635725485,355.63657486005377,0,0,0,0,0,0,0,0,0,-210,-210,-140,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM452/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4635.1803329533195,"Less: Profit taxes","$mm const",null,{"$f":"G453/G$460","v":0},0,0,0,0,16.068943086449298,149.31824073807735,191.99579287879456,192.88238750000002,192.88238749999999,192.88238749999999,192.88238749999996,192.88238749999999,192.88238750000005,192.88238749999999,192.88238750000002,98.719887499999999,98.719887500000013,130.10738749999999,192.88238749999996,192.88238750000002,192.88238750000002,192.88238749999996,192.88238750000002,192.88238749999999,192.88238750000002,192.88238750000002,192.88238749999999,192.88238749999999,192.88238750000005,192.88238749999999,92.602443750000006,{"$f":"AM453/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: State participation","$mm const",null,{"$f":"G454/G$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM454/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7985.318899110116,"Contractor post-tax cash flow","$mm const",null,{"$f":"SUM(G461:G462)-SUM(G463:G465)","v":-105.00000000000003},{"$f":"SUM(H461:H462)-SUM(H463:H465)","v":-180.00000000000006},-205.48809090076972,143.89937166591193,151.29945751559995,142.4855005562959,16.348934401868917,329.30795712120539,328.42136249999999,328.42136250000004,328.42136250000016,328.42136249999999,328.42136249999993,328.42136250000033,328.42136250000004,328.42136249999987,321.33386250000001,321.33386250000001,323.69636249999985,328.42136249999999,328.42136249999999,328.42136249999987,328.4213625000001,328.42136249999999,328.42136250000004,328.42136249999999,328.42136249999987,328.42136249999993,328.42136250000004,328.4213625000001,328.42136250000004,157.67443125000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G466:BD466),0)","v":0.31149905763929997},"Contractor post-tax IRR"]
[null,null,{"$f":"SUM(G468:BD468)","v":0},"Decommissioning cash flow","$mm const",null,{"$f":"G457/G$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM457/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Payback Period: Real"]
[null,null,{"$f":"SUM(G471:BD471)","v":7985.318899110116},"Contractor post-tax cash flow","$mm const",null,{"$f":"G466","v":-105.00000000000003},{"$f":"H466","v":-180.00000000000006},-205.48809090076972,143.89937166591193,151.29945751559995,142.4855005562959,16.348934401868917,329.30795712120539,328.42136249999999,328.42136250000004,328.42136250000016,328.42136249999999,328.42136249999993,328.42136250000033,328.42136250000004,328.42136249999987,321.33386250000001,321.33386250000001,323.69636249999985,328.42136249999999,328.42136249999999,328.42136249999987,328.4213625000001,328.42136249999999,328.42136250000004,328.42136249999999,328.42136249999987,328.42136249999993,328.42136250000004,328.4213625000001,328.42136250000004,157.67443125000005,{"$f":"AM466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G472:BD472)","v":247615.24310195586},"Cumulative contractor post-tax cash flow","$mm const",null,{"$f":"G471+F472","v":-105.00000000000003},-285.00000000000011,-490.48809090076986,-346.58871923485793,-195.28926171925798,-52.803761162962076,-36.454826761093159,292.85313036011223,621.27449286011222,949.69585536011232,1278.1172178601125,1606.5385803601125,1934.9599428601125,2263.3813053601129,2591.8026678601132,2920.2240303601129,3241.557892860113,3562.8917553601132,3886.588117860113,4215.0094803601132,4543.4308428601134,4871.8522053601137,5200.2735678601139,5528.6949303601141,5857.1162928601143,6185.5376553601145,6513.9590178601147,6842.3803803601149,7170.8017428601152,7499.2231053601154,7827.6444678601156,7985.318899110116,{"$f":"AM471+AL472","v":7985.318899110116},7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116,7985.318899110116]
[null,null,{"$f":"SUM(G473:BD473)","v":7.1107013237086028},"Payback period NPV0","year",null,{"$f":"IF(AND(G472<=0,H472>0),G$31+(-G472/H471),0)","v":0},0,0,0,0,0,7.1107013237086028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM472<=0,AN472>0),AM$31+(-AM472/AN471),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Discount index",null,null,{"$f":"(1+Inputs!$E$179)^(G6-1)","v":1},{"$f":"(1+Inputs!$E$179)^(H6-1)","v":1.125},{"$f":"(1+Inputs!$E$179)^(I6-1)","v":1.265625},{"$f":"(1+Inputs!$E$179)^(J6-1)","v":1.423828125},{"$f":"(1+Inputs!$E$179)^(K6-1)","v":1.601806640625},{"$f":"(1+Inputs!$E$179)^(L6-1)","v":1.802032470703125},{"$f":"(1+Inputs!$E$179)^(M6-1)","v":2.0272865295410156},{"$f":"(1+Inputs!$E$179)^(N6-1)","v":2.2806973457336426},{"$f":"(1+Inputs!$E$179)^(O6-1)","v":2.5657845139503479},{"$f":"(1+Inputs!$E$179)^(P6-1)","v":2.8865075781941414},{"$f":"(1+Inputs!$E$179)^(Q6-1)","v":3.2473210254684091},{"$f":"(1+Inputs!$E$179)^(R6-1)","v":3.6532361536519602},{"$f":"(1+Inputs!$E$179)^(S6-1)","v":4.1098906728584552},{"$f":"(1+Inputs!$E$179)^(T6-1)","v":4.6236270069657621},{"$f":"(1+Inputs!$E$179)^(U6-1)","v":5.2015803828364824},{"$f":"(1+Inputs!$E$179)^(V6-1)","v":5.8517779306910427},{"$f":"(1+Inputs!$E$179)^(W6-1)","v":6.583250172027423},{"$f":"(1+Inputs!$E$179)^(X6-1)","v":7.4061564435308505},{"$f":"(1+Inputs!$E$179)^(Y6-1)","v":8.3319259989722081},{"$f":"(1+Inputs!$E$179)^(Z6-1)","v":9.3734167488437325},{"$f":"(1+Inputs!$E$179)^(AA6-1)","v":10.5450938424492},{"$f":"(1+Inputs!$E$179)^(AB6-1)","v":11.86323057275535},{"$f":"(1+Inputs!$E$179)^(AC6-1)","v":13.346134394349768},{"$f":"(1+Inputs!$E$179)^(AD6-1)","v":15.01440119364349},{"$f":"(1+Inputs!$E$179)^(AE6-1)","v":16.891201342848927},{"$f":"(1+Inputs!$E$179)^(AF6-1)","v":19.002601510705041},{"$f":"(1+Inputs!$E$179)^(AG6-1)","v":21.37792669954317},{"$f":"(1+Inputs!$E$179)^(AH6-1)","v":24.05016753698607},{"$f":"(1+Inputs!$E$179)^(AI6-1)","v":27.056438479109328},{"$f":"(1+Inputs!$E$179)^(AJ6-1)","v":30.438493288997993},{"$f":"(1+Inputs!$E$179)^(AK6-1)","v":34.243304950122742},{"$f":"(1+Inputs!$E$179)^(AL6-1)","v":38.523718068888087},{"$f":"(1+Inputs!$E$179)^(AM6-1)","v":43.339182827499094},{"$f":"(1+Inputs!$E$179)^(AN6-1)","v":48.75658068093648},{"$f":"(1+Inputs!$E$179)^(AO6-1)","v":54.851153266053544},{"$f":"(1+Inputs!$E$179)^(AP6-1)","v":61.707547424310235},{"$f":"(1+Inputs!$E$179)^(AQ6-1)","v":69.420990852349007},{"$f":"(1+Inputs!$E$179)^(AR6-1)","v":78.09861470889264},{"$f":"(1+Inputs!$E$179)^(AS6-1)","v":87.860941547504225},{"$f":"(1+Inputs!$E$179)^(AT6-1)","v":98.843559240942241},{"$f":"(1+Inputs!$E$179)^(AU6-1)","v":111.19900414606003},{"$f":"(1+Inputs!$E$179)^(AV6-1)","v":125.09887966431754},{"$f":"(1+Inputs!$E$179)^(AW6-1)","v":140.73623962235723},{"$f":"(1+Inputs!$E$179)^(AX6-1)","v":158.32826957515186},{"$f":"(1+Inputs!$E$179)^(AY6-1)","v":178.11930327204587},{"$f":"(1+Inputs!$E$179)^(AZ6-1)","v":200.38421618105158},{"$f":"(1+Inputs!$E$179)^(BA6-1)","v":225.43224320368304},{"$f":"(1+Inputs!$E$179)^(BB6-1)","v":253.61127360414343},{"$f":"(1+Inputs!$E$179)^(BC6-1)","v":285.31268280466134},{"$f":"(1+Inputs!$E$179)^(BD6-1)","v":320.97676815524397}]
[null,null,{"$f":"SUM(G476:BD476)","v":1076.4516075001297},{"$f":"\"Contractor post-tax cash flow NPV\"&Inputs!$E$179*100","v":"Contractor post-tax cash flow NPV12.5"},"$mm const",null,{"$f":"G471/G475","v":-105.00000000000003},{"$f":"H471/H475","v":-160.00000000000006},-162.36096071171929,101.06512797386407,94.455506475216794,79.069330255020475,8.0644418850700745,144.38915261475668,128.00036819707591,113.7781050640675,101.13609339028226,89.898749680250845,79.909999715778511,71.031110858469873,63.138765207528728,56.123346851136617,48.810823545087885,43.38739870674479,38.850124513819459,35.037529142242903,31.144470348660356,27.683973643253637,24.60797657178103,21.87375695269424,19.443339513505993,17.282968456449769,15.362638627955347,13.655678780404754,12.138381138137563,10.789672122788946,9.5908196647012858,4.0929183151025752,{"$f":"AM471/AM475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G477:BD477)","v":36648.93158082672},{"$f":"\"Cumulative contractor post-tax cash flow NPV\"&Inputs!$E$179*100","v":"Cumulative contractor post-tax cash flow NPV12.5"},"$mm const",null,{"$f":"G476+F477","v":-105.00000000000003},-265.00000000000011,-427.36096071171937,-326.29583273785533,-231.84032626263854,-152.77099600761807,-144.706554122548,-0.31740150779131682,127.6829666892846,241.46107175335209,342.59716514363436,432.49591482388519,512.40591453966374,583.43702539813364,646.57579060566241,702.69913745679901,751.50996100188695,794.89735970863171,833.74748422245113,868.78501336469401,899.92948371335433,927.61345735660802,952.22143392838905,974.09519088108334,993.53853039458932,1010.8214988510391,1026.1841374789944,1039.8398162593992,1051.9781973975369,1062.7678695203258,1072.3586891850271,1076.4516075001297,{"$f":"AM476+AL477","v":1076.4516075001297},1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297,1076.4516075001297]
[null,null,{"$f":"SUM(G478:BD478)","v":8.0024796921466876},{"$f":"\"Payback period NPV\"&Inputs!$E$179*100","v":"Payback period NPV12.5"},"year",null,{"$f":"IF(AND(G477<=0,H477>0),G$31+(-G477/H476),0)","v":0},0,0,0,0,0,0,8.0024796921466876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM477<=0,AN477>0),AM$31+(-AM477/AN476),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government Revenue: Nominal"]
[null,null,{"$f":"SUM(G481:BD481)","v":0},"Signature bonus","$mm nominal",null,{"$f":"G87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,349.45286618929924,"Import duties","$mm nominal",null,{"$f":"G93","v":0},0,0,8.0917110000000001,8.2535452199999995,8.4186161244000015,8.5869884468880002,8.7587282158257587,8.9339027801422741,9.1125808357451206,9.2948324524600228,9.4807291015092225,9.6703436835394072,9.8637505572101958,10.061025568354401,10.262246079721486,25.911330183585303,26.42955678725701,21.602224494591127,11.108185190524461,11.330348894334952,11.55695587222165,11.788094989666083,12.023856889459402,12.264334027248591,12.509620707793562,12.759813121949435,13.015009384388424,13.275309572076194,13.540815763517713,13.811632078788072,7.7367781661014483,{"$f":"AM93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm nominal",null,{"$f":"G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G484:BD484)","v":56.049173396100144},"Skills development levy","$mm nominal",null,{"$f":"G101","v":0},0,0.71527499999999999,1.4591609999999999,1.4883442199999999,1.5181111044,1.5484733264880002,1.5794427930177597,1.6110316488781151,1.6432522818556774,1.676117327492791,1.7096396740426465,1.7438324675234997,1.7787091168739695,1.8142832992114493,1.8505689651956778,1.8875803444995916,1.9253319513895835,1.9638385904173752,2.0031153622257225,2.043177669470237,2.0840412228596419,2.1257220473168346,2.1682364882631711,2.2116012180284343,2.2558332423890031,2.3009499072367836,2.346968905381519,2.3939082834891496,2.4417864491589323,2.490622178142111,1.2702173108524764,{"$f":"AM101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,904.78651999504575,"Royalty","$mm nominal",null,{"$f":"G111+G118","v":0},0,11.546489249999999,23.554838069999995,24.025934831399994,24.506453528027997,24.99658259858856,25.496514250560324,26.006444535571532,26.526573426282965,27.057104894808628,27.598246992704787,28.150211932558893,28.713216171210068,29.28748049463427,29.87323010452695,30.47069470661749,31.080108600749849,31.701710772764844,32.335744988220135,32.98245988798454,33.642109085744238,34.314951267459122,35.001250292808287,35.701275298664463,36.415300804637752,37.143606820730504,37.886478957145108,38.644208536288026,39.417092707013779,40.205434561154057,20.504771626188564,{"$f":"AM111+AM118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable rate royalty","$mm nominal",null,{"$f":"G138+G197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM138+AM197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa variable royalty","$mm nominal",null,{"$f":"G207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating profit tax","$mm nominal",null,{"$f":"G240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"DRC excess profits tax","$mm nominal",null,{"$f":"G246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5441.8933728603006,"Corporate income tax","$mm nominal",null,{"$f":"G367","v":0},{"$f":"H367","v":0},0,0,0,17.741411589462029,168.15659122983755,179.64424383504698,183.23712871174794,186.90187128598288,190.63990871170256,194.45270688593655,198.34176102365532,202.30859624412844,206.35476816901101,210.48186353239117,86.507635590203137,88.237788302007218,134.45670852385882,227.8323381841914,232.38898494787531,237.03676464683281,241.7774999397694,246.61304993856476,251.54531093733613,256.57621715608286,261.70774149920453,266.94189632918852,272.28073425577236,277.72634894088782,283.28087591970552,138.72262652991768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm nominal",null,{"$f":"G377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa gold profit tax","$mm nominal",null,{"$f":"G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Zimbabwe additional profits tax","$mm nominal",null,{"$f":"G400","v":0},{"$f":"H400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Dividends to state","$mm nominal",null,{"$f":"G424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1303.6095182178515,"Dividend withholding tax","$mm nominal",null,{"$f":"G432","v":0},0,0,0,0,0,0,40.898571693783992,42.755330032741192,43.610436633396013,44.482645366063949,45.372298273385198,46.279744238852906,47.205339123630011,48.149445906102578,49.112434824224607,49.013614777950252,49.993887073509271,51.368679454968202,53.160878909644673,54.224096487837578,55.308578417594312,56.414749985946223,57.543044985665148,58.693905885378427,59.867784003086001,61.065139683147699,62.286442476810663,63.532171326346912,64.802814752873843,66.098871047931297,32.368612856980803,{"$f":"AM432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G496:BD496)","v":0},"Interest withholding tax","$mm nominal",null,{"$f":"G438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,8055.7914506585976,"Government revenue","$mm nominal",null,{"$f":"SUM(G481:G496)","v":0},{"$f":"SUM(H481:H496)","v":0},12.261764249999999,33.105710069999994,33.767824271399995,52.184592346290032,203.2886356018021,256.37750078823478,262.54383770908106,267.79471446326266,273.15060875252794,278.61362092757838,284.18589334613,289.86961121305268,295.66700343731372,301.58034350605988,193.79085560285574,197.66667271491292,241.09316183660039,326.4402626348064,332.9690678875026,339.62844924525268,346.4210182301577,353.34943859476073,360.41642736665608,367.62475591398919,374.97725103226895,382.47679605291421,390.12633197397258,397.92885861345212,405.8874357857211,200.60300649004097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C498/C57,0)","v":0.39973083872111564},"AETR","%",null,{"$f":"IFERROR(G498/G57,0)","v":0},0,0.725269230769231,5.6463800904977379E-2,5.6463800904977372E-2,8.5547860789953481E-2,0.32672306015941593,0.4039674984231576,0.40557219457013577,0.40557219457013571,0.40557219457013577,0.40557219457013571,0.40557219457013571,0.40557219457013571,0.40557219457013577,0.40557219457013566,0.5590738118811881,0.5590738118811881,0.47887556737588644,0.40557219457013577,0.40557219457013571,0.40557219457013577,0.40557219457013577,0.40557219457013566,0.40557219457013577,0.40557219457013577,0.40557219457013571,0.40557219457013577,0.40557219457013566,0.40557219457013582,0.40557219457013571,0.40779556338028167,{"$f":"IFERROR(AM498/AM57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government Revenue: Real"]
[null,null,{"$f":"SUM(G502:BD502)","v":0},{"$f":"D481","v":"Signature bonus"},"$mm const",null,{"$f":"G481/G$460","v":0},{"$f":"H481/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,247.6875,"Import duties","$mm const",null,0,{"$f":"H482/H$460","v":0},0,7.6250000000000009,7.625,7.6250000000000009,7.625,7.625,7.625,7.625,7.625,7.6250000000000009,7.625,7.6250000000000009,7.6250000000000009,7.625,18.875,18.875,15.125000000000002,7.625,7.6250000000000009,7.625,7.625,7.625,7.625,7.625,7.625,7.6250000000000018,7.6250000000000009,7.6249999999999991,7.6250000000000009,4.1875000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm const",null,0,{"$f":"H483/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G505:BD505)","v":39.875},"Skills development levy","$mm const",null,0,{"$f":"H484/H$460","v":0},0.6875,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.3750000000000002,1.375,1.375,1.3750000000000002,1.375,1.375,1.375,1.375,1.375,1.3750000000000002,1.375,1.375,1.375,0.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,643.69124999999997,"Royalty","$mm const",null,0,{"$f":"H485/H$460","v":0},11.098125,22.196249999999996,22.196249999999996,22.196249999999996,22.196249999999999,22.196249999999996,22.196249999999996,22.196249999999999,22.196249999999999,22.196249999999996,22.196249999999999,22.196249999999996,22.196249999999996,22.196249999999999,22.196249999999996,22.196249999999999,22.196249999999999,22.196249999999996,22.196249999999996,22.196250000000003,22.196250000000003,22.196249999999996,22.196249999999999,22.196249999999999,22.196249999999996,22.196249999999996,22.196249999999999,22.196249999999999,22.196249999999999,11.098125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable rate royalty","$mm const",null,0,{"$f":"H486/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G508:BD508)","v":0},"South Africa variable royalty","$mm const",null,0,{"$f":"H487/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating profit tax","$mm const",null,0,{"$f":"H488/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN488/AN$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G510:BD510)","v":0},"DRC excess profits tax","$mm const",null,0,{"$f":"H489/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN489/AN$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3744.8572463245278,"Corporate income tax","$mm const",null,0,{"$f":"H490/H$460","v":0},0,0,0,16.068943086449298,149.31824073807735,156.39112499999999,156.39112500000002,156.39112499999999,156.39112499999999,156.39112499999999,156.39112499999999,156.39112500000002,156.39112499999999,156.39112499999999,63.016124999999995,63.016125000000002,94.141124999999988,156.39112499999996,156.39112500000002,156.39112500000002,156.39112499999996,156.39112499999999,156.39112500000002,156.39112500000002,156.39112500000002,156.39112499999999,156.39112499999999,156.39112500000002,156.39112499999999,75.083062499999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm const",null,0,{"$f":"H491/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G513:BD513)","v":0},"South Africa profit tax","$mm const",null,0,{"$f":"H492/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G514:BD514)","v":0},"Zimbabwe additional profits tax","$mm const",null,0,{"$f":"H493/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G515:BD515)","v":0},{"$f":"D494","v":"Dividends to state"},"$mm const",null,0,{"$f":"H494/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G516:BD516)","v":890.32308662879461},{"$f":"D495","v":"Dividend withholding tax"},"$mm const",null,0,{"$f":"H495/H$460","v":0},0,0,0,0,0,35.604667878794558,36.491262500000005,36.491262500000005,36.491262500000012,36.491262499999998,36.491262499999998,36.491262500000033,36.491262500000005,36.491262499999998,35.703762499999996,35.703762500000003,35.966262499999992,36.491262500000005,36.491262500000005,36.491262499999998,36.491262500000012,36.491262500000019,36.491262500000005,36.491262500000005,36.491262499999991,36.491262499999998,36.491262500000012,36.491262500000012,36.491262499999998,17.519381250000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G517:BD517)","v":0},{"$f":"D496","v":"Interest withholding tax"},"$mm const",null,0,{"$f":"H496/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G519:BD519)","v":5566.4340829533194},"Government revenue","$mm const",null,{"$f":"SUM(G502:G517)","v":0},{"$f":"SUM(H502:H517)","v":0},{"$f":"SUM(I502:I517)","v":11.785625},31.196249999999996,31.196249999999996,47.265193086449294,180.51449073807734,223.19204287879455,224.07863750000001,224.07863749999999,224.07863749999999,224.07863749999999,224.07863749999999,224.07863750000004,224.07863749999999,224.07863749999999,141.16613749999999,141.16613750000002,168.80363750000001,224.07863749999996,224.07863750000001,224.07863750000001,224.07863749999996,224.07863750000001,224.07863750000001,224.07863750000001,224.07863750000001,224.07863749999999,224.07863749999999,224.07863750000001,224.07863749999999,108.57556875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C519/C25,0)","v":0.39753144673831953},"AETR","%",null,{"$f":"IFERROR(G519/G25,0)","v":0},0,0.72526923076923078,5.6463800904977365E-2,5.6463800904977365E-2,8.5547860789953467E-2,0.32672306015941599,0.40396749842315754,0.40557219457013577,0.40557219457013571,0.40557219457013571,0.40557219457013571,0.40557219457013571,0.40557219457013582,0.40557219457013571,0.40557219457013571,0.5590738118811881,0.55907381188118821,0.47887556737588655,0.40557219457013566,0.40557219457013577,0.40557219457013577,0.40557219457013566,0.40557219457013577,0.40557219457013577,0.40557219457013577,0.40557219457013577,0.40557219457013571,0.40557219457013571,0.40557219457013577,0.40557219457013571,0.40779556338028172,{"$f":"IFERROR(AM519/AM25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State Shareholder Revenue: Nominal"]
