{"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":43,"n_cols":10,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Gold 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,{"$f":"Inputs!E193","v":"Large gold mine"}]
[]
[]
[null,"Summary assumptions","units"]
[null,"Produced reserves",{"$f":"Inputs!D196","v":"ounces"},{"$f":"SUM(Model!G12:BD12)","v":6000000}]
[null,"Production starts","year",{"$f":"Model!$C$34","v":3}]
[null,"Production life","year",{"$f":"MAX(Model!G32:BD32)","v":25}]
[null,"Development costs","$m",{"$f":"Inputs!B201","v":420}]
[null,"Production to DEV CAPEX",{"$f":"Inputs!D196&\"/$m\"","v":"ounces/$m"},{"$f":"D6/D9","v":14285.714285714286}]
[null,"Mineral Price",{"$f":"\"$/\"&Inputs!D196","v":"$/ounces"},{"$f":"Inputs!$F$187","v":1400}]
[null,"Operating cost per unit",{"$f":"\"$/\"&Inputs!D196","v":"$/ounces"},{"$f":"Inputs!E248","v":485}]
[null,"Transport and TC/RC",{"$f":"\"$/\"&Inputs!D196","v":"$/ounces"},{"$f":"((Inputs!B198+Inputs!B197)*1000000)/Inputs!B196","v":5}]
[null,"C1 cash cost less royalties",{"$f":"\"$/\"&Inputs!D196","v":"$/ounces"},{"$f":"D13+D12","v":490}]
[null,"Total C1 cash costs",{"$f":"\"$/\"&Inputs!D196","v":"$/ounces"},{"$f":"D12+(SUM(Model!C598:C601)*1000000/Model!C12)+D13","v":553.63874999999996}]
[null,"Discount rate (government)","%",{"$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":1419.8665843356885}]
[null,"Pre-tax project IRR","%",{"$f":"Model!C27","v":0.54535517432205904}]
[null,"Post-tax IRR","%",{"$f":"Model!C569","v":0.39195997318504294}]
[null,"Investor hurdle","%",{"$f":"D17","v":0.125}]
[null,"IRR above hurdle?",null,{"$f":"D25>D26","v":true}]
[null,"Payback period (not discounted)","years",{"$f":"Model!C475","v":3.9364746926614469}]
[null,"Payback period (discounted)","years",{"$f":"Model!C480","v":4.2783029591758934}]
[null,"AETR (undiscounted)",null,{"$f":"Model!G578","v":0.42900119820062088}]
[null,"AETR (discounted at 10%)",null,{"$f":"Model!I578","v":0.4534389126243939}]
[]
[]
[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,{"$f":"TRANSPOSE(Model!G739:Q739)","v":"Tanzania pre-2017 amendments"},{"$f":"TRANSPOSE(Model!G743:Q743)","v":0.4534389126243939},null,"Peru",0.42614276142094693]
[null,"Tanzania 2017",0.6310848007279124,null,"Tanzania pre-2017 amendments",0.4534389126243939]
[null,"Tanzania 2020",0.57055793041879999,null,"Zimbabwe (ordinary mining license)",0.47083358040657181]
[null,"DRC",0.53264130338479676,null,"Mali 2019",0.51980856494763517]
[null,"Ghana",0.54097656924343673,null,"DRC",0.53264130338479676]
[null,"Guinea",0.53937482231510425,null,"Guinea",0.53937482231510425]
[null,"Mali 2019",0.51980856494763517,null,"South Africa (gold)",0.53983282410684585]
[null,"South Africa (gold)",0.53983282410684585,null,"Ghana",0.54097656924343673]
[null,"Zimbabwe (ordinary mining license)",0.47083358040657181,null,"Tanzania 2020",0.57055793041879999]
[null,"Indonesia",0.57304081249937688,null,"Indonesia",0.57304081249937688]
[null,"Peru",0.42614276142094693,null,"Tanzania 2017",0.6310848007279124]
[]
[]
[null,"METR and break-even price"]
[null,null,"Breakeven","METR"]
[null,"Peru",753.29136021797081,0.24133162835954727]
[null,"Zimbabwe (ordinary mining license)",787.18479965712072,0.33927843433050425]
[null,"DRC",799.67191034720463,0.36848718058004104]
[null,"Tanzania pre-2017 amendments",800.42708645677158,0.37015882285960938,null,null,null,null,null,null,null,"`"]
[null,"South Africa (gold)",801.61384893800482,0.37276530268326663]
[null,"Mali 2019",807.67138432040781,0.38569170066210456]
[null,"Guinea",809.28996424890568,0.38904257250890839]
[null,"Ghana",817.46461035242999,0.40534353933968453]
[null,"Tanzania 2020",838.73289967492246,0.44343285030955287]
[null,"Indonesia",846.39478676176498,0.45582434281206841]
[null,"Tanzania 2017",938.37081940847747,0.56710287348473598]
[]
[null,"Profile of government revenue - comparing regimes (NPV10)"]
[]
[null,null,"PV","Share"]
[null,{"$f":"Model!D596","v":"Signature bonus"},{"$f":"Model!C596","v":0},{"$f":"C198/$C$213","v":0}]
[null,{"$f":"Model!D597","v":"Import duties"},{"$f":"Model!C597","v":92.437499999999986},4.3661889799091379E-2]
[null,{"$f":"Model!D598","v":"VAT"},{"$f":"Model!C598","v":0},0]
[null,{"$f":"Model!D599","v":"Skills development levy"},{"$f":"Model!C599","v":45.832499999999982},2.1648503737302018E-2]
[null,{"$f":"Model!D600","v":"Royalty"},{"$f":"Model!C600","v":336},0.15870609841779262]
[null,{"$f":"Model!D601","v":"Variable rate royalty"},{"$f":"Model!C601","v":0},0]
[null,{"$f":"Model!D602","v":"South Africa variable royalty"},{"$f":"Model!C602","v":0},0]
[null,{"$f":"Model!D603","v":"Operating profit tax"},{"$f":"Model!C603","v":0},0]
[null,{"$f":"Model!D604","v":"DRC excess profits tax"},{"$f":"Model!C604","v":0},{"$f":"C206/$C$213","v":0}]
[null,{"$f":"Model!D605","v":"Corporate income tax"},{"$f":"Model!C605","v":1328.5234645260828},0.62751421342685509]
[null,{"$f":"Model!D606","v":"Resource rent tax"},{"$f":"Model!C606","v":0},0]
[null,{"$f":"Model!D607","v":"South Africa gold profit tax"},{"$f":"Model!C607","v":0},0]
[null,{"$f":"Model!D609","v":"Dividends to state"},{"$f":"Model!C609","v":0},0]
[null,{"$f":"Model!D610","v":"Dividend withholding tax"},{"$f":"Model!C610","v":307.6612687604046},0.14532059404533249]
[null,{"$f":"Model!D611","v":"Interest withholding tax"},{"$f":"Model!C611","v":6.6661798335773401},3.1487005736262792E-3]
[null,{"$f":"Model!D613","v":"Total government revenue"},{"$f":"Model!C613","v":2117.1209131200649},1]
[]
[]
[]
[]
[]
[null,null,"Coefficient of variation"]
[null,"Tanzania 2017",0.53588481101838792]
[null,"Tanzania 2020",0.6502272741828754]
[null,"Tanzania pre-2017 amendments",0.67589519356201022]
[null,"Mali 2019",0.67911740611369353]
[null,"Guinea",0.67981692707161223]
[null,"Ghana",0.68163164939643328]
[null,"Indonesia",0.6876341089358553]
[null,"Zimbabwe (ordinary mining license)",0.71875462873959772]
[null,"South Africa (gold)",0.72114651754114545]
[null,"DRC",0.76443204094751505]
[null,"Peru",0.7667905909288506]
[]
[]
[null,null,"Minus 20% ($mm)","Plus 20% ($mm)"]
[null,"Tanzania 2017",-182.58043219512103,213.04176551491923]
[null,"Tanzania pre-2017 amendments",-197.63553532869699,213.59565851698454]
[null,"Guinea",-197.75265886202345,211.97731769638381]
[null,"Tanzania 2020",-200.02711302101645,218.00949401860527]
[null,"DRC",-203.32709414348065,230.69806328952717]
[null,"Mali 2019",-204.59847532688337,216.07600793416691]
[null,"Ghana",-205.2769482048144,231.11213796616596]
[null,"Peru",-211.55099099627773,219.3077950114012]
[null,"Zimbabwe (ordinary mining license)",-216.440322828197,230.51012731333435]
[null,"South Africa (gold)",-251.63347965742312,270.89381180109621]
[null,"Indonesia",-258.49314508639935,268.18165006016642]

{"sheet":"Inputs","index":2,"n_rows":254,"n_cols":57,"rows_kept":254,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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]]}
[]
[null,"Inputs"]
[]
[]
[null,null,"Choose primary mineral"]
[null,null,"Gold",{"$f":"MATCH(C6,Lists!$B$3:$B$11,0)","v":1}]
[null,null,"Choose co-product"]
[null,null,"Copper",{"$f":"MATCH(C8,Lists!$B$3:$B$11,0)","v":2}]
[]
[null,null,"Main components of tax regime"]
[null,null,"Our current set of tax regimes can be found in a table to the right of this section. Revisions can be made to these regimes, and new regimes added, in this table. "]
[null,null,"\"Select tax regime\" of focus from the adjacent table. The other regimes will be used as comparators. To include an alternative regime, type its name into one of the yellow cells (G15:Q15).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX REGIMES TO SELECT FROM"]
[null,null,null,null,null,null,null,null,null,null,null,"--- Fiscal regime comparators in use ---"]
[null,null,"SELECT TAX REGIME",null,1,null,1,2,3,4,5,6,7,8,9,10,11,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Regime name",null,{"$f":"INDEX(G15:Q15,$E$14)","v":"Tanzania pre-2017 amendments"},null,"Tanzania pre-2017 amendments","Tanzania 2017","Tanzania 2020","DRC","Ghana","Guinea","Mali 2019","South Africa (gold)","Zimbabwe (ordinary mining license)","Indonesia","Peru",null,null,null,"Regime name",null,null,null,null,null,null,"Tanzania 1998","Tanzania pre-2017 amendments","Tanzania 2017","Tanzania 2020","Burkina Faso","DRC","Ghana","Guinea","Mali 2018","Mali 2019","South Africa (gold)","South Africa (non-gold)","Zambia (gold)","Zambia (non-gold)","Zimbabwe (ordinary mining license)","Zimbabwe (special mining license)","Brazil","Chile","Indonesia","Kazakhstan","Kyrgyz Republic","Philippines","Peru","Western Australia"]
[null,null,null,null,null,null,{"$f":"MATCH(G15,$AB$15:$BE$15,0)","v":2},{"$f":"MATCH(H15,$AB$15:$BE$15,0)","v":3},4,6,7,8,10,11,15,19,23]
[null,null,"Signature bonus","$mm",{"$f":"INDEX(G17:Q17,Model!$E$886)","v":0},null,{"$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$886)","v":0.05},null,{"$f":"INDEX($AB19:$BE19,G$16)","v":0.05},0.05,0.05,0.05,0,0,0,5.8000000000000003E-2,0,6.9000000000000006E-2,0,null,null,null,"Import duty rate 1",null,null,null,null,null,"%",0,0.05,0.05,0.05,2.5000000000000001E-2,0.05,0,0,0,0,5.8000000000000003E-2,5.8000000000000003E-2,0,0,0,0,0.06,0.06,6.9000000000000006E-2,0.05,0.05,0,0,0.05]
[null,null,"Import duty rate 2","%",{"$f":"INDEX(G20:Q20,Model!$E$886)","v":0},null,0,0,0,0,0,6.5000000000000002E-2,7.4999999999999997E-2,0,0,0,0,null,null,null,"Import duty rate 2",null,null,null,null,null,"%",0.05,null,null,null,7.4999999999999997E-2,null,null,6.5000000000000002E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G21:Q21,Model!$E$886)","v":0},null,0,0,0,0,0,1,4,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",2,null,null,null,1,null,null,1,4,4]
[null,null,"VAT on inputs","%",{"$f":"INDEX(G22:Q22,Model!$E$886)","v":0},null,0,0.18,0,0,0.05,0,0,0,0,0,0,null,null,null,"VAT on inputs",null,null,null,null,null,"%",0,0,0.18,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skills development levy rate 1","%",{"$f":"INDEX(G23:Q23,Model!$E$886)","v":4.4999999999999998E-2},null,4.4999999999999998E-2,{"$f":"INDEX($AB23:$BE23,H$16)","v":4.4999999999999998E-2},0.04,0,0,0,0,0.01,0.01,0,0,null,null,null,"Skills development levy rate 1",null,null,null,null,null,"%",0.02,4.4999999999999998E-2,4.4999999999999998E-2,0.04,0,0,0,0,0,0,0.01,0.01,5.0000000000000001E-3,5.0000000000000001E-3,0.01,0.01,2.5000000000000001E-2,0,0,0,0,0,0,0]
[null,null,"Skills development levy rate 2","%",{"$f":"INDEX(G24:Q24,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Skills development levy rate 2",null,null,null,null,null,"%",null,null,null,null,0.03]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G25:Q25,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",null,null,null,null,8]
[null,null,"Sales taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales taxes"]
[null,null,"Royalty (gold)","%",{"$f":"INDEX(G27:Q27,Model!$E$886)","v":0.04},null,0.04,0.06,0.06,3.5000000000000003E-2,0.05,0.05,0.06,0,0.05,3.7499999999999999E-2,0,null,null,null,"Royalty (gold)",null,null,null,null,null,"%",0.03,0.04,0.06,0.06,0,3.5000000000000003E-2,0.05,0.05,0.06,0.06,0,0,0.06,0.06,0.05,0.05,1.4999999999999999E-2,0,3.7499999999999999E-2,0.05,7.0000000000000007E-2,7.0000000000000007E-2,0,2.5000000000000001E-2]
[null,null,"Royalty (copper)","%",{"$f":"INDEX(G28:Q28,Model!$E$886)","v":0.04},null,0.04,0.06,0.06,3.5000000000000003E-2,0.05,0.03,0,0,0.02,0.04,0,null,null,null,"Royalty (copper)",null,null,null,null,null,"%",0.03,0.04,0.06,0.06,0.03,3.5000000000000003E-2,0.05,0.03,null,null,0,0,0,0,0.02,0.02,0.02,0,0.04,0.05,7.0000000000000007E-2,7.0000000000000007E-2,0,2.5000000000000001E-2]
[null,null,"Royalty (cobalt)","%",{"$f":"INDEX(G29:Q29,Model!$E$886)","v":0.04},null,0.04,0.06,0.06,0.1,0.05,0.03,0,0,0.02,0.04,0,null,null,null,"Royalty (cobalt)",null,null,null,null,null,"%",0.03,0.04,0.06,0.06,0.03,0.1,0.05,0.03,null,null,0,0,0.08,0.08,0.02,0.02,0.02,0,0.04,0.05,0.05,7.0000000000000007E-2,0,2.5000000000000001E-2]
[null,null,"Royalty (nickel)","%",{"$f":"INDEX(G30:Q30,Model!$E$886)","v":0.04},null,0.04,0.06,0.06,0,0,0,0,0,0.02,0.04,0,null,null,null,"Royalty (nickel)",null,null,null,null,null,"%",0.03,0.04,0.06,0.06,0.03,null,null,null,null,null,0,0,0.05,0.05,0.02,0.02,0.02,null,0.04,0.05,null,7.0000000000000007E-2,null,2.5000000000000001E-2]
[null,null,"Royalty base: netback/gross","switch",{"$f":"INDEX(G31:Q31,Model!$E$886)","v":"gross"},null,"gross","gross","gross","gross","gross","gross","net","gross","gross","net","gross",null,null,null,"Royalty base: netback/gross",null,null,null,null,null,"switch","net","gross","gross","gross","gross","gross","gross","gross","net","net","gross","gross","gross","gross","gross","gross","gross","gross","net","gross","gross","gross","gross","gross"]
[null,null,"Variable rate royalty - revenue based: see schedules 1-6 below, where schedule 1 is no tax","switch",{"$f":"INDEX(G32:Q32,Model!$E$886)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Variable rate royalty - revenue based: see schedules 1-6 below, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Variable rate royalty - price based: see schedules 1-6 below, where schedule 1 is no tax","switch",{"$f":"INDEX(G33:Q33,Model!$E$886)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Variable rate royalty - price based: see schedules 1-6 below, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,2,1,1,1,1,1,1,1,1,3,1,1,1,1,1,1,4,1,1,1]
[null,null,"Variable rate royalty - price based: not marginal=1, marginal=2","switch",{"$f":"INDEX(G34:Q34,Model!$E$886)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Variable rate royalty - price based: not marginal=1, marginal=2",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"South Africa variable rate royalty: off=0, on=1","switch",{"$f":"INDEX(G35:Q35,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,1,0,0,0,null,null,null,"South Africa variable rate royalty: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Schedule: schedules 1-3 further below","switch",{"$f":"INDEX(G36:Q36,Model!$E$886)","v":1},null,1,1,1,1,1,1,1,2,1,1,1,null,null,null,"Schedule: schedules 1-3 further below",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,2,2,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Export duty/clearance fee","%",{"$f":"INDEX(G37:Q37,Model!$E$886)","v":0},null,0,0.01,0.01,0,0,0,0,0,0,0,0,null,null,null,"Export duty/clearance fee",null,null,null,null,null,"%",0,0,0.01,0.01,0,0,0,0,0,0,0,0,0.15,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating profit taxes"]
[null,null,"Operating profit tax: see schedules 1 to 6, where schedule 1 is no tax","switch",{"$f":"INDEX(G39:Q39,Model!$E$886)","v":1},null,1,1,1,1,1,1,1,1,1,1,3,null,null,null,"Operating profit tax: see schedules 1 to 6, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,1,1,1,1,3,1]
[null,null,"DRC excess profits tax rate","%",{"$f":"INDEX(G40:Q40,Model!$E$886)","v":0},null,0,0,0,0.5,0,0,0,0,0,0,0,null,null,null,"DRC excess profits tax rate",null,null,null,null,null,"%",null,null,null,null,null,0.5]
[null,null,"Threshold","%",{"$f":"INDEX(G41:Q41,Model!$E$886)","v":0},null,0,0,{"$f":"INDEX($AB41:$BE41,I$16)","v":0},0.25,0,0,0,0,0,0,0,null,null,null,"Threshold",null,null,null,null,null,"%",null,null,null,null,null,0.25]
[null,null,"Corporate income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate income tax"]
[null,null,"Corporate income tax rate 1","%",{"$f":"INDEX(G43:Q43,Model!$E$886)","v":0.3},null,{"$f":"INDEX($AB43:$BE43,G$16)","v":0.3},0.3,0.3,0.3,0.35,0.3,0.25,0,0.28000000000000003,0.35,0.29499999999999998,null,null,null,"Corporate income tax rate 1",null,null,null,null,null,"%",0.3,0.3,0.3,0.3,0.27500000000000002,0.3,0.35,0.3,0.25,0.25,0,0.28000000000000003,0.3,0.3,0.28000000000000003,0.18,0.34,0.25,0.35,0.2,0,0.3,0.29499999999999998,0.3]
[null,null,"Corporate income tax rate 2","%",{"$f":"INDEX(G44:Q44,Model!$E$886)","v":0},null,0,0,0,0,0,0,0.3,0,0,0,0,null,null,null,"Corporate income tax rate 2",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,0.3,0.3]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G45:Q45,Model!$E$886)","v":0},null,0,0,0,0,0,0,4,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",null,null,null,null,null,null,null,null,16,4]
[null,null,"Exploration costs (expensed): immediate/deferred","switch",{"$f":"INDEX(G46:Q46,Model!$E$886)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Exploration costs (expensed): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred","deferred"]
[null,null,"Development costs - intangibles (expensed): immediate/deferred","switch",{"$f":"INDEX(G47:Q47,Model!$E$886)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Development costs - intangibles (expensed): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred","deferred"]
[null,null,"Development costs - tangibles (depreciated): immediate/deferred","switch",{"$f":"INDEX(G48:Q48,Model!$E$886)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Development costs - tangibles (depreciated): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred","deferred"]
[null,null,"Depreciation allowance (on tangible and replacement capital)","years",{"$f":"INDEX(G49:Q49,Model!$E$886)","v":5},null,5,5,5,10,5,5,0,1,1,16,10,null,null,null,"Depreciation allowance (on tangible and replacement capital)",null,null,null,null,null,"years",1,5,5,5,null,10,5,5,null,null,1,1,4,4,1,4,17,10,16,4,null,5,10,20]
[null,null,"Non-linear depreciation: off=0, on=1","switch",{"$f":"INDEX(G50:Q50,Model!$E$886)","v":0},null,0,0,0,0,0,0,1,0,0,0,0,null,null,null,"Non-linear depreciation: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,1,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,null,"Tanzania additional capital allowance: yes=1, no=2","switch",{"$f":"INDEX(G51:Q51,Model!$E$886)","v":2},null,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"Tanzania additional capital allowance: yes=1, no=2",null,null,null,null,null,"switch",1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Additional capital allowance rate","%",{"$f":"INDEX(G52:Q52,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Additional capital allowance rate",null,null,null,null,null,"%",0.15]
[null,null,"Deductibility of royalty: yes=1, no=2","switch",{"$f":"INDEX(G53:Q53,Model!$E$886)","v":1},null,1,1,1,1,1,1,1,1,2,1,1,null,null,null,"Deductibility of royalty: yes=1, no=2",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,1,1,1,1,1,1,1,1]
[null,null,"Loss carry forward (time period): where 100 is indefinite carry forward","years",{"$f":"INDEX(G54:Q54,Model!$E$886)","v":100},null,100,100,100,5,5,100,100,100,100,5,4,null,null,null,"Loss carry forward (time period): where 100 is indefinite carry forward",null,null,null,null,null,"years",100,100,100,100,100,5,5,100,100,100,100,100,10,10,100,100,100,100,5,10,null,5,4,100]
[null,null,"Loss carry forward (annual income that losses can be utilised against)","%",{"$f":"INDEX(G55:Q55,Model!$E$886)","v":0.7},null,0.7,0.7,0.7,1,1,1,1,1,1,1,1,null,null,null,"Loss carry forward (annual income that losses can be utilised against)",null,null,null,null,null,"%",1,0.7,0.7,0.7,1,1,1,1,1,1,1,1,0.5,0.5,1,1,0.3,1,1,1,null,1,1,1]
[null,null,"Other variable rate profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other variable rate profit taxes"]
[null,null,"Resource rent tax rate","%",{"$f":"INDEX(G57:Q57,Model!$E$886)","v":0},null,{"$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$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshhold",null,null,null,null,null,"%"]
[null,null,"CIT deductible; yes=1, no=2","switch",{"$f":"INDEX(G59:Q59,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"CIT deductible; yes=1, no=2",null,null,null,null,null,"switch"]
[null,null,"South Africa gold profit tax: off=0, on=1","switch",{"$f":"INDEX(G60:Q60,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,1,0,0,0,null,null,null,"South Africa gold profit tax: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Parameter a",null,{"$f":"INDEX(G61:Q61,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,34,0,0,0,null,null,null,"Parameter a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,"Parameter b",null,{"$f":"INDEX(G62:Q62,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,5,0,0,0,null,null,null,"Parameter b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,"Zimbabwe additional profits tax: off=0, on=1","switch",{"$f":"INDEX(G63:Q63,Model!$E$886)","v":0},null,0,0,{"$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$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshold for first accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,null,"Tax rate on first accumulated net cash position","%",{"$f":"INDEX(G65:Q65,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Tax rate on first accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2888]
[null,null,"Threshold for second accumulated net cash position","%",{"$f":"INDEX(G66:Q66,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshold for second accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[null,null,"Tax rate on second accumulated net cash position","%",{"$f":"INDEX(G67:Q67,Model!$E$886)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Tax rate on second accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27778000000000003]
[null,null,"Other profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other profit taxes"]
[null,null,"Interest withholding tax ","%",{"$f":"INDEX(G69:Q69,Model!$E$886)","v":0.1},null,{"$f":"INDEX($AB69:$BE69,G$16)","v":0.1},{"$f":"INDEX($AB69:$BE69,H$16)","v":0.1},0.1,0,0.08,0.1,0.09,0.15,0,0.2,4.99E-2,null,null,null,"Interest withholding tax ",null,null,null,null,null,"%",0,0.1,0.1,0.1,6.25E-2,0,0.08,0.1,0.09,0.09,0.15,0.15,0.2,0.2,0,0,0.15,0.35,0.2,0.15,0.1,0.1,4.99E-2,0.1]
[null,null,"Dividend withholding tax","%",{"$f":"INDEX(G70:Q70,Model!$E$886)","v":0.1},null,{"$f":"INDEX($AB70:$BE70,G$16)","v":0.1},{"$f":"INDEX($AB70:$BE70,H$16)","v":0.1},0.1,0.1,0.08,0.1,0.1,0.2,0.15,0.2,0.05,null,null,null,"Dividend withholding tax",null,null,null,null,null,"%",0.1,0.1,0.1,0.1,6.25E-2,0.1,0.08,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.15,0.15,0,0.1,0.2,0.15,0.1,0.1,0.05,0]
[null,null,"State equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State equity"]
[null,null,"State equity share","%",{"$f":"INDEX(G72:Q72,Model!$E$886)","v":0},null,{"$f":"INDEX($AB72:$BE72,G$16)","v":0},{"$f":"INDEX($AB72:$BE72,H$16)","v":0.16},0.16,0.1,0.1,0.15,0.1,0,0,0,0,null,null,null,"State equity share",null,null,null,null,null,"%",0,0,0.16,0.16,0.1,0.1,0.1,0.15,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State equity to be paid for: yes=1, no=2","switch",{"$f":"INDEX(G73:Q73,Model!$E$886)","v":2},null,{"$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$886)","v":0},null,{"$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$886)","v":0},null,{"$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,{"$f":"AC124","v":"5 - Tanzania proposal: gold"},null,{"$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: gold",null,"6 - Custom"]
[null,null,"Bracket",{"$f":"CHOOSE($E$33,G125,I125,K125,M125,O125,Q125)","v":"Lower limit ($/oz)"},"Marginal rate",null,"Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate",null,null,"Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate"]
[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-2,1300,0.03,1100,0.05,0,0,null,null,null,null,1000,0.04,4500,6.5000000000000002E-2,1300,0.03,1100,0.05]
[null,null,3,0,0,null,0,0,1300,0.05,6000,7.4999999999999997E-2,1400,0.05,1300,0.06,0,0,null,null,null,null,1300,0.05,6000,7.4999999999999997E-2,1400,0.05,1300,0.06]
[null,null,4,0,0,null,0,0,50000,0.05,7500,0.1,1500,7.0000000000000007E-2,1600,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,7500,0.1,1500,7.0000000000000007E-2,1600,7.0000000000000007E-2]
[null,null,5,0,0,null,0,0,50000,0.05,50000,0.1,1600,0.1,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,1600,0.1,50000,7.0000000000000007E-2]
[null,null,6,0,0,null,0,0,50000,0.05,50000,0.1,1700,0.13,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,1700,0.13,50000,7.0000000000000007E-2]
[null,null,7,0,0,null,0,0,50000,0.05,50000,0.1,1800,0.14000000000000001,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,1800,0.14000000000000001,50000,7.0000000000000007E-2]
[null,null,8,0,0,null,0,0,50000,0.05,50000,0.1,1900,0.15,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,1900,0.15,50000,7.0000000000000007E-2]
[null,null,9,0,0,null,0,0,50000,0.05,50000,0.1,2000,0.16,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2000,0.16,50000,7.0000000000000007E-2]
[null,null,10,0,0,null,0,0,50000,0.05,50000,0.1,2100,0.17,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2100,0.17,50000,7.0000000000000007E-2]
[null,null,11,0,0,null,0,0,50000,0.05,50000,0.1,2200,0.18,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2200,0.18,50000,7.0000000000000007E-2]
[null,null,12,0,0,null,0,0,50000,0.05,50000,0.1,2300,0.19,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2300,0.19,50000,7.0000000000000007E-2]
[null,null,13,0,0,null,0,0,50000,0.05,50000,0.1,2400,0.2,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,2400,0.2,50000,7.0000000000000007E-2]
[null,null,14,0,0,null,0,0,50000,0.05,50000,0.1,3000,0.2,50000,7.0000000000000007E-2,0,0,null,null,null,null,50000,0.05,50000,0.1,3000,0.2,50000,7.0000000000000007E-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},{"$f":"V144","v":0},0,0.05,0,0.03,{"$f":"AA144","v":0},{"$f":"AB144","v":0},0,0,0,0,null,null,null,null,0,0.05,0,0.03]
[null,null,2,{"$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":"\"$/\"&D196","v":"$/ounces"},1400]
[]
[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":"$/ounces"},null,{"$f":"Mineral_price","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400},{"$f":"Model!$E$884","v":1400}]
[]
[null,null,"Primary mineral price in DRC feasibility study (for DRC excess profits tax)",{"$f":"\"$/\"&D196","v":"$/ounces"},1120]
[]
[null,null,"Project assumptions (real values)"]
[]
[null,null,"SELECT PROJECT",null,"Large gold 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":6000000},{"$f":"CHOOSE($G$193,C211,C223,C235)","v":"Production of Gold"},"ounces",null,{"$f":"CHOOSE($G$193,F211,F223,F235)","v":0},{"$f":"CHOOSE($G$193,G211,G223,G235)","v":0},125000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,125000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Transport post-fiscal point","$mm const",null,{"$f":"CHOOSE($G$193,F212,F224,F236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"Processing and refining post-fiscal point","$mm const",null,{"$f":"CHOOSE($G$193,F213,F225,F237)","v":0},0,0.625,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Exploration costs (expensable)","$mm const",null,{"$f":"CHOOSE($G$193,F214,F226,F238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Development costs - intangibles (expensable)","$mm const",null,{"$f":"CHOOSE($G$193,F215,F227,F239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,420,"Development costs - tangibles (depreciable)","$mm const",null,{"$f":"CHOOSE($G$193,F216,F228,F240)","v":80},160,80,0,0,0,0,0,0,0,0,0,0,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105.00000000000004,"Replacement capital costs (depreciable)","$mm const",null,{"$f":"CHOOSE($G$193,F217,F229,F241)","v":0},0,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Decommissioning costs","$mm const",null,{"$f":"CHOOSE($G$193,F218,F230,F242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Associated mineral (proportion of Gold value)","%",{"$f":"CHOOSE($G$193,E219,E231,E243)","v":0}]
[null,null,"Operating costs","$/ounce",{"$f":"CHOOSE($G$193,E220,E232,E244)","v":485}]
[]
[]
[null,null,"MINE PROFILES TO SELECT FROM"]
[]
[null,null,"Large gold mine",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"\"Production of \"&C6","v":"Production of Gold"},"ounces",{"$f":"SUM(F211:BC211)","v":6000000},0,0,125000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,125000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transport post-fiscal point","$mm const",{"$f":"SUM(F212:BC212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Processing and refining post-fiscal point","$mm const",30,0,0,0.625,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,0.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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)","$mm const",{"$f":"SUM(F216:BC216)","v":420},80,160,80,0,0,0,0,0,0,0,0,0,0,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement capital costs (depreciable)","$mm const",{"$f":"SUM(F217:BC217)","v":105.00000000000004},0,0,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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 Gold value)"},"%",0]
[null,null,"Operating costs","$/ounce",485]
[]
[null,null,"Small gold mine",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"\"Production of \"&C6","v":"Production of Gold"},"ounces",{"$f":"SUM(F223:BC223)","v":800000},0,0,40000,80000,80000,80000,80000,80000,80000,80000,80000,80000,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transport post-fiscal point","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Processing and refining post-fiscal point","$mm const",3.9999999999999996,0,0,0.2,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Exploration costs (expensable)","$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",{"$f":"SUM(F228:BC228)","v":200},50,100,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement capital costs (depreciable)","$mm const",{"$f":"SUM(F229:BC229)","v":22},0,0,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Decommissioning costs","$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,{"$f":"\"Associated mineral (proportion of \"&C6&\" value)\"","v":"Associated mineral (proportion of Gold value)"},"%",0]
[null,null,"Operating costs","$/ounce",600]
[]
[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,{"$f":"\"Production of \"&C6","v":"Production of Gold"},"ounces",{"$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 Gold value)"},"%"]
[null,null,"Operating costs","$/ounce"]
[]
[null,null,"Additional cost assumptions"]
[]
[null,null,"Opex",{"$f":"D205","v":"$/ounce"},{"$f":"E205","v":485}]
[]
[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)","%",0.35]

{"sheet":"Model","index":3,"n_rows":888,"n_cols":56,"rows_kept":888,"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":6000000},"Production",{"$f":"Inputs!D196","v":"ounces"},null,{"$f":"Inputs!F196","v":0},{"$f":"Inputs!G196","v":0},{"$f":"Inputs!H196","v":125000},{"$f":"Inputs!I196","v":250000},{"$f":"Inputs!J196","v":250000},{"$f":"Inputs!K196","v":250000},{"$f":"Inputs!L196","v":250000},{"$f":"Inputs!M196","v":250000},{"$f":"Inputs!N196","v":250000},{"$f":"Inputs!O196","v":250000},{"$f":"Inputs!P196","v":250000},{"$f":"Inputs!Q196","v":250000},{"$f":"Inputs!R196","v":250000},{"$f":"Inputs!S196","v":250000},{"$f":"Inputs!T196","v":250000},{"$f":"Inputs!U196","v":250000},{"$f":"Inputs!V196","v":250000},{"$f":"Inputs!W196","v":250000},{"$f":"Inputs!X196","v":250000},{"$f":"Inputs!Y196","v":250000},{"$f":"Inputs!Z196","v":250000},{"$f":"Inputs!AA196","v":250000},{"$f":"Inputs!AB196","v":250000},{"$f":"Inputs!AC196","v":250000},{"$f":"Inputs!AD196","v":250000},{"$f":"Inputs!AE196","v":250000},{"$f":"Inputs!AF196","v":125000},{"$f":"Inputs!AG196","v":0},{"$f":"Inputs!AH196","v":0},{"$f":"Inputs!AI196","v":0},{"$f":"Inputs!AJ196","v":0},{"$f":"Inputs!AK196","v":0},{"$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},{"$f":"Inputs!BC196","v":0}]