[null,null,{"$f":"SUM(G523:BD523)","v":0},"State equity cash flow","$mm nominal",null,{"$f":"G419","v":0},{"$f":"H419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G524:BD524)","v":0},"Carry loan plus capitalized interest","$mm nominal",null,{"$f":"G420","v":0},{"$f":"H420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G525:BD525)","v":0},"State Shareholder cash flow","$mm nominal",null,{"$f":"G523+F524","v":0},{"$f":"H523+G524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G526:BD526)","v":0},"State Shareholder revenue","$mm nominal",null,{"$f":"G525*(G525>0)","v":0},{"$f":"H525*(H525>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State Shareholder Revenue: Real"]
[null,null,{"$f":"SUM(G529:BD529)","v":0},"State equity cash flow","$mm const",null,{"$f":"G523/G$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM523/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G530:BD530)","v":0},"Carry loan plus capitalized interest","$mm const",null,{"$f":"G524/G$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM524/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G531:BD531)","v":0},"State Shareholder cash flow","$mm const",null,{"$f":"G525/G$460","v":0},{"$f":"H525/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM525/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G532:BD532)","v":0},"State Shareholder revenue","$mm const",null,{"$f":"G526/G$460","v":0},{"$f":"H526/H$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: Nominal"]
[null,null,{"$f":"SUM(G535:BD535)","v":20153.039671474951},"Government + Contractor + Lender + State Shareholder","$mm nominal",null,{"$f":"G455+(G498-G494)+(G305-G438)+G526","v":-350},-612,16.906499999999994,586.31741999999986,598.04376839999986,610.00464376800005,622.20473664335998,634.64883137622701,647.34180800375179,660.2886441638268,673.49441704710352,686.9643053880452,700.70359149580611,714.7176633257227,729.01201659223682,743.59225692408131,346.62839053537954,353.56095834608715,503.45680227063599,804.88817282160835,820.98593627804075,837.4056550036014,854.15376810367366,871.23684346574692,888.6615803350619,906.4348119417632,924.56350818059809,943.05477834421004,961.91587391109476,981.15419138931657,1000.7772752171028,491.9205222028682,{"$f":"AM455+(AM498-AM494)+(AM305-AM438)+AM526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Proceeds from sale of undepreciated assets","$mm nominal",null,{"$f":"G451","v":0},{"$f":"H451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning cash flow","$mm nominal",null,{"$f":"G457","v":0},{"$f":"H457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20153.039671474951,"Project post-tax cash flow","$mm nominal",null,{"$f":"G535-G536+G537","v":-350},{"$f":"H535-H536+H537","v":-612},16.906499999999994,586.31741999999986,598.04376839999986,610.00464376800005,622.20473664335998,634.64883137622701,647.34180800375179,660.2886441638268,673.49441704710352,686.9643053880452,700.70359149580611,714.7176633257227,729.01201659223682,743.59225692408131,346.62839053537954,353.56095834608715,503.45680227063599,804.88817282160835,820.98593627804075,837.4056550036014,854.15376810367366,871.23684346574692,888.6615803350619,906.4348119417632,924.56350818059809,943.05477834421004,961.91587391109476,981.15419138931657,1000.7772752171028,491.9205222028682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20153.039671474948,"Project pre-tax cash flow (from above)","$mm nominal",null,{"$f":"G57","v":-350},-612,16.906499999999994,586.31741999999986,598.04376839999998,610.00464376800005,622.20473664336009,634.64883137622701,647.34180800375168,660.2886441638268,673.4944170471033,686.9643053880452,700.70359149580622,714.71766332572247,729.01201659223682,743.59225692408143,346.62839053537948,353.5609583460872,503.45680227063622,804.88817282160835,820.98593627804075,837.40565500360151,854.15376810367354,871.23684346574692,888.6615803350619,906.4348119417632,924.56350818059843,943.05477834421004,961.91587391109465,981.15419138931645,1000.7772752171028,491.92052220286814,{"$f":"AM57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C540,5)=0","v":true},null,0,"Check",null,null,{"$f":"G538-G539","v":0},{"$f":"H538-H539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM538-AM539","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: Real"]
[null,null,{"$f":"SUM(G543:BD543)","v":14002.5},"Government + Contractor + Lender + State Shareholder","$mm const",null,{"$f":"G535/G$460","v":-350},{"$f":"H535/H$460","v":-600},16.249999999999993,552.49999999999989,552.49999999999989,552.5,552.5,552.49999999999989,552.50000000000011,552.5,552.50000000000023,552.5,552.49999999999989,552.50000000000023,552.5,552.49999999999989,252.5,252.5,352.49999999999989,552.49999999999989,552.5,552.5,552.50000000000011,552.5,552.5,552.50000000000011,552.49999999999977,552.49999999999989,552.50000000000011,552.50000000000011,552.5,266.25000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Proceeds from sale of undepreciated assets","$mm const",null,{"$f":"G536/G$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning cash flow","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14002.5,"Project post-tax cash flow","$mm const",null,{"$f":"G543-G544+G545","v":-350},{"$f":"H543-H544+H545","v":-600},16.249999999999993,552.49999999999989,552.49999999999989,552.5,552.5,552.49999999999989,552.50000000000011,552.5,552.50000000000023,552.5,552.49999999999989,552.50000000000023,552.5,552.49999999999989,252.5,252.5,352.49999999999989,552.49999999999989,552.5,552.5,552.50000000000011,552.5,552.5,552.50000000000011,552.49999999999977,552.49999999999989,552.50000000000011,552.50000000000011,552.5,266.25000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14002.5,"Project pre-tax cash flow (from above)","$mm const",null,{"$f":"G25","v":-350},-600,16.25,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,252.5,252.5,352.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,552.5,266.25,{"$f":"AM25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C548,5)=0","v":true},null,0,"Check",null,null,{"$f":"G546-G547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM546-AM547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Results: Nominal "]
[null,null,{"$f":"SUM(G551:BD551)","v":20153.039671474948},"Project pre-tax cash flow","$mm nominal",null,{"$f":"G57","v":-350},-612,16.906499999999994,586.31741999999986,598.04376839999998,610.00464376800005,622.20473664336009,634.64883137622701,647.34180800375168,660.2886441638268,673.4944170471033,686.9643053880452,700.70359149580622,714.71766332572247,729.01201659223682,743.59225692408143,346.62839053537948,353.5609583460872,503.45680227063622,804.88817282160835,820.98593627804075,837.40565500360151,854.15376810367354,871.23684346574692,888.6615803350619,906.4348119417632,924.56350818059843,943.05477834421004,961.91587391109465,981.15419138931645,1000.7772752171028,491.92052220286814,{"$f":"AM57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8055.7914506585976,"Government revenue (exc. State dividends)","$mm nominal",null,{"$f":"G498-G494","v":0},0,12.261764249999999,33.105710069999994,33.767824271399995,52.184592346290032,203.2886356018021,256.37750078823478,262.54383770908106,267.79471446326266,273.15060875252794,278.61362092757838,284.18589334613,289.86961121305268,295.66700343731372,301.58034350605988,193.79085560285574,197.66667271491292,241.09316183660039,326.4402626348064,332.9690678875026,339.62844924525268,346.4210182301577,353.34943859476073,360.41642736665608,367.62475591398919,374.97725103226895,382.47679605291421,390.12633197397258,397.92885861345212,405.8874357857211,200.60300649004097,{"$f":"AM498-AM494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C551+C536-(C552+C553+C554+C457+C555),5)=0","v":true},null,11732.485663960664,"Contractor post-tax cash flow","$mm nominal",null,{"$f":"G455","v":-105.00000000000003},{"$f":"H434","v":-183.60000000000002},-213.78980977316081,152.70716440683907,163.77139860543912,157.31550589854919,18.411555518397108,378.27133058799222,384.79797029467068,392.49392970056408,400.34380829457552,408.35068446046677,416.51769814967611,424.84805211267008,433.34501315492315,442.01191341802144,441.12253300155226,449.94498366158342,462.31811509471379,478.44791018680201,488.01686839053815,497.77720575834877,507.73274987351596,517.8874048709863,528.24515296840582,538.81005602777395,549.58625714832931,560.57798229129594,571.78954193712218,583.22533277586456,594.88983943138169,291.31751571282723,0,{"$f":"AN434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,364.76255685568822,"Lender cash flow","$mm nominal",null,{"$f":"G305-G438","v":-244.99999999999997},-428.4,218.43454552316081,400.5045455231608,400.5045455231608,400.5045455231608,400.5045455231608,0,0,0,0,0,0,0,0,0,-288.28499806902852,-294.05069803040914,-199.95447466067819,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM305-AM438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"State Shareholder revenue","$mm nominal",null,{"$f":"G526","v":0},{"$f":"H526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22492.697058275116,"Total benefits","$mm nominal",null,{"$f":"G551+G50+G51+G52","v":0},0,277.00650000000002,586.31741999999986,598.04376839999998,610.00464376800005,622.20473664336009,634.64883137622701,647.34180800375168,660.2886441638268,673.4944170471033,686.9643053880452,700.70359149580622,714.71766332572247,729.01201659223682,743.59225692408143,758.46410206256314,773.63338410381448,789.10605178589071,804.88817282160835,820.98593627804075,837.40565500360151,854.15376810367354,871.23684346574692,888.6615803350619,906.4348119417632,924.56350818059843,943.05477834421004,961.91587391109465,981.15419138931645,1000.7772752171028,491.92052220286814,{"$f":"AM551+AM50+AM51+AM52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Results: Real"]
[null,null,{"$f":"SUM(G559:BD559)","v":14002.5},"Project pre-tax cash flow","$mm const",null,{"$f":"G551/G$460","v":-350},-600,16.249999999999993,552.49999999999989,552.5,552.5,552.5,552.49999999999989,552.5,552.5,552.5,552.5,552.5,552.50000000000011,552.5,552.5,252.49999999999994,252.50000000000003,352.50000000000006,552.49999999999989,552.5,552.5,552.5,552.5,552.5,552.50000000000011,552.5,552.49999999999989,552.5,552.5,552.5,266.25,{"$f":"AM551/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5566.4340829533194,"Government revenue (exc. State dividends)","$mm const",null,{"$f":"G552/G$460","v":0},0,11.785625,31.196249999999996,31.196249999999996,47.265193086449301,180.51449073807734,223.19204287879452,224.07863750000001,224.07863750000001,224.07863750000001,224.07863749999996,224.07863749999996,224.07863750000004,224.07863750000001,224.07863749999999,141.16613749999996,141.16613749999999,168.80363750000001,224.07863749999999,224.07863750000001,224.07863750000004,224.07863750000001,224.07863749999996,224.07863750000004,224.07863750000004,224.07863749999999,224.07863749999996,224.07863749999996,224.07863750000004,224.07863749999999,108.57556875,{"$f":"AM552/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C559+C544-(C560+C561+C562+C468+C563),5)=0","v":true},null,7985.318899110116,"Contractor post-tax cash flow","$mm const",null,{"$f":"G553/G$460","v":-105.00000000000003},-180.00000000000003,-205.48809090076972,143.89937166591193,151.29945751559998,142.48550055629588,16.348934401868892,329.30795712120539,328.42136250000004,328.42136249999999,328.4213625000001,328.42136249999999,328.42136249999993,328.42136250000027,328.42136249999999,328.42136249999999,321.33386250000001,321.33386250000007,323.69636249999991,328.42136249999999,328.42136250000004,328.42136249999993,328.42136250000004,328.42136250000016,328.42136249999999,328.42136249999999,328.42136249999987,328.42136249999999,328.4213625000001,328.4213625000001,328.42136249999999,157.67443125000005,{"$f":"AM553/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,450.74701793656641,"Lender cash flow","$mm const",null,{"$f":"G554/G$460","v":-244.99999999999997},{"$f":"H554/H$460","v":-419.99999999999994},209.95246590076971,377.40437833408799,370.00429248439997,362.74930635725485,355.63657486005377,0,0,0,0,0,0,0,0,0,-210,-210,-140,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM554/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"State Shareholder revenue","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16002.5,"Total benefits","$mm const",null,{"$f":"G556/G$460","v":0},{"$f":"H556/H$460","v":0},266.25,552.49999999999989,552.5,552.5,552.5,552.49999999999989,552.5,552.5,552.5,552.5,552.5,552.50000000000011,552.5,552.5,552.5,552.5,552.5,552.49999999999989,552.5,552.5,552.5,552.5,552.5,552.50000000000011,552.5,552.49999999999989,552.5,552.5,552.5,266.25,{"$f":"AM556/AM$460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G566:BD566)","v":8436.0659170466806},"Contractor + Lender cash flow","$mm const",null,{"$f":"G561+G562","v":-350},{"$f":"H561+H562","v":-600},{"$f":"I561+I562","v":4.4643749999999898},521.30374999999992,521.30374999999992,505.23480691355076,371.98550926192269,329.30795712120539,328.42136250000004,328.42136249999999,328.4213625000001,328.42136249999999,328.42136249999993,328.42136250000027,328.42136249999999,328.42136249999999,111.33386250000001,111.33386250000007,183.69636249999991,328.42136249999999,328.42136250000004,328.42136249999993,328.42136250000004,328.42136250000016,328.42136249999999,328.42136249999999,328.42136249999987,328.42136249999999,328.4213625000001,328.4213625000001,328.42136249999999,157.67443125000005,{"$f":"AM561+AM562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G566:BD566),0)","v":0.31368059356546074},"Contractor + Lender post-tax IRR on total funds"]
[null,null,{"$f":"IFERROR(IRR(G561:BD561),0)","v":0.31149905763929997},"Contractor post-tax IRR on total funds"]
[]
[null,null,null,"Net Present Value Results -> discount rates",null,null,0,{"$f":"G570+0.05","v":0.05},{"$f":"H570+0.05","v":0.1},{"$f":"I570+0.05","v":0.15000000000000002},{"$f":"J570+0.05","v":0.2}]
[null,null,null,"Project pre tax cash flow","$mm const",null,{"$f":"NPV(G$570,$H$559:$BD$559)+$G$559","v":14002.5},{"$f":"NPV(H$570,$H$559:$BD$559)+$G$559","v":6266.5097032512904},{"$f":"NPV(I$570,$H$559:$BD$559)+$G$559","v":3220.7185275461484},{"$f":"NPV(J$570,$H$559:$BD$559)+$G$559","v":1797.4462593690646},{"$f":"NPV(K$570,$H$559:$BD$559)+$G$559","v":1031.7240091932738}]
[null,null,null,"Government revenue","$mm const",null,{"$f":"NPV(G$570,$H$560:$BD$560)+$G$560","v":5566.4340829533194},{"$f":"NPV(H$570,$H$560:$BD$560)+$G$560","v":2468.4936054438981},{"$f":"NPV(I$570,$H$560:$BD$560)+$G$560","v":1282.9908198227326},{"$f":"NPV(J$570,$H$560:$BD$560)+$G$560","v":752.13580231243895},{"$f":"NPV(K$570,$H$560:$BD$560)+$G$560","v":481.06445139137145}]
[null,null,null,"Contractor post-tax cash flow","$mm const",null,{"$f":"NPV(G$570,$H$561:$BD$561)+$G$561","v":7985.318899110116},{"$f":"NPV(H$570,$H$561:$BD$561)+$G$561","v":3318.5570377255599},{"$f":"NPV(I$570,$H$561:$BD$561)+$G$561","v":1541.2074244837179},{"$f":"NPV(J$570,$H$561:$BD$561)+$G$561","v":756.23969399211421},{"$f":"NPV(K$570,$H$561:$BD$561)+$G$561","v":364.21781476610545}]
[null,null,null,"Lender cash flow","$mm const",null,{"$f":"NPV(G$570,$H$562:$BD$562)+$G$562","v":450.74701793656641},{"$f":"NPV(H$570,$H$562:$BD$562)+$G$562","v":479.4590600818326},{"$f":"NPV(I$570,$H$562:$BD$562)+$G$562","v":396.52028323969762},{"$f":"NPV(J$570,$H$562:$BD$562)+$G$562","v":289.07076306451086},{"$f":"NPV(K$570,$H$562:$BD$562)+$G$562","v":186.44174303579635}]
[null,null,null,"State Shareholder revenue","$mm const",null,{"$f":"NPV(G$570,$H$563:$BD$563)+$G$563","v":0},{"$f":"NPV(H$570,$H$563:$BD$563)+$G$563","v":0},{"$f":"NPV(I$570,$H$563:$BD$563)+$G$563","v":0},{"$f":"NPV(J$570,$H$563:$BD$563)+$G$563","v":0},{"$f":"NPV(K$570,$H$563:$BD$563)+$G$563","v":0}]
[null,null,null,"Average Effective Tax Rate","% const",null,{"$f":"(G572+G575)/G571","v":0.39753144673831953},{"$f":"(H572+H575)/H571","v":0.39391842067413618},{"$f":"(I572+I575)/I571","v":0.39835546287251555},{"$f":"(J572+J575)/J571","v":0.41844689285812192},{"$f":"(K572+K575)/K571","v":0.4662724208265015}]
[null,null,null,"Total benefits","$mm const",null,{"$f":"NPV(G$570,$H$564:$BD$564)+$G$564","v":16002.5},{"$f":"NPV(H$570,$H$564:$BD$564)+$G$564","v":7766.1222381485477},{"$f":"NPV(I$570,$H$564:$BD$564)+$G$564","v":4483.3985426375539},{"$f":"NPV(J$570,$B$564:$BD$564)+$G$564","v":16133.984519736156},{"$f":"NPV(K$570,$B$564:$BD$564)+$G$564","v":14788.608103311752}]
[null,null,null,"Government share of total benefits","% const",null,{"$f":"(G572+G575)/G577","v":0.34784777896911856},{"$f":"(H572+H575)/H577","v":0.31785407565673213},{"$f":"(I572+I575)/I577","v":0.28616479387709254},{"$f":"(J572+J575)/J577","v":4.6618106109645563E-2},{"$f":"(K572+K575)/K577","v":3.2529393437888326E-2}]
[null,null,null,"Proceeds from sale of undepreciated assets","$mm const",null,{"$f":"NPV(G$570,$H$462:$BD$462)+$G$462","v":0},{"$f":"NPV(H$570,$H$462:$BD$462)+$G$462","v":0},{"$f":"NPV(I$570,$H$462:$BD$462)+$G$462","v":0},{"$f":"NPV(J$570,$H$462:$BD$462)+$G$462","v":0},{"$f":"NPV(K$570,$H$462:$BD$462)+$G$462","v":0}]
[null,null,null,"Decommissioning cash flow","$mm const",null,{"$f":"NPV(G$570,$H$468:$BD$468)+$G$468","v":0},{"$f":"NPV(H$570,$H$468:$BD$468)+$G$468","v":0},{"$f":"NPV(I$570,$H$468:$BD$468)+$G$468","v":0},{"$f":"NPV(J$570,$H$468:$BD$468)+$G$468","v":0},{"$f":"NPV(K$570,$H$468:$BD$468)+$G$468","v":0}]
[null,null,null,"Reconciliation",null,null,{"$f":"ROUND(G571+G579-SUM(G572:G575,G580),5)=0","v":true},{"$f":"ROUND(H571+H579-SUM(H572:H575,H580),5)=0","v":true},{"$f":"ROUND(I571+I579-SUM(I572:I575,I580),5)=0","v":true},{"$f":"ROUND(J571+J579-SUM(J572:J575,J580),5)=0","v":true},{"$f":"ROUND(K571+K579-SUM(K572:K575,K580),5)=0","v":true}]
[]
[]
[null,null,null,"Share of benefits",null,null,0,{"$f":"G584+0.05","v":0.05},{"$f":"H584+0.05","v":0.1},{"$f":"I584+0.05","v":0.15000000000000002},{"$f":"J584+0.05","v":0.2}]
[null,null,null,null,null,"Government",{"$f":"G572/G$577","v":0.34784777896911856},0.31785407565673213,0.28616479387709254,4.6618106109645563E-2,3.2529393437888326E-2]
[null,null,null,null,null,"Contractor",0.49900446174723423,0.42731197577913832,0.34375873789195543,4.6872469294056397E-2,2.4628268747248955E-2]
[null,null,null,null,null,"Lender",2.8167287482366282E-2,6.1737253854522924E-2,8.8441899480662126E-2,1.7916886105282945E-2,1.2607119056325842E-2]
[null,null,null,null,null,"State Shareholder",0,0,0,0,0]
[null,null,null,null,null,"Costs",{"$f":"1-SUM(G585:G588)","v":0.12498047180128091},{"$f":"1-SUM(H585:H588)","v":0.19309669470960666},{"$f":"1-SUM(I585:I588)","v":0.28163456875028992},{"$f":"1-SUM(J585:J588)","v":0.88859253849101516},{"$f":"1-SUM(K585:K588)","v":0.93023521875853687}]
[]
[null,"Results"]
[]
[null,null,"Total ",{"$f":"\"Annual government revenue by tax mechanism - selected regime: \"&Inputs!E15","v":"Annual government revenue by tax mechanism - selected regime: Tanzania 1998"},null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G594:BD594)","v":0},{"$f":"D481","v":"Signature bonus"},"$mm const",null,{"$f":"G502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,247.6875,"Import duties","$mm const",null,{"$f":"G503","v":0},0,0,7.6250000000000009,7.625,7.6250000000000009,7.625,7.625,7.625,7.625,7.625,7.6250000000000009,7.625,7.6250000000000009,7.6250000000000009,7.625,18.875,18.875,15.125000000000002,7.625,7.6250000000000009,7.625,7.625,7.625,7.625,7.625,7.625,7.6250000000000018,7.6250000000000009,7.6249999999999991,7.6250000000000009,4.1875000000000009,{"$f":"AM503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm const",null,{"$f":"G504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G597:BD597)","v":39.875},"Skills development levy","$mm const",null,{"$f":"G505","v":0},0,0.6875,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.375,1.3750000000000002,1.375,1.375,1.3750000000000002,1.375,1.375,1.375,1.375,1.375,1.3750000000000002,1.375,1.375,1.375,0.6875,{"$f":"AM505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,643.69124999999997,"Royalty","$mm const",null,{"$f":"G506","v":0},0,11.098125,22.196249999999996,22.196249999999996,22.196249999999996,22.196249999999999,22.196249999999996,22.196249999999996,22.196249999999999,22.196249999999999,22.196249999999996,22.196249999999999,22.196249999999996,22.196249999999996,22.196249999999999,22.196249999999996,22.196249999999999,22.196249999999999,22.196249999999996,22.196249999999996,22.196250000000003,22.196250000000003,22.196249999999996,22.196249999999999,22.196249999999999,22.196249999999996,22.196249999999996,22.196249999999999,22.196249999999999,22.196249999999999,11.098125,{"$f":"AM506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable rate royalty","$mm const",null,{"$f":"G507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G600:BD600)","v":0},"South Africa variable royalty","$mm const",null,{"$f":"G508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating profit tax","$mm const",null,{"$f":"G509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G602:BD602)","v":0},"DRC excess profits tax","$mm const",null,{"$f":"G510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3744.8572463245278,"Corporate income tax","$mm const",null,{"$f":"G511","v":0},0,0,0,0,16.068943086449298,149.31824073807735,156.39112499999999,156.39112500000002,156.39112499999999,156.39112499999999,156.39112499999999,156.39112499999999,156.39112500000002,156.39112499999999,156.39112499999999,63.016124999999995,63.016125000000002,94.141124999999988,156.39112499999996,156.39112500000002,156.39112500000002,156.39112499999996,156.39112499999999,156.39112500000002,156.39112500000002,156.39112500000002,156.39112499999999,156.39112499999999,156.39112500000002,156.39112499999999,75.083062499999997,{"$f":"AM511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm const",null,{"$f":"G512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa gold profit tax","$mm const",null,{"$f":"G513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G606:BD606)","v":0},"Zimbabwe additional profits tax","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Dividends to state","$mm const",null,{"$f":"G515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,890.32308662879461,"Dividend withholding tax","$mm const",null,{"$f":"G516","v":0},0,0,0,0,0,0,35.604667878794558,36.491262500000005,36.491262500000005,36.491262500000012,36.491262499999998,36.491262499999998,36.491262500000033,36.491262500000005,36.491262499999998,35.703762499999996,35.703762500000003,35.966262499999992,36.491262500000005,36.491262500000005,36.491262499999998,36.491262500000012,36.491262500000019,36.491262500000005,36.491262500000005,36.491262499999991,36.491262499999998,36.491262500000012,36.491262500000012,36.491262499999998,17.519381250000006,{"$f":"AM516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G609:BD609)","v":0},"Interest withholding tax","$mm const",null,{"$f":"G517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,5566.4340829533194,"Total government revenue","$mm const",null,{"$f":"SUM(G594:G609)","v":0},{"$f":"SUM(H594:H609)","v":0},11.785625,31.196249999999996,31.196249999999996,47.265193086449294,180.51449073807734,223.19204287879455,224.07863750000001,224.07863749999999,224.07863749999999,224.07863749999999,224.07863749999999,224.07863750000004,224.07863749999999,224.07863749999999,141.16613749999999,141.16613750000002,168.80363750000001,224.07863749999996,224.07863750000001,224.07863750000001,224.07863749999996,224.07863750000001,224.07863750000001,224.07863750000001,224.07863750000001,224.07863749999999,224.07863749999999,224.07863750000001,224.07863749999999,108.57556875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government revenue by fiscal mechanism - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania 1998"},{"$f":"Inputs!H15","v":"Tanzania pre-2017 amendments"},{"$f":"Inputs!I15","v":"Tanzania 2017"},{"$f":"Inputs!J15","v":"Tanzania 2020"},{"$f":"Inputs!K15","v":"South Africa (non-gold)"},{"$f":"Inputs!L15","v":"Zambia (non-gold)"},{"$f":"Inputs!M15","v":"Zimbabwe (ordinary mining license)"},{"$f":"Inputs!N15","v":"Brazil"},{"$f":"Inputs!O15","v":"Indonesia"},{"$f":"Inputs!P15","v":"Philippines"},{"$f":"Inputs!Q15","v":"Western Australia"}]
[null,null,null,null,null,{"$f":"Inputs!E14","v":1},1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"D481","v":"Signature bonus"},"$mm const",{"$f":"C594","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Import duties","$mm const",247.6875,247.6875,296.875,296.875,296.875,344.37500000000028,0,0,356.24999999999983,409.68749999999983,0,296.875]
[null,null,null,"VAT","$mm const",0,0,0,1185.75,0,0,0,0,0,0,0,0]
[null,null,null,"Skills development levy","$mm const",39.875,39.875,89.71875,89.71875,79.75,19.9375,9.96875,19.9375,49.84375,0,0,0]
[null,null,null,"Royalty","$mm const",643.69124999999997,643.69124999999997,1133.9000000000001,1984.3249999999991,1984.3249999999991,0,1528.3000000000006,566.95000000000005,566.95000000000005,858.25500000000045,1984.3249999999991,708.6875]
[null,null,null,"Variable rate royalty","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa variable royalty","$mm const",0,0,0,0,0,1767.219583333334,0,0,0,0,0,0]
[null,null,null,"Operating profit tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DRC excess profits tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate income tax","$mm const",3744.8572463245278,3744.8572463245278,3691.927445690907,3086.5531342880008,3440.051886085681,3246.7075900720697,4134.9253631572146,3835.4902488935631,4513.8630009922681,4522.4729085083854,3552.286225480073,4018.928989504343]
[null,null,null,"Resource rent tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa gold profit tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Zimbabwe additional profits tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to state","$mm const",0,0,0,1124.385285286518,1254.1752062244898,0,0,0,0,0,0,0]
[null,null,null,"Dividend withholding tax","$mm const",890.32308662879461,890.32308662879461,842.20576164083093,590.30227477542167,658.44198326785704,1643.197551260324,1589.7486480496627,1373.8583340472039,0,1599.0116266259633,809.68967872679116,0]
[null,null,null,"Interest withholding tax","$mm const",0,0,34.121735707416128,34.121735707416128,34.121735707416128,51.182603561124189,68.243471414832257,0,51.182603561124189,68.243471414832257,34.121735707416128,34.121735707416128]
[]
[null,null,null,"Annual government revenue $ - regime comparison",null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G634:BD634)","v":5566.4340829533194},"Total government revenue","$mm const",null,{"$f":"G611","v":0},0,11.785625,31.196249999999996,31.196249999999996,47.265193086449294,180.51449073807734,223.19204287879455,224.07863750000001,224.07863749999999,224.07863749999999,224.07863749999999,224.07863749999999,224.07863750000004,224.07863749999999,224.07863749999999,141.16613749999999,141.16613750000002,168.80363750000001,224.07863749999996,224.07863750000001,224.07863750000001,224.07863749999996,224.07863750000001,224.07863750000001,224.07863750000001,224.07863750000001,224.07863749999999,224.07863749999999,224.07863750000001,224.07863749999999,108.57556875,{"$f":"AM611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G635:BD635)","v":5566.4340829533194},{"$f":"Inputs!G15","v":"Tanzania 1998"},"$mm const",1,0,0,11.785625,31.196249999999996,31.196249999999996,47.265193086449294,180.51449073807734,223.19204287879455,224.07863750000001,224.07863749999999,224.07863749999999,224.07863749999999,224.07863749999999,224.07863750000004,224.07863749999999,224.07863749999999,141.16613749999999,141.16613750000002,168.80363750000001,224.07863749999996,224.07863750000001,224.07863750000001,224.07863749999996,224.07863750000001,224.07863750000001,224.07863750000001,224.07863750000001,224.07863749999999,224.07863749999999,224.07863750000001,224.07863749999999,108.57556875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6088.7486930391551,{"$f":"Inputs!H15","v":"Tanzania pre-2017 amendments"},"$mm const",{"$f":"F635+1","v":2},13.125,22.500000000000004,45.835939025756304,77.691798582638185,121.58819872290603,126.24856624682677,131.02720481679106,216.5295149995589,236.01846550543178,236.01846550543175,236.01846550543175,236.01846550543172,236.01846550543175,236.01846550543183,236.01846550543178,236.01846550543178,217.90596550543174,202.0236125642553,192.49017830819997,194.59367413559659,195.40592494676989,210.8750883906942,226.04093490434542,236.01846550543175,236.01846550543178,236.01846550543178,236.01846550543175,236.01846550543172,236.01846550543178,236.01846550543178,236.01846550543175,118.57164380247627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8392.0311800573545,{"$f":"Inputs!I15","v":"Tanzania 2017"},"$mm const",3,76.125,130.5,121.47343902575629,128.80793518671766,128.65094182176531,128.48704338659064,163.58678657118048,241.22635056159083,271.52979891151602,317.17712102456267,317.17712102456272,317.17712102456261,317.17712102456267,317.17712102456272,317.17712102456267,317.17712102456267,316.13942102456258,302.79824455397448,290.06455977888794,282.38029627390114,283.06258695528675,296.0566842481831,308.79599531965016,317.17712102456267,317.17712102456267,317.17712102456267,317.17712102456267,317.17712102456267,317.17712102456267,317.17712102456272,317.17712102456267,164.68928106935127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7747.7408112854437,{"$f":"Inputs!J15","v":"Tanzania 2020"},"$mm const",4,13.125,22.500000000000004,60.326564025756298,102.69662268671763,133.07125251360088,146.53544124682674,151.31407981679104,233.34941912895147,301.99238852456267,301.99238852456267,301.99238852456267,301.99238852456267,301.99238852456261,301.99238852456273,301.99238852456267,301.99238852456267,272.37788852456271,259.03671205397444,255.82862727888789,267.19556377390114,267.87785445528669,280.87195174818316,293.61126281965022,301.99238852456267,301.99238852456267,301.99238852456267,301.99238852456261,301.99238852456261,301.99238852456267,301.99238852456267,301.99238852456267,156.14435481935126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7072.6198282268542,{"$f":"Inputs!K15","v":"South Africa (non-gold)"},"$mm const",5,15.225000000000001,26.099999999999998,35.284846038634448,88.333453933530336,85.072094804136896,134.26649870372572,205.45488348650019,231.20049126032438,277.31583999999998,277.31583999999998,277.31584000000004,277.31583999999998,277.31583999999998,277.31584000000004,277.31583999999998,277.31583999999998,179.59744000000001,179.59744000000001,212.17024000000004,277.31583999999998,277.31584000000004,277.31584000000004,277.31583999999998,277.31584000000004,277.31584000000004,277.31584000000004,277.31583999999998,277.31583999999998,277.31584000000009,277.31584000000004,277.31584000000004,134.00064000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7331.1862326217088,{"$f":"Inputs!L15","v":"Zambia (non-gold)"},"$mm const",6,0,0,48.875003051512593,98.724349263416116,119.89172917971857,131.19763765683905,216.50717200372077,237.41687371088986,285.59184007282266,285.59184007282272,285.59184007282272,285.59184007282261,285.59184007282266,285.59184007282272,285.59184007282266,285.59184007282266,249.59184007282263,231.94478124929321,226.64374318700956,239.56429410633916,257.09601267612004,274.28397205825814,285.59184007282266,285.59184007282272,285.59184007282272,285.59184007282272,285.59184007282266,285.59184007282261,285.59184007282266,285.59184007282266,285.59184007282272,144.38754316778619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5796.2360829407671,{"$f":"Inputs!M15","v":"Zimbabwe (ordinary mining license)"},"$mm const",7,0,0,10.118750000000002,20.237500000000001,20.237500000000001,149.18785753802251,168.14364135553888,220.4969590472036,231.40824999999998,231.40825000000001,231.40825000000004,231.40825000000001,231.40825000000001,231.40825000000007,231.40824999999998,231.40825000000004,146.50824999999998,146.50825,174.80825000000002,231.40825000000001,231.40825000000001,231.40825000000007,231.40825000000001,231.40825000000004,231.40825000000001,231.40825000000004,231.40825000000001,231.40825000000001,231.40825000000004,231.40825000000001,231.40825000000001,111.82412500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5538.08935455339,{"$f":"Inputs!N15","v":"Brazil"},"$mm const",8,15.75,27,62.072046261621281,167.55642862045545,177.89411545139441,182.19968184589095,186.61999363125099,191.16275931091701,191.22479099109515,191.28560636381877,191.34522927825373,191.40368311593494,191.46099079993624,191.51717480385912,191.57225716064613,191.62625947122172,194.58920291296249,188.75875530682595,182.0726302027706,193.55277595212348,193.85360958589138,194.14854452095796,194.43769641808197,194.72117867016442,194.9991024467158,195.27157673745248,195.53870839503736,195.80060217698338,196.05736078673442,196.30908491394126,196.55587327394798,89.731635146503621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7457.6705065491833,{"$f":"Inputs!O15","v":"Indonesia"},"$mm const",9,18.112500000000001,31.05,62.326124813922277,186.80970648459689,190.14450555132558,193.56366697349856,197.0730241159055,200.67867034006548,245.00989261166535,271.15042744334141,271.20259749347201,271.25374460144309,271.30388882494424,271.35304982837675,271.4012468905654,271.44849891231905,256.31782442384213,251.21618276847269,266.50266284977033,273.38915686790796,273.65238629745494,273.9104543656382,274.16346227562167,274.41150924619387,274.65469255067626,274.89310755507086,275.12684775545767,275.35600481466042,275.58066859819257,275.80092720949858,276.01686702450445,162.79620706077799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6380.4226399142826,{"$f":"Inputs!P15","v":"Philippines"},"$mm const",10,0,0,45.389064025756305,101.04589087180295,134.61257372290603,139.27294124682675,144.05157981679105,225.51883833551915,247.74040300543177,247.74040300543177,247.7404030054318,247.74040300543174,247.74040300543177,247.7404030054318,247.74040300543177,247.74040300543177,222.54040300543176,206.65805006425529,199.48711580819992,206.31561163559661,207.12786244676985,222.59702589069417,237.76287240434539,247.74040300543177,247.74040300543177,247.7404030054318,247.74040300543177,247.74040300543174,247.74040300543177,247.74040300543177,247.74040300543177,124.19636255247627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5058.6132252117595,{"$f":"Inputs!Q15","v":"Western Australia"},"$mm const",11,13.125,22.500000000000004,53.246832300275187,158.21380819544785,162.61264584881181,167.12489921340105,171.75832782323641,176.52103823318774,176.56756199332136,176.61317352286409,176.65789070869027,176.70173108695118,176.74471184995218,176.78684985289433,176.82816162048459,176.86866335341628,180.28337093472186,175.91053523011948,170.49844140207793,165.51599647262537,165.77830536531903,166.03547094639129,178.34701525440124,178.55962694346303,178.7680697758766,178.97242549392908,179.17277423711778,179.36919457357726,179.56176353089054,179.75055662629572,179.93564789630074,83.282734925717477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"1 to 5","6 to 10","11 to 15","16 to 20","21 to 25","26 to 30","31 to 35","35 to 40","41 to 45","46 to 50"]
[]
[null,null,{"$f":"SUM(G649:BD649)","v":5566.4340829533212},{"$f":"D635","v":"Tanzania 1998"},"$mm const",null,{"$f":"SUM(G635:K635)","v":74.178124999999994},{"$f":"SUM(L635:P635)","v":899.12900170332125},{"$f":"SUM(Q635:U635)","v":1120.3931874999998},{"$f":"SUM(V635:Z635)","v":899.29318749999993},{"$f":"SUM(AA635:AE635)","v":1120.3931875000001},{"$f":"SUM(AF635:AJ635)","v":1120.3931875000001},{"$f":"SUM(AK635:AO635)","v":332.65420625000002},{"$f":"SUM(AP635:AT635)","v":0},{"$f":"SUM(AU635:AY635)","v":0},{"$f":"SUM(AZ635:BD635)","v":0}]
[null,null,6088.748693039156,{"$f":"D636","v":"Tanzania pre-2017 amendments"},"$mm const",null,{"$f":"SUM(G636:K636)","v":280.74093633130053},{"$f":"SUM(L636:P636)","v":945.84221707404026},{"$f":"SUM(Q636:U636)","v":1180.0923275271589},{"$f":"SUM(V636:Z636)","v":1043.0318960189154},{"$f":"SUM(AA636:AE636)","v":1104.358879252673},{"$f":"SUM(AF636:AJ636)","v":1180.0923275271589},{"$f":"SUM(AK636:AO636)","v":354.59010930790805},{"$f":"SUM(AP636:AT636)","v":0},{"$f":"SUM(AU636:AY636)","v":0},{"$f":"SUM(AZ636:BD636)","v":0}]
[null,null,8392.0311800573545,"Tanzania 2017","$mm const",null,585.55731603423931,1122.0071004554406,1585.8856051228133,1508.5596426558889,1522.2695085722455,1585.8856051228133,481.86640209391396,0,0,0]
[null,null,7747.7408112854428,"Tanzania 2020","$mm const",null,331.71943922607483,1135.1837172416945,1509.9619426228132,1356.4311801558888,1446.3458460722454,1509.9619426228132,458.13674334391396,0,0,0]
[null,null,7072.6198282268524,"South Africa (non-gold)","$mm const",null,250.01539477630169,1125.5535534505502,1386.5791999999999,1125.9967999999999,1386.5792000000001,1386.5791999999999,411.31648000000007,0,0,0]
[null,null,7331.1862326217124,"Zambia (non-gold)","$mm const",null,267.49108149464723,1156.305363517095,1427.9592003641135,1233.3364986882873,1388.1555049528465,1427.9592003641133,429.97938324060891,0,0,0]