[null,null,8400,"Primary revenue","$mm const",null,{"$f":"G12*Inputs!F187/1000000","v":0},{"$f":"H12*Inputs!G187/1000000","v":0},{"$f":"I12*Inputs!H187/1000000","v":175},{"$f":"J12*Inputs!I187/1000000","v":350},{"$f":"K12*Inputs!J187/1000000","v":350},{"$f":"L12*Inputs!K187/1000000","v":350},{"$f":"M12*Inputs!L187/1000000","v":350},{"$f":"N12*Inputs!M187/1000000","v":350},{"$f":"O12*Inputs!N187/1000000","v":350},{"$f":"P12*Inputs!O187/1000000","v":350},{"$f":"Q12*Inputs!P187/1000000","v":350},{"$f":"R12*Inputs!Q187/1000000","v":350},{"$f":"S12*Inputs!R187/1000000","v":350},{"$f":"T12*Inputs!S187/1000000","v":350},{"$f":"U12*Inputs!T187/1000000","v":350},{"$f":"V12*Inputs!U187/1000000","v":350},{"$f":"W12*Inputs!V187/1000000","v":350},{"$f":"X12*Inputs!W187/1000000","v":350},{"$f":"Y12*Inputs!X187/1000000","v":350},{"$f":"Z12*Inputs!Y187/1000000","v":350},{"$f":"AA12*Inputs!Z187/1000000","v":350},{"$f":"AB12*Inputs!AA187/1000000","v":350},{"$f":"AC12*Inputs!AB187/1000000","v":350},{"$f":"AD12*Inputs!AC187/1000000","v":350},{"$f":"AE12*Inputs!AD187/1000000","v":350},{"$f":"AF12*Inputs!AE187/1000000","v":350},{"$f":"AG12*Inputs!AF187/1000000","v":175},{"$f":"AH12*Inputs!AG187/1000000","v":0},{"$f":"AI12*Inputs!AH187/1000000","v":0},{"$f":"AJ12*Inputs!AI187/1000000","v":0},{"$f":"AK12*Inputs!AJ187/1000000","v":0},{"$f":"AL12*Inputs!AK187/1000000","v":0},{"$f":"AM12*Inputs!AL187/1000000","v":0},{"$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,0,"Co-produce revenue","$mm const",null,{"$f":"G13*Inputs!$E$204","v":0},{"$f":"H13*Inputs!$E$204","v":0},{"$f":"I13*Inputs!$E$204","v":0},{"$f":"J13*Inputs!$E$204","v":0},{"$f":"K13*Inputs!$E$204","v":0},{"$f":"L13*Inputs!$E$204","v":0},{"$f":"M13*Inputs!$E$204","v":0},{"$f":"N13*Inputs!$E$204","v":0},{"$f":"O13*Inputs!$E$204","v":0},{"$f":"P13*Inputs!$E$204","v":0},{"$f":"Q13*Inputs!$E$204","v":0},{"$f":"R13*Inputs!$E$204","v":0},{"$f":"S13*Inputs!$E$204","v":0},{"$f":"T13*Inputs!$E$204","v":0},{"$f":"U13*Inputs!$E$204","v":0},{"$f":"V13*Inputs!$E$204","v":0},{"$f":"W13*Inputs!$E$204","v":0},{"$f":"X13*Inputs!$E$204","v":0},{"$f":"Y13*Inputs!$E$204","v":0},{"$f":"Z13*Inputs!$E$204","v":0},{"$f":"AA13*Inputs!$E$204","v":0},{"$f":"AB13*Inputs!$E$204","v":0},{"$f":"AC13*Inputs!$E$204","v":0},{"$f":"AD13*Inputs!$E$204","v":0},{"$f":"AE13*Inputs!$E$204","v":0},{"$f":"AF13*Inputs!$E$204","v":0},{"$f":"AG13*Inputs!$E$204","v":0},{"$f":"AH13*Inputs!$E$204","v":0},{"$f":"AI13*Inputs!$E$204","v":0},{"$f":"AJ13*Inputs!$E$204","v":0},{"$f":"AK13*Inputs!$E$204","v":0},{"$f":"AL13*Inputs!$E$204","v":0},{"$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$204","v":0}]
[null,null,8400,"Total gross revenue","$mm const",null,{"$f":"SUM(G13:G14)","v":0},{"$f":"SUM(H13:H14)","v":0},175,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,350,175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30,"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":0.625},{"$f":"Inputs!I197+Inputs!I198","v":1.25},{"$f":"Inputs!J197+Inputs!J198","v":1.25},{"$f":"Inputs!K197+Inputs!K198","v":1.25},{"$f":"Inputs!L197+Inputs!L198","v":1.25},{"$f":"Inputs!M197+Inputs!M198","v":1.25},{"$f":"Inputs!N197+Inputs!N198","v":1.25},{"$f":"Inputs!O197+Inputs!O198","v":1.25},{"$f":"Inputs!P197+Inputs!P198","v":1.25},{"$f":"Inputs!Q197+Inputs!Q198","v":1.25},{"$f":"Inputs!R197+Inputs!R198","v":1.25},{"$f":"Inputs!S197+Inputs!S198","v":1.25},{"$f":"Inputs!T197+Inputs!T198","v":1.25},{"$f":"Inputs!U197+Inputs!U198","v":1.25},{"$f":"Inputs!V197+Inputs!V198","v":1.25},{"$f":"Inputs!W197+Inputs!W198","v":1.25},{"$f":"Inputs!X197+Inputs!X198","v":1.25},{"$f":"Inputs!Y197+Inputs!Y198","v":1.25},{"$f":"Inputs!Z197+Inputs!Z198","v":1.25},{"$f":"Inputs!AA197+Inputs!AA198","v":1.25},{"$f":"Inputs!AB197+Inputs!AB198","v":1.25},{"$f":"Inputs!AC197+Inputs!AC198","v":1.25},{"$f":"Inputs!AD197+Inputs!AD198","v":1.25},{"$f":"Inputs!AE197+Inputs!AE198","v":1.25},{"$f":"Inputs!AF197+Inputs!AF198","v":0.625},{"$f":"Inputs!AG197+Inputs!AG198","v":0},{"$f":"Inputs!AH197+Inputs!AH198","v":0},{"$f":"Inputs!AI197+Inputs!AI198","v":0},{"$f":"Inputs!AJ197+Inputs!AJ198","v":0},{"$f":"Inputs!AK197+Inputs!AK198","v":0},{"$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,{"$f":"SUM(G17:BD17)","v":8370},"Net revenue","$mm const",null,{"$f":"G15-G16","v":0},{"$f":"H15-H16","v":0},174.375,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,348.75,174.375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs (expensed)","$mm const",null,{"$f":"Inputs!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,420,"Development costs - tangibles (depreciable)","$mm const",null,{"$f":"Inputs!F201","v":80},{"$f":"Inputs!G201","v":160},{"$f":"Inputs!H201","v":80},{"$f":"Inputs!I201","v":0},{"$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},{"$f":"Inputs!S201","v":50},{"$f":"Inputs!T201","v":50},{"$f":"Inputs!U201","v":0},{"$f":"Inputs!V201","v":0},{"$f":"Inputs!W201","v":0},{"$f":"Inputs!X201","v":0},{"$f":"Inputs!Y201","v":0},{"$f":"Inputs!Z201","v":0},{"$f":"Inputs!AA201","v":0},{"$f":"Inputs!AB201","v":0},{"$f":"Inputs!AC201","v":0},{"$f":"Inputs!AD201","v":0},{"$f":"Inputs!AE201","v":0},{"$f":"Inputs!AF201","v":0},{"$f":"Inputs!AG201","v":0},{"$f":"Inputs!AH201","v":0},{"$f":"Inputs!AI201","v":0},{"$f":"Inputs!AJ201","v":0},{"$f":"Inputs!AK201","v":0},{"$f":"Inputs!AL201","v":0},{"$f":"Inputs!AM201","v":0},{"$f":"Inputs!AN201","v":0},{"$f":"Inputs!AO201","v":0},{"$f":"Inputs!AP201","v":0},{"$f":"Inputs!AQ201","v":0},{"$f":"Inputs!AR201","v":0},{"$f":"Inputs!AS201","v":0},{"$f":"Inputs!AT201","v":0},{"$f":"Inputs!AU201","v":0},{"$f":"Inputs!AV201","v":0},{"$f":"Inputs!AW201","v":0},{"$f":"Inputs!AX201","v":0},{"$f":"Inputs!AY201","v":0},{"$f":"Inputs!AZ201","v":0},{"$f":"Inputs!BA201","v":0},{"$f":"Inputs!BB201","v":0},{"$f":"Inputs!BC201","v":0}]
[null,null,105.00000000000004,"Replacement capital costs (depreciable)","$mm const",null,{"$f":"Inputs!F202","v":0},{"$f":"Inputs!G202","v":0},{"$f":"Inputs!H202","v":4.2},{"$f":"Inputs!I202","v":4.2},{"$f":"Inputs!J202","v":4.2},{"$f":"Inputs!K202","v":4.2},{"$f":"Inputs!L202","v":4.2},{"$f":"Inputs!M202","v":4.2},{"$f":"Inputs!N202","v":4.2},{"$f":"Inputs!O202","v":4.2},{"$f":"Inputs!P202","v":4.2},{"$f":"Inputs!Q202","v":4.2},{"$f":"Inputs!R202","v":4.2},{"$f":"Inputs!S202","v":4.2},{"$f":"Inputs!T202","v":4.2},{"$f":"Inputs!U202","v":4.2},{"$f":"Inputs!V202","v":4.2},{"$f":"Inputs!W202","v":4.2},{"$f":"Inputs!X202","v":4.2},{"$f":"Inputs!Y202","v":4.2},{"$f":"Inputs!Z202","v":4.2},{"$f":"Inputs!AA202","v":4.2},{"$f":"Inputs!AB202","v":4.2},{"$f":"Inputs!AC202","v":4.2},{"$f":"Inputs!AD202","v":4.2},{"$f":"Inputs!AE202","v":4.2},{"$f":"Inputs!AF202","v":4.2},{"$f":"Inputs!AG202","v":0},{"$f":"Inputs!AH202","v":0},{"$f":"Inputs!AI202","v":0},{"$f":"Inputs!AJ202","v":0},{"$f":"Inputs!AK202","v":0},{"$f":"Inputs!AL202","v":0},{"$f":"Inputs!AM202","v":0},{"$f":"Inputs!AN202","v":0},{"$f":"Inputs!AO202","v":0},{"$f":"Inputs!AP202","v":0},{"$f":"Inputs!AQ202","v":0},{"$f":"Inputs!AR202","v":0},{"$f":"Inputs!AS202","v":0},{"$f":"Inputs!AT202","v":0},{"$f":"Inputs!AU202","v":0},{"$f":"Inputs!AV202","v":0},{"$f":"Inputs!AW202","v":0},{"$f":"Inputs!AX202","v":0},{"$f":"Inputs!AY202","v":0},{"$f":"Inputs!AZ202","v":0},{"$f":"Inputs!BA202","v":0},{"$f":"Inputs!BB202","v":0},{"$f":"Inputs!BC202","v":0}]
[null,null,{"$f":"SUM(G22:BD22)","v":2910},"Operating costs","$mm const",null,{"$f":"$E$885*G$12/1000000","v":0},0,60.625,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,121.25,60.625,0,0,0,0,0,{"$f":"$E$885*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,{"$f":"SUM(G24:BD24)","v":3434.9999999999982},"Total costs","$mm const",null,{"$f":"SUM(G18:G23)","v":80},{"$f":"SUM(H18:H23)","v":160},144.82499999999999,125.45,125.45,125.45,125.45,125.45,125.45,125.45,125.45,125.45,125.45,175.45,175.45,125.45,125.45,125.45,125.45,125.45,125.45,125.45,125.45,125.45,125.45,125.45,64.825000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C25-(C17-SUM(C18:C23)),5)=0","v":true},null,{"$f":"SUM(G25:BD25)","v":4935.0000000000018},"Project pre-tax, pre-royalty, customs cash flows","$mm const",null,{"$f":"G17-G24","v":-80},-160,29.550000000000011,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,173.3,173.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,109.55,0,0,0,0,0,{"$f":"AM17-AM24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IFERROR(IRR($G25:BD25),0)","v":0.54535517432205904},"Internal rate of return (real)","%",null,{"$f":"IFERROR(IRR($G25:G25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:H25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:I25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:J25),\"--\")","v":2.3795697966461971E-2},{"$f":"IFERROR(IRR($G25:K25),\"--\")","v":0.28620853727477757},{"$f":"IFERROR(IRR($G25:L25),\"--\")","v":0.40426772072387429},{"$f":"IFERROR(IRR($G25:M25),\"--\")","v":0.46436301319991902},{"$f":"IFERROR(IRR($G25:N25),\"--\")","v":0.49728805821332234},{"$f":"IFERROR(IRR($G25:O25),\"--\")","v":0.51622577935353897},{"$f":"IFERROR(IRR($G25:P25),\"--\")","v":0.52749052162008447},{"$f":"IFERROR(IRR($G25:Q25),\"--\")","v":0.53435227014381881},{"$f":"IFERROR(IRR($G25:R25),\"--\")","v":0.5386037156383221},{"$f":"IFERROR(IRR($G25:S25),\"--\")","v":0.54127031684628646},{"$f":"IFERROR(IRR($G25:T25),\"--\")","v":0.54258289328009246},{"$f":"IFERROR(IRR($G25:U25),\"--\")","v":0.54342221139814861},{"$f":"IFERROR(IRR($G25:V25),\"--\")","v":0.54411540063108976},{"$f":"IFERROR(IRR($G25:W25),\"--\")","v":0.54456044778981139},{"$f":"IFERROR(IRR($G25:X25),\"--\")","v":0.54484685267030963},{"$f":"IFERROR(IRR($G25:Y25),\"--\")","v":0.54503147208749114},{"$f":"IFERROR(IRR($G25:Z25),\"--\")","v":0.54515061923011587},{"$f":"IFERROR(IRR($G25:AA25),\"--\")","v":0.54522757605127126},{"$f":"IFERROR(IRR($G25:AB25),\"--\")","v":0.54527731080937358},{"$f":"IFERROR(IRR($G25:AC25),\"--\")","v":0.54530946567647676},{"$f":"IFERROR(IRR($G25:AD25),\"--\")","v":0.54533026038498522},{"$f":"IFERROR(IRR($G25:AE25),\"--\")","v":0.54534371099695966},{"$f":"IFERROR(IRR($G25:AF25),\"--\")","v":0.54535241237769894},{"$f":"IFERROR(IRR($G25:AG25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AH25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AI25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AJ25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AK25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AL25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AM25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AN25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AO25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AP25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AQ25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AR25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AS25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AT25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AU25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AV25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AW25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AX25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AY25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:AZ25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:BA25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:BB25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:BC25),\"--\")","v":0.54535517432205904},{"$f":"IFERROR(IRR($G25:BD25),\"--\")","v":0.54535517432205904}]
[null,null,{"$f":"NPV(Inputs!$E$178,$H$25:$BD$25)+$G$25","v":1419.8665843356885},{"$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":25},"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$12)>0))*(1+AG32)","v":0},{"$f":"OR(AI12>0,AND(SUM($G$12:AI12)>0,SUM(AJ12:$BD$12)>0))*(1+AH32)","v":0},{"$f":"OR(AJ12>0,AND(SUM($G$12:AJ12)>0,SUM(AK12:$BD$12)>0))*(1+AI32)","v":0},{"$f":"OR(AK12>0,AND(SUM($G$12:AK12)>0,SUM(AL12:$BD$12)>0))*(1+AJ32)","v":0},{"$f":"OR(AL12>0,AND(SUM($G$12:AL12)>0,SUM(AM12:$BD$12)>0))*(1+AK32)","v":0},{"$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":25},"Remaining production years","years",null,{"$f":"($C$32-G32+1)*(G12>0)","v":0},0,25,24,23,22,21,20,19,18,17,16,15,14,{"$f":"($C$32-U32+1)*(U12>0)","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,{"$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,{"$f":"MAX(G37:BD37)","v":223.3},"Project pre-tax cash flow","$mm const",null,{"$f":"G25","v":-80},-160,29.550000000000011,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,173.3,173.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,109.55,0,0,0,0,0,{"$f":"AM25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G38:BD38)","v":4935.0000000000018},"Cumulative project pre-tax cash flow","$mm const",null,{"$f":"G37+F38","v":-80},-240,-210.45,12.850000000000023,236.15000000000003,459.45000000000005,682.75,906.05,1129.3499999999999,1352.6499999999999,1575.9499999999998,1799.2499999999998,2022.5499999999997,2195.85,2369.15,2592.4500000000003,2815.7500000000005,3039.0500000000006,3262.3500000000008,3485.650000000001,3708.9500000000012,3932.2500000000014,4155.5500000000011,4378.8500000000013,4602.1500000000015,4825.4500000000016,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,{"$f":"AM37+AL38","v":4935.0000000000018},4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018,4935.0000000000018]
[null,null,{"$f":"MAX(G39:BD39)","v":3.9424540976265114},"Payback period","years",null,{"$f":"IF(AND(G38<=0,H38>0),G31+(-G38/H37),0)","v":0},0,3.9424540976265114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM38<=0,AN38>0),AM31+(-AM38/AN37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation"]