[null,null,5796.2360829407662,"Zimbabwe (ordinary mining license)","$mm const",null,50.59375,1000.6449579407649,1157.0412500000002,930.64125000000013,1157.0412500000002,1157.0412500000002,343.23237500000005,0,0,0]
[null,null,5538.0893545533909,"Brazil","$mm const",null,450.27259033347116,942.49283214297293,957.29933515863013,950.59962384590426,972.16013164181163,978.97733301014887,286.28750842045162,0,0,0]
[null,null,7457.6705065491815,"Indonesia","$mm const",null,488.44283684984475,1107.4756814844764,1356.5145276388016,1318.8743258223121,1370.7925047355848,1376.7575559328802,438.81307408528244,0,0,0]
[null,null,6380.4226399142799,"Philippines","$mm const",null,281.0475286204653,1004.3241654100004,1238.702015027159,1082.7415835189154,1162.9685667526728,1238.702015027159,371.93676555790807,0,0,0]
[null,null,5058.6132252117586,"Western Australia","$mm const",null,409.69828634453484,868.5850007860106,883.71934511897257,869.07700739296081,867.48848828545113,896.82671446181041,263.21838282201821,0,0,0]
[]
[null,null,null,"Annual government revenue % - regime comparison",null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,{"$f":"D635","v":"Tanzania 1998"},"% of life time revenues",1,{"$f":"G635/SUM($G635:$BD635)","v":0},{"$f":"H635/SUM($G635:$BD635)","v":0},2.1172666062987014E-3,5.6043509246854421E-3,5.6043509246854421E-3,8.4911080203382804E-3,3.2429107764140416E-2,4.0096054233768649E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351503E-2,4.0255329383351496E-2,4.0255329383351496E-2,2.5360245966499093E-2,2.5360245966499096E-2,3.0325273772116561E-2,4.0255329383351489E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351489E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,4.0255329383351496E-2,1.9505408153938707E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tanzania pre-2017 amendments","% of life time revenues",{"$f":"F663+1","v":2},{"$f":"G636/SUM($G636:$BD636)","v":2.1556153261843283E-3},3.6953405591731345E-3,7.5279735355406208E-3,1.2759895751890342E-2,1.9969324544780342E-2,2.0734730995082457E-2,2.1519561969536596E-2,3.556223551270922E-2,3.8763049257601212E-2,3.8763049257601205E-2,3.8763049257601205E-2,3.8763049257601205E-2,3.8763049257601205E-2,3.8763049257601219E-2,3.8763049257601212E-2,3.8763049257601212E-2,3.5788300107466836E-2,3.3179824418638745E-2,3.1614078361989331E-2,3.1959550959635118E-2,3.2092952887046222E-2,3.4633567424415646E-2,3.7124365990464078E-2,3.8763049257601205E-2,3.8763049257601212E-2,3.8763049257601212E-2,3.8763049257601205E-2,3.8763049257601205E-2,3.8763049257601212E-2,3.8763049257601212E-2,3.8763049257601205E-2,1.9473893533827571E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tanzania 2017","% of life time revenues",3,{"$f":"G637/SUM($G637:$BD637)","v":9.0711054769317158E-3},1.5550466531882941E-2,1.4474855540863958E-2,1.5348838966758621E-2,1.5330131533291809E-2,1.5310601287078691E-2,1.9493109958876782E-2,2.8744691885182222E-2,3.2355670884156591E-2,3.7795036054953615E-2,3.7795036054953622E-2,3.7795036054953608E-2,3.7795036054953615E-2,3.7795036054953622E-2,3.7795036054953615E-2,3.7795036054953615E-2,3.7671383034875945E-2,3.6081639600379203E-2,3.4564285279133758E-2,3.3648623344601447E-2,3.3729925554608367E-2,3.5278310804150247E-2,3.6796335558603073E-2,3.7795036054953615E-2,3.7795036054953615E-2,3.7795036054953615E-2,3.7795036054953615E-2,3.7795036054953615E-2,3.7795036054953615E-2,3.7795036054953622E-2,3.7795036054953615E-2,1.9624483934320383E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tanzania 2020","% of life time revenues",4,{"$f":"G638/SUM($G638:$BD638)","v":1.6940422143293672E-3},2.9040723674217724E-3,7.7863425603866311E-3,1.3255041074312735E-2,1.7175490992131261E-2,1.8913312256571828E-2,1.9530090577679793E-2,3.011838222428042E-2,3.8978122252705881E-2,3.8978122252705881E-2,3.8978122252705881E-2,3.8978122252705881E-2,3.8978122252705874E-2,3.8978122252705888E-2,3.8978122252705881E-2,3.8978122252705881E-2,3.5155782202705349E-2,3.3433838116610555E-2,3.3019770990047208E-2,3.4486900153487474E-2,3.4574963331903526E-2,3.6252109949143116E-2,3.7896371338593679E-2,3.8978122252705881E-2,3.8978122252705881E-2,3.8978122252705881E-2,3.8978122252705874E-2,3.8978122252705874E-2,3.8978122252705881E-2,3.8978122252705881E-2,3.8978122252705881E-2,2.0153533607101273E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa (non-gold)","% of life time revenues",5,{"$f":"G639/SUM($G639:$BD639)","v":2.1526676634359681E-3},3.6902874230330877E-3,4.9889357685835856E-3,1.2489495558773166E-2,1.2028370938957277E-2,1.8983983582415612E-2,2.9049332280879699E-2,3.2689512072683773E-2,3.9209776113404447E-2,3.9209776113404447E-2,3.9209776113404454E-2,3.9209776113404447E-2,3.9209776113404447E-2,3.9209776113404454E-2,3.9209776113404447E-2,3.9209776113404447E-2,2.5393340001568569E-2,2.5393340001568569E-2,2.999881870551387E-2,3.9209776113404447E-2,3.9209776113404454E-2,3.9209776113404454E-2,3.9209776113404447E-2,3.9209776113404454E-2,3.9209776113404454E-2,3.9209776113404454E-2,3.9209776113404447E-2,3.9209776113404447E-2,3.9209776113404461E-2,3.9209776113404454E-2,3.9209776113404454E-2,1.8946393734497496E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Zambia (non-gold)","% of life time revenues",6,{"$f":"G640/SUM($G640:$BD640)","v":0},0,6.6667250702256925E-3,1.3466354029327565E-2,1.635366029118647E-2,1.7895826608939028E-2,2.9532351946036369E-2,3.2384509979360751E-2,3.8955747543558447E-2,3.8955747543558461E-2,3.8955747543558461E-2,3.895574754355844E-2,3.8955747543558447E-2,3.8955747543558461E-2,3.8955747543558447E-2,3.8955747543558447E-2,3.4045218898165405E-2,3.1638097013168817E-2,3.0915016478303182E-2,3.267742579507061E-2,3.5068814857289451E-2,3.7413313937896153E-2,3.8955747543558447E-2,3.8955747543558461E-2,3.8955747543558461E-2,3.8955747543558461E-2,3.8955747543558447E-2,3.895574754355844E-2,3.8955747543558447E-2,3.8955747543558447E-2,3.8955747543558461E-2,1.969497685453718E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Zimbabwe (ordinary mining license)","% of life time revenues",7,{"$f":"G641/SUM($G641:$BD641)","v":0},0,1.7457449722900473E-3,3.4914899445800942E-3,3.4914899445800942E-3,2.5738747594685765E-2,2.9009108488595212E-2,3.8041404092590499E-2,3.9923882790259491E-2,3.9923882790259498E-2,3.9923882790259504E-2,3.9923882790259498E-2,3.9923882790259498E-2,3.9923882790259504E-2,3.9923882790259491E-2,3.9923882790259504E-2,2.5276446284028486E-2,2.5276446284028489E-2,3.0158925119438827E-2,3.9923882790259498E-2,3.9923882790259498E-2,3.9923882790259504E-2,3.9923882790259498E-2,3.9923882790259504E-2,3.9923882790259498E-2,3.9923882790259504E-2,3.9923882790259498E-2,3.9923882790259498E-2,3.9923882790259504E-2,3.9923882790259498E-2,3.9923882790259498E-2,1.9292541469992219E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Brazil","% of life time revenues",8,{"$f":"G642/SUM($G642:$BD642)","v":2.8439411124796003E-3},4.8753276213936011E-3,1.1208205987248282E-2,3.0255277207235989E-2,3.2121929434946864E-2,3.289937561157031E-2,3.3697541098323548E-2,3.4517817801864088E-2,3.4529018719040905E-2,3.454000001039071E-2,3.4550765982302292E-2,3.4561320856725392E-2,3.457166877282649E-2,3.4581813788611887E-2,3.4591759882519113E-2,3.4601510954977197E-2,3.5136522806908523E-2,3.4083732352860906E-2,3.2876434189901861E-2,3.4949377585066471E-2,3.5003698419294349E-2,3.5056954139125615E-2,3.5109165629156246E-2,3.5160353364480409E-2,3.5210537418719774E-2,3.5259737471895633E-2,3.530797281814646E-2,3.5355262373294331E-2,3.540162468226285E-2,3.5447077926349616E-2,3.5491639930356256E-2,1.6202634049724517E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Indonesia","% of life time revenues",9,{"$f":"G643/SUM($G643:$BD643)","v":2.4287074608745386E-3},4.1634985043563517E-3,8.3573181141736782E-3,2.5049337634391891E-2,2.5496501271321161E-2,2.595497706737173E-2,2.6425547219180539E-2,2.6909028786379515E-2,3.2853408097944577E-2,3.6358595784732287E-2,3.6365591273482392E-2,3.6372449595786414E-2,3.6379173441182522E-2,3.6385765446472824E-2,3.6392228196757422E-2,3.6398564226448216E-2,3.4369690132964273E-2,3.3685610345463704E-2,3.5735376430982409E-2,3.6658787301989654E-2,3.6694083770144936E-2,3.6728688150689318E-2,3.676261401396811E-2,3.679587466424146E-2,3.6828483144901586E-2,3.6860452243587992E-2,3.6891794497202118E-2,3.69225221968238E-2,3.6952647392531339E-2,3.6982181898126965E-2,3.7011137295769735E-2,2.1829364399756395E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Philippines","% of life time revenues",10,{"$f":"G644/SUM($G644:$BD644)","v":0},0,7.1138021080004946E-3,1.583686482454718E-2,2.1097751876310578E-2,2.182816861935933E-2,2.2577121915974878E-2,3.5345438862424458E-2,3.8828212014613506E-2,3.8828212014613506E-2,3.8828212014613513E-2,3.8828212014613499E-2,3.8828212014613506E-2,3.8828212014613513E-2,3.8828212014613506E-2,3.8828212014613506E-2,3.4878630392487835E-2,3.2389398277702749E-2,3.1265501843131809E-2,3.2335728098157511E-2,3.2463031704362537E-2,3.4887504864988796E-2,3.7264439336190995E-2,3.8828212014613506E-2,3.8828212014613506E-2,3.8828212014613513E-2,3.8828212014613506E-2,3.8828212014613499E-2,3.8828212014613506E-2,3.8828212014613506E-2,3.8828212014613506E-2,1.9465225042544325E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Western Australia","% of life time revenues",11,{"$f":"G645/SUM($G645:$BD645)","v":2.5945846056357811E-3},4.4478593239470543E-3,1.0525974200774404E-2,3.1276122753746374E-2,3.2145696579126123E-2,3.3037690721335E-2,3.3953639105517186E-2,3.4895144256813261E-2,3.4904341196381944E-2,3.4913357803802218E-2,3.4922197614998561E-2,3.4930864096563589E-2,3.4939360647117557E-2,3.4947690598641057E-2,3.495585721778173E-2,3.4963863707135341E-2,3.5638892105093682E-2,3.4774458413502379E-2,3.3704581435941003E-2,3.2719638585473526E-2,3.277149249899005E-2,3.282232966910429E-2,3.5256108208774041E-2,3.5298137848043983E-2,3.5339343376740009E-2,3.5379740953892971E-2,3.5419346421689986E-2,3.545817531168706E-2,3.549624285089989E-2,3.5533563967775211E-2,3.5570153298045123E-2,1.6463550625029483E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"1 to 5","6 to 10","11 to 15","16 to 20","21 to 25","26 to 30","31 to 35","35 to 40","41 to 45","46 to 50"]
[]
[null,null,null,{"$f":"D635","v":"Tanzania 1998"},"% of life time revenues",null,{"$f":"SUM(G663:K663)","v":1.3325968455669586E-2},{"$f":"SUM(L663:P663)","v":0.16152692878495034},{"$f":"SUM(Q663:U663)","v":0.20127664691675748},{"$f":"SUM(V663:Z663)","v":0.16155642447181773},{"$f":"SUM(AA663:AE663)","v":0.20127664691675748},{"$f":"SUM(AF663:AJ663)","v":0.20127664691675748},{"$f":"SUM(AK663:AO663)","v":5.9760737537290207E-2},{"$f":"SUM(AP663:AT663)","v":0},{"$f":"SUM(AU663:AY663)","v":0},{"$f":"SUM(AZ663:BD663)","v":0}]
[null,null,null,{"$f":"D636","v":"Tanzania pre-2017 amendments"},"% of life time revenues",null,{"$f":"SUM(G664:K664)","v":4.6108149717568769E-2},{"$f":"SUM(L664:P664)","v":0.15534262699253068},{"$f":"SUM(Q664:U664)","v":0.19381524628800603},{"$f":"SUM(V664:Z664)","v":0.17130480310533125},{"$f":"SUM(AA664:AE664)","v":0.18137698481712836},{"$f":"SUM(AF664:AJ664)","v":0.19381524628800606},{"$f":"SUM(AK664:AO664)","v":5.8236942791428777E-2},{"$f":"SUM(AP664:AT664)","v":0},{"$f":"SUM(AU664:AY664)","v":0},{"$f":"SUM(AZ664:BD664)","v":0}]
[null,null,null,"Tanzania 2017","% of life time revenues",null,6.9775398049729043E-2,0.13369911007024787,0.18897518027476806,0.17976096731394398,0.1813946440272689,0.18897518027476809,5.7419519989273998E-2,0,0,0]
[null,null,null,"Tanzania 2020","% of life time revenues",null,4.2814989208581768E-2,0.1465180295639438,0.19489061126352941,0.17507441371555649,0.18667968912505209,0.19489061126352938,5.9131655859807154E-2,0,0,0]
[null,null,null,"South Africa (non-gold)","% of life time revenues",null,3.5349757352783083E-2,0.15914238016278798,0.19604888056702227,0.15920505093545989,0.19604888056702227,0.19604888056702227,5.8156169847901951E-2,0,0,0]
[null,null,null,"Zambia (non-gold)","% of life time revenues",null,3.6486739390739722E-2,0.15772418362145307,0.19477873771779225,0.16823150572826645,0.18934937142586097,0.19477873771779225,5.8650724398095641E-2,0,0,0]
[null,null,null,"Zimbabwe (ordinary mining license)","% of life time revenues",null,8.728724861450236E-3,0.17263702575639045,0.19961941395129751,0.16055958326801481,0.19961941395129751,0.19961941395129751,5.9216424260251713E-2,0,0,0]
[null,null,null,"Brazil","% of life time revenues",null,8.1304681363304335E-2,0.17018375324118956,0.17285732928298517,0.17164757788971496,0.17554070897077639,0.17677167527194887,5.1694273980080772E-2,0,0,0]
[null,null,null,"Indonesia","% of life time revenues",null,6.5495362985117628E-2,0.14850155695560863,0.18189520795368155,0.17684802843784825,0.1838097437439454,0.18460959822827222,5.8840501695526126E-2,0,0,0]
[null,null,null,"Philippines","% of life time revenues",null,4.404841880885825E-2,0.15740715342698569,0.19414106007306753,0.16969747062609342,0.18227139993476935,0.19414106007306753,5.8293437057157831E-2,0,0,0]
[null,null,null,"Western Australia","% of life time revenues",null,8.0990237463229739E-2,0.17170417308384961,0.17469597017510247,0.17180143424714592,0.17148741160165237,0.17728706950594511,5.2033703923074603E-2,0,0,0]
[]
[null,null,null,"Annual government revenue - regime comparison - cumulative",null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,{"$f":"D634","v":"Total government revenue"},null,null,{"$f":"SUM($G634:G634)","v":0},{"$f":"SUM($G634:H634)","v":0},{"$f":"SUM($G634:I634)","v":11.785625},{"$f":"SUM($G634:J634)","v":42.981874999999995},{"$f":"SUM($G634:K634)","v":74.178124999999994},{"$f":"SUM($G634:L634)","v":121.4433180864493},{"$f":"SUM($G634:M634)","v":301.95780882452664},{"$f":"SUM($G634:N634)","v":525.14985170332125},{"$f":"SUM($G634:O634)","v":749.22848920332126},{"$f":"SUM($G634:P634)","v":973.30712670332127},{"$f":"SUM($G634:Q634)","v":1197.3857642033213},{"$f":"SUM($G634:R634)","v":1421.4644017033213},{"$f":"SUM($G634:S634)","v":1645.5430392033213},{"$f":"SUM($G634:T634)","v":1869.6216767033213},{"$f":"SUM($G634:U634)","v":2093.7003142033213},{"$f":"SUM($G634:V634)","v":2317.7789517033211},{"$f":"SUM($G634:W634)","v":2458.945089203321},{"$f":"SUM($G634:X634)","v":2600.1112267033209},{"$f":"SUM($G634:Y634)","v":2768.914864203321},{"$f":"SUM($G634:Z634)","v":2992.9935017033208},{"$f":"SUM($G634:AA634)","v":3217.0721392033211},{"$f":"SUM($G634:AB634)","v":3441.1507767033208},{"$f":"SUM($G634:AC634)","v":3665.2294142033206},{"$f":"SUM($G634:AD634)","v":3889.3080517033204},{"$f":"SUM($G634:AE634)","v":4113.3866892033202},{"$f":"SUM($G634:AF634)","v":4337.46532670332},{"$f":"SUM($G634:AG634)","v":4561.5439642033198},{"$f":"SUM($G634:AH634)","v":4785.6226017033196},{"$f":"SUM($G634:AI634)","v":5009.7012392033193},{"$f":"SUM($G634:AJ634)","v":5233.7798767033191},{"$f":"SUM($G634:AK634)","v":5457.8585142033189},{"$f":"SUM($G634:AL634)","v":5566.4340829533194},{"$f":"SUM($G634:AM634)","v":5566.4340829533194},{"$f":"SUM($G634:AN634)","v":5566.4340829533194},{"$f":"SUM($G634:AO634)","v":5566.4340829533194},{"$f":"SUM($G634:AP634)","v":5566.4340829533194},{"$f":"SUM($G634:AQ634)","v":5566.4340829533194},{"$f":"SUM($G634:AR634)","v":5566.4340829533194},{"$f":"SUM($G634:AS634)","v":5566.4340829533194},{"$f":"SUM($G634:AT634)","v":5566.4340829533194},{"$f":"SUM($G634:AU634)","v":5566.4340829533194},{"$f":"SUM($G634:AV634)","v":5566.4340829533194},{"$f":"SUM($G634:AW634)","v":5566.4340829533194},{"$f":"SUM($G634:AX634)","v":5566.4340829533194},{"$f":"SUM($G634:AY634)","v":5566.4340829533194},{"$f":"SUM($G634:AZ634)","v":5566.4340829533194},{"$f":"SUM($G634:BA634)","v":5566.4340829533194},{"$f":"SUM($G634:BB634)","v":5566.4340829533194},{"$f":"SUM($G634:BC634)","v":5566.4340829533194},{"$f":"SUM($G634:BD634)","v":5566.4340829533194}]
[null,null,null,"Tanzania 1998",null,1,{"$f":"SUM($G635:G635)","v":0},{"$f":"SUM($G635:H635)","v":0},{"$f":"SUM($G635:I635)","v":11.785625},{"$f":"SUM($G635:J635)","v":42.981874999999995},{"$f":"SUM($G635:K635)","v":74.178124999999994},{"$f":"SUM($G635:L635)","v":121.4433180864493},{"$f":"SUM($G635:M635)","v":301.95780882452664},{"$f":"SUM($G635:N635)","v":525.14985170332125},{"$f":"SUM($G635:O635)","v":749.22848920332126},{"$f":"SUM($G635:P635)","v":973.30712670332127},{"$f":"SUM($G635:Q635)","v":1197.3857642033213},{"$f":"SUM($G635:R635)","v":1421.4644017033213},{"$f":"SUM($G635:S635)","v":1645.5430392033213},{"$f":"SUM($G635:T635)","v":1869.6216767033213},{"$f":"SUM($G635:U635)","v":2093.7003142033213},{"$f":"SUM($G635:V635)","v":2317.7789517033211},{"$f":"SUM($G635:W635)","v":2458.945089203321},{"$f":"SUM($G635:X635)","v":2600.1112267033209},{"$f":"SUM($G635:Y635)","v":2768.914864203321},{"$f":"SUM($G635:Z635)","v":2992.9935017033208},{"$f":"SUM($G635:AA635)","v":3217.0721392033211},{"$f":"SUM($G635:AB635)","v":3441.1507767033208},{"$f":"SUM($G635:AC635)","v":3665.2294142033206},{"$f":"SUM($G635:AD635)","v":3889.3080517033204},{"$f":"SUM($G635:AE635)","v":4113.3866892033202},{"$f":"SUM($G635:AF635)","v":4337.46532670332},{"$f":"SUM($G635:AG635)","v":4561.5439642033198},{"$f":"SUM($G635:AH635)","v":4785.6226017033196},{"$f":"SUM($G635:AI635)","v":5009.7012392033193},{"$f":"SUM($G635:AJ635)","v":5233.7798767033191},{"$f":"SUM($G635:AK635)","v":5457.8585142033189},{"$f":"SUM($G635:AL635)","v":5566.4340829533194},{"$f":"SUM($G635:AM635)","v":5566.4340829533194},{"$f":"SUM($G635:AN635)","v":5566.4340829533194},{"$f":"SUM($G635:AO635)","v":5566.4340829533194},{"$f":"SUM($G635:AP635)","v":5566.4340829533194},{"$f":"SUM($G635:AQ635)","v":5566.4340829533194},{"$f":"SUM($G635:AR635)","v":5566.4340829533194},{"$f":"SUM($G635:AS635)","v":5566.4340829533194},{"$f":"SUM($G635:AT635)","v":5566.4340829533194},{"$f":"SUM($G635:AU635)","v":5566.4340829533194},{"$f":"SUM($G635:AV635)","v":5566.4340829533194},{"$f":"SUM($G635:AW635)","v":5566.4340829533194},{"$f":"SUM($G635:AX635)","v":5566.4340829533194},{"$f":"SUM($G635:AY635)","v":5566.4340829533194},{"$f":"SUM($G635:AZ635)","v":5566.4340829533194},{"$f":"SUM($G635:BA635)","v":5566.4340829533194},{"$f":"SUM($G635:BB635)","v":5566.4340829533194},{"$f":"SUM($G635:BC635)","v":5566.4340829533194},{"$f":"SUM($G635:BD635)","v":5566.4340829533194}]
[null,null,null,"Tanzania pre-2017 amendments",null,{"$f":"F691+1","v":2},{"$f":"SUM($G636:G636)","v":13.125},{"$f":"SUM($G636:H636)","v":35.625},{"$f":"SUM($G636:I636)","v":81.460939025756304},{"$f":"SUM($G636:J636)","v":159.15273760839449},{"$f":"SUM($G636:K636)","v":280.74093633130053},{"$f":"SUM($G636:L636)","v":406.98950257812731},{"$f":"SUM($G636:M636)","v":538.0167073949184},{"$f":"SUM($G636:N636)","v":754.54622239447735},{"$f":"SUM($G636:O636)","v":990.56468789990913},{"$f":"SUM($G636:P636)","v":1226.5831534053409},{"$f":"SUM($G636:Q636)","v":1462.6016189107727},{"$f":"SUM($G636:R636)","v":1698.6200844162045},{"$f":"SUM($G636:S636)","v":1934.6385499216362},{"$f":"SUM($G636:T636)","v":2170.657015427068},{"$f":"SUM($G636:U636)","v":2406.6754809324998},{"$f":"SUM($G636:V636)","v":2642.6939464379316},{"$f":"SUM($G636:W636)","v":2860.5999119433632},{"$f":"SUM($G636:X636)","v":3062.6235245076186},{"$f":"SUM($G636:Y636)","v":3255.1137028158187},{"$f":"SUM($G636:Z636)","v":3449.7073769514154},{"$f":"SUM($G636:AA636)","v":3645.1133018981855},{"$f":"SUM($G636:AB636)","v":3855.9883902888796},{"$f":"SUM($G636:AC636)","v":4082.0293251932248},{"$f":"SUM($G636:AD636)","v":4318.0477906986562},{"$f":"SUM($G636:AE636)","v":4554.0662562040879},{"$f":"SUM($G636:AF636)","v":4790.0847217095197},{"$f":"SUM($G636:AG636)","v":5026.1031872149515},{"$f":"SUM($G636:AH636)","v":5262.1216527203833},{"$f":"SUM($G636:AI636)","v":5498.1401182258151},{"$f":"SUM($G636:AJ636)","v":5734.1585837312468},{"$f":"SUM($G636:AK636)","v":5970.1770492366786},{"$f":"SUM($G636:AL636)","v":6088.7486930391551},{"$f":"SUM($G636:AM636)","v":6088.7486930391551},{"$f":"SUM($G636:AN636)","v":6088.7486930391551},{"$f":"SUM($G636:AO636)","v":6088.7486930391551},{"$f":"SUM($G636:AP636)","v":6088.7486930391551},{"$f":"SUM($G636:AQ636)","v":6088.7486930391551},{"$f":"SUM($G636:AR636)","v":6088.7486930391551},{"$f":"SUM($G636:AS636)","v":6088.7486930391551},{"$f":"SUM($G636:AT636)","v":6088.7486930391551},{"$f":"SUM($G636:AU636)","v":6088.7486930391551},{"$f":"SUM($G636:AV636)","v":6088.7486930391551},{"$f":"SUM($G636:AW636)","v":6088.7486930391551},{"$f":"SUM($G636:AX636)","v":6088.7486930391551},{"$f":"SUM($G636:AY636)","v":6088.7486930391551},{"$f":"SUM($G636:AZ636)","v":6088.7486930391551},{"$f":"SUM($G636:BA636)","v":6088.7486930391551},{"$f":"SUM($G636:BB636)","v":6088.7486930391551},{"$f":"SUM($G636:BC636)","v":6088.7486930391551},{"$f":"SUM($G636:BD636)","v":6088.7486930391551}]