[null,null,null,"Inflation index","index",null,{"$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":11188.595171207382},"Primary revenue","$mm const",null,{"$f":"G13*G$42","v":0},0,182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,{"$f":"AM13*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G46:BD46)","v":0},"Co-produce revenue","$mm const",null,{"$f":"G14*G$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM14*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G47:BD47)","v":11188.595171207382},"Total gross revenue","$mm const",null,{"$f":"G15*G$42","v":0},0,182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,{"$f":"AM15*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G48:BD48)","v":39.959268468597806},"Transport and processing post-fiscal point","$mm nominal",null,{"$f":"G16*G$42","v":0},0,0.65024999999999999,1.3265099999999999,1.3530401999999999,1.3801010040000001,1.4077030240800001,1.4358570845615999,1.4645742262528318,1.4938657107778885,1.5237430249934465,1.5542178854933151,1.5853022432031816,1.6170082880672452,1.6493484538285901,1.6823354229051615,1.7159821313632651,1.7503017739905304,1.785307809470341,1.8210139656597477,1.8574342449729428,1.8945829298724015,1.9324745884698498,1.9711240802392462,2.0105465618440315,2.050757493080912,1.0458863214712653,0,0,0,0,0,{"$f":"AM16*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C49-(C47-C48),5)=0","v":true},null,{"$f":"SUM(G49:BD49)","v":11148.635902738788},"Net revenue","$mm nominal",null,{"$f":"G17*G$42","v":0},0,181.41974999999999,370.09628999999995,377.49821579999997,385.04818011600003,392.74914371832,400.60412659268633,408.61620912454009,416.78853330703089,425.12430397317155,433.62679005263487,442.29932585368766,451.14531237076136,460.16821861817664,469.37158299054005,478.75901465035093,488.334194943358,498.10087884222509,508.0628964190696,518.22415434745108,528.58863743439997,539.16041018308806,549.94361838674968,560.94249075448477,572.16134056957446,291.80228369048297,0,0,0,0,0,{"$f":"AM17*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs (expensed)","$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$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,457.08626967583342,"Development costs - tangibles (depreciable)","$mm nominal",null,{"$f":"G20*G$42","v":80},163.19999999999999,83.231999999999999,0,0,0,0,0,0,0,0,0,0,64.680331522689798,65.973938153143607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM20*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,139.96216009463205,"Replacement capital costs (depreciable)","$mm nominal",null,{"$f":"G21*G$42","v":0},0,4.3696799999999998,4.4570736000000002,4.5462150719999999,4.6371393734400002,4.7298821609088009,4.8244798041269759,4.9209694002095157,5.019388788213706,5.1197765639779798,5.2221720952575383,5.3266155371626907,5.4331478479059436,5.5418108048640633,5.6526470209613429,5.7656999613805704,5.8810139606081826,5.9986342398203458,6.1186069246167527,6.240979063109088,6.3657986443712691,6.4931146172586951,6.6229769096038682,6.7554364477959457,6.8905451767518642,7.0283560802869021,0,0,0,0,0,{"$f":"AM21*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G54:BD54)","v":3876.0490414539863},"Operating costs","$mm nominal",null,{"$f":"G22*G$42","v":0},0,63.074249999999999,128.67147,131.24489940000001,133.86979738799999,136.54719333576,139.27813720247516,142.06369994652471,144.9049739454552,147.8030734243643,150.75913489285156,153.77431759070862,156.84980394252278,159.98680002137326,163.18653602180066,166.45026674223672,169.77927207708146,173.17485751862307,176.63835466899553,180.17112176237546,183.77454419762296,187.45003508157541,191.19903578320688,195.02301649887104,198.92347682884846,101.45097318271273,0,0,0,0,0,{"$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":4473.0974712244515},"Total costs","$mm nominal",null,{"$f":"SUM(G50:G55)","v":80},163.19999999999999,150.67592999999999,133.1285436,135.791114472,138.50693676143999,141.2770754966688,144.10261700660215,146.98466934673422,149.92436273366891,152.92284998834228,155.98130698810911,159.10093312787131,226.96328331311852,231.50254897938092,168.83918304276202,172.21596670361728,175.66028603768964,179.17349175844342,182.75696159361229,186.41210082548454,190.14034284199423,193.94314969883411,197.82201269281074,201.77845294666699,205.81402200560032,108.47932926299963,0,0,0,0,0,{"$f":"SUM(AM50:AM55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C57-(C49-SUM(C50:C55)),5)=0","v":true},null,{"$f":"SUM(G57:BD57)","v":6675.5384315143328},"Project pre-tax, pre-royalty, customs cash flows","$mm nominal",null,{"$f":"G49-G56","v":-80},-163.19999999999999,30.743819999999999,236.96774639999995,241.70710132799996,246.54124335456004,251.4720682216512,256.50150958608418,261.63153977780587,266.864170573362,272.2014539848293,277.64548306452576,283.19839272581635,224.18202905764284,228.66566963879572,300.532399947778,306.54304794673362,312.67390890566833,318.9273870837817,325.30593482545731,331.8120535219665,338.44829459240577,345.21726048425398,352.12160569393893,359.16403780781775,366.34731856397411,183.32295442748335,0,0,0,0,0,{"$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":0.57626227780844141},"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":4.4271611925759347E-2},{"$f":"IFERROR(IRR($G57:K57),\"--\")","v":0.31193270802018969},{"$f":"IFERROR(IRR($G57:L57),\"--\")","v":0.43235307513834309},{"$f":"IFERROR(IRR($G57:M57),\"--\")","v":0.49365027345315271},{"$f":"IFERROR(IRR($G57:N57),\"--\")","v":0.52723381937758629},{"$f":"IFERROR(IRR($G57:O57),\"--\")","v":0.54655029494036667},{"$f":"IFERROR(IRR($G57:P57),\"--\")","v":0.55804033204590264},{"$f":"IFERROR(IRR($G57:Q57),\"--\")","v":0.56503931555647369},{"$f":"IFERROR(IRR($G57:R57),\"--\")","v":0.56937578995108695},{"$f":"IFERROR(IRR($G57:S57),\"--\")","v":0.57209572318319046},{"$f":"IFERROR(IRR($G57:T57),\"--\")","v":0.57343455114558317},{"$f":"IFERROR(IRR($G57:U57),\"--\")","v":0.57429065562565174},{"$f":"IFERROR(IRR($G57:V57),\"--\")","v":0.57499770864152655},{"$f":"IFERROR(IRR($G57:W57),\"--\")","v":0.57545165673745258},{"$f":"IFERROR(IRR($G57:X57),\"--\")","v":0.57574378969859596},{"$f":"IFERROR(IRR($G57:Y57),\"--\")","v":0.57593210153160523},{"$f":"IFERROR(IRR($G57:Z57),\"--\")","v":0.5760536316201581},{"$f":"IFERROR(IRR($G57:AA57),\"--\")","v":0.57613212758352716},{"$f":"IFERROR(IRR($G57:AB57),\"--\")","v":0.57618285704673666},{"$f":"IFERROR(IRR($G57:AC57),\"--\")","v":0.57621565499000171},{"$f":"IFERROR(IRR($G57:AD57),\"--\")","v":0.57623686559267373},{"$f":"IFERROR(IRR($G57:AE57),\"--\")","v":0.57625058521687644},{"$f":"IFERROR(IRR($G57:AF57),\"--\")","v":0.57625946062520939},{"$f":"IFERROR(IRR($G57:AG57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AH57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AI57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AJ57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AK57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AL57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AM57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AN57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AO57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AP57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AQ57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AR57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AS57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AT57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AU57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AV57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AW57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AX57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AY57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:AZ57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:BA57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:BB57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:BC57),\"--\")","v":0.57626227780844141},{"$f":"IFERROR(IRR($G57:BD57),\"--\")","v":0.57626227780844141}]
[null,null,{"$f":"NPV(Inputs!$E$178,$H$57:$BD$57)+$G$57","v":1793.2236050077363},{"$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$196","v":2.0833333333333332E-2},{"$f":"SUM(Inputs!$F$196:I196)/Inputs!$B$196","v":6.25E-2},{"$f":"SUM(Inputs!$F$196:J196)/Inputs!$B$196","v":0.10416666666666667},{"$f":"SUM(Inputs!$F$196:K196)/Inputs!$B$196","v":0.14583333333333334},{"$f":"SUM(Inputs!$F$196:L196)/Inputs!$B$196","v":0.1875},{"$f":"SUM(Inputs!$F$196:M196)/Inputs!$B$196","v":0.22916666666666666},{"$f":"SUM(Inputs!$F$196:N196)/Inputs!$B$196","v":0.27083333333333331},{"$f":"SUM(Inputs!$F$196:O196)/Inputs!$B$196","v":0.3125},{"$f":"SUM(Inputs!$F$196:P196)/Inputs!$B$196","v":0.35416666666666669},{"$f":"SUM(Inputs!$F$196:Q196)/Inputs!$B$196","v":0.39583333333333331},{"$f":"SUM(Inputs!$F$196:R196)/Inputs!$B$196","v":0.4375},{"$f":"SUM(Inputs!$F$196:S196)/Inputs!$B$196","v":0.47916666666666669},{"$f":"SUM(Inputs!$F$196:T196)/Inputs!$B$196","v":0.52083333333333337},{"$f":"SUM(Inputs!$F$196:U196)/Inputs!$B$196","v":0.5625},{"$f":"SUM(Inputs!$F$196:V196)/Inputs!$B$196","v":0.60416666666666663},{"$f":"SUM(Inputs!$F$196:W196)/Inputs!$B$196","v":0.64583333333333337},{"$f":"SUM(Inputs!$F$196:X196)/Inputs!$B$196","v":0.6875},{"$f":"SUM(Inputs!$F$196:Y196)/Inputs!$B$196","v":0.72916666666666663},{"$f":"SUM(Inputs!$F$196:Z196)/Inputs!$B$196","v":0.77083333333333337},{"$f":"SUM(Inputs!$F$196:AA196)/Inputs!$B$196","v":0.8125},{"$f":"SUM(Inputs!$F$196:AB196)/Inputs!$B$196","v":0.85416666666666663},{"$f":"SUM(Inputs!$F$196:AC196)/Inputs!$B$196","v":0.89583333333333337},{"$f":"SUM(Inputs!$F$196:AD196)/Inputs!$B$196","v":0.9375},{"$f":"SUM(Inputs!$F$196:AE196)/Inputs!$B$196","v":0.97916666666666663},{"$f":"SUM(Inputs!$F$196:AF196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AG196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AH196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AI196)/Inputs!$B$196","v":1},{"$f":"SUM(Inputs!$F$196:AJ196)/Inputs!$B$196","v":1},{"$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":"ounces"},null,{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:F196)","v":6000000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:G196)","v":6000000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:H196)","v":5875000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:I196)","v":5625000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:J196)","v":5375000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:K196)","v":5125000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:L196)","v":4875000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:M196)","v":4625000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:N196)","v":4375000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:O196)","v":4125000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:P196)","v":3875000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:Q196)","v":3625000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:R196)","v":3375000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:S196)","v":3125000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:T196)","v":2875000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:U196)","v":2625000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:V196)","v":2375000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:W196)","v":2125000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:X196)","v":1875000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:Y196)","v":1625000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:Z196)","v":1375000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AA196)","v":1125000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AB196)","v":875000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AC196)","v":625000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AD196)","v":375000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AE196)","v":125000},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AF196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AG196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AH196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AI196)","v":0},{"$f":"Inputs!$B$196-SUM(Inputs!$F$196:AJ196)","v":0},{"$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$76)*(Inputs!AG196>0)","v":0},{"$f":"1*(AI72>Inputs!$E$76)*(Inputs!AH196>0)","v":0},{"$f":"1*(AJ72>Inputs!$E$76)*(Inputs!AI196>0)","v":0},{"$f":"1*(AK72>Inputs!$E$76)*(Inputs!AJ196>0)","v":0},{"$f":"1*(AL72>Inputs!$E$76)*(Inputs!AK196>0)","v":0},{"$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":6000000},"Production during decommissioning period",{"$f":"Inputs!D196","v":"ounces"},null,{"$f":"G74*Inputs!F196","v":0},{"$f":"H74*Inputs!G196","v":0},{"$f":"I74*Inputs!H196","v":125000},{"$f":"J74*Inputs!I196","v":250000},{"$f":"K74*Inputs!J196","v":250000},{"$f":"L74*Inputs!K196","v":250000},{"$f":"M74*Inputs!L196","v":250000},{"$f":"N74*Inputs!M196","v":250000},{"$f":"O74*Inputs!N196","v":250000},{"$f":"P74*Inputs!O196","v":250000},{"$f":"Q74*Inputs!P196","v":250000},{"$f":"R74*Inputs!Q196","v":250000},{"$f":"S74*Inputs!R196","v":250000},{"$f":"T74*Inputs!S196","v":250000},{"$f":"U74*Inputs!T196","v":250000},{"$f":"V74*Inputs!U196","v":250000},{"$f":"W74*Inputs!V196","v":250000},{"$f":"X74*Inputs!W196","v":250000},{"$f":"Y74*Inputs!X196","v":250000},{"$f":"Z74*Inputs!Y196","v":250000},{"$f":"AA74*Inputs!Z196","v":250000},{"$f":"AB74*Inputs!AA196","v":250000},{"$f":"AC74*Inputs!AB196","v":250000},{"$f":"AD74*Inputs!AC196","v":250000},{"$f":"AE74*Inputs!AD196","v":250000},{"$f":"AF74*Inputs!AE196","v":250000},{"$f":"AG74*Inputs!AF196","v":125000},{"$f":"AH74*Inputs!AG196","v":0},{"$f":"AI74*Inputs!AH196","v":0},{"$f":"AJ74*Inputs!AI196","v":0},{"$f":"AK74*Inputs!AJ196","v":0},{"$f":"AL74*Inputs!AK196","v":0},{"$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},{"$f":"BD74*Inputs!BC196","v":0}]
[null,null,78000000,"Cumulative production during decommissioning period",{"$f":"Inputs!D196","v":"ounces"},null,{"$f":"(G75+F76)*G74","v":0},0,125000,375000,625000,875000,1125000,1375000,1625000,1875000,2125000,2375000,2625000,2875000,3125000,3375000,3625000,3875000,4125000,4375000,4625000,4875000,5125000,5375000,5625000,5875000,6000000,0,0,0,0,0,{"$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":119.29054215274212},"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$20))","v":3},{"$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$20))","v":6.12},{"$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$20))","v":4.8619192500000006},{"$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$20))","v":3.3839270100000003},{"$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$20))","v":3.4516055502},{"$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$20))","v":3.5206376612039998},{"$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$20))","v":3.5910504144280804},{"$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$20))","v":3.6628714227166408},{"$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$20))","v":3.7361288511709745},{"$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$20))","v":3.8108514281943942},{"$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$20))","v":3.8870684567582821},{"$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$20))","v":3.9648098258934468},{"$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$20))","v":4.0441060224113166},{"$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$20))","v":6.5505005749604095},{"$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$20))","v":6.6815105864596198},{"$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$20))","v":4.2916376638310672},{"$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$20))","v":4.3774704171076895},{"$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$20))","v":4.4650198254498434},{"$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$20))","v":4.5543202219588395},{"$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$20))","v":4.6454066263980165},{"$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$20))","v":4.7383147589259771},{"$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$20))","v":4.8330810541044968},{"$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$20))","v":4.9297426751865867},{"$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$20))","v":5.0283375286903178},{"$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$20))","v":5.1289042792641242},{"$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$20))","v":5.2314823648494064},{"$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$20))","v":2.7998376825785769},{"$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$20))","v":0},{"$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$20))","v":0},{"$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$20))","v":0},{"$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$20))","v":0},{"$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$20))","v":0},{"$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$252)","v":80},{"$f":"(SUM(H52:H53)*Inputs!$E$253)+(Model!H54*Inputs!$E$252)","v":163.19999999999999},{"$f":"(SUM(I52:I53)*Inputs!$E$253)+(Model!I54*Inputs!$E$252)","v":119.138805},{"$f":"(SUM(J52:J53)*Inputs!$E$253)+(Model!J54*Inputs!$E$252)","v":68.792808600000001},{"$f":"(SUM(K52:K53)*Inputs!$E$253)+(Model!K54*Inputs!$E$252)","v":70.168664772},{"$f":"(SUM(L52:L53)*Inputs!$E$253)+(Model!L54*Inputs!$E$252)","v":71.572038067439991},{"$f":"(SUM(M52:M53)*Inputs!$E$253)+(Model!M54*Inputs!$E$252)","v":73.003478828788801},{"$f":"(SUM(N52:N53)*Inputs!$E$253)+(Model!N54*Inputs!$E$252)","v":74.463548405364563},{"$f":"(SUM(O52:O53)*Inputs!