[null,null,null,"Tanzania 2017",null,3,{"$f":"SUM($G637:G637)","v":76.125},{"$f":"SUM($G637:H637)","v":206.625},{"$f":"SUM($G637:I637)","v":328.09843902575631},{"$f":"SUM($G637:J637)","v":456.90637421247396},{"$f":"SUM($G637:K637)","v":585.55731603423931},{"$f":"SUM($G637:L637)","v":714.04435942083001},{"$f":"SUM($G637:M637)","v":877.63114599201049},{"$f":"SUM($G637:N637)","v":1118.8574965536013},{"$f":"SUM($G637:O637)","v":1390.3872954651174},{"$f":"SUM($G637:P637)","v":1707.5644164896801},{"$f":"SUM($G637:Q637)","v":2024.7415375142427},{"$f":"SUM($G637:R637)","v":2341.9186585388052},{"$f":"SUM($G637:S637)","v":2659.0957795633676},{"$f":"SUM($G637:T637)","v":2976.2729005879305},{"$f":"SUM($G637:U637)","v":3293.4500216124934},{"$f":"SUM($G637:V637)","v":3610.6271426370558},{"$f":"SUM($G637:W637)","v":3926.7665636616184},{"$f":"SUM($G637:X637)","v":4229.5648082155931},{"$f":"SUM($G637:Y637)","v":4519.6293679944811},{"$f":"SUM($G637:Z637)","v":4802.009664268382},{"$f":"SUM($G637:AA637)","v":5085.0722512236689},{"$f":"SUM($G637:AB637)","v":5381.1289354718519},{"$f":"SUM($G637:AC637)","v":5689.9249307915024},{"$f":"SUM($G637:AD637)","v":6007.1020518160649},{"$f":"SUM($G637:AE637)","v":6324.2791728406273},{"$f":"SUM($G637:AF637)","v":6641.4562938651898},{"$f":"SUM($G637:AG637)","v":6958.6334148897522},{"$f":"SUM($G637:AH637)","v":7275.8105359143146},{"$f":"SUM($G637:AI637)","v":7592.9876569388771},{"$f":"SUM($G637:AJ637)","v":7910.1647779634395},{"$f":"SUM($G637:AK637)","v":8227.3418989880029},{"$f":"SUM($G637:AL637)","v":8392.0311800573545},{"$f":"SUM($G637:AM637)","v":8392.0311800573545},{"$f":"SUM($G637:AN637)","v":8392.0311800573545},{"$f":"SUM($G637:AO637)","v":8392.0311800573545},{"$f":"SUM($G637:AP637)","v":8392.0311800573545},{"$f":"SUM($G637:AQ637)","v":8392.0311800573545},{"$f":"SUM($G637:AR637)","v":8392.0311800573545},{"$f":"SUM($G637:AS637)","v":8392.0311800573545},{"$f":"SUM($G637:AT637)","v":8392.0311800573545},{"$f":"SUM($G637:AU637)","v":8392.0311800573545},{"$f":"SUM($G637:AV637)","v":8392.0311800573545},{"$f":"SUM($G637:AW637)","v":8392.0311800573545},{"$f":"SUM($G637:AX637)","v":8392.0311800573545},{"$f":"SUM($G637:AY637)","v":8392.0311800573545},{"$f":"SUM($G637:AZ637)","v":8392.0311800573545},{"$f":"SUM($G637:BA637)","v":8392.0311800573545},{"$f":"SUM($G637:BB637)","v":8392.0311800573545},{"$f":"SUM($G637:BC637)","v":8392.0311800573545},{"$f":"SUM($G637:BD637)","v":8392.0311800573545}]
[null,null,null,"Tanzania 2020",null,4,{"$f":"SUM($G638:G638)","v":13.125},{"$f":"SUM($G638:H638)","v":35.625},{"$f":"SUM($G638:I638)","v":95.951564025756298},{"$f":"SUM($G638:J638)","v":198.64818671247394},{"$f":"SUM($G638:K638)","v":331.71943922607483},{"$f":"SUM($G638:L638)","v":478.25488047290156},{"$f":"SUM($G638:M638)","v":629.56896028969254},{"$f":"SUM($G638:N638)","v":862.91837941864401},{"$f":"SUM($G638:O638)","v":1164.9107679432068},{"$f":"SUM($G638:P638)","v":1466.9031564677693},{"$f":"SUM($G638:Q638)","v":1768.8955449923319},{"$f":"SUM($G638:R638)","v":2070.8879335168945},{"$f":"SUM($G638:S638)","v":2372.880322041457},{"$f":"SUM($G638:T638)","v":2674.8727105660196},{"$f":"SUM($G638:U638)","v":2976.8650990905821},{"$f":"SUM($G638:V638)","v":3278.8574876151447},{"$f":"SUM($G638:W638)","v":3551.2353761397076},{"$f":"SUM($G638:X638)","v":3810.2720881936821},{"$f":"SUM($G638:Y638)","v":4066.1007154725698},{"$f":"SUM($G638:Z638)","v":4333.2962792464714},{"$f":"SUM($G638:AA638)","v":4601.1741337017584},{"$f":"SUM($G638:AB638)","v":4882.0460854499415},{"$f":"SUM($G638:AC638)","v":5175.6573482695921},{"$f":"SUM($G638:AD638)","v":5477.6497367941547},{"$f":"SUM($G638:AE638)","v":5779.6421253187173},{"$f":"SUM($G638:AF638)","v":6081.6345138432798},{"$f":"SUM($G638:AG638)","v":6383.6269023678424},{"$f":"SUM($G638:AH638)","v":6685.6192908924049},{"$f":"SUM($G638:AI638)","v":6987.6116794169675},{"$f":"SUM($G638:AJ638)","v":7289.60406794153},{"$f":"SUM($G638:AK638)","v":7591.5964564660926},{"$f":"SUM($G638:AL638)","v":7747.7408112854437},{"$f":"SUM($G638:AM638)","v":7747.7408112854437},{"$f":"SUM($G638:AN638)","v":7747.7408112854437},{"$f":"SUM($G638:AO638)","v":7747.7408112854437},{"$f":"SUM($G638:AP638)","v":7747.7408112854437},{"$f":"SUM($G638:AQ638)","v":7747.7408112854437},{"$f":"SUM($G638:AR638)","v":7747.7408112854437},{"$f":"SUM($G638:AS638)","v":7747.7408112854437},{"$f":"SUM($G638:AT638)","v":7747.7408112854437},{"$f":"SUM($G638:AU638)","v":7747.7408112854437},{"$f":"SUM($G638:AV638)","v":7747.7408112854437},{"$f":"SUM($G638:AW638)","v":7747.7408112854437},{"$f":"SUM($G638:AX638)","v":7747.7408112854437},{"$f":"SUM($G638:AY638)","v":7747.7408112854437},{"$f":"SUM($G638:AZ638)","v":7747.7408112854437},{"$f":"SUM($G638:BA638)","v":7747.7408112854437},{"$f":"SUM($G638:BB638)","v":7747.7408112854437},{"$f":"SUM($G638:BC638)","v":7747.7408112854437},{"$f":"SUM($G638:BD638)","v":7747.7408112854437}]
[null,null,null,"South Africa (non-gold)",null,5,{"$f":"SUM($G639:G639)","v":15.225000000000001},{"$f":"SUM($G639:H639)","v":41.325000000000003},{"$f":"SUM($G639:I639)","v":76.609846038634458},{"$f":"SUM($G639:J639)","v":164.94329997216479},{"$f":"SUM($G639:K639)","v":250.01539477630169},{"$f":"SUM($G639:L639)","v":384.28189348002741},{"$f":"SUM($G639:M639)","v":589.7367769665276},{"$f":"SUM($G639:N639)","v":820.93726822685198},{"$f":"SUM($G639:O639)","v":1098.253108226852},{"$f":"SUM($G639:P639)","v":1375.5689482268519},{"$f":"SUM($G639:Q639)","v":1652.8847882268519},{"$f":"SUM($G639:R639)","v":1930.2006282268519},{"$f":"SUM($G639:S639)","v":2207.5164682268519},{"$f":"SUM($G639:T639)","v":2484.8323082268521},{"$f":"SUM($G639:U639)","v":2762.1481482268518},{"$f":"SUM($G639:V639)","v":3039.4639882268521},{"$f":"SUM($G639:W639)","v":3219.0614282268521},{"$f":"SUM($G639:X639)","v":3398.6588682268521},{"$f":"SUM($G639:Y639)","v":3610.829108226852},{"$f":"SUM($G639:Z639)","v":3888.1449482268517},{"$f":"SUM($G639:AA639)","v":4165.4607882268519},{"$f":"SUM($G639:AB639)","v":4442.7766282268522},{"$f":"SUM($G639:AC639)","v":4720.0924682268524},{"$f":"SUM($G639:AD639)","v":4997.4083082268526},{"$f":"SUM($G639:AE639)","v":5274.7241482268528},{"$f":"SUM($G639:AF639)","v":5552.039988226853},{"$f":"SUM($G639:AG639)","v":5829.3558282268532},{"$f":"SUM($G639:AH639)","v":6106.6716682268534},{"$f":"SUM($G639:AI639)","v":6383.9875082268536},{"$f":"SUM($G639:AJ639)","v":6661.3033482268538},{"$f":"SUM($G639:AK639)","v":6938.619188226854},{"$f":"SUM($G639:AL639)","v":7072.6198282268542},{"$f":"SUM($G639:AM639)","v":7072.6198282268542},{"$f":"SUM($G639:AN639)","v":7072.6198282268542},{"$f":"SUM($G639:AO639)","v":7072.6198282268542},{"$f":"SUM($G639:AP639)","v":7072.6198282268542},{"$f":"SUM($G639:AQ639)","v":7072.6198282268542},{"$f":"SUM($G639:AR639)","v":7072.6198282268542},{"$f":"SUM($G639:AS639)","v":7072.6198282268542},{"$f":"SUM($G639:AT639)","v":7072.6198282268542},{"$f":"SUM($G639:AU639)","v":7072.6198282268542},{"$f":"SUM($G639:AV639)","v":7072.6198282268542},{"$f":"SUM($G639:AW639)","v":7072.6198282268542},{"$f":"SUM($G639:AX639)","v":7072.6198282268542},{"$f":"SUM($G639:AY639)","v":7072.6198282268542},{"$f":"SUM($G639:AZ639)","v":7072.6198282268542},{"$f":"SUM($G639:BA639)","v":7072.6198282268542},{"$f":"SUM($G639:BB639)","v":7072.6198282268542},{"$f":"SUM($G639:BC639)","v":7072.6198282268542},{"$f":"SUM($G639:BD639)","v":7072.6198282268542}]
[null,null,null,"Zambia (non-gold)",null,6,{"$f":"SUM($G640:G640)","v":0},{"$f":"SUM($G640:H640)","v":0},{"$f":"SUM($G640:I640)","v":48.875003051512593},{"$f":"SUM($G640:J640)","v":147.59935231492869},{"$f":"SUM($G640:K640)","v":267.49108149464723},{"$f":"SUM($G640:L640)","v":398.68871915148628},{"$f":"SUM($G640:M640)","v":615.19589115520705},{"$f":"SUM($G640:N640)","v":852.61276486609688},{"$f":"SUM($G640:O640)","v":1138.2046049389196},{"$f":"SUM($G640:P640)","v":1423.7964450117424},{"$f":"SUM($G640:Q640)","v":1709.3882850845653},{"$f":"SUM($G640:R640)","v":1994.9801251573879},{"$f":"SUM($G640:S640)","v":2280.5719652302105},{"$f":"SUM($G640:T640)","v":2566.1638053030333},{"$f":"SUM($G640:U640)","v":2851.7556453758561},{"$f":"SUM($G640:V640)","v":3137.347485448679},{"$f":"SUM($G640:W640)","v":3386.9393255215018},{"$f":"SUM($G640:X640)","v":3618.8841067707949},{"$f":"SUM($G640:Y640)","v":3845.5278499578044},{"$f":"SUM($G640:Z640)","v":4085.0921440641437},{"$f":"SUM($G640:AA640)","v":4342.1881567402634},{"$f":"SUM($G640:AB640)","v":4616.4721287985212},{"$f":"SUM($G640:AC640)","v":4902.0639688713436},{"$f":"SUM($G640:AD640)","v":5187.655808944166},{"$f":"SUM($G640:AE640)","v":5473.2476490169884},{"$f":"SUM($G640:AF640)","v":5758.8394890898107},{"$f":"SUM($G640:AG640)","v":6044.4313291626331},{"$f":"SUM($G640:AH640)","v":6330.0231692354555},{"$f":"SUM($G640:AI640)","v":6615.6150093082779},{"$f":"SUM($G640:AJ640)","v":6901.2068493811003},{"$f":"SUM($G640:AK640)","v":7186.7986894539226},{"$f":"SUM($G640:AL640)","v":7331.1862326217088},{"$f":"SUM($G640:AM640)","v":7331.1862326217088},{"$f":"SUM($G640:AN640)","v":7331.1862326217088},{"$f":"SUM($G640:AO640)","v":7331.1862326217088},{"$f":"SUM($G640:AP640)","v":7331.1862326217088},{"$f":"SUM($G640:AQ640)","v":7331.1862326217088},{"$f":"SUM($G640:AR640)","v":7331.1862326217088},{"$f":"SUM($G640:AS640)","v":7331.1862326217088},{"$f":"SUM($G640:AT640)","v":7331.1862326217088},{"$f":"SUM($G640:AU640)","v":7331.1862326217088},{"$f":"SUM($G640:AV640)","v":7331.1862326217088},{"$f":"SUM($G640:AW640)","v":7331.1862326217088},{"$f":"SUM($G640:AX640)","v":7331.1862326217088},{"$f":"SUM($G640:AY640)","v":7331.1862326217088},{"$f":"SUM($G640:AZ640)","v":7331.1862326217088},{"$f":"SUM($G640:BA640)","v":7331.1862326217088},{"$f":"SUM($G640:BB640)","v":7331.1862326217088},{"$f":"SUM($G640:BC640)","v":7331.1862326217088},{"$f":"SUM($G640:BD640)","v":7331.1862326217088}]
[null,null,null,"Zimbabwe (ordinary mining license)",null,7,{"$f":"SUM($G641:G641)","v":0},{"$f":"SUM($G641:H641)","v":0},{"$f":"SUM($G641:I641)","v":10.118750000000002},{"$f":"SUM($G641:J641)","v":30.356250000000003},{"$f":"SUM($G641:K641)","v":50.59375},{"$f":"SUM($G641:L641)","v":199.78160753802251},{"$f":"SUM($G641:M641)","v":367.92524889356139},{"$f":"SUM($G641:N641)","v":588.42220794076502},{"$f":"SUM($G641:O641)","v":819.83045794076497},{"$f":"SUM($G641:P641)","v":1051.2387079407649},{"$f":"SUM($G641:Q641)","v":1282.6469579407649},{"$f":"SUM($G641:R641)","v":1514.0552079407648},{"$f":"SUM($G641:S641)","v":1745.4634579407648},{"$f":"SUM($G641:T641)","v":1976.8717079407647},{"$f":"SUM($G641:U641)","v":2208.2799579407647},{"$f":"SUM($G641:V641)","v":2439.6882079407646},{"$f":"SUM($G641:W641)","v":2586.1964579407645},{"$f":"SUM($G641:X641)","v":2732.7047079407644},{"$f":"SUM($G641:Y641)","v":2907.5129579407644},{"$f":"SUM($G641:Z641)","v":3138.9212079407644},{"$f":"SUM($G641:AA641)","v":3370.3294579407643},{"$f":"SUM($G641:AB641)","v":3601.7377079407643},{"$f":"SUM($G641:AC641)","v":3833.1459579407642},{"$f":"SUM($G641:AD641)","v":4064.5542079407642},{"$f":"SUM($G641:AE641)","v":4295.9624579407646},{"$f":"SUM($G641:AF641)","v":4527.370707940765},{"$f":"SUM($G641:AG641)","v":4758.7789579407654},{"$f":"SUM($G641:AH641)","v":4990.1872079407658},{"$f":"SUM($G641:AI641)","v":5221.5954579407662},{"$f":"SUM($G641:AJ641)","v":5453.0037079407666},{"$f":"SUM($G641:AK641)","v":5684.411957940767},{"$f":"SUM($G641:AL641)","v":5796.2360829407671},{"$f":"SUM($G641:AM641)","v":5796.2360829407671},{"$f":"SUM($G641:AN641)","v":5796.2360829407671},{"$f":"SUM($G641:AO641)","v":5796.2360829407671},{"$f":"SUM($G641:AP641)","v":5796.2360829407671},{"$f":"SUM($G641:AQ641)","v":5796.2360829407671},{"$f":"SUM($G641:AR641)","v":5796.2360829407671},{"$f":"SUM($G641:AS641)","v":5796.2360829407671},{"$f":"SUM($G641:AT641)","v":5796.2360829407671},{"$f":"SUM($G641:AU641)","v":5796.2360829407671},{"$f":"SUM($G641:AV641)","v":5796.2360829407671},{"$f":"SUM($G641:AW641)","v":5796.2360829407671},{"$f":"SUM($G641:AX641)","v":5796.2360829407671},{"$f":"SUM($G641:AY641)","v":5796.2360829407671},{"$f":"SUM($G641:AZ641)","v":5796.2360829407671},{"$f":"SUM($G641:BA641)","v":5796.2360829407671},{"$f":"SUM($G641:BB641)","v":5796.2360829407671},{"$f":"SUM($G641:BC641)","v":5796.2360829407671},{"$f":"SUM($G641:BD641)","v":5796.2360829407671}]
[null,null,null,"Brazil",null,8,{"$f":"SUM($G642:G642)","v":15.75},{"$f":"SUM($G642:H642)","v":42.75},{"$f":"SUM($G642:I642)","v":104.82204626162128},{"$f":"SUM($G642:J642)","v":272.37847488207672},{"$f":"SUM($G642:K642)","v":450.27259033347116},{"$f":"SUM($G642:L642)","v":632.47227217936211},{"$f":"SUM($G642:M642)","v":819.09226581061307},{"$f":"SUM($G642:N642)","v":1010.25502512153},{"$f":"SUM($G642:O642)","v":1201.4798161126253},{"$f":"SUM($G642:P642)","v":1392.765422476444},{"$f":"SUM($G642:Q642)","v":1584.1106517546978},{"$f":"SUM($G642:R642)","v":1775.5143348706326},{"$f":"SUM($G642:S642)","v":1966.975325670569},{"$f":"SUM($G642:T642)","v":2158.4925004744282},{"$f":"SUM($G642:U642)","v":2350.0647576350743},{"$f":"SUM($G642:V642)","v":2541.6910171062959},{"$f":"SUM($G642:W642)","v":2736.2802200192582},{"$f":"SUM($G642:X642)","v":2925.0389753260843},{"$f":"SUM($G642:Y642)","v":3107.1116055288549},{"$f":"SUM($G642:Z642)","v":3300.6643814809781},{"$f":"SUM($G642:AA642)","v":3494.5179910668694},{"$f":"SUM($G642:AB642)","v":3688.6665355878272},{"$f":"SUM($G642:AC642)","v":3883.1042320059091},{"$f":"SUM($G642:AD642)","v":4077.8254106760737},{"$f":"SUM($G642:AE642)","v":4272.8245131227895},{"$f":"SUM($G642:AF642)","v":4468.0960898602416},{"$f":"SUM($G642:AG642)","v":4663.6347982552788},{"$f":"SUM($G642:AH642)","v":4859.4354004322622},{"$f":"SUM($G642:AI642)","v":5055.4927612189967},{"$f":"SUM($G642:AJ642)","v":5251.8018461329384},{"$f":"SUM($G642:AK642)","v":5448.3577194068866},{"$f":"SUM($G642:AL642)","v":5538.08935455339},{"$f":"SUM($G642:AM642)","v":5538.08935455339},{"$f":"SUM($G642:AN642)","v":5538.08935455339},{"$f":"SUM($G642:AO642)","v":5538.08935455339},{"$f":"SUM($G642:AP642)","v":5538.08935455339},{"$f":"SUM($G642:AQ642)","v":5538.08935455339},{"$f":"SUM($G642:AR642)","v":5538.08935455339},{"$f":"SUM($G642:AS642)","v":5538.08935455339},{"$f":"SUM($G642:AT642)","v":5538.08935455339},{"$f":"SUM($G642:AU642)","v":5538.08935455339},{"$f":"SUM($G642:AV642)","v":5538.08935455339},{"$f":"SUM($G642:AW642)","v":5538.08935455339},{"$f":"SUM($G642:AX642)","v":5538.08935455339},{"$f":"SUM($G642:AY642)","v":5538.08935455339},{"$f":"SUM($G642:AZ642)","v":5538.08935455339},{"$f":"SUM($G642:BA642)","v":5538.08935455339},{"$f":"SUM($G642:BB642)","v":5538.08935455339},{"$f":"SUM($G642:BC642)","v":5538.08935455339},{"$f":"SUM($G642:BD642)","v":5538.08935455339}]
[null,null,null,"Indonesia",null,9,{"$f":"SUM($G643:G643)","v":18.112500000000001},{"$f":"SUM($G643:H643)","v":49.162500000000001},{"$f":"SUM($G643:I643)","v":111.48862481392229},{"$f":"SUM($G643:J643)","v":298.2983312985192},{"$f":"SUM($G643:K643)","v":488.44283684984475},{"$f":"SUM($G643:L643)","v":682.00650382334334},{"$f":"SUM($G643:M643)","v":879.07952793924881},{"$f":"SUM($G643:N643)","v":1079.7581982793142},{"$f":"SUM($G643:O643)","v":1324.7680908909797},{"$f":"SUM($G643:P643)","v":1595.9185183343211},{"$f":"SUM($G643:Q643)","v":1867.1211158277931},{"$f":"SUM($G643:R643)","v":2138.3748604292364},{"$f":"SUM($G643:S643)","v":2409.6787492541807},{"$f":"SUM($G643:T643)","v":2681.0317990825574},{"$f":"SUM($G643:U643)","v":2952.4330459731227},{"$f":"SUM($G643:V643)","v":3223.8815448854416},{"$f":"SUM($G643:W643)","v":3480.1993693092836},{"$f":"SUM($G643:X643)","v":3731.4155520777563},{"$f":"SUM($G643:Y643)","v":3997.9182149275266},{"$f":"SUM($G643:Z643)","v":4271.3073717954348},{"$f":"SUM($G643:AA643)","v":4544.9597580928894},{"$f":"SUM($G643:AB643)","v":4818.8702124585279},{"$f":"SUM($G643:AC643)","v":5093.0336747341498},{"$f":"SUM($G643:AD643)","v":5367.4451839803442},{"$f":"SUM($G643:AE643)","v":5642.0998765310205},{"$f":"SUM($G643:AF643)","v":5916.9929840860914},{"$f":"SUM($G643:AG643)","v":6192.1198318415491},{"$f":"SUM($G643:AH643)","v":6467.4758366562091},{"$f":"SUM($G643:AI643)","v":6743.0565052544016},{"$f":"SUM($G643:AJ643)","v":7018.8574324639003},{"$f":"SUM($G643:AK643)","v":7294.8742994884051},{"$f":"SUM($G643:AL643)","v":7457.6705065491833},{"$f":"SUM($G643:AM643)","v":7457.6705065491833},{"$f":"SUM($G643:AN643)","v":7457.6705065491833},{"$f":"SUM($G643:AO643)","v":7457.6705065491833},{"$f":"SUM($G643:AP643)","v":7457.6705065491833},{"$f":"SUM($G643:AQ643)","v":7457.6705065491833},{"$f":"SUM($G643:AR643)","v":7457.6705065491833},{"$f":"SUM($G643:AS643)","v":7457.6705065491833},{"$f":"SUM($G643:AT643)","v":7457.6705065491833},{"$f":"SUM($G643:AU643)","v":7457.6705065491833},{"$f":"SUM($G643:AV643)","v":7457.6705065491833},{"$f":"SUM($G643:AW643)","v":7457.6705065491833},{"$f":"SUM($G643:AX643)","v":7457.6705065491833},{"$f":"SUM($G643:AY643)","v":7457.6705065491833},{"$f":"SUM($G643:AZ643)","v":7457.6705065491833},{"$f":"SUM($G643:BA643)","v":7457.6705065491833},{"$f":"SUM($G643:BB643)","v":7457.6705065491833},{"$f":"SUM($G643:BC643)","v":7457.6705065491833},{"$f":"SUM($G643:BD643)","v":7457.6705065491833}]
[null,null,null,"Philippines",null,10,{"$f":"SUM($G644:G644)","v":0},{"$f":"SUM($G644:H644)","v":0},{"$f":"SUM($G644:I644)","v":45.389064025756305},{"$f":"SUM($G644:J644)","v":146.43495489755927},{"$f":"SUM($G644:K644)","v":281.0475286204653},{"$f":"SUM($G644:L644)","v":420.32046986729205},{"$f":"SUM($G644:M644)","v":564.37204968408309},{"$f":"SUM($G644:N644)","v":789.89088801960224},{"$f":"SUM($G644:O644)","v":1037.631291025034},{"$f":"SUM($G644:P644)","v":1285.3716940304657},{"$f":"SUM($G644:Q644)","v":1533.1120970358975},{"$f":"SUM($G644:R644)","v":1780.8525000413292},{"$f":"SUM($G644:S644)","v":2028.592903046761},{"$f":"SUM($G644:T644)","v":2276.3333060521927},{"$f":"SUM($G644:U644)","v":2524.0737090576245},{"$f":"SUM($G644:V644)","v":2771.8141120630562},{"$f":"SUM($G644:W644)","v":2994.3545150684881},{"$f":"SUM($G644:X644)","v":3201.0125651327435},{"$f":"SUM($G644:Y644)","v":3400.4996809409436},{"$f":"SUM($G644:Z644)","v":3606.8152925765403},{"$f":"SUM($G644:AA644)","v":3813.9431550233103},{"$f":"SUM($G644:AB644)","v":4036.5401809140044},{"$f":"SUM($G644:AC644)","v":4274.3030533183501},{"$f":"SUM($G644:AD644)","v":4522.0434563237823},{"$f":"SUM($G644:AE644)","v":4769.7838593292145},{"$f":"SUM($G644:AF644)","v":5017.5242623346467},{"$f":"SUM($G644:AG644)","v":5265.2646653400789},{"$f":"SUM($G644:AH644)","v":5513.0050683455102},{"$f":"SUM($G644:AI644)","v":5760.7454713509424},{"$f":"SUM($G644:AJ644)","v":6008.4858743563746},{"$f":"SUM($G644:AK644)","v":6256.2262773618068},{"$f":"SUM($G644:AL644)","v":6380.4226399142826},{"$f":"SUM($G644:AM644)","v":6380.4226399142826},{"$f":"SUM($G644:AN644)","v":6380.4226399142826},{"$f":"SUM($G644:AO644)","v":6380.4226399142826},{"$f":"SUM($G644:AP644)","v":6380.4226399142826},{"$f":"SUM($G644:AQ644)","v":6380.4226399142826},{"$f":"SUM($G644:AR644)","v":6380.4226399142826},{"$f":"SUM($G644:AS644)","v":6380.4226399142826},{"$f":"SUM($G644:AT644)","v":6380.4226399142826},{"$f":"SUM($G644:AU644)","v":6380.4226399142826},{"$f":"SUM($G644:AV644)","v":6380.4226399142826},{"$f":"SUM($G644:AW644)","v":6380.4226399142826},{"$f":"SUM($G644:AX644)","v":6380.4226399142826},{"$f":"SUM($G644:AY644)","v":6380.4226399142826},{"$f":"SUM($G644:AZ644)","v":6380.4226399142826},{"$f":"SUM($G644:BA644)","v":6380.4226399142826},{"$f":"SUM($G644:BB644)","v":6380.4226399142826},{"$f":"SUM($G644:BC644)","v":6380.4226399142826},{"$f":"SUM($G644:BD644)","v":6380.4226399142826}]
[null,null,null,"Western Australia",null,11,{"$f":"SUM($G645:G645)","v":13.125},{"$f":"SUM($G645:H645)","v":35.625},{"$f":"SUM($G645:I645)","v":88.871832300275187},{"$f":"SUM($G645:J645)","v":247.08564049572306},{"$f":"SUM($G645:K645)","v":409.69828634453484},{"$f":"SUM($G645:L645)","v":576.82318555793586},{"$f":"SUM($G645:M645)","v":748.58151338117227},{"$f":"SUM($G645:N645)","v":925.10255161435998},{"$f":"SUM($G645:O645)","v":1101.6701136076813},{"$f":"SUM($G645:P645)","v":1278.2832871305454},{"$f":"SUM($G645:Q645)","v":1454.9411778392357},{"$f":"SUM($G645:R645)","v":1631.6429089261869},{"$f":"SUM($G645:S645)","v":1808.3876207761391},{"$f":"SUM($G645:T645)","v":1985.1744706290335},{"$f":"SUM($G645:U645)","v":2162.0026322495182},{"$f":"SUM($G645:V645)","v":2338.8712956029344},{"$f":"SUM($G645:W645)","v":2519.1546665376563},{"$f":"SUM($G645:X645)","v":2695.0652017677758},{"$f":"SUM($G645:Y645)","v":2865.5636431698535},{"$f":"SUM($G645:Z645)","v":3031.0796396424789},{"$f":"SUM($G645:AA645)","v":3196.8579450077978},{"$f":"SUM($G645:AB645)","v":3362.8934159541891},{"$f":"SUM($G645:AC645)","v":3541.2404312085905},{"$f":"SUM($G645:AD645)","v":3719.8000581520537},{"$f":"SUM($G645:AE645)","v":3898.5681279279302},{"$f":"SUM($G645:AF645)","v":4077.5405534218594},{"$f":"SUM($G645:AG645)","v":4256.7133276589775},{"$f":"SUM($G645:AH645)","v":4436.0825222325548},{"$f":"SUM($G645:AI645)","v":4615.6442857634456},{"$f":"SUM($G645:AJ645)","v":4795.3948423897409},{"$f":"SUM($G645:AK645)","v":4975.3304902860418},{"$f":"SUM($G645:AL645)","v":5058.6132252117595},{"$f":"SUM($G645:AM645)","v":5058.6132252117595},{"$f":"SUM($G645:AN645)","v":5058.6132252117595},{"$f":"SUM($G645:AO645)","v":5058.6132252117595},{"$f":"SUM($G645:AP645)","v":5058.6132252117595},{"$f":"SUM($G645:AQ645)","v":5058.6132252117595},{"$f":"SUM($G645:AR645)","v":5058.6132252117595},{"$f":"SUM($G645:AS645)","v":5058.6132252117595},{"$f":"SUM($G645:AT645)","v":5058.6132252117595},{"$f":"SUM($G645:AU645)","v":5058.6132252117595},{"$f":"SUM($G645:AV645)","v":5058.6132252117595},{"$f":"SUM($G645:AW645)","v":5058.6132252117595},{"$f":"SUM($G645:AX645)","v":5058.6132252117595},{"$f":"SUM($G645:AY645)","v":5058.6132252117595},{"$f":"SUM($G645:AZ645)","v":5058.6132252117595},{"$f":"SUM($G645:BA645)","v":5058.6132252117595},{"$f":"SUM($G645:BB645)","v":5058.6132252117595},{"$f":"SUM($G645:BC645)","v":5058.6132252117595},{"$f":"SUM($G645:BD645)","v":5058.6132252117595}]
[]
[null,null,null,"Proportion of total revenues earned in first X years",null,null,5,10]
[null,null,null,{"$f":"D635","v":"Tanzania 1998"},null,null,{"$f":"K690/$BD690","v":1.3325968455669586E-2},{"$f":"P690/$BD690","v":0.17485289724061995}]
[null,null,null,{"$f":"D636","v":"Tanzania pre-2017 amendments"},null,null,1.3325968455669586E-2,0.17485289724061995]
[null,null,null,"Tanzania 2017",null,null,4.6108149717568769E-2,0.20145077671009948]
[null,null,null,"Tanzania 2020",null,null,6.9775398049729043E-2,0.20347450811997697]
[null,null,null,"South Africa (non-gold)",null,null,4.2814989208581768E-2,0.18933301877252556]
[null,null,null,"Zambia (non-gold)",null,null,3.5349757352783083E-2,0.19449213751557107]
[null,null,null,"Zimbabwe (ordinary mining license)",null,null,3.6486739390739722E-2,0.19421092301219281]
[null,null,null,"Brazil",null,null,8.7287248614502343E-3,0.18136575061784069]
[null,null,null,"Indonesia",null,null,8.1304681363304335E-2,0.25148843460449388]
[null,null,null,"Philippines",null,null,6.5495362985117614E-2,0.21399691994072628]
[null,null,null,"Western Australia",null,null,4.404841880885825E-2,0.20145557223584393]
[]
[null,null,null,"Proportion of revenue and profit based tax types"]
[null,null,null,null,null,null,{"$f":"G614","v":"Tanzania 1998"},"Tanzania pre-2017 amendments","Tanzania 2017","Tanzania 2020","South Africa (non-gold)","Zambia (non-gold)","Zimbabwe (ordinary mining license)","Brazil","Indonesia","Philippines","Western Australia"]
[null,null,null,"Inputs",null,null,{"$f":"SUM(G616:G619)","v":287.5625},{"$f":"SUM(H616:H619)","v":386.59375},1572.34375,376.625,364.31250000000028,9.96875,19.9375,406.09374999999983,409.68749999999983,0,296.875]
[null,null,null,"Gross sales",null,null,{"$f":"SUM(G620:G622)","v":643.69124999999997},{"$f":"SUM(H620:H622)","v":1133.9000000000001},1984.3249999999991,1984.3249999999991,1767.219583333334,1528.3000000000006,566.95000000000005,566.95000000000005,858.25500000000045,1984.3249999999991,708.6875]
[null,null,null,"Operating profit",null,null,{"$f":"SUM(G623:G624)","v":0},{"$f":"SUM(H623:H624)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate profit",null,null,{"$f":"SUM(G625:G631)","v":4635.1803329533222},{"$f":"SUM(H625:H631)","v":4568.2549430391546},4835.3624300573574,5386.7908112854439,4941.087744893518,5792.9174826217095,5209.3485829407673,4565.045604553392,6189.7280065491805,4396.097639914281,4053.0507252117591]
[]
[]
[null,null,null,null,null,null,{"$f":"G717","v":"Tanzania 1998"},{"$f":"H717","v":"Tanzania pre-2017 amendments"},"Tanzania 2017","Tanzania 2020","South Africa (non-gold)","Zambia (non-gold)","Zimbabwe (ordinary mining license)","Brazil","Indonesia","Philippines","Western Australia"]
[null,null,null,"Inputs",null,null,{"$f":"G718/SUM(G$718:G$721)","v":5.1660092568172673E-2},6.3493136191015057E-2,{"$f":"I718/SUM(I$718:I$721)","v":0.18736152383900623},4.8610944683565561E-2,5.1510261946503572E-2,1.3597731231600521E-3,3.4397322184096663E-3,7.3327410231492821E-2,5.4935049710257415E-2,0,5.8687032746523635E-2]
[null,null,null,"Gross sales",null,null,0.11563799021194619,0.18622874044650742,0.23645348276535325,0.25611659557707583,0.24986774720738614,0.208465581354283,9.7813476174413064E-2,0.10237285166478152,0.11508352363466549,0.31100212509224284,0.14009521353954346]
[null,null,null,"Operating profit",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate profit",null,null,{"$f":"G721/SUM(G$718:G$721)","v":0.83270191721988118},0.75027812336247746,0.57618499339564055,0.69527245973935869,0.69862199084611021,0.7901746455225569,0.8987467916071773,0.8242997381037257,0.82998142665507713,0.68899787490775721,0.801217753713933]
[]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) - selected regime: \"&Inputs!E15","v":"Average Effective Tax Rate (AETR) - selected regime: Tanzania 1998"}]
[null,null,null,"Discount rate","%",null,{"$f":"G$570","v":0},{"$f":"H$570","v":0.05},{"$f":"I$570","v":0.1},{"$f":"J$570","v":0.15000000000000002}]
[null,null,null,"Government revenue (numerator)","$mm const",null,{"$f":"G$572","v":5566.4340829533194},{"$f":"H$572","v":2468.4936054438981},{"$f":"I$572","v":1282.9908198227326},{"$f":"J$572","v":752.13580231243895}]
[null,null,null,"Project pre-tax cash flow (denominator)","$mm const",null,{"$f":"G571","v":14002.5},{"$f":"H571","v":6266.5097032512904},{"$f":"I571","v":3220.7185275461484},{"$f":"J571","v":1797.4462593690646}]
[null,null,null,"Average Effective Tax Rate (AETR)","%",null,{"$f":"G732/G733","v":0.39753144673831953},{"$f":"H732/H733","v":0.39391842067413618},{"$f":"I732/I733","v":0.39835546287251555},{"$f":"J732/J733","v":0.41844689285812192}]
[]
[null,null,null,"Average Effective Tax Rate (AETR) - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania 1998"},{"$f":"Inputs!H15","v":"Tanzania pre-2017 amendments"},{"$f":"Inputs!I15","v":"Tanzania 2017"},{"$f":"Inputs!J15","v":"Tanzania 2020"},{"$f":"Inputs!K15","v":"South Africa (non-gold)"},{"$f":"Inputs!L15","v":"Zambia (non-gold)"},{"$f":"Inputs!M15","v":"Zimbabwe (ordinary mining license)"},{"$f":"Inputs!N15","v":"Brazil"},{"$f":"Inputs!O15","v":"Indonesia"},{"$f":"Inputs!P15","v":"Philippines"},{"$f":"Inputs!Q15","v":"Western Australia"}]
[null,null,null,null,null,null,{"$f":"Inputs!G14","v":1},{"$f":"Inputs!H14","v":2},{"$f":"Inputs!I14","v":3},{"$f":"Inputs!J14","v":4},{"$f":"Inputs!K14","v":5},{"$f":"Inputs!L14","v":6},{"$f":"Inputs!M14","v":7},{"$f":"Inputs!N14","v":8},{"$f":"Inputs!O14","v":9},{"$f":"Inputs!P14","v":10},{"$f":"Inputs!Q14","v":11}]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&G570*100","v":"Average Effective Tax Rate (AETR) NPV0"},"%",{"$f":"G576","v":0.39753144673831953},0.39753144673831953,0.43483297218633493,0.59932377647258384,0.55331125236818013,0.50509693470643491,0.52356266613974001,0.41394294468421833,0.39550718475653562,0.53259564410278037,0.45566310586782932,0.36126500447861165]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&H570*100","v":"Average Effective Tax Rate (AETR) NPV5"},"%",{"$f":"H576","v":0.39391842067413618},0.39391842067413618,0.44635965929278193,0.62437807545676494,0.56200240565920023,0.51298669538629027,0.53194696230586247,0.412647828855842,0.42620882615616817,0.55480268504079022,0.46671346324858076,0.38978445249148697]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&I570*100","v":"Average Effective Tax Rate (AETR) NPV10"},"%",{"$f":"I576","v":0.39835546287251555},0.39835546287251555,0.47271448830485358,0.678808476369963,0.58822386065503307,0.53695410949116729,0.55547012280294261,0.42019564748872129,0.47672291291832114,0.59961209942932814,0.49211331161674154,0.43626423456582852]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&J570*100","v":"Average Effective Tax Rate (AETR) NPV15"},"%",{"$f":"J576","v":0.41844689285812192},0.41844689285812192,0.52423246552432112,0.78196879625779403,0.64507981146767857,0.58855122694400963,0.60543393523722044,0.44445646997244143,0.55831047235299347,0.68112672087121906,0.54188740740934449,0.51081810682261675]
[]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&I570*100&\" Price Sensitivity - regime comparison\"","v":"Average Effective Tax Rate (AETR) NPV10 Price Sensitivity - regime comparison"}]
[null,null,null,null,null,null,{"$f":"H745-$E$880","v":0.24999999999999967},0.29999999999999966,0.34999999999999964,0.39999999999999963,0.44999999999999962,0.49999999999999961,0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"V745+$E$880","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006]
[]
[null,null,null,null,"$/ton",{"$f":"I576","v":0.39835546287251555},{"$f":"$V$747*G$745","v":4249.9999999999945},{"$f":"$V$747*H$745","v":5099.9999999999945},5949.9999999999936,6799.9999999999936,7649.9999999999936,{"$f":"$V$747*L$745","v":8499.9999999999927},9349.9999999999927,10199.999999999995,11049.999999999995,11899.999999999996,12749.999999999996,13599.999999999996,14449.999999999998,15299.999999999998,{"$f":"$V$747*U$745","v":16150},{"$f":"Inputs!$E$184","v":17000},{"$f":"$V$747*W$745","v":17850},{"$f":"$V$747*X$745","v":18700},19550.000000000004,20400.000000000004,21250.000000000004,22100.000000000004,22950.000000000004,23800.000000000007,24650.000000000007,{"$f":"$V$747*AF$745","v":25500.000000000007},26350.000000000007,27200.000000000007,28050.000000000011]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania 1998"},"%",1,-3.8151501192802702E-2,-4.8948622228050076E-2,-6.4157026578030046E-2,-8.7174165303314038E-2,-0.12609135104757385,-0.20607712054642138,-0.47647149469007855,4.6636194948230676,0.51844517040281402,0.44028601869066203,0.42411450740805395,0.41432454996247314,0.408067215918264,0.40375656759185385,0.4006989528047854,0.39835546287251555,0.39679014513992095,0.39570793000360854,0.39489032899462723,0.3941021708567678,0.39347409175450199,0.39300154785184438,0.39259157277635948,0.39223251119425329,0.39191543340513624,0.39162489725358229,0.39132315511695304,0.39105142994861791,0.39080545489797097]
[null,null,null,"Tanzania pre-2017 amendments","%",{"$f":"F748+1","v":2},-8.7321485167600382E-2,-0.10891886244827127,-0.13934008728322925,-0.18538104832725902,-0.26322672037973244,-0.43925365325693838,-1.0261353723098219,10.334564241208255,1.2190043936873685,0.78519218902479737,0.63899966683934573,0.56859112047697868,0.52806516891708599,0.50261680499550665,0.48531037830511314,0.47271448830485358,0.46325756694964537,0.45580491161394499,0.44987029240853527,0.44498379161678203,0.44095239678559806,0.43753199243323826,0.43461346631796594,0.43208061388906382,0.42986449858110104,0.42792932585569349,0.42619673841401501,0.42463650682188769,0.42322413104806356]
[null,null,null,"Tanzania 2017","%",{"$f":"F749+1","v":3},-0.27672418367997331,-0.33553855422718865,-0.4183821868910797,-0.54376176923587416,-0.7557525189501344,-1.1914531719716266,-2.6368829566988081,23.59767283280226,2.4036212843053253,1.3981850274955385,1.0642257862205109,0.90254386151774613,0.80936550667966767,0.74992923964326885,0.70867871675615157,0.678808476369963,0.65637758198570617,0.6390802857796487,0.62533359230535324,0.61398569742668263,0.60464953837323476,0.59715831311617806,0.59069128668066484,0.5851391372321928,0.58036675130355864,0.57612156187271879,0.5723207838859008,0.56889810301736699,0.56579977353561473]
[null,null,null,"Tanzania 2020","%",{"$f":"F750+1","v":4},-0.10805564086155145,-0.13825898672714892,-0.18080224387382393,-0.24518927811070204,-0.35405433735310277,-0.58710655779652765,-1.3672167654879344,13.35259432275047,1.5322084618728675,0.97824429934281687,0.79328813604478188,0.70506979132387715,0.65525837837303136,0.62385410276894782,0.60311775977302529,0.58822386065503307,0.57720688232236661,0.5685531467775875,0.56189192948701649,0.55668145756625109,0.55231623161035681,0.54883745126313532,0.54583648670436413,0.54326330211889517,0.54100220975863955,0.53904780567799282,0.53736855974930797,0.53585636331647035,0.53448747063555047]
[null,null,null,"South Africa (non-gold)","%",5,-6.5760255426903086E-2,-7.7763225160721136E-2,-9.4670141042885597E-2,-0.12025788971929421,-0.16718264096732707,-0.30932800897279561,-0.80884783331559917,9.4784494779760813,1.2087772009458329,0.81611842100691945,0.68405518647360941,0.62141882325548881,0.58563623387965824,0.56308384559367897,0.54757990790292554,0.53695410949116729,0.52882279363051976,0.5210559155773129,0.51476704183900091,0.5099114051680933,0.50579681718487834,0.50226566128818906,0.49937282782761727,0.49685598607437353,0.4946334296705539,0.49270512864591276,0.49109953046591742,0.48964525918670093,0.48830896171696375]
[null,null,null,"Zambia (non-gold)","%",6,-5.8332297876993219E-2,-7.7372328568246995E-2,-0.10419137455683178,-0.1447806229614377,-0.22134665525530808,-0.41584890802258512,-1.0826467834721598,11.588041149505537,1.3599483607716494,0.88994070413089454,0.7318354836574259,0.65634958369447305,0.61417718536861854,0.58686588862179534,0.5684890953641818,0.55547012280294261,0.54566173582588917,0.5380658155483109,0.53240867712678563,0.52774673503293168,0.52401351418173536,0.52091679353204001,0.51823981128818586,0.51589527490725651,0.5139189515796958,0.51217893522890789,0.51062107404261259,0.50921818713454836,0.50794824522825544]
[null,null,null,"Zimbabwe (ordinary mining license)","%",{"$f":"F753+1","v":7},-1.6542814739717686E-2,-2.274152468872934E-2,-3.1472786202336456E-2,-4.4687101976738669E-2,-6.7029756622635328E-2,-0.11295020000317021,-0.3686630338025827,5.4771457291993926,0.78658022259452898,0.56713772796685624,0.49578952967261963,0.46268154795166055,0.44396384193425492,0.43288771146202393,0.42556703373823312,0.42019564748872129,0.41665550006720997,0.41457822377822551,0.41300499084453512,0.41169169392045396,0.41067286276360876,0.40986717734906553,0.40916817152804696,0.4086879079604715,0.40834791546549437,0.40804548130199109,0.40777470772878976,0.40753087040603214,0.40731014040084929]
[null,null,null,"Brazil","%",{"$f":"F754+1","v":8},-8.1298465760119801E-2,-9.8481592237905813E-2,-0.12268507524211664,-0.15931580343180379,-0.22125073243927379,-0.35028599848091724,-0.9105628352611943,10.391087132120477,1.2846188107123426,0.83594491375030022,0.67816889639520928,0.59790724465109868,0.54964017711822588,0.51737155046446848,0.49418657385842152,0.47672291291832114,0.46309540798184229,0.45216514476516639,0.44322516091751318,0.43578799742054541,0.42948586535675815,0.42407735036338839,0.41938496870276792,0.4152753189126776,0.41164619584737266,0.40841797518155976,0.40552770367704782,0.40292495313027238,0.40056885302556861]
[null,null,null,"Indonesia","%",9,-8.730857261914024E-2,-0.10788598739549518,-0.13687053275480257,-0.18073715321491285,-0.25490646838455938,-0.40765840430401495,-1.0460570568784515,11.80969056515333,1.4645351717206558,0.97592472526285701,0.80710132290732695,0.72287130736814131,0.67276504921014779,0.6398031870645724,0.61649501740991763,0.59961209942932814,0.58657013236650712,0.5764792646590855,0.56820579016400263,0.56139857170782637,0.5558907926016502,0.55138111310261817,0.54747805227733182,0.54422607595811046,0.54135434165696128,0.53879984244299883,0.53651276325891428,0.53446797010495584,0.53269197595012185]
[null,null,null,"Philippines","%",10,-5.9868648716078041E-2,-8.1898098023552829E-2,-0.11292792269456867,-0.15988996832659133,-0.23929300250060903,-0.42023962517780056,-1.0587402078152914,11.107534448852729,1.3027324734439649,0.83388183457466691,0.65730496990709275,0.58709463235295067,0.54642359209087876,0.52147452036445163,0.50436553825199792,0.49211331161674154,0.48263108165161922,0.47510188715767643,0.46911023618989839,0.46420721680701604,0.46019000377169356,0.45682770192204092,0.45391059740146128,0.45135575876135708,0.44911699832908597,0.44716299660358905,0.4454135512924991,0.44383813883284418,0.44241202081099118]
[null,null,null,"Western Australia","%",11,-6.7264249583514429E-2,-8.2914913767568585E-2,-0.10495983004477058,-0.13832367837908299,-0.19473499423666391,-0.31067612464013006,-0.82377780374382892,9.732515901784943,1.1986691372048346,0.77767921761908865,0.62894179631925129,0.55267488399586984,0.50628861177562967,0.47517289627806786,0.45298035881486909,0.43626423456582852,0.42322005863364953,0.41275766826593868,0.40417958337030629,0.39701880490788621,0.39095087705231424,0.38574335704902429,0.38122535693425941,0.37726843280357947,0.37377417772984001,0.3706659264422198,0.36788306521448255,0.3653770398909838,0.36310849881454438]
[]
[]
[null,null,null,"NPV of gov revenue - NPV10 Price Sensitivity"]
[]
[null,null,null,null,null,"Price change",{"$f":"H763-$E$880","v":0.49999999999999961},0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"Q763+$E$880","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006,1.7000000000000006,1.7500000000000007,1.8000000000000007,1.8500000000000008,1.9000000000000008]