$E$253)+(Model!O54*Inputs!$E$252)","v":75.952819373471868},{"$f":"(SUM(P52:P53)*Inputs!$E$253)+(Model!P54*Inputs!$E$252)","v":77.471875760941302},{"$f":"(SUM(Q52:Q53)*Inputs!$E$253)+(Model!Q54*Inputs!$E$252)","v":79.021313276160129},{"$f":"(SUM(R52:R53)*Inputs!$E$253)+(Model!R54*Inputs!$E$252)","v":80.601739541683315},{"$f":"(SUM(S52:S53)*Inputs!$E$253)+(Model!S54*Inputs!$E$252)","v":82.213774332517005},{"$f":"(SUM(T52:T53)*Inputs!$E$253)+(Model!T54*Inputs!$E$252)","v":148.53838134185713},{"$f":"(SUM(U52:U53)*Inputs!$E$253)+(Model!U54*Inputs!$E$252)","v":151.50914896869429},{"$f":"(SUM(V52:V53)*Inputs!$E$253)+(Model!V54*Inputs!$E$252)","v":87.245915031861671},{"$f":"(SUM(W52:W53)*Inputs!$E$253)+(Model!W54*Inputs!$E$252)","v":88.990833332498937},{"$f":"(SUM(X52:X53)*Inputs!$E$253)+(Model!X54*Inputs!$E$252)","v":90.770649999148915},{"$f":"(SUM(Y52:Y53)*Inputs!$E$253)+(Model!Y54*Inputs!$E$252)","v":92.586062999131883},{"$f":"(SUM(Z52:Z53)*Inputs!$E$253)+(Model!Z54*Inputs!$E$252)","v":94.437784259114522},{"$f":"(SUM(AA52:AA53)*Inputs!$E$253)+(Model!AA54*Inputs!$E$252)","v":96.326539944296826},{"$f":"(SUM(AB52:AB53)*Inputs!$E$253)+(Model!AB54*Inputs!$E$252)","v":98.253070743182747},{"$f":"(SUM(AC52:AC53)*Inputs!$E$253)+(Model!AC54*Inputs!$E$252)","v":100.2181321580464},{"$f":"(SUM(AD52:AD53)*Inputs!$E$253)+(Model!AD54*Inputs!$E$252)","v":102.2224948012073},{"$f":"(SUM(AE52:AE53)*Inputs!$E$253)+(Model!AE54*Inputs!$E$252)","v":104.26694469723147},{"$f":"(SUM(AF52:AF53)*Inputs!$E$253)+(Model!AF54*Inputs!$E$252)","v":106.3522835911761},{"$f":"(SUM(AG52:AG53)*Inputs!$E$253)+(Model!AG54*Inputs!$E$252)","v":57.75384267164327},{"$f":"(SUM(AH52:AH53)*Inputs!$E$253)+(Model!AH54*Inputs!$E$252)","v":0},{"$f":"(SUM(AI52:AI53)*Inputs!$E$253)+(Model!AI54*Inputs!$E$252)","v":0},{"$f":"(SUM(AJ52:AJ53)*Inputs!$E$253)+(Model!AJ54*Inputs!$E$252)","v":0},{"$f":"(SUM(AK52:AK53)*Inputs!$E$253)+(Model!AK54*Inputs!$E$252)","v":0},{"$f":"(SUM(AL52:AL53)*Inputs!$E$253)+(Model!AL54*Inputs!$E$252)","v":0},{"$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$254","v":22.0759875},{"$f":"J54*Inputs!$E$254","v":45.035014499999996},{"$f":"K54*Inputs!$E$254","v":45.935714789999999},{"$f":"L54*Inputs!$E$254","v":46.854429085799993},{"$f":"M54*Inputs!$E$254","v":47.791517667515997},{"$f":"N54*Inputs!$E$254","v":48.747348020866305},{"$f":"O54*Inputs!$E$254","v":49.722294981283646},{"$f":"P54*Inputs!$E$254","v":50.716740880909313},{"$f":"Q54*Inputs!$E$254","v":51.731075698527505},{"$f":"R54*Inputs!$E$254","v":52.765697212498047},{"$f":"S54*Inputs!$E$254","v":53.821011156748014},{"$f":"T54*Inputs!$E$254","v":54.897431379882974},{"$f":"U54*Inputs!$E$254","v":55.995380007480634},{"$f":"V54*Inputs!$E$254","v":57.115287607630229},{"$f":"W54*Inputs!$E$254","v":58.257593359782845},{"$f":"X54*Inputs!$E$254","v":59.422745226978506},{"$f":"Y54*Inputs!$E$254","v":60.611200131518068},{"$f":"Z54*Inputs!$E$254","v":61.823424134148432},{"$f":"AA54*Inputs!$E$254","v":63.059892616831405},{"$f":"AB54*Inputs!$E$254","v":64.321090469168027},{"$f":"AC54*Inputs!$E$254","v":65.607512278551383},{"$f":"AD54*Inputs!$E$254","v":66.919662524122401},{"$f":"AE54*Inputs!$E$254","v":68.258055774604856},{"$f":"AF54*Inputs!$E$254","v":69.623216890096955},{"$f":"AG54*Inputs!$E$254","v":35.507840613949455},{"$f":"AH54*Inputs!$E$254","v":0},{"$f":"AI54*Inputs!$E$254","v":0},{"$f":"AJ54*Inputs!$E$254","v":0},{"$f":"AK54*Inputs!$E$254","v":0},{"$f":"AL54*Inputs!$E$254","v":0},{"$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":61.047772402900264},"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$24))","v":0.99341943749999995},{"$f":"J100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(J32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.0265756524999996},{"$f":"K100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(K32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.06710716555},{"$f":"L100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(L32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.1084493088609997},{"$f":"M100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(M32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.1506182950382198},{"$f":"N100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(N32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.1936306609389837},{"$f":"O100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(O32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.2375032741577638},{"$f":"P100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(P32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.2822533396409188},{"$f":"Q100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(Q32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.3278984064337376},{"$f":"R100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(R32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.3744563745624121},{"$f":"S100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(S32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.4219455020536604},{"$f":"T100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(T32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.4703844120947336},{"$f":"U100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(U32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.5197921003366286},{"$f":"V100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(V32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.57018794234336},{"$f":"W100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(W32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.6215917011902281},{"$f":"X100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(X32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.6740235352140327},{"$f":"Y100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(Y32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.7275040059183131},{"$f":"Z100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(Z32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.7820540860366791},{"$f":"AA100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AA32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.8376951677574129},{"$f":"AB100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AB32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.894449071112561},{"$f":"AC100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AC32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":2.9523380525348122},{"$f":"AD100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AD32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":3.0113848135855079},{"$f":"AE100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AE32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":3.0716125098572182},{"$f":"AF100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AF32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":3.1330447600543629},{"$f":"AG100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AG32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":1.5978528276277253},{"$f":"AH100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AH32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AI100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AI32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AJ100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AJ32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AK100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AK32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$f":"AL100*IF(Inputs!$E$25=0,Inputs!$E$23,IF(AL32<Inputs!$E$25,Inputs!$E$23,Inputs!$E$24))","v":0},{"$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":11188.595171207382},"Primary gross revenue","$mm nominal",null,{"$f":"G45","v":0},0,182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,{"$f":"AM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G108:BD108)","v":11148.635902738788},"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$204)","v":181.41974999999999},{"$f":"J49*(1-Inputs!$E$204)","v":370.09628999999995},{"$f":"K49*(1-Inputs!$E$204)","v":377.49821579999997},{"$f":"L49*(1-Inputs!$E$204)","v":385.04818011600003},{"$f":"M49*(1-Inputs!$E$204)","v":392.74914371832},{"$f":"N49*(1-Inputs!$E$204)","v":400.60412659268633},{"$f":"O49*(1-Inputs!$E$204)","v":408.61620912454009},{"$f":"P49*(1-Inputs!$E$204)","v":416.78853330703089},{"$f":"Q49*(1-Inputs!$E$204)","v":425.12430397317155},{"$f":"R49*(1-Inputs!$E$204)","v":433.62679005263487},{"$f":"S49*(1-Inputs!$E$204)","v":442.29932585368766},{"$f":"T49*(1-Inputs!$E$204)","v":451.14531237076136},{"$f":"U49*(1-Inputs!$E$204)","v":460.16821861817664},{"$f":"V49*(1-Inputs!$E$204)","v":469.37158299054005},{"$f":"W49*(1-Inputs!$E$204)","v":478.75901465035093},{"$f":"X49*(1-Inputs!$E$204)","v":488.334194943358},{"$f":"Y49*(1-Inputs!$E$204)","v":498.10087884222509},{"$f":"Z49*(1-Inputs!$E$204)","v":508.0628964190696},{"$f":"AA49*(1-Inputs!$E$204)","v":518.22415434745108},{"$f":"AB49*(1-Inputs!$E$204)","v":528.58863743439997},{"$f":"AC49*(1-Inputs!$E$204)","v":539.16041018308806},{"$f":"AD49*(1-Inputs!$E$204)","v":549.94361838674968},{"$f":"AE49*(1-Inputs!$E$204)","v":560.94249075448477},{"$f":"AF49*(1-Inputs!$E$204)","v":572.16134056957446},{"$f":"AG49*(1-Inputs!$E$204)","v":291.80228369048297},{"$f":"AH49*(1-Inputs!$E$204)","v":0},{"$f":"AI49*(1-Inputs!$E$204)","v":0},{"$f":"AJ49*(1-Inputs!$E$204)","v":0},{"$f":"AK49*(1-Inputs!$E$204)","v":0},{"$f":"AL49*(1-Inputs!$E$204)","v":0},{"$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":11188.595171207382},"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$31=\"gross\",I107,I108))","v":182.07},{"$f":"IF(J$32=0,0,IF(Inputs!$E$31=\"gross\",J107,J108))","v":371.4228},{"$f":"IF(K$32=0,0,IF(Inputs!$E$31=\"gross\",K107,K108))","v":378.85125599999998},{"$f":"IF(L$32=0,0,IF(Inputs!$E$31=\"gross\",L107,L108))","v":386.42828112000001},{"$f":"IF(M$32=0,0,IF(Inputs!$E$31=\"gross\",M107,M108))","v":394.15684674240003},{"$f":"IF(N$32=0,0,IF(Inputs!$E$31=\"gross\",N107,N108))","v":402.03998367724796},{"$f":"IF(O$32=0,0,IF(Inputs!$E$31=\"gross\",O107,O108))","v":410.08078335079296},{"$f":"IF(P$32=0,0,IF(Inputs!$E$31=\"gross\",P107,P108))","v":418.28239901780881},{"$f":"IF(Q$32=0,0,IF(Inputs!$E$31=\"gross\",Q107,Q108))","v":426.648046998165},{"$f":"IF(R$32=0,0,IF(Inputs!$E$31=\"gross\",R107,R108))","v":435.18100793812823},{"$f":"IF(S$32=0,0,IF(Inputs!$E$31=\"gross\",S107,S108))","v":443.88462809689082},{"$f":"IF(T$32=0,0,IF(Inputs!$E$31=\"gross\",T107,T108))","v":452.76232065882863},{"$f":"IF(U$32=0,0,IF(Inputs!$E$31=\"gross\",U107,U108))","v":461.81756707200526},{"$f":"IF(V$32=0,0,IF(Inputs!$E$31=\"gross\",V107,V108))","v":471.05391841344522},{"$f":"IF(W$32=0,0,IF(Inputs!$E$31=\"gross\",W107,W108))","v":480.4749967817142},{"$f":"IF(X$32=0,0,IF(Inputs!$E$31=\"gross\",X107,X108))","v":490.08449671734854},{"$f":"IF(Y$32=0,0,IF(Inputs!$E$31=\"gross\",Y107,Y108))","v":499.88618665169543},{"$f":"IF(Z$32=0,0,IF(Inputs!$E$31=\"gross\",Z107,Z108))","v":509.88391038472935},{"$f":"IF(AA$32=0,0,IF(Inputs!$E$31=\"gross\",AA107,AA108))","v":520.08158859242394},{"$f":"IF(AB$32=0,0,IF(Inputs!$E$31=\"gross\",AB107,AB108))","v":530.48322036427237},{"$f":"IF(AC$32=0,0,IF(Inputs!$E$31=\"gross\",AC107,AC108))","v":541.09288477155792},{"$f":"IF(AD$32=0,0,IF(Inputs!$E$31=\"gross\",AD107,AD108))","v":551.91474246698897},{"$f":"IF(AE$32=0,0,IF(Inputs!$E$31=\"gross\",AE107,AE108))","v":562.95303731632873},{"$f":"IF(AF$32=0,0,IF(Inputs!$E$31=\"gross\",AF107,AF108))","v":574.21209806265529},{"$f":"IF(AG$32=0,0,IF(Inputs!$E$31=\"gross\",AG107,AG108))","v":292.84817001195427},{"$f":"IF(AH$32=0,0,IF(Inputs!$E$31=\"gross\",AH107,AH108))","v":0},{"$f":"IF(AI$32=0,0,IF(Inputs!$E$31=\"gross\",AI107,AI108))","v":0},{"$f":"IF(AJ$32=0,0,IF(Inputs!$E$31=\"gross\",AJ107,AJ108))","v":0},{"$f":"IF(AK$32=0,0,IF(Inputs!$E$31=\"gross\",AK107,AK108))","v":0},{"$f":"IF(AL$32=0,0,IF(Inputs!$E$31=\"gross\",AL107,AL108))","v":0},{"$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$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04}]
[null,null,{"$f":"SUM(G111:BD111)","v":447.54380684829539},"Royalty payable (primary mineral)","$mm nominal",null,{"$f":"G109*G110","v":0},{"$f":"H109*H110","v":0},{"$f":"I109*I110","v":7.2827999999999999},{"$f":"J109*J110","v":14.856911999999999},15.15405024,15.457131244800001,15.766273869696002,16.08159934708992,16.40323133403172,16.731295960712352,17.065921879926599,17.40724031752513,17.755385123875634,18.110492826353145,18.472702682880211,18.84215673653781,19.218999871268569,19.603379868693942,19.995447466067816,20.395356415389173,20.803263543696957,21.219328814570897,21.643715390862319,22.076589698679559,22.518121492653151,22.968483922506213,11.713926800478172,0,0,0,0,0,{"$f":"AM109*AM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"SUM(G114:BD114)","v":0},"Co-product gross revenue","$mm nominal",null,{"$f":"G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G115:BD115)","v":0},"Net revenue (net backed)","$mm nominal",null,{"$f":"G48*Inputs!$E$204","v":0},{"$f":"H48*Inputs!$E$204","v":0},{"$f":"I48*Inputs!$E$204","v":0},{"$f":"J48*Inputs!$E$204","v":0},{"$f":"K48*Inputs!$E$204","v":0},{"$f":"L48*Inputs!$E$204","v":0},{"$f":"M48*Inputs!$E$204","v":0},{"$f":"N48*Inputs!$E$204","v":0},{"$f":"O48*Inputs!$E$204","v":0},{"$f":"P48*Inputs!$E$204","v":0},{"$f":"Q48*Inputs!$E$204","v":0},{"$f":"R48*Inputs!$E$204","v":0},{"$f":"S48*Inputs!$E$204","v":0},{"$f":"T48*Inputs!$E$204","v":0},{"$f":"U48*Inputs!$E$204","v":0},{"$f":"V48*Inputs!$E$204","v":0},{"$f":"W48*Inputs!$E$204","v":0},{"$f":"X48*Inputs!$E$204","v":0},{"$f":"Y48*Inputs!$E$204","v":0},{"$f":"Z48*Inputs!$E$204","v":0},{"$f":"AA48*Inputs!$E$204","v":0},{"$f":"AB48*Inputs!$E$204","v":0},{"$f":"AC48*Inputs!$E$204","v":0},{"$f":"AD48*Inputs!$E$204","v":0},{"$f":"AE48*Inputs!$E$204","v":0},{"$f":"AF48*Inputs!$E$204","v":0},{"$f":"AG48*Inputs!$E$204","v":0},{"$f":"AH48*Inputs!$E$204","v":0},{"$f":"AI48*Inputs!$E$204","v":0},{"$f":"AJ48*Inputs!$E$204","v":0},{"$f":"AK48*Inputs!$E$204","v":0},{"$f":"AL48*Inputs!$E$204","v":0},{"$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":0},"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$31=\"gross\",I114,I115))","v":0},{"$f":"IF(J$32=0,0,IF(Inputs!$E$31=\"gross\",J114,J115))","v":0},{"$f":"IF(K$32=0,0,IF(Inputs!$E$31=\"gross\",K114,K115))","v":0},{"$f":"IF(L$32=0,0,IF(Inputs!$E$31=\"gross\",L114,L115))","v":0},{"$f":"IF(M$32=0,0,IF(Inputs!$E$31=\"gross\",M114,M115))","v":0},{"$f":"IF(N$32=0,0,IF(Inputs!$E$31=\"gross\",N114,N115))","v":0},{"$f":"IF(O$32=0,0,IF(Inputs!$E$31=\"gross\",O114,O115))","v":0},{"$f":"IF(P$32=0,0,IF(Inputs!$E$31=\"gross\",P114,P115))","v":0},{"$f":"IF(Q$32=0,0,IF(Inputs!$E$31=\"gross\",Q114,Q115))","v":0},{"$f":"IF(R$32=0,0,IF(Inputs!$E$31=\"gross\",R114,R115))","v":0},{"$f":"IF(S$32=0,0,IF(Inputs!$E$31=\"gross\",S114,S115))","v":0},{"$f":"IF(T$32=0,0,IF(Inputs!$E$31=\"gross\",T114,T115))","v":0},{"$f":"IF(U$32=0,0,IF(Inputs!$E$31=\"gross\",U114,U115))","v":0},{"$f":"IF(V$32=0,0,IF(Inputs!$E$31=\"gross\",V114,V115))","v":0},{"$f":"IF(W$32=0,0,IF(Inputs!$E$31=\"gross\",W114,W115))","v":0},{"$f":"IF(X$32=0,0,IF(Inputs!$E$31=\"gross\",X114,X115))","v":0},{"$f":"IF(Y$32=0,0,IF(Inputs!$E$31=\"gross\",Y114,Y115))","v":0},{"$f":"IF(Z$32=0,0,IF(Inputs!$E$31=\"gross\",Z114,Z115))","v":0},{"$f":"IF(AA$32=0,0,IF(Inputs!$E$31=\"gross\",AA114,AA115))","v":0},{"$f":"IF(AB$32=0,0,IF(Inputs!$E$31=\"gross\",AB114,AB115))","v":0},{"$f":"IF(AC$32=0,0,IF(Inputs!$E$31=\"gross\",AC114,AC115))","v":0},{"$f":"IF(AD$32=0,0,IF(Inputs!$E$31=\"gross\",AD114,AD115))","v":0},{"$f":"IF(AE$32=0,0,IF(Inputs!$E$31=\"gross\",AE114,AE115))","v":0},{"$f":"IF(AF$32=0,0,IF(Inputs!$E$31=\"gross\",AF114,AF115))","v":0},{"$f":"IF(AG$32=0,0,IF(Inputs!$E$31=\"gross\",AG114,AG115))","v":0},{"$f":"IF(AH$32=0,0,IF(Inputs!$E$31=\"gross\",AH114,AH115))","v":0},{"$f":"IF(AI$32=0,0,IF(Inputs!$E$31=\"gross\",AI114,AI115))","v":0},{"$f":"IF(AJ$32=0,0,IF(Inputs!$E$31=\"gross\",AJ114,AJ115))","v":0},{"$f":"IF(AK$32=0,0,IF(Inputs!$E$31=\"gross\",AK114,AK115))","v":0},{"$f":"IF(AL$32=0,0,IF(Inputs!$E$31=\"gross\",AL114,AL115))","v":0},{"$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$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29,Inputs!$E$30)+Inputs!$E$37","v":0.04}]