[null,null,null,null,null,"Cost change",{"$f":"H764-$E$881","v":1.3877787807814457E-16},{"$f":"I764-$E$881","v":0.10000000000000014},0.20000000000000015,0.30000000000000016,0.40000000000000013,0.50000000000000011,0.60000000000000009,0.70000000000000007,0.8,{"$f":"Q764-$E$881","v":0.9},1,{"$f":"Q764+$E$881","v":1.1000000000000001},{"$f":"R764+$E$881","v":1.2000000000000002},1.3000000000000003,1.4000000000000004,1.5000000000000004,1.6000000000000005,1.7000000000000006,1.8000000000000007,1.9000000000000008,2.0000000000000009,2.100000000000001,2.2000000000000011,2.3000000000000012,2.4000000000000012,2.5000000000000013,2.6000000000000014,2.7000000000000015,2.8000000000000016]
[]
[null,null,null,null,"$/ounce",{"$f":"I572","v":1282.9908198227326},{"$f":"G747","v":4249.9999999999945},{"$f":"H747","v":5099.9999999999945},5949.9999999999936,6799.9999999999936,7649.9999999999936,8499.9999999999927,9349.9999999999927,10199.999999999995,11049.999999999995,11899.999999999996,12749.999999999996,13599.999999999996,14449.999999999998,15299.999999999998,16150,{"$f":"V747","v":17000},{"$f":"W747","v":17850},18700,19550.000000000004,20400.000000000004,21250.000000000004,22100.000000000004,22950.000000000004,23800.000000000007,24650.000000000007,25500.000000000007,26350.000000000007,27200.000000000007,28050.000000000011]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania 1998"},"$mm const",1,104.53755792550015,114.67088835427479,124.80421878304938,134.93754921182403,145.07087964059869,155.20421006937335,169.50522764642767,194.1673327574284,227.60778754850941,368.25764121369042,523.26865902536326,675.83646906596948,827.78965031566804,979.49224121868701,1131.3065847476973,1282.9908198227326,1435.6280250031732,1588.961054444889,1742.6016797453299,1895.7341273443981,2049.0738046604438,2202.7860826154861,2356.4983605705288,2510.2106385255729,2663.9229164806152,2817.5741459645265,2970.909390356238,3124.2446347479499,3277.579879139661]
[null,null,null,"Tanzania pre-2017 amendments","$mm const",{"$f":"F767+1","v":2},239.26646471176863,255.16188499219939,271.05730527263017,286.95272555306099,302.84814583349203,330.81797772146433,365.0487213145135,430.27411995193944,535.16728267238216,656.73905405758603,788.39203315196153,927.47247354816329,1071.2129386285112,1219.3219883345307,1370.1928162773418,1522.4803107229391,1676.1140720195338,1830.2798555809807,1985.2213884663213,2140.4879806907447,2296.3240129145529,2452.3806303030019,2608.7312919566398,2765.2306291046675,2921.8698503457213,3078.7690294631848,3235.6682085806478,3392.5673876981118,3549.4665668155753]
[null,null,null,"Tanzania 2017","$mm const",{"$f":"F768+1","v":3},758.24199510894334,786.05898059969729,813.87596609045124,841.69295158120508,869.50993707195892,897.32692256271309,938.07384247182711,982.4766360793069,1044.7354448893689,1142.3830592682323,1262.7610119167155,1394.2949374526456,1533.7637633470881,1678.980753828914,1826.6391549159953,1977.0487239954889,2130.0525288216054,2284.5577837088208,2440.7747401762663,2597.2028577555125,2754.1327136104824,2912.8950072499351,3071.7665421391662,3230.9218168787243,3390.465643986352,3550.0094710939825,3709.5532982016102,3869.0971253092412,4028.6409524168698]
[null,null,null,"Tanzania 2020","$mm const",{"$f":"F769+1","v":4},296.07937990844897,323.89636539920292,351.71335088995687,379.53033638071082,407.34732187146454,442.17140305409481,486.38878014473278,546.82834603568176,646.8072303042934,769.17347065867637,902.02685990846487,1042.9500924663616,1189.5026951479456,1339.7102785102059,1493.5803783745023,1649.2473404236591,1806.0565574873312,1963.5993762090429,2121.8014558191235,2280.5833835761987,2439.455240850436,2598.9635346278505,2758.5073617354797,2918.4038165760585,3078.3765284507804,3238.4901953313338,3398.7882786086834,3559.0863618860335,3719.3844451633831]
[null,null,null,"South Africa (non-gold)","$mm const",5,180.18731363007097,182.17424116512484,184.16116870017865,186.14809623523254,192.34731473864392,232.9662271952221,287.74845430503632,394.63023427567987,530.67734073517693,682.60592413270706,843.98112743877573,1013.6437808432017,1187.9994136861251,1366.0118551238584,1546.0004353640504,1729.3780488802456,1913.3358832002443,2092.2945795726764,2271.6026347618713,2452.806719125158,2634.0108034884443,2815.2148878517305,2997.4439893532785,3179.7802233719572,3362.1164573906331,3544.8033099845293,3728.4075516172429,3911.944713115673,4095.31547645603]
[null,null,null,"Zambia (non-gold)","$mm const",6,159.83423397751076,181.25849609461329,202.68275821171562,224.10702032881801,254.66420747031674,313.1910088161294,385.15271435595162,482.46196851618953,597.04450006730565,744.35128668837001,902.93202772277346,1070.6220163810442,1245.8965035063845,1423.7058432744523,1605.0340347559795,1789.0129160097715,1974.260927894981,2160.5976550093314,2349.4529669394578,2538.5993028699131,2728.8769138777038,2919.7550728875003,3110.6914930613316,3301.6279132351638,3493.2037772332887,3684.9090446723635,3876.6143121114414,4068.3195795505185,4260.024846989596]
[null,null,null,"Zimbabwe (ordinary mining license)","$mm const",{"$f":"F772+1","v":7},45.328372410947146,53.276082551162546,61.223792691377945,69.171502831593344,77.119212971808778,85.06692311202417,131.1522560445643,228.03806754451639,345.32443238897042,474.35710669500679,611.70065588206899,754.7152677724489,900.60818201374332,1050.1628672566537,1201.5174588044465,1353.3319070611749,1507.5029458135029,1664.7345217431732,1822.5394190362244,1980.3443163292748,2138.6389167875777,2297.3184683887694,2455.998019989961,2615.5219292647112,2775.6175878409877,2935.7132464172641,3095.8089049935411,3255.904563569818,3416.0002221460936]
[null,null,null,"Brazil","$mm const",{"$f":"F773+1","v":8},222.76300559455066,230.71071573476604,238.65842587498145,246.6061360151968,254.5538461554122,263.81318580364143,323.93367157823229,432.62742064046,563.97332262205725,699.18891142113034,836.7186757608489,975.29224635750143,1114.9791805555681,1255.1162264176471,1395.2532722797266,1535.3903181418059,1675.5273640038859,1815.6644098659654,1955.897253515067,2096.2538145912713,2236.6103756674756,2376.96693674368,2517.3234978198848,2657.6800588960878,2798.0366199722926,2938.3931810484964,3078.7497421247003,3219.1063032009042,3359.4628642771086]
[null,null,null,"Indonesia","$mm const",9,239.23108350158253,252.74219073994868,266.25329797831495,279.76440521668104,293.27551245504731,307.02244116368786,372.13588122971964,491.69022478609935,642.96019955846327,816.26879362690261,995.79434223167436,1179.1306887439684,1364.7456181381165,1552.1289508044172,1740.5707396489529,1931.1817979728803,2122.2717624658453,2314.8464581691892,2507.4211538725353,2700.4734054502901,2894.8824973275773,3090.5085458273024,3286.1916100649573,3482.9394469967915,3679.6872839286248,3876.4351208604553,4073.1829577922895,4270.0487970711165,4467.5438386833339]
[null,null,null,"Philippines","$mm const",10,164.04393372230138,191.8609192130553,219.67790470380913,247.49489019456314,275.31187568531709,316.49781835377405,376.64792530954742,462.45632600152987,571.92558244452061,697.46334068164799,810.97695119178934,957.65496727852462,1108.4541383783703,1265.0698160445777,1423.9918785669647,1584.9584603761307,1746.2094637262931,1907.7666590607216,2070.1248563151507,2232.9576646266478,2396.5066611895395,2560.5336911457789,2724.5607211020165,2888.5877510582568,3052.7327123478335,3217.1470892119614,3381.5614660760916,3545.9758429402209,3710.3902198043506]
[null,null,null,"Western Australia","$mm const",11,184.30835399154518,194.24299166681442,204.17762934208363,214.11226701735285,224.04690469262218,233.98154236789145,293.0598067456217,405.20815554668974,526.23969880922289,650.45516356158544,775.98272310061532,901.5102826396452,1027.0378421786754,1152.7445062200638,1278.9144046959834,1405.0843031719028,1531.254201647823,1657.4241001237422,1783.5939985996622,1909.7638970755813,2035.9337955515014,2162.1036940274212,2288.2735925033408,2414.4434909792622,2540.6133894551804,2666.7832879310999,2792.95318640702,2919.1230848829387,3045.2929833588591]
[]
[null,null,null,"Percentage Change in NPV of gov revenue - NPV10 Price Sensitivity"]
[]
[null,null,null,null,null,null,{"$f":"G766","v":4249.9999999999945},{"$f":"H766","v":5099.9999999999945},5949.9999999999936,6799.9999999999936,7649.9999999999936,8499.9999999999927,9349.9999999999927,10199.999999999995,11049.999999999995,11899.999999999996,12749.999999999996,13599.999999999996,14449.999999999998,15299.999999999998,16150,17000,17850,18700,19550.000000000004,20400.000000000004,21250.000000000004,22100.000000000004,22950.000000000004,23800.000000000007,24650.000000000007,25500.000000000007,26350.000000000007,27200.000000000007,28050.000000000011]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania 1998"},"%",null,{"$f":"(G767-$Q767)/$Q767","v":-0.80022201574194962},-0.7808565707568651,-0.76149112577178069,-0.74212568078669605,-0.72276023580161142,-0.70339479081652689,-0.67606462813548396,-0.62893376201990925,-0.56502690611654405,-0.29623600637652431,0,0.29156687947789195,0.58195916387865376,0.87187255403960706,1.1619995106430825,1.4518778216383585,1.7435773196834767,2.0366065825621535,2.3302236808737753,2.6228696189742755,2.9159115863675744,3.2096656175020701,3.5034196486365663,3.7971736797710656,4.0909277109055608,4.3845650744925582,4.6775985702828713,4.9706320660731853,5.2636655618634975]
[null,null,null,"Tanzania pre-2017 amendments","%",null,{"$f":"(G768-$Q768)/$Q768","v":-0.69651334025384504},-0.67635151769346047,-0.65618969513307568,-0.636027872572691,-0.61586605001230599,-0.58038898947409889,-0.53697056037582913,-0.45423837144609419,-0.32119141218005004,-0.16698923068518573,0,0.17641025599937055,0.35873130826277178,0.54659349290952053,0.73795872949066055,0.93112087223423656,1.1259906259053545,1.3215351990095474,1.5180637360444669,1.7150045798067677,1.9126677038248805,2.1106106190577254,2.3089265013587603,2.5074309643254256,2.7061128569047002,2.905124481223361,3.1041361055420214,3.3031477298606831,3.5021593541793443]
[null,null,null,"Tanzania 2017","%",null,{"$f":"(G769-$Q769)/$Q769","v":-0.39953642221022845},-0.37750772063626142,-0.35547901906229434,-0.33345031748832743,-0.31142161591436046,-0.28939291434039327,-0.25712479747220995,-0.22196153760874471,-0.17265782279452124,-9.5329164832040791E-2,0,0.10416375251899636,0.21461127550891351,0.32961085904959031,0.44654383345537596,0.56565550039795165,0.68682158280168026,0.80917668675970911,0.9328873137059176,1.056765162406526,1.1810403454174188,1.3067666642863165,1.4325794929925841,1.5586170196802192,1.6849622470051107,1.8113074743300051,1.9376527016548963,2.0639979289797905,2.1903431563046833]
[null,null,null,"Tanzania 2020","%",null,{"$f":"(G770-$Q770)/$Q770","v":-0.67176212475702313},-0.6409238130313869,-0.61008550130575079,-0.57924718958011467,-0.54840887785447878,-0.50980239867916444,-0.46078237604355804,-0.39377820069440911,-0.28294016613881146,-0.1472831854067739,0,0.15622953020733468,0.31869986140839857,0.4852221569612194,0.65580477118615577,0.82837941277161087,1.0022203747575817,1.1768746181331047,1.35225972764762,1.528287665189511,1.7044152998924944,1.8812484972915176,2.0581210874534328,2.2353846058111948,2.4127326638179771,2.590236986579276,2.7679457560205947,2.9456545254619133,3.1233632949032315]
[null,null,null,"South Africa (non-gold)","%",null,{"$f":"(G771-$Q771)/$Q771","v":-0.78650314826720791},-0.78414891608066184,-0.78179468389411566,-0.77944045170756959,-0.77209524184224454,-0.72396749213788314,-0.65905818868454458,-0.53241817684565795,-0.37122131824722177,-0.19120712307370308,0,0.20102659631655534,0.40761371914954958,0.6185336504730693,0.83179503083876805,1.049071943265341,1.2670363364719219,1.479077448001888,1.6915325010352893,1.9062340843671177,2.1209356676989453,2.3356372510307732,2.5515533368022139,2.76759635967408,2.9836393825459426,3.2000978395594246,3.4176432747161281,3.6351092292634877,3.8523780251864852]
[null,null,null,"Zambia (non-gold)","%",null,{"$f":"(G772-$Q772)/$Q772","v":-0.8229830938873457},-0.79925565764706163,-0.7755282214067778,-0.75180078516649385,-0.7179586063498169,-0.65313999370915199,-0.57344218331991126,-0.46567188481177735,-0.33877137842471594,-0.17562865881981138,0,0.18571717860223746,0.37983421260244765,0.57675860370695764,0.77758013391543124,0.98133731120572321,1.1865000545767959,1.3928685534152945,1.6020263926896705,1.8115065419402061,2.0222395818210459,2.2336377304626418,2.4451004035227388,2.6565630765828367,2.8687339356465982,3.0810481094195259,3.2933622831924567,3.5056764569653871,3.7179906307383175]
[null,null,null,"Zimbabwe (ordinary mining license)","%",null,{"$f":"(G773-$Q773)/$Q773","v":-0.9258977868094912},-0.91290497723214192,-0.89991216765479254,-0.88691935807744327,-0.87392654850009388,-0.86093373892274461,-0.78559405685867145,-0.62720643610282434,-0.43546826528898441,-0.22452738584857906,0,0.23379836283509231,0.47230213561741446,0.7167921223532524,0.96422457169326548,1.2124087885923185,1.4644455279187039,1.7214855922340564,1.9794629145985345,2.2374402369630113,2.4962181194716426,2.7556253149280163,3.0150325103843896,3.2758200504021739,3.5375422784835213,3.7992645065648682,4.0609867346462165,4.3227089627275639,4.5844311908089095]
[null,null,null,"Brazil","%",null,{"$f":"(G774-$Q774)/$Q774","v":-0.73376594541530127},-0.72426728072613522,-0.71476861603696917,-0.70526995134780313,-0.69577128665863697,-0.6847050347433089,-0.61285234695679358,-0.4829475746468056,-0.32597019887332812,-0.16436798690391291,0,0.16561548655603292,0.33256160386487138,0.50004566980214593,0.66752973573942098,0.83501380167669581,1.0024978676139713,1.1699819335512465,1.3375804917184639,1.5053269101291378,1.6730733285398116,1.8408197469504854,2.0085661653611599,2.176312583771832,2.3440590021825067,2.5118054205931801,2.6795518390038535,2.8472982574145269,3.0150446758252007]
[null,null,null,"Indonesia","%",null,{"$f":"(G775-$Q775)/$Q775","v":-0.75975854314913871},-0.74619037282986744,-0.73262220251059584,-0.71905403219132458,-0.7054858618720532,-0.69168087410938695,-0.62629243263651602,-0.50623316087117687,-0.35432430945778887,-0.18028376040221028,0,0.18411065290993625,0.37050951211430416,0.55868424330062116,0.74792190097019473,0.93933798985532435,1.1312350075313973,1.3246230270613786,1.5180110465913621,1.7118786389147984,1.9071088020442626,2.1035610615151366,2.3000705775253496,2.4976493632120635,2.6952281488987766,2.8928069345854865,3.0903857202722005,3.2880830066793827,3.4864121528056917]
[null,null,null,"Philippines","%",null,{"$f":"(G776-$Q776)/$Q776","v":-0.79772059676760609},-0.76342000974121182,-0.72911942271481744,-0.69481883568842306,-0.66051824866202868,-0.60973265900016316,-0.53556272498739199,-0.42975404501704167,-0.29476962125244799,-0.13997143857581265,0,0.18086582592906164,0.36681336843102225,0.55993313273017931,0.75589685560644548,0.95438163568880652,1.1532171304746848,1.3524301846767905,1.5526309388607806,1.7534169267636459,1.955086032553329,2.1573445920785903,2.3596031516038494,2.5618617111291115,2.7642656895015594,2.9670018790104096,3.169738068519262,3.3724742580281135,3.5752104475369659]
[null,null,null,"Western Australia","%",null,{"$f":"(G777-$Q777)/$Q777","v":-0.76248394647873174},-0.74968129330164412,-0.73687864012455651,-0.72407598694746889,-0.71127333377038104,-0.69847068059329342,-0.62233720156212413,-0.47781291582422292,-0.32184095967174042,-0.16176592055742683,0,0.16176592055742683,0.32353184111485411,0.48552857158212387,0.64812226693113772,0.81071596228015119,0.97330965762916588,1.135903352978179,1.2984970483271934,1.4610907436762066,1.623684439025221,1.7862781343742353,1.948871829723249,2.1114655250722651,2.2740592204212775,2.4366529157702912,2.5992466111193053,2.7618403064683181,2.9244340018173332]
[]
[null,null,null,"Summary of risk sharing indicators"]
[]
[null,null,null,null,"Coefficient of variation",null,null,"Minus 20% ($mm)","Plus 20% ($mm)"]
[null,null,null,{"$f":"D767","v":"Tanzania 1998"},{"$f":"_xlfn.STDEV.S(G767:AI767)/AVERAGE(G767:AI767)","v":0.83155803718121557},null,{"$f":"D767","v":"Tanzania 1998"},{"$f":"M767-Q767","v":-353.76343137893559},{"$f":"U767-Q767","v":608.03792572233408}]
[null,null,null,"Tanzania pre-2017 amendments",0.72371968530387754,null,{"$f":"D768","v":"Tanzania pre-2017 amendments"},{"$f":"M768-Q768","v":-423.34331183744803},{"$f":"U768-Q768","v":581.80078312538024}]
[null,null,null,"Tanzania 2017",0.53531930976766084,null,"Tanzania 2017",-324.68716944488835,563.87814299927982]
[null,null,null,"Tanzania 2020",0.68444916882032536,null,"Tanzania 2020",-415.63807976373209,591.55351846603742]
[null,null,null,"South Africa (non-gold)",0.77377579676312269,null,"South Africa (non-gold)",-556.23267313373935,702.01930792527469]
[null,null,null,"Zambia (non-gold)",0.75996638091580426,null,"Zambia (non-gold)",-517.77931336682184,702.10200703320606]
[null,null,null,"Zimbabwe (ordinary mining license)",0.83707286479985799,null,"Zimbabwe (ordinary mining license)",-480.54839983750469,589.81680292237752]
[null,null,null,"Brazil",0.71010002158883734,null,"Brazil",-512.7850041826166,558.53459651887772]
[null,null,null,"Indonesia",0.74429824330212058,null,"Indonesia",-623.65846100195472,744.77639741727853]
[null,null,null,"Philippines",{"$f":"_xlfn.STDEV.S(G776:AI776)/AVERAGE(G776:AI776)","v":0.73865155251714854},null,"Philippines",-434.32902588224192,613.01492737517538]
[null,null,null,"Western Australia",{"$f":"_xlfn.STDEV.S(G777:AI777)/AVERAGE(G777:AI777)","v":0.70906771368027788},null,"Western Australia",-482.92291635499362,502.9316815953681]
[]
[null,null,null,{"$f":"\"Government Share of Total Benefits - selected regime: \"&Inputs!E15","v":"Government Share of Total Benefits - selected regime: Tanzania 1998"}]
[null,null,null,"Discount rate","%",null,{"$f":"G$570","v":0},{"$f":"H$570","v":0.05},{"$f":"I$570","v":0.1},{"$f":"J$570","v":0.15000000000000002}]
[null,null,null,"Government revenue (numerator)","$mm const",null,{"$f":"G$572","v":5566.4340829533194},{"$f":"H$572","v":2468.4936054438981},{"$f":"I$572","v":1282.9908198227326},{"$f":"J$572","v":752.13580231243895}]
[null,null,null,"Total benefits (denominator)","$mm const",null,{"$f":"G577","v":16002.5},{"$f":"H577","v":7766.1222381485477},{"$f":"I577","v":4483.3985426375539},{"$f":"J577","v":16133.984519736156}]
[null,null,null,"Government Share of Total Benefits","%",null,{"$f":"G811/G812","v":0.34784777896911856},{"$f":"H811/H812","v":0.31785407565673213},{"$f":"I811/I812","v":0.28616479387709254},{"$f":"J811/J812","v":4.6618106109645563E-2}]
[]
[null,null,null,"Government Share of Total Benefits - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania 1998"},{"$f":"Inputs!H15","v":"Tanzania pre-2017 amendments"},{"$f":"Inputs!I15","v":"Tanzania 2017"},{"$f":"Inputs!J15","v":"Tanzania 2020"},{"$f":"Inputs!K15","v":"South Africa (non-gold)"},{"$f":"Inputs!L15","v":"Zambia (non-gold)"},{"$f":"Inputs!M15","v":"Zimbabwe (ordinary mining license)"},{"$f":"Inputs!N15","v":"Brazil"},{"$f":"Inputs!O15","v":"Indonesia"},{"$f":"Inputs!P15","v":"Philippines"},{"$f":"Inputs!Q15","v":"Western Australia"}]