[null,null,{"$f":"SUM(G118:BD118)","v":0},"Royalty payable (co-product)","$mm nominal",null,{"$f":"G116*G117","v":0},{"$f":"H116*H117","v":0},{"$f":"I116*I117","v":0},{"$f":"J116*J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate royalty - revenue based (on primary product)"]
[null,null,null,"Base","$mm nominal",null,{"$f":"G109","v":0},{"$f":"H109","v":0},182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,{"$f":"AM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bracket 1","$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":182.07},{"$f":"(J$122>Inputs!$D120)*(J$122-Inputs!$D120)","v":371.4228},{"$f":"(K$122>Inputs!$D120)*(K$122-Inputs!$D120)","v":378.85125599999998},{"$f":"(L$122>Inputs!$D120)*(L$122-Inputs!$D120)","v":386.42828112000001},{"$f":"(M$122>Inputs!$D120)*(M$122-Inputs!$D120)","v":394.15684674240003},{"$f":"(N$122>Inputs!$D120)*(N$122-Inputs!$D120)","v":402.03998367724796},{"$f":"(O$122>Inputs!$D120)*(O$122-Inputs!$D120)","v":410.08078335079296},{"$f":"(P$122>Inputs!$D120)*(P$122-Inputs!$D120)","v":418.28239901780881},{"$f":"(Q$122>Inputs!$D120)*(Q$122-Inputs!$D120)","v":426.648046998165},{"$f":"(R$122>Inputs!$D120)*(R$122-Inputs!$D120)","v":435.18100793812823},{"$f":"(S$122>Inputs!$D120)*(S$122-Inputs!$D120)","v":443.88462809689082},{"$f":"(T$122>Inputs!$D120)*(T$122-Inputs!$D120)","v":452.76232065882863},{"$f":"(U$122>Inputs!$D120)*(U$122-Inputs!$D120)","v":461.81756707200526},{"$f":"(V$122>Inputs!$D120)*(V$122-Inputs!$D120)","v":471.05391841344522},{"$f":"(W$122>Inputs!$D120)*(W$122-Inputs!$D120)","v":480.4749967817142},{"$f":"(X$122>Inputs!$D120)*(X$122-Inputs!$D120)","v":490.08449671734854},{"$f":"(Y$122>Inputs!$D120)*(Y$122-Inputs!$D120)","v":499.88618665169543},{"$f":"(Z$122>Inputs!$D120)*(Z$122-Inputs!$D120)","v":509.88391038472935},{"$f":"(AA$122>Inputs!$D120)*(AA$122-Inputs!$D120)","v":520.08158859242394},{"$f":"(AB$122>Inputs!$D120)*(AB$122-Inputs!$D120)","v":530.48322036427237},{"$f":"(AC$122>Inputs!$D120)*(AC$122-Inputs!$D120)","v":541.09288477155792},{"$f":"(AD$122>Inputs!$D120)*(AD$122-Inputs!$D120)","v":551.91474246698897},{"$f":"(AE$122>Inputs!$D120)*(AE$122-Inputs!$D120)","v":562.95303731632873},{"$f":"(AF$122>Inputs!$D120)*(AF$122-Inputs!$D120)","v":574.21209806265529},{"$f":"(AG$122>Inputs!$D120)*(AG$122-Inputs!$D120)","v":292.84817001195427},{"$f":"(AH$122>Inputs!$D120)*(AH$122-Inputs!$D120)","v":0},{"$f":"(AI$122>Inputs!$D120)*(AI$122-Inputs!$D120)","v":0},{"$f":"(AJ$122>Inputs!$D120)*(AJ$122-Inputs!$D120)","v":0},{"$f":"(AK$122>Inputs!$D120)*(AK$122-Inputs!$D120)","v":0},{"$f":"(AL$122>Inputs!$D120)*(AL$122-Inputs!$D120)","v":0},{"$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,{"$f":"SUM(G124:G133)","v":0},0,182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,{"$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},0,182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,{"$f":"AM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price bracket 1","%",null,{"$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},0,182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,{"$f":"AM109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price bracket 1","$",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":1400},{"$f":"IF(Inputs!G187>Inputs!$D139,Inputs!G187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!H187>Inputs!$D139,Inputs!H187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!I187>Inputs!$D139,Inputs!I187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!J187>Inputs!$D139,Inputs!J187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!K187>Inputs!$D139,Inputs!K187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!L187>Inputs!$D139,Inputs!L187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!M187>Inputs!$D139,Inputs!M187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!N187>Inputs!$D139,Inputs!N187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!O187>Inputs!$D139,Inputs!O187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!P187>Inputs!$D139,Inputs!P187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!Q187>Inputs!$D139,Inputs!Q187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!R187>Inputs!$D139,Inputs!R187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!S187>Inputs!$D139,Inputs!S187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!T187>Inputs!$D139,Inputs!T187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!U187>Inputs!$D139,Inputs!U187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!V187>Inputs!$D139,Inputs!V187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!W187>Inputs!$D139,Inputs!W187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!X187>Inputs!$D139,Inputs!X187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!Y187>Inputs!$D139,Inputs!Y187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!Z187>Inputs!$D139,Inputs!Z187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AA187>Inputs!$D139,Inputs!AA187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AB187>Inputs!$D139,Inputs!AB187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AC187>Inputs!$D139,Inputs!AC187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AD187>Inputs!$D139,Inputs!AD187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AE187>Inputs!$D139,Inputs!AE187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AF187>Inputs!$D139,Inputs!AF187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AG187>Inputs!$D139,Inputs!AG187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AH187>Inputs!$D139,Inputs!AH187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AI187>Inputs!$D139,Inputs!AI187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AJ187>Inputs!$D139,Inputs!AJ187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AK187>Inputs!$D139,Inputs!AK187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AL187>Inputs!$D139,Inputs!AL187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AM187>Inputs!$D139,Inputs!AM187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AN187>Inputs!$D139,Inputs!AN187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AO187>Inputs!$D139,Inputs!AO187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AP187>Inputs!$D139,Inputs!AP187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AQ187>Inputs!$D139,Inputs!AQ187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AR187>Inputs!$D139,Inputs!AR187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AS187>Inputs!$D139,Inputs!AS187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AT187>Inputs!$D139,Inputs!AT187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AU187>Inputs!$D139,Inputs!AU187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AV187>Inputs!$D139,Inputs!AV187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AW187>Inputs!$D139,Inputs!AW187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AX187>Inputs!$D139,Inputs!AX187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AY187>Inputs!$D139,Inputs!AY187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!AZ187>Inputs!$D139,Inputs!AZ187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!BA187>Inputs!$D139,Inputs!BA187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!BB187>Inputs!$D139,Inputs!BB187-Inputs!$D139,0)","v":1400},{"$f":"IF(Inputs!BC187>Inputs!$D139,Inputs!BC187-Inputs!$D139,0)","v":1400}]
[]
[null,null,null,"Bracket 1","$ 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},0,182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,{"$f":"AM47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Constant",null,null,{"$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,{"$f":"IF(G49-G54-G87-G93-G97-G101-G269-G293<0,0,G49-G54-G87-G93-G97-G101-G269-G293)","v":0},0,46.329825312499992,168.96256661749996,172.77360994984997,176.66087414884703,180.62588363182391,250.83052930446033,255.84713989054961,260.96408268836058,266.18336434212779,271.50703162897037,276.93717226154973,267.11433697014184,259.5205574050068,267.75708876616795,273.63484762019471,279.63016165130199,298.68144826756924,318.11376061616193,324.47603582848518,330.96555654505488,337.5848676759561,344.33656502947503,351.22329633006461,358.24776225666591,179.19553415122448,0,0,0,0,0,{"$f":"IF(AM49-AM54-AM87-AM93-AM97-AM101-AM269-AM293<0,0,AM49-AM54-AM87-AM93-AM97-AM101-AM269-AM293)","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},182.07,371.4228,378.85125599999998,386.42828112000001,394.15684674240003,402.03998367724796,410.08078335079296,418.28239901780881,426.648046998165,435.18100793812823,443.88462809689082,452.76232065882863,461.81756707200526,471.05391841344522,480.4749967817142,490.08449671734854,499.88618665169543,509.88391038472935,520.08158859242394,530.48322036427237,541.09288477155792,551.91474246698897,562.95303731632873,574.21209806265529,292.84817001195427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT/(Gross sales x Factor) x 100",null,null,{"$f":"IFERROR(G203/(G204*G202)*100,0)","v":0},{"$f":"IFERROR(H203/(H204*H202)*100,0)","v":0},2.0356928791124291,3.6392502908814421,3.6483682123487529,3.6573073510421961,3.6660712125063535,4.9911558946997383,4.9911558946997383,4.9911558946997392,4.9911558946997383,4.9911558946997401,4.9911558946997383,4.7197273232711661,4.4956376874168251,4.5473705374195719,4.556072211091732,4.5646032637114979,4.7799912258936779,4.9911558946997392,4.9911558946997392,4.9911558946997401,4.991155894699741,4.9911558946997383,4.991155894699741,4.991155894699741,4.8952475036851917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rate",null,null,{"$f":"MIN(G201+G205/100,CHOOSE(Inputs!$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$166))","v":2.5356928791124292E-2},{"$f":"MIN(J201+J205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.1392502908814417E-2},{"$f":"MIN(K201+K205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.1483682123487527E-2},{"$f":"MIN(L201+L205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.1573073510421957E-2},{"$f":"MIN(M201+M205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.1660712125063531E-2},{"$f":"MIN(N201+N205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(O201+O205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(P201+P205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(Q201+Q205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(R201+R205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(S201+S205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(T201+T205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(U201+U205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":4.9956376874168248E-2},{"$f":"MIN(V201+V205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(W201+W205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(X201+X205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(Y201+Y205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(Z201+Z205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(AA201+AA205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(AB201+AB205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(AC201+AC205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(AD201+AD205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(AE201+AE205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(AF201+AF205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(AG201+AG205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":0.05},{"$f":"MIN(AH201+AH205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AI201+AI205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AJ201+AJ205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AK201+AK205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$f":"MIN(AL201+AL205/100,CHOOSE(Inputs!$E$36,Inputs!$E$166,Inputs!$F$166,Inputs!$G$166))","v":5.0000000000000001E-3},{"$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":447.54380684829539},"Total ROYALTIES","$mm nominal",null,{"$f":"G111+G118+G138+G197+G207","v":0},0,7.2827999999999999,14.856911999999999,15.15405024,15.457131244800001,15.766273869696002,16.08159934708992,16.40323133403172,16.731295960712352,17.065921879926599,17.40724031752513,17.755385123875634,18.110492826353145,18.472702682880211,18.84215673653781,19.218999871268569,19.603379868693942,19.995447466067816,20.395356415389173,20.803263543696957,21.219328814570897,21.643715390862319,22.076589698679559,22.518121492653151,22.968483922506213,11.713926800478172,0,0,0,0,0,{"$f":"AM111+AM118+AM138+AM197+AM207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"EBITDA","$mm nominal",null,{"$f":"G49-G54-G87-G93-G97-G101-G209","v":-3},-6.12,105.2073613125,221.15740533749997,225.58055344424997,230.09216451313503,234.69400780339768,239.38788795946556,244.17564571865495,249.05915863302803,254.0403418056886,259.12114864180239,264.30357161463843,267.16413061483024,272.5074132271269,280.48106462602715,286.09068591854771,291.81249963691874,297.648749629657,303.60172462225017,309.6737591146952,315.86723429698912,322.184578982929,328.62827056258737,335.20083597383922,341.904852693316,174.23969319708576,0,0,0,0,0,{"$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},{"$f":"IF(H212<0,0,H212)","v":0},105.2073613125,221.15740533749997,225.58055344424997,230.09216451313503,234.69400780339768,239.38788795946556,244.17564571865495,249.05915863302803,254.0403418056886,259.12114864180239,264.30357161463843,267.16413061483024,272.5074132271269,280.48106462602715,286.09068591854771,291.81249963691874,297.648749629657,303.60172462225017,309.6737591146952,315.86723429698912,322.184578982929,328.62827056258737,335.20083597383922,341.904852693316,174.23969319708576,0,0,0,0,0,{"$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},0.57784017857142855,0.59543303571428563,0.59543303571428563,0.59543303571428574,0.59543303571428563,0.59543303571428552,0.59543303571428563,0.59543303571428563,0.59543303571428563,0.59543303571428574,0.59543303571428574,0.59007589285714268,0.59007589285714268,0.59543303571428574,0.59543303571428563,0.59543303571428574,0.59543303571428563,0.59543303571428563,0.59543303571428574,0.59543303571428574,0.59543303571428585,0.59543303571428563,0.59543303571428574,0.59543303571428574,0.59498303571428557,0,0,0,0,0,{"$f":"IFERROR(AM217/AM47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bracket 1","%",null,{"$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$160,0)","v":0.57784017857142855},{"$f":"IF(J$219>Inputs!$D$160,Model!J$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(K$219>Inputs!$D$160,Model!K$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(L$219>Inputs!$D$160,Model!L$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(M$219>Inputs!$D$160,Model!M$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(N$219>Inputs!$D$160,Model!N$219-Inputs!$D$160,0)","v":0.59543303571428552},{"$f":"IF(O$219>Inputs!$D$160,Model!O$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(P$219>Inputs!$D$160,Model!P$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(Q$219>Inputs!$D$160,Model!Q$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(R$219>Inputs!$D$160,Model!R$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(S$219>Inputs!$D$160,Model!S$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(T$219>Inputs!$D$160,Model!T$219-Inputs!$D$160,0)","v":0.59007589285714268},{"$f":"IF(U$219>Inputs!$D$160,Model!U$219-Inputs!$D$160,0)","v":0.59007589285714268},{"$f":"IF(V$219>Inputs!$D$160,Model!V$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(W$219>Inputs!$D$160,Model!W$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(X$219>Inputs!$D$160,Model!X$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(Y$219>Inputs!$D$160,Model!Y$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(Z$219>Inputs!$D$160,Model!Z$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(AA$219>Inputs!$D$160,Model!AA$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(AB$219>Inputs!$D$160,Model!AB$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(AC$219>Inputs!$D$160,Model!AC$219-Inputs!$D$160,0)","v":0.59543303571428585},{"$f":"IF(AD$219>Inputs!$D$160,Model!AD$219-Inputs!$D$160,0)","v":0.59543303571428563},{"$f":"IF(AE$219>Inputs!$D$160,Model!AE$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(AF$219>Inputs!$D$160,Model!AF$219-Inputs!$D$160,0)","v":0.59543303571428574},{"$f":"IF(AG$219>Inputs!$D$160,Model!AG$219-Inputs!$D$160,0)","v":0.59498303571428557},{"$f":"IF(AH$219>Inputs!$D$160,Model!AH$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AI$219>Inputs!$D$160,Model!AI$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AJ$219>Inputs!$D$160,Model!AJ$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AK$219>Inputs!$D$160,Model!AK$219-Inputs!$D$160,0)","v":0},{"$f":"IF(AL$219>Inputs!$D$160,Model!AL$219-Inputs!$D$160,0)","v":0},{"$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$160)/IF(BD219>0,BD219,1)","v":0}]
[]
[null,null,null,"If OPT only payable once mine starts making corporate profit, year it starts","Flag",null,{"$f":"IF(Inputs!E51 = 1, IF(AND(Model!G364 > 0, SUM(Model!$G$364:G364) <= 0), 1, 0), IF(AND(Model!G323 > 0, SUM(Model!$G$323:G323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!F51 = 1, IF(AND(Model!H364 > 0, SUM(Model!$G$364:H364) <= 0), 1, 0), IF(AND(Model!H323 > 0, SUM(Model!$G$323:H323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!G51 = 1, IF(AND(Model!I364 > 0, SUM(Model!$G$364:I364) <= 0), 1, 0), IF(AND(Model!I323 > 0, SUM(Model!$G$323:I323) <= 0), 1, 0))","v":1},{"$f":"IF(Inputs!H51 = 1, IF(AND(Model!J364 > 0, SUM(Model!$G$364:J364) <= 0), 1, 0), IF(AND(Model!J323 > 0, SUM(Model!$G$323:J323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!I51 = 1, IF(AND(Model!K364 > 0, SUM(Model!$G$364:K364) <= 0), 1, 0), IF(AND(Model!K323 > 0, SUM(Model!$G$323:K323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!J51 = 1, IF(AND(Model!L364 > 0, SUM(Model!$G$364:L364) <= 0), 1, 0), IF(AND(Model!L323 > 0, SUM(Model!$G$323:L323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!K51 = 1, IF(AND(Model!M364 > 0, SUM(Model!$G$364:M364) <= 0), 1, 0), IF(AND(Model!M323 > 0, SUM(Model!$G$323:M323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!L51 = 1, IF(AND(Model!N364 > 0, SUM(Model!$G$364:N364) <= 0), 1, 0), IF(AND(Model!N323 > 0, SUM(Model!$G$323:N323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!M51 = 1, IF(AND(Model!O364 > 0, SUM(Model!$G$364:O364) <= 0), 1, 0), IF(AND(Model!O323 > 0, SUM(Model!$G$323:O323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!N51 = 1, IF(AND(Model!P364 > 0, SUM(Model!$G$364:P364) <= 0), 1, 0), IF(AND(Model!P323 > 0, SUM(Model!$G$323:P323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!O51 = 1, IF(AND(Model!Q364 > 0, SUM(Model!$G$364:Q364) <= 0), 1, 0), IF(AND(Model!Q323 > 0, SUM(Model!$G$323:Q323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!P51 = 1, IF(AND(Model!R364 > 0, SUM(Model!$G$364:R364) <= 0), 1, 0), IF(AND(Model!R323 > 0, SUM(Model!$G$323:R323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!Q51 = 1, IF(AND(Model!S364 > 0, SUM(Model!$G$364:S364) <= 0), 1, 0), IF(AND(Model!S323 > 0, SUM(Model!$G$323:S323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!R51 = 1, IF(AND(Model!T364 > 0, SUM(Model!$G$364:T364) <= 0), 1, 0), IF(AND(Model!T323 > 0, SUM(Model!$G$323:T323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!S51 = 1, IF(AND(Model!U364 > 0, SUM(Model!$G$364:U364) <= 0), 1, 0), IF(AND(Model!U323 > 0, SUM(Model!$G$323:U323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!T51 = 1, IF(AND(Model!V364 > 0, SUM(Model!$G$364:V364) <= 0), 1, 0), IF(AND(Model!V323 > 0, SUM(Model!$G$323:V323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!U51 = 1, IF(AND(Model!W364 > 0, SUM(Model!$G$364:W364) <= 0), 1, 0), IF(AND(Model!W323 > 0, SUM(Model!$G$323:W323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!V51 = 1, IF(AND(Model!X364 > 0, SUM(Model!$G$364:X364) <= 0), 1, 0), IF(AND(Model!X323 > 0, SUM(Model!$G$323:X323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!W51 = 1, IF(AND(Model!Y364 > 0, SUM(Model!$G$364:Y364) <= 0), 1, 0), IF(AND(Model!Y323 > 0, SUM(Model!$G$323:Y323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!X51 = 1, IF(AND(Model!Z364 > 0, SUM(Model!$G$364:Z364) <= 0), 1, 0), IF(AND(Model!Z323 > 0, SUM(Model!$G$323:Z323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!Y51 = 1, IF(AND(Model!AA364 > 0, SUM(Model!$G$364:AA364) <= 0), 1, 0), IF(AND(Model!AA323 > 0, SUM(Model!$G$323:AA323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!Z51 = 1, IF(AND(Model!AB364 > 0, SUM(Model!$G$364:AB364) <= 0), 1, 0), IF(AND(Model!AB323 > 0, SUM(Model!$G$323:AB323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AA51 = 1, IF(AND(Model!AC364 > 0, SUM(Model!$G$364:AC364) <= 0), 1, 0), IF(AND(Model!AC323 > 0, SUM(Model!$G$323:AC323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AB51 = 1, IF(AND(Model!AD364 > 0, SUM(Model!$G$364:AD364) <= 0), 1, 0), IF(AND(Model!AD323 > 0, SUM(Model!$G$323:AD323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AC51 = 1, IF(AND(Model!AE364 > 0, SUM(Model!$G$364:AE364) <= 0), 1, 0), IF(AND(Model!AE323 > 0, SUM(Model!$G$323:AE323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AD51 = 1, IF(AND(Model!AF364 > 0, SUM(Model!$G$364:AF364) <= 0), 1, 0), IF(AND(Model!AF323 > 0, SUM(Model!$G$323:AF323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AE51 = 1, IF(AND(Model!AG364 > 0, SUM(Model!$G$364:AG364) <= 0), 1, 0), IF(AND(Model!AG323 > 0, SUM(Model!$G$323:AG323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AF51 = 1, IF(AND(Model!AH364 > 0, SUM(Model!$G$364:AH364) <= 0), 1, 0), IF(AND(Model!AH323 > 0, SUM(Model!$G$323:AH323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AG51 = 1, IF(AND(Model!AI364 > 0, SUM(Model!$G$364:AI364) <= 0), 1, 0), IF(AND(Model!AI323 > 0, SUM(Model!$G$323:AI323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AH51 = 1, IF(AND(Model!AJ364 > 0, SUM(Model!$G$364:AJ364) <= 0), 1, 0), IF(AND(Model!AJ323 > 0, SUM(Model!$G$323:AJ323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AI51 = 1, IF(AND(Model!AK364 > 0, SUM(Model!$G$364:AK364) <= 0), 1, 0), IF(AND(Model!AK323 > 0, SUM(Model!$G$323:AK323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AJ51 = 1, IF(AND(Model!AL364 > 0, SUM(Model!$G$364:AL364) <= 0), 1, 0), IF(AND(Model!AL323 > 0, SUM(Model!$G$323:AL323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AK51 = 1, IF(AND(Model!AM364 > 0, SUM(Model!$G$364:AM364) <= 0), 1, 0), IF(AND(Model!AM323 > 0, SUM(Model!$G$323:AM323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AL51 = 1, IF(AND(Model!AN364 > 0, SUM(Model!$G$364:AN364) <= 0), 1, 0), IF(AND(Model!AN323 > 0, SUM(Model!$G$323:AN323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AM51 = 1, IF(AND(Model!AO364 > 0, SUM(Model!$G$364:AO364) <= 0), 1, 0), IF(AND(Model!AO323 > 0, SUM(Model!$G$323:AO323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AN51 = 1, IF(AND(Model!AP364 > 0, SUM(Model!$G$364:AP364) <= 0), 1, 0), IF(AND(Model!AP323 > 0, SUM(Model!$G$323:AP323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AO51 = 1, IF(AND(Model!AQ364 > 0, SUM(Model!$G$364:AQ364) <= 0), 1, 0), IF(AND(Model!AQ323 > 0, SUM(Model!$G$323:AQ323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AP51 = 1, IF(AND(Model!AR364 > 0, SUM(Model!$G$364:AR364) <= 0), 1, 0), IF(AND(Model!AR323 > 0, SUM(Model!$G$323:AR323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AQ51 = 1, IF(AND(Model!AS364 > 0, SUM(Model!$G$364:AS364) <= 0), 1, 0), IF(AND(Model!AS323 > 0, SUM(Model!$G$323:AS323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AR51 = 1, IF(AND(Model!AT364 > 0, SUM(Model!$G$364:AT364) <= 0), 1, 0), IF(AND(Model!AT323 > 0, SUM(Model!$G$323:AT323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AS51 = 1, IF(AND(Model!AU364 > 0, SUM(Model!$G$364:AU364) <= 0), 1, 0), IF(AND(Model!AU323 > 0, SUM(Model!$G$323:AU323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AT51 = 1, IF(AND(Model!AV364 > 0, SUM(Model!$G$364:AV364) <= 0), 1, 0), IF(AND(Model!AV323 > 0, SUM(Model!$G$323:AV323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AU51 = 1, IF(AND(Model!AW364 > 0, SUM(Model!$G$364:AW364) <= 0), 1, 0), IF(AND(Model!AW323 > 0, SUM(Model!$G$323:AW323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AV51 = 1, IF(AND(Model!AX364 > 0, SUM(Model!$G$364:AX364) <= 0), 1, 0), IF(AND(Model!AX323 > 0, SUM(Model!$G$323:AX323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AW51 = 1, IF(AND(Model!AY364 > 0, SUM(Model!$G$364:AY364) <= 0), 1, 0), IF(AND(Model!AY323 > 0, SUM(Model!$G$323:AY323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AX51 = 1, IF(AND(Model!AZ364 > 0, SUM(Model!$G$364:AZ364) <= 0), 1, 0), IF(AND(Model!AZ323 > 0, SUM(Model!$G$323:AZ323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AY51 = 1, IF(AND(Model!BA364 > 0, SUM(Model!$G$364:BA364) <= 0), 1, 0), IF(AND(Model!BA323 > 0, SUM(Model!$G$323:BA323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!AZ51 = 1, IF(AND(Model!BB364 > 0, SUM(Model!$G$364:BB364) <= 0), 1, 0), IF(AND(Model!BB323 > 0, SUM(Model!$G$323:BB323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!BA51 = 1, IF(AND(Model!BC364 > 0, SUM(Model!$G$364:BC364) <= 0), 1, 0), IF(AND(Model!BC323 > 0, SUM(Model!$G$323:BC323) <= 0), 1, 0))","v":0},{"$f":"IF(Inputs!BB51 = 1, IF(AND(Model!BD364 > 0, SUM(Model!$G$364:BD364) <= 0), 1, 0), IF(AND(Model!BD323 > 0, SUM(Model!$G$323:BD323) <= 0), 1, 0))","v":0}]
[null,null,{"$f":"SUM(G242:BD242)","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(G246:BD246)","v":4446.9449741079825},"EBITDA in feasibility study","$mm nominal",null,{"$f":"((G12/1000000)*(Inputs!$E$189*G42))-G54-G87-G93-G97-G101-G209","v":-3},{"$f":"((H12/1000000)*(Inputs!$E$189*H42))-H54-H87-H93-H97-H101-H209","v":-6.12},{"$f":"((I12/1000000)*(Inputs!$E$189*I42))-I54-I87-I93-I97-I101-I209","v":69.443611312500011},{"$f":"((J12/1000000)*(Inputs!$E$189*J42))-J54-J87-J93-J97-J101-J209","v":148.19935533750001},{"$f":"((K12/1000000)*(Inputs!$E$189*K42))-K54-K87-K93-K97-K101-K209","v":151.16334244425002},{"$f":"((L12/1000000)*(Inputs!$E$189*L42))-L54-L87-L93-L97-L101-L209","v":154.18660929313504},{"$f":"((M12/1000000)*(Inputs!$E$189*M42))-M54-M87-M93-M97-M101-M209","v":157.27034147899775},{"$f":"((N12/1000000)*(Inputs!$E$189*N42))-N54-N87-N93-N97-N101-N209","v":160.41574830857763},{"$f":"((O12/1000000)*(Inputs!$E$189*O42))-O54-O87-O93-O97-O101-O209","v":163.62406327474915},{"$f":"((P12/1000000)*(Inputs!$E$189*P42))-P54-P87-P93-P97-P101-P209","v":166.89654454024415},{"$f":"((Q12/1000000)*(Inputs!$E$189*Q42))-Q54-Q87-Q93-Q97-Q101-Q209","v":170.23447543104908},{"$f":"((R12/1000000)*(Inputs!$E$189*R42))-R54-R87-R93-R97-R101-R209","v":173.63916493967002},{"$f":"((S12/1000000)*(Inputs!$E$189*S42))-S54-S87-S93-S97-S101-S209","v":177.11194823846347},{"$f":"((T12/1000000)*(Inputs!$E$189*T42))-T54-T87-T93-T97-T101-T209","v":178.22867477113184},{"$f":"((U12/1000000)*(Inputs!$E$189*U42))-U54-U87-U93-U97-U101-U209","v":181.79324826655454},{"$f":"((V12/1000000)*(Inputs!$E$189*V42))-V54-V87-V93-V97-V101-V209","v":187.95261636624326},{"$f":"((W12/1000000)*(Inputs!$E$189*W42))-W54-W87-W93-W97-W101-W209","v":191.71166869356813},{"$f":"((X12/1000000)*(Inputs!$E$189*X42))-X54-X87-X93-X97-X101-X209","v":195.54590206743956},{"$f":"((Y12/1000000)*(Inputs!$E$189*Y42))-Y54-Y87-Y93-Y97-Y101-Y209","v":199.45682010878832},{"$f":"((Z12/1000000)*(Inputs!$E$189*Z42))-Z54-Z87-Z93-Z97-Z101-Z209","v":203.44595651096404},{"$f":"((AA12/1000000)*(Inputs!$E$189*AA42))-AA54-AA87-AA93-AA97-AA101-AA209","v":207.51487564118338},{"$f":"((AB12/1000000)*(Inputs!$E$189*AB42))-AB54-AB87-AB93-AB97-AB101-AB209","v":211.66517315400702},{"$f":"((AC12/1000000)*(Inputs!$E$189*AC42))-AC54-AC87-AC93-AC97-AC101-AC209","v":215.89847661708723},{"$f":"((AD12/1000000)*(Inputs!$E$189*AD42))-AD54-AD87-AD93-AD97-AD101-AD209","v":220.21644614942889},{"$f":"((AE12/1000000)*(Inputs!$E$189*AE42))-AE54-AE87-AE93-AE97-AE101-AE209","v":224.62077507241747},{"$f":"((AF12/1000000)*(Inputs!$E$189*AF42))-AF54-AF87-AF93-AF97-AF101-AF209","v":229.11319057386584},{"$f":"((AG12/1000000)*(Inputs!$E$189*AG42))-AG54-AG87-AG93-AG97-AG101-AG209","v":116.7159455161662},{"$f":"((AH12/1000000)*(Inputs!$E$189*AH42))-AH54-AH87-AH93-AH97-AH101-AH209","v":0},{"$f":"((AI12/1000000)*(Inputs!$E$189*AI42))-AI54-AI87-AI93-AI97-AI101-AI209","v":0},{"$f":"((AJ12/1000000)*(Inputs!$E$189*AJ42))-AJ54-AJ87-AJ93-AJ97-AJ101-AJ209","v":0},{"$f":"((AK12/1000000)*(Inputs!$E$189*AK42))-AK54-AK87-AK93-AK97-AK101-AK209","v":0},{"$f":"((AL12/1000000)*(Inputs!$E$189*AL42))-AL54-AL87-AL93-AL97-AL101-AL209","v":0},{"$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(G247:BD247)","v":2197.7597657728784},"Tax base","$mm nominal",null,{"$f":"IF(G212<0,0,G212-(G246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(H212<0,0,H212-(H246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(I212<0,0,I212-(I246*(1+Inputs!$E$41)))","v":35.763749999999987},{"$f":"IF(J212<0,0,J212-(J246*(1+Inputs!$E$41)))","v":72.958049999999957},{"$f":"IF(K212<0,0,K212-(K246*(1+Inputs!$E$41)))","v":74.417210999999952},{"$f":"IF(L212<0,0,L212-(L246*(1+Inputs!$E$41)))","v":75.905555219999997},{"$f":"IF(M212<0,0,M212-(M246*(1+Inputs!$E$41)))","v":77.423666324399932},{"$f":"IF(N212<0,0,N212-(N246*(1+Inputs!$E$41)))","v":78.972139650887925},{"$f":"IF(O212<0,0,O212-(O246*(1+Inputs!$E$41)))","v":80.551582443905801},{"$f":"IF(P212<0,0,P212-(P246*(1+Inputs!$E$41)))","v":82.162614092783883},{"$f":"IF(Q212<0,0,Q212-(Q246*(1+Inputs!$E$41)))","v":83.805866374639521},{"$f":"IF(R212<0,0,R212-(R246*(1+Inputs!$E$41)))","v":85.481983702132368},{"$f":"IF(S212<0,0,S212-(S246*(1+Inputs!$E$41)))","v":87.19162337617496},{"$f":"IF(T212<0,0,T212-(T246*(1+Inputs!$E$41)))","v":88.935455843698406},{"$f":"IF(U212<0,0,U212-(U246*(1+Inputs!$E$41)))","v":90.714164960572361},{"$f":"IF(V212<0,0,V212-(V246*(1+Inputs!$E$41)))","v":92.528448259783886},{"$f":"IF(W212<0,0,W212-(W246*(1+Inputs!$E$41)))","v":94.379017224979577},{"$f":"IF(X212<0,0,X212-(X246*(1+Inputs!$E$41)))","v":96.266597569479188},{"$f":"IF(Y212<0,0,Y212-(Y246*(1+Inputs!$E$41)))","v":98.191929520868683},{"$f":"IF(Z212<0,0,Z212-(Z246*(1+Inputs!$E$41)))","v":100.15576811128614},{"$f":"IF(AA212<0,0,AA212-(AA246*(1+Inputs!$E$41)))","v":102.15888347351182},{"$f":"IF(AB212<0,0,AB212-(AB246*(1+Inputs!$E$41)))","v":104.2020611429821},{"$f":"IF(AC212<0,0,AC212-(AC246*(1+Inputs!$E$41)))","v":106.28610236584177},{"$f":"IF(AD212<0,0,AD212-(AD246*(1+Inputs!$E$41)))","v":108.41182441315848},{"$f":"IF(AE212<0,0,AE212-(AE246*(1+Inputs!$E$41)))","v":110.58006090142175},{"$f":"IF(AF212<0,0,AF212-(AF246*(1+Inputs!$E$41)))","v":112.79166211945017},{"$f":"IF(AG212<0,0,AG212-(AG246*(1+Inputs!$E$41)))","v":57.523747680919556},{"$f":"IF(AH212<0,0,AH212-(AH246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AI212<0,0,AI212-(AI246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AJ212<0,0,AJ212-(AJ246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AK212<0,0,AK212-(AK246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AL212<0,0,AL212-(AL246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AM212<0,0,AM212-(AM246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AN212<0,0,AN212-(AN246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AO212<0,0,AO212-(AO246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AP212<0,0,AP212-(AP246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AQ212<0,0,AQ212-(AQ246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AR212<0,0,AR212-(AR246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AS212<0,0,AS212-(AS246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AT212<0,0,AT212-(AT246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AU212<0,0,AU212-(AU246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AV212<0,0,AV212-(AV246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AW212<0,0,AW212-(AW246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AX212<0,0,AX212-(AX246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AY212<0,0,AY212-(AY246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(AZ212<0,0,AZ212-(AZ246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(BA212<0,0,BA212-(BA246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(BB212<0,0,BB212-(BB246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(BC212<0,0,BC212-(BC246*(1+Inputs!$E$41)))","v":0},{"$f":"IF(BD212<0,0,BD212-(BD246*(1+Inputs!$E$41)))","v":0}]