[null,null,null,null,null,null,{"$f":"Inputs!G14","v":1},{"$f":"Inputs!H14","v":2},{"$f":"Inputs!I14","v":3},{"$f":"Inputs!J14","v":4},{"$f":"Inputs!K14","v":5},{"$f":"Inputs!L14","v":6},{"$f":"Inputs!M14","v":7},{"$f":"Inputs!N14","v":8},{"$f":"Inputs!O14","v":9},{"$f":"Inputs!P14","v":10},{"$f":"Inputs!Q14","v":11}]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&G570*100","v":"Government Share of Total Benefits NPV0"},"%",{"$f":"G578","v":0.34784777896911856},0.34784777896911856,0.3804873421677335,0.52442000812731482,0.4841581509942473,0.44196968150144383,0.45812755710805864,0.36220816015877316,0.34607651020486735,0.46603158922350774,0.39871411591403094,0.31611393377358282]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&H570*100","v":"Government Share of Total Benefits NPV5"},"%",{"$f":"H578","v":0.31785407565673213},0.31785407565673213,0.36016908443163959,0.50381273283691819,0.45348159870756116,0.41393066007719381,0.42922976212378472,0.33296689702468346,0.34390931056935076,0.44767212034339865,0.37659263611880633,0.31451836306618713]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&I570*100","v":"Government Share of Total Benefits NPV10"},"%",{"$f":"I578","v":0.28616479387709254},0.28616479387709254,0.33958174724910223,0.48763254386346716,0.42255968733082222,0.38572927042592647,0.39903053431366531,0.30185402751748647,0.34246126092518775,0.43074060438909334,0.35351719132328352,0.3133971450027061]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&J570*100","v":"Government Share of Total Benefits NPV15"},"%",{"$f":"J578","v":4.6618106109645563E-2},4.6618106109645563E-2,5.8403408224661078E-2,8.7117158570317474E-2,7.1866704266308659E-2,6.5568998161830608E-2,6.7449857836173924E-2,4.9515767070874087E-2,6.2199952458729321E-2,7.588259893820147E-2,6.037030048316018E-2,5.6908948573933235E-2]
[]
[null,null,null,"Price change sensitivity"]
[null,null,null,null,"$/ounce",{"$f":"I578","v":0.28616479387709254},{"$f":"G747","v":4249.9999999999945},5099.9999999999945,5949.9999999999936,6799.9999999999936,7649.9999999999936,8499.9999999999927,9349.9999999999927,10199.999999999995,11049.999999999995,11899.999999999996,12749.999999999996,13599.999999999996,14449.999999999998,15299.999999999998,16150,{"$f":"V747","v":17000},{"$f":"W747","v":17850},18700,19550.000000000004,20400.000000000004,21250.000000000004,22100.000000000004,22950.000000000004,23800.000000000007,24650.000000000007,25500.000000000007,26350.000000000007,27200.000000000007,28050.000000000011]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania 1998"},"%",1,-7.0758552618271367E-2,-0.10617689048647058,-0.18283303997315725,-0.47308737615632596,1.2934514188911683,0.30459463899870037,0.18690022203534201,0.14886542682724266,0.13375318117740551,0.17543718019736554,0.20960333904771739,0.23354180335395008,0.25151284678600716,0.26554381910883706,0.2768729749228902,0.28616479387709254,0.29413881261692248,0.30104395802143352,0.30703634449782746,0.31216082312689741,0.31668787323181502,0.32074528108055528,0.32435882560447915,0.32759756465139361,0.33051693669593285,0.33315474206879442,0.33552009858060644,0.33768226531836887,0.33966634578693633]
[null,null,null,"Tanzania pre-2017 amendments","%",{"$f":"F825+1","v":2},-0.16195278586056994,-0.23626132061902866,-0.39708778768188535,-1.0060484483803591,2.7001929326363956,0.64924387330285249,0.4025108134701128,0.32988525726612555,0.31448979532057181,0.31286912985599385,0.31580259925190757,0.32049704913518628,0.32547376692342017,0.33056251380090562,0.3353373580383493,0.33958174724910223,0.34341082395159483,0.34676412645210408,0.34978453493897727,0.3524631857958137,0.35490081726049177,0.35708847118240633,0.35907727853111998,0.36087920507189797,0.36252080207948423,0.36403886775056804,0.3654206755147576,0.36668378269153751,0.36784285439280234]
[null,null,null,"Tanzania 2017","%",{"$f":"F826+1","v":3},-0.51323282438389273,-0.72783336291237011,-1.1922947676959266,-2.9509525874650584,7.7525473384594576,1.7610409532037503,1.0343410163682107,0.75325134099903901,0.62010799111460535,0.55712338844521136,0.52595531253045114,0.50873577499567302,0.49885365629611522,0.49321569069203108,0.48967930462350001,0.48763254386346716,0.48656985300267724,0.48619510537183275,0.48621130013984898,0.48632637643225013,0.48665256587590189,0.48736630183004986,0.48802864179583938,0.48871562368920851,0.48944497830666084,0.49010579177169739,0.4907072922166788,0.49125712233674501,0.49176166585006431]
[null,null,null,"Tanzania 2020","%",4,-0.20040786104232033,-0.29990444315481751,-0.51524557238036495,-1.3306230330908138,3.6319071943416588,0.86777954559744275,0.53630305251807109,0.42622251993624072,0.39529301785800391,0.38979303029249524,0.39205412509491677,0.39742581165196622,0.40386949427957575,0.410298220048881,0.4167393181547448,0.42255968733082222,0.4278809569243387,0.43253995352052999,0.43688394312353956,0.44093677950461807,0.44453207061273609,0.44792959095238266,0.45096964396726247,0.45374039545254269,0.45624738878377796,0.45856720020309838,0.46073928870199737,0.46272478961077923,0.46454675528282258]
[null,null,null,"South Africa (non-gold)","%",5,-0.12196375891738953,-0.16868007853820965,-0.26978852675640641,-0.65263016068402624,1.7149679369489372,0.45720579254712224,0.3172778252722589,0.30255757974373437,0.31185129149839896,0.32519205337104878,0.33806966909487685,0.3502743746039696,0.36095778003791407,0.37033065673518728,0.37836404873997115,0.38572927042592647,0.39201404195256401,0.39640533656842752,0.40024325537827349,0.40389111182266257,0.40709089029841455,0.40992037203813553,0.4125814082749647,0.41498041690842963,0.41714286304493375,0.41914355088541227,0.42106826728811625,0.42282039563514812,0.42441096602583583]
[null,null,null,"Zambia (non-gold)","%",6,-0.10818732788036557,-0.16783216530181058,-0.29692189250757423,-0.78571311576987357,2.270585118869668,0.61465022260251434,0.42467792191516579,0.36989696387703264,0.35085179663044791,0.35460741665130108,0.36168336222606823,0.36996375286114519,0.37854903872998108,0.38597170146063314,0.39281177538137024,0.39903053431366531,0.40449667672496831,0.4093460113048959,0.41396003396719411,0.41801813690157585,0.42175261047297302,0.4251423544621839,0.42816929406347409,0.43088227225274084,0.43340706465753692,0.4357098903974132,0.43780602006265079,0.4397220871830112,0.44148033796153624]
[null,null,null,"Zimbabwe (ordinary mining license)","%",7,-3.0681509000108572E-2,-4.9329772043857002E-2,-8.96903345543901E-2,-0.24251340690957857,0.68759461367628472,0.16694733167647649,0.14461138523878259,0.17483365391996039,0.20292909073009072,0.22598274656536593,0.24502614050948873,0.26079913221896917,0.27363778661725036,0.28470287637057223,0.29405619813940131,0.30185402751748647,0.30886491401358401,0.31539997036338002,0.32112091215581545,0.32609314932046557,0.33053031502712721,0.33451003875964219,0.33805439748237298,0.34134132059240924,0.34437506314354843,0.34712370952114796,0.34962564404079732,0.35191265640930541,0.35401129963254963]
[null,null,null,"Brazil","%",8,-0.15078205542164599,-0.2136213188036431,-0.3496247638373714,-0.86459440321046299,2.26960113779981,0.51774421619774091,0.35717644808561821,0.33168950057767743,0.33141759696519396,0.33309215428828015,0.33516058196513843,0.3370216323576683,0.33877155591607244,0.34026645864364946,0.34147058761541565,0.34246126092518775,0.34329061621249396,0.34399508965665365,0.34461779184120295,0.34517937236397639,0.34567197214046608,0.34610756544266824,0.34649550667276163,0.34684320971100885,0.3471566262953516,0.34744058953373186,0.34769906491790803,0.34793533664921167,0.34815214792429372]
[null,null,null,"Indonesia","%",9,-0.16192883730779778,-0.23402085998146713,-0.39005011486731728,-0.98084639286080366,2.6148433693294861,0.60254415514213644,0.41032527311919798,0.37697214119435996,0.37783404947458321,0.388868768520438,0.39888079581404368,0.407459970042504,0.41465975737405258,0.42078766120004052,0.42598266928484074,0.43074060438909334,0.4348218935477714,0.4385699309808474,0.44179311551797618,0.44467311576994872,0.44740905830212224,0.45000558158432385,0.45232590405617645,0.45454451636561194,0.45654435477803601,0.45835625823241083,0.46000552961039437,0.46152587885656338,0.46298621125500544]
[null,null,null,"Philippines","%",10,-0.11103675603623632,-0.17764923687502537,-0.32181908210771154,-0.86771035118210105,2.4546796512503226,0.6211399721840889,0.41530035295633499,0.35455891257043815,0.33609072375167115,0.33227009594953627,0.32484933681513983,0.33092690064238545,0.33678900886108099,0.34296491207916491,0.34850399794393405,0.35351719132328352,0.35777232632370037,0.36144474681640848,0.36474403526914057,0.36768969474311586,0.37038421748979389,0.37283652051570793,0.37502055192212519,0.37697805036965248,0.3787571548690547,0.3804009240498184,0.38189715248036699,0.38326485131497018,0.38451990001090341]
[null,null,null,"Western Australia","%",11,-0.12475317601346521,-0.17985486246739216,-0.29911181714151952,-0.75067178259708711,1.9976013621120039,0.45919839028883869,0.32313424022911225,0.31066752667760456,0.30924352165486457,0.30987549739353082,0.3108318585488713,0.31152556392934277,0.31205175293604098,0.31251312236792267,0.31299812152943873,0.3133971450027061,0.31373119279025546,0.31401494065924557,0.31425895416233951,0.31447103340606875,0.31465706227249618,0.31482156281045715,0.31496806768260505,0.31509937671916105,0.31521773757656985,0.31532497546392618,0.3154225879376068,0.31551181526664945,0.31559369341125526]
[]
[null,null,null,"OPEX change sensitivity"]
[null,null,null,null,"$/ounce",{"$f":"I578","v":0.28616479387709254},{"$f":"$Q$838*G764","v":7.6327832942979512E-13},{"$f":"$Q$838*H764","v":550.0000000000008},1100.0000000000009,1650.0000000000009,2200.0000000000009,2750.0000000000005,3300.0000000000005,3850.0000000000005,4400,4950,{"$f":"Inputs!E248","v":5500},{"$f":"$Q$838*R764","v":6050.0000000000009},6600.0000000000009,7150.0000000000018,7700.0000000000018,8250.0000000000018,8800.0000000000036,9350.0000000000036,9900.0000000000036,10450.000000000004,{"$f":"$Q$838*AA764","v":11000.000000000005},11550.000000000005,12100.000000000005,12650.000000000005,13200.000000000007,13750.000000000007,14300.000000000007,14850.000000000009,15400.000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania 1998"},"%",1,0.30793069088049546,0.30639024001960713,0.30473995942124654,0.30301683783444444,0.30116910063049168,0.29917384901978378,0.29695935346427621,0.29453887764438091,0.29194857957435849,0.2891695871078111,0.28616479387709254,0.28296781976318414,0.27938440673893356,0.27538069186982106,0.27086049217711716,0.26580883268378519,0.25998351185903323,0.25323927377609495,0.24530028823882233,0.23560639505364778,0.22343794240047779,0.20576203091177306,0.20676707255128612,0.23118383007719873,0.26580043067398978,0.3169189271533856,0.39666579615846781,0.53602481203707764,0.81129756631142491]
[null,null,null,"Tanzania pre-2017 amendments","%",{"$f":"F839+1","v":2},0.34025101815399988,0.34010569212264252,0.33995000476118536,0.33978728227750599,0.33968891201761492,0.33958360546485372,0.33946956153785873,0.3394347772196436,0.33942846771836949,0.33950146691941879,0.33958174724910223,0.33983935325213321,0.34022662333628217,0.34075691069203129,0.34166041437164901,0.34309001188970772,0.34521983073046875,0.34822080309287567,0.35240433413486677,0.35836320354237677,0.36704058561149505,0.37950934089333827,0.39763546280906376,0.42566192337984393,0.4739943171920884,0.55514780860440527,0.68909717522212632,0.91184177694687829,1.3593972794501354]
[null,null,null,"Tanzania 2017","%",{"$f":"F840+1","v":3},0.45195221264587149,0.45395204336121281,0.4560944562828626,0.45854587897632759,0.46139345017261879,0.4645780959970694,0.4681756406834377,0.47208531485722316,0.47653535102974803,0.48170930498909509,0.48763254386346716,0.49445092973192656,0.50276804693889077,0.51222545638552575,0.5234755514283842,0.5371113030627015,0.55406447906794409,0.575298183620644,0.60232214257897765,0.63816755024309346,0.6871629104447976,0.75749467853262487,0.85587834284160724,0.98798630047679636,1.1639769297561482,1.4155980190716746,1.7961493027436353,2.4261101905070661,3.6701826916548215]
[null,null,null,"Tanzania 2020","%",4,0.42804916075683913,0.42738124874344313,0.42668002638362607,0.42607770644261206,0.4254295007290152,0.42473420141894669,0.42418452272529866,0.42366617421451086,0.42328120135821223,0.4228596543178213,0.42255968733082222,0.42242598158563638,0.42247107313370352,0.4228056752114922,0.42379427067248943,0.42540198362397247,0.42803157924765861,0.43187319806480839,0.43757449222280165,0.4461163177454342,0.45856161734782874,0.47697450199583841,0.50557638875566369,0.55287647451317579,0.6290926497897732,0.7504275321702687,0.93303702911893416,1.2404329228982118,1.8621049864014987]
[null,null,null,"South Africa (non-gold)","%",5,0.39076729412114403,0.39043939285806578,0.39006963338383122,0.38963880184321903,0.38917489507798836,0.38867395223905854,0.38823380162064908,0.3880615394767859,0.38824459676151324,0.38844464123747091,0.38572927042592647,0.38272884550866093,0.37961623641208381,0.3765595936169801,0.37318835414059576,0.36969713820097833,0.36587535501261859,0.3623071760147239,0.3583327826625099,0.35508698941936861,0.35216507032299016,0.35029651625804314,0.35000479980552285,0.3529258506357113,0.36221965474097112,0.38332962990107272,0.43756912903732442,0.55359968107685642,0.78985497316961695]
[null,null,null,"Zambia (non-gold)","%",6,0.40926049049353103,0.40832723713976066,0.40738471161444212,0.40637250260009816,0.40534556713627834,0.40429693101068637,0.40316109608019296,0.40202639374746235,0.40105933475119354,0.40002929916161223,0.39903053431366531,0.39794953647550946,0.39704516244172494,0.39622910685805357,0.3956043963234655,0.39526374854217061,0.39506210189036794,0.39528062009021997,0.39678799401808129,0.39964328678885863,0.40445499279583447,0.41221389637268013,0.42474919942109701,0.44432634295388307,0.48486449826356548,0.541885444692083,0.64212090359948437,0.80553194527330496,1.1491982554941946]
[null,null,null,"Zimbabwe (ordinary mining license)","%",7,0.32690274993781265,0.32504931586500496,0.32306373724750109,0.3209908026563375,0.31878342918337876,0.31639982968236074,0.3138180231743749,0.31101221446149613,0.3080377014024609,0.30488647196947266,0.30185402751748647,0.29863757697299381,0.29506476493921013,0.29109099970688895,0.28684638808149993,0.28209329752585094,0.27730725182107524,0.27195904276276378,0.26591870535667161,0.25968012834238235,0.25293427758843651,0.24593774701820587,0.23853963674929191,0.23143686655293735,0.22569906309623522,0.22335388701306857,0.22838821985081295,0.26509047684588,0.38063104475206799]
[null,null,null,"Brazil","%",8,0.33359719708194169,0.33420033724902526,0.33484647958378055,0.33554039298794891,0.33628757858680275,0.33709441587211658,0.33797584670740605,0.33895126426632838,0.34001514858599241,0.34118010678742139,0.34246126092518775,0.34387690801893656,0.34544939946631598,0.34720632989739431,0.3491821704158562,0.35142055289631891,0.35403327347503094,0.35716880480479585,0.36097228955193067,0.3655470126052297,0.37128489206489745,0.37867935380069118,0.38842101406660207,0.40189560204778907,0.42301834148800538,0.46290357355132655,0.54438475384085427,0.70346891199380479,1.0635369150178884]
[null,null,null,"Indonesia","%",9,0.43709167057005888,0.43643117705788548,0.43573262380922989,0.43511394258916652,0.43447388880512056,0.4339316834676033,0.43334439132038255,0.43270614464365459,0.43201001135669703,0.43133254309956448,0.43074060438909334,0.43008652515658458,0.42945395656437957,0.42906802387963572,0.42863400473896435,0.42836686449055766,0.42820313762845746,0.42833981575474656,0.42874438676600385,0.42962947164290949,0.43173784784033375,0.43510631042748749,0.44165330941775888,0.45723833469355363,0.48538613506572392,0.5369609629974984,0.63120713564680653,0.83983335416850446,1.2660012934753864]
[null,null,null,"Philippines","%",10,0.35724658451187502,0.35685698568349106,0.35643960957371024,0.35602399556522507,0.35566664076047694,0.35528075647550283,0.35489377687980006,0.35452693999338569,0.35420070898852735,0.35387518448289096,0.35351719132328352,0.35312161676980813,0.35282198870839765,0.35275087896361562,0.35270112340304161,0.35321281981833647,0.35434148247879349,0.35665969220194432,0.35958622189369049,0.36953235694607289,0.38217259659391772,0.39204277725385622,0.41577823896749994,0.4394617759746815,0.48751122429830196,0.55263610235169613,0.66803129684655238,0.86244530781434814,1.267199942866861]
[null,null,null,"Western Australia","%",11,0.30311578640324444,0.30382541253047413,0.30458563296956154,0.3054020585842136,0.30628116173763187,0.30723044823740248,0.30825867217435315,0.30937610668083676,0.31059488835933408,0.31192945987794196,0.3133971450027061,0.31501890472713162,0.3168203447241657,0.31883307729312499,0.3211122033179642,0.32379042115208634,0.3268498360896826,0.33037806879243825,0.33449182171655156,0.33935003637050143,0.34517490438850384,0.35251087471543824,0.36198901557228869,0.37492850910866027,0.39383525534641245,0.42360172692043829,0.47887438264374027,0.627791983745418,0.94597613305469996]
[]
[]
[null,null,null,{"$f":"\"Breakeven price - selected regime: \"&Inputs!E15","v":"Breakeven price - selected regime: Tanzania 1998"}]
[null,null,null,"Contractor post-tax IRR on total funds","%",{"$f":"ROUND(C567,3)","v":0.314},{"$f":"Inputs!E179*100&\"% post-tax IRR\"","v":"12.5% post-tax IRR"}]
[null,null,null,"Breakeven price","$/ounce",{"$f":"Inputs!F187","v":17000},"Goal-seek price"]
[]
[null,null,null,"Save the original price here and restore it after the goal seek analysis in the input cell F35 in the Economic Assumptions ","$/tonne",1300]
[]
[null,null,null,{"$f":"\"Marginal Effective Tax Rate (METR) - selected regime: \"&Inputs!E15","v":"Marginal Effective Tax Rate (METR) - selected regime: Tanzania 1998"}]
[null,null,null,"Contractor post-tax IRR with breakeven price","%",{"$f":"F853","v":0.314}]
[null,null,null,"Difference between pre-tax and post-tax IRR with breakeven price (numerator)","%",{"$f":"(F861-F859)","v":6.0163295133132622E-2}]
[null,null,null,"Project pre-tax IRR with breakeven price (denominator)","%",{"$f":"C27","v":0.37416329513313262}]
[null,null,null,"Marginal Effective Tax Rate (METR)","%",{"$f":"F860/F861","v":0.16079421983849501}]
[]
[null,null,null,"Breakeven price and METR stored results - regime comparison"]
[null,null,null,null,null,null,"Breakeven price","METR"]
[null,null,null,null,1,{"$f":"TRANSPOSE(Inputs!G15:Q15)","v":"Tanzania 1998"},11064.595959595959,0.14971557332439234]
[null,null,null,null,2,"Tanzania pre-2017 amendments",11993.170897435904,0.33523835742069796]
[null,null,null,null,3,"Tanzania 2017",13870.050890017541,0.52458705556571916]
[null,null,null,null,4,"Tanzania 2020",12532.694278633458,0.40608401343574985]
[null,null,null,null,5,"South Africa (non-gold)",12091.439000906574,0.34959787455628927]
[null,null,null,null,6,"Zambia (non-gold)",12236.536268917453,0.36952357189351698]
[null,null,null,null,7,"Zimbabwe (ordinary mining license)",11357.378596780238,0.2204016534231546]
[null,null,null,null,8,"Brazil",12186.196820569086,0.36277431746128541]
[null,null,null,null,9,"Indonesia",12616.521895795431,0.41555458809754003]
[null,null,null,null,10,"Philippines",12086.627976172023,0.34891177748251606]
[null,null,null,null,11,"Western Australia",11995.978266350734,0.33565892547283271]
[]
[]
[null,null,null,"Sensivitity analysis operators - DO NOT DELETE"]
[null,null,null,"Price change proportion",0.05]
[null,null,null,"Cost change proportion",0.1]
[null,null,null,"Price changer",{"$f":"Mineral_price","v":17000}]
[null,null,null,"Cost changer",{"$f":"Inputs!E248","v":5500}]
[null,null,null,"Fiscal regime selector",{"$f":"F615","v":1}]
[]
[null,null,null,"Orignal mineral price value",17000]

{"sheet":"Lists","index":4,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Mineral list",null,"Project list"]
[null,"Gold",null,"Large nickel mine"]
[null,"Copper",null,"Small nickel mine"]
[null,"Cobalt",null,"Customised profile"]
[null,"Nickel",null,"End of list range"]
[null,"End of list range"]