[null,null,{"$f":"SUM(G248:BD248)","v":0},"DRC excess profits tax payable","$mm nominal",null,{"$f":"IF(G245>=Inputs!$E$41,MAX(G247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(H245>=Inputs!$E$41,MAX(H247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(I245>=Inputs!$E$41,MAX(I247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(J245>=Inputs!$E$41,MAX(J247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(K245>=Inputs!$E$41,MAX(K247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(L245>=Inputs!$E$41,MAX(L247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(M245>=Inputs!$E$41,MAX(M247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(N245>=Inputs!$E$41,MAX(N247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(O245>=Inputs!$E$41,MAX(O247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(P245>=Inputs!$E$41,MAX(P247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(Q245>=Inputs!$E$41,MAX(Q247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(R245>=Inputs!$E$41,MAX(R247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(S245>=Inputs!$E$41,MAX(S247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(T245>=Inputs!$E$41,MAX(T247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(U245>=Inputs!$E$41,MAX(U247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(V245>=Inputs!$E$41,MAX(V247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(W245>=Inputs!$E$41,MAX(W247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(X245>=Inputs!$E$41,MAX(X247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(Y245>=Inputs!$E$41,MAX(Y247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(Z245>=Inputs!$E$41,MAX(Z247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AA245>=Inputs!$E$41,MAX(AA247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AB245>=Inputs!$E$41,MAX(AB247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AC245>=Inputs!$E$41,MAX(AC247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AD245>=Inputs!$E$41,MAX(AD247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AE245>=Inputs!$E$41,MAX(AE247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AF245>=Inputs!$E$41,MAX(AF247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AG245>=Inputs!$E$41,MAX(AG247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AH245>=Inputs!$E$41,MAX(AH247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AI245>=Inputs!$E$41,MAX(AI247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AJ245>=Inputs!$E$41,MAX(AJ247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AK245>=Inputs!$E$41,MAX(AK247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AL245>=Inputs!$E$41,MAX(AL247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AM245>=Inputs!$E$41,MAX(AM247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AN245>=Inputs!$E$41,MAX(AN247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AO245>=Inputs!$E$41,MAX(AO247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AP245>=Inputs!$E$41,MAX(AP247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AQ245>=Inputs!$E$41,MAX(AQ247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AR245>=Inputs!$E$41,MAX(AR247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AS245>=Inputs!$E$41,MAX(AS247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AT245>=Inputs!$E$41,MAX(AT247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AU245>=Inputs!$E$41,MAX(AU247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AV245>=Inputs!$E$41,MAX(AV247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AW245>=Inputs!$E$41,MAX(AW247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AX245>=Inputs!$E$41,MAX(AX247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AY245>=Inputs!$E$41,MAX(AY247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(AZ245>=Inputs!$E$41,MAX(AZ247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(BA245>=Inputs!$E$41,MAX(BA247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(BB245>=Inputs!$E$41,MAX(BB247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(BC245>=Inputs!$E$41,MAX(BC247*Inputs!$E$40,0),0)","v":0},{"$f":"IF(BD245>=Inputs!$E$41,MAX(BD247*Inputs!$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(G254:BD254)","v":10520.753781334846},"Net revenue after fees, levies, royalties and operating profit tax","$mm nominal",null,{"$f":"G49-G87-G93-G97-G101-G209-G242-G248","v":-3},-6.12,168.28161131249999,349.82887533749994,356.82545284424998,363.96196190113506,371.24120113915768,378.66602516194075,386.23934566517966,393.9641325784832,401.84341523005293,409.88028353465393,418.07788920534705,424.01393455735308,432.49421324850016,443.66760064782784,452.5409526607844,461.59177171400023,470.82360714828008,480.24007929124571,489.84488087707069,499.64177849461203,509.63461406450426,519.82730634579423,530.22385247271029,540.82832952216438,275.69066637979847,0,0,0,0,0,{"$f":"AM49-AM87-AM93-AM97-AM101-AM209-AM242-AM248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs","$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,{"$f":"AM51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,457.08626967583342,"Development costs - tangibles (depreciable)","$mm nominal",null,{"$f":"G52","v":80},163.19999999999999,83.231999999999999,0,0,0,0,0,0,0,0,0,0,64.680331522689798,65.973938153143607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,139.96216009463205,"Replacement capital costs (depreciable)","$mm nominal",null,{"$f":"G53","v":0},0,4.3696799999999998,4.4570736000000002,4.5462150719999999,4.6371393734400002,4.7298821609088009,4.8244798041269759,4.9209694002095157,5.019388788213706,5.1197765639779798,5.2221720952575383,5.3266155371626907,5.4331478479059436,5.5418108048640633,5.6526470209613429,5.7656999613805704,5.8810139606081826,5.9986342398203458,6.1186069246167527,6.240979063109088,6.3657986443712691,6.4931146172586951,6.6229769096038682,6.7554364477959457,6.8905451767518642,7.0283560802869021,0,0,0,0,0,{"$f":"AM53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3876.0490414539863,"Operating costs","$mm nominal",null,{"$f":"G54","v":0},0,63.074249999999999,128.67147,131.24489940000001,133.86979738799999,136.54719333576,139.27813720247516,142.06369994652471,144.9049739454552,147.8030734243643,150.75913489285156,153.77431759070862,156.84980394252278,159.98680002137326,163.18653602180066,166.45026674223672,169.77927207708146,173.17485751862307,176.63835466899553,180.17112176237546,183.77454419762296,187.45003508157541,191.19903578320688,195.02301649887104,198.92347682884846,101.45097318271273,0,0,0,0,0,{"$f":"AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning costs/provision","$mm nominal",null,{"$f":"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,{"$f":"AM68+AM78+AM79+AM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6047.6563101103948,"Net cash flow","$mm nominal",null,{"$f":"G254-SUM(G255:G260)","v":-83},{"$f":"H254-SUM(H255:H260)","v":-169.32},17.605681312499996,216.70033173749994,221.03433837224998,225.45502513969507,229.96412564248888,234.56340815533861,239.25467631844543,244.03976984481429,248.92056524171065,253.89897654654482,258.97695607747573,197.05065124423456,200.99166426911924,274.82841760506585,280.32498595716709,285.93148567631056,291.65011538983663,297.48311769763342,303.43278005158618,309.50143565261783,315.69146436567019,322.00529365298348,328.44539952604327,335.01430751656403,167.21133711679886,0,0,0,0,0,{"$f":"AM254-SUM(AM255:AM260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Depreciation"]
[null,null,{"$f":"SUM(G265:BD265)","v":0},"Exploration costs","$mm nominal",null,{"$f":"G255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,{"$f":"\"Expensed exploration costs (\"&Inputs!$E$46&\")\"","v":"Expensed exploration costs (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$46=\"immediate\",G265,IF(G32=0,0,IF(G32=1,SUM($G$265:G265),G265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",H265,IF(H32=0,0,IF(H32=1,SUM($G$265:H265),H265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",I265,IF(I32=0,0,IF(I32=1,SUM($G$265:I265),I265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",J265,IF(J32=0,0,IF(J32=1,SUM($G$265:J265),J265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",K265,IF(K32=0,0,IF(K32=1,SUM($G$265:K265),K265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",L265,IF(L32=0,0,IF(L32=1,SUM($G$265:L265),L265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",M265,IF(M32=0,0,IF(M32=1,SUM($G$265:M265),M265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",N265,IF(N32=0,0,IF(N32=1,SUM($G$265:N265),N265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",O265,IF(O32=0,0,IF(O32=1,SUM($G$265:O265),O265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",P265,IF(P32=0,0,IF(P32=1,SUM($G$265:P265),P265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",Q265,IF(Q32=0,0,IF(Q32=1,SUM($G$265:Q265),Q265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",R265,IF(R32=0,0,IF(R32=1,SUM($G$265:R265),R265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",S265,IF(S32=0,0,IF(S32=1,SUM($G$265:S265),S265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",T265,IF(T32=0,0,IF(T32=1,SUM($G$265:T265),T265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",U265,IF(U32=0,0,IF(U32=1,SUM($G$265:U265),U265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",V265,IF(V32=0,0,IF(V32=1,SUM($G$265:V265),V265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",W265,IF(W32=0,0,IF(W32=1,SUM($G$265:W265),W265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",X265,IF(X32=0,0,IF(X32=1,SUM($G$265:X265),X265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",Y265,IF(Y32=0,0,IF(Y32=1,SUM($G$265:Y265),Y265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",Z265,IF(Z32=0,0,IF(Z32=1,SUM($G$265:Z265),Z265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AA265,IF(AA32=0,0,IF(AA32=1,SUM($G$265:AA265),AA265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AB265,IF(AB32=0,0,IF(AB32=1,SUM($G$265:AB265),AB265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AC265,IF(AC32=0,0,IF(AC32=1,SUM($G$265:AC265),AC265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AD265,IF(AD32=0,0,IF(AD32=1,SUM($G$265:AD265),AD265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AE265,IF(AE32=0,0,IF(AE32=1,SUM($G$265:AE265),AE265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AF265,IF(AF32=0,0,IF(AF32=1,SUM($G$265:AF265),AF265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AG265,IF(AG32=0,0,IF(AG32=1,SUM($G$265:AG265),AG265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AH265,IF(AH32=0,0,IF(AH32=1,SUM($G$265:AH265),AH265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AI265,IF(AI32=0,0,IF(AI32=1,SUM($G$265:AI265),AI265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AJ265,IF(AJ32=0,0,IF(AJ32=1,SUM($G$265:AJ265),AJ265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AK265,IF(AK32=0,0,IF(AK32=1,SUM($G$265:AK265),AK265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AL265,IF(AL32=0,0,IF(AL32=1,SUM($G$265:AL265),AL265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AM265,IF(AM32=0,0,IF(AM32=1,SUM($G$265:AM265),AM265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AN265,IF(AN32=0,0,IF(AN32=1,SUM($G$265:AN265),AN265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AO265,IF(AO32=0,0,IF(AO32=1,SUM($G$265:AO265),AO265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AP265,IF(AP32=0,0,IF(AP32=1,SUM($G$265:AP265),AP265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AQ265,IF(AQ32=0,0,IF(AQ32=1,SUM($G$265:AQ265),AQ265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AR265,IF(AR32=0,0,IF(AR32=1,SUM($G$265:AR265),AR265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AS265,IF(AS32=0,0,IF(AS32=1,SUM($G$265:AS265),AS265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AT265,IF(AT32=0,0,IF(AT32=1,SUM($G$265:AT265),AT265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AU265,IF(AU32=0,0,IF(AU32=1,SUM($G$265:AU265),AU265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AV265,IF(AV32=0,0,IF(AV32=1,SUM($G$265:AV265),AV265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AW265,IF(AW32=0,0,IF(AW32=1,SUM($G$265:AW265),AW265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AX265,IF(AX32=0,0,IF(AX32=1,SUM($G$265:AX265),AX265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AY265,IF(AY32=0,0,IF(AY32=1,SUM($G$265:AY265),AY265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",AZ265,IF(AZ32=0,0,IF(AZ32=1,SUM($G$265:AZ265),AZ265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",BA265,IF(BA32=0,0,IF(BA32=1,SUM($G$265:BA265),BA265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",BB265,IF(BB32=0,0,IF(BB32=1,SUM($G$265:BB265),BB265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",BC265,IF(BC32=0,0,IF(BC32=1,SUM($G$265:BC265),BC265)))","v":0},{"$f":"IF(Inputs!$E$46=\"immediate\",BD265,IF(BD32=0,0,IF(BD32=1,SUM($G$265:BD265),BD265)))","v":0}]
[]
[null,null,0,"Development costs - intangibles","$mm nominal",null,{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM256","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$47=\"immediate\",G268,IF(G32=0,0,IF(G32=1,SUM($G$268:G268),G268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",H268,IF(H32=0,0,IF(H32=1,SUM($G$268:H268),H268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",I268,IF(I32=0,0,IF(I32=1,SUM($G$268:I268),I268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",J268,IF(J32=0,0,IF(J32=1,SUM($G$268:J268),J268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",K268,IF(K32=0,0,IF(K32=1,SUM($G$268:K268),K268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",L268,IF(L32=0,0,IF(L32=1,SUM($G$268:L268),L268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",M268,IF(M32=0,0,IF(M32=1,SUM($G$268:M268),M268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",N268,IF(N32=0,0,IF(N32=1,SUM($G$268:N268),N268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",O268,IF(O32=0,0,IF(O32=1,SUM($G$268:O268),O268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",P268,IF(P32=0,0,IF(P32=1,SUM($G$268:P268),P268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Q268,IF(Q32=0,0,IF(Q32=1,SUM($G$268:Q268),Q268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",R268,IF(R32=0,0,IF(R32=1,SUM($G$268:R268),R268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",S268,IF(S32=0,0,IF(S32=1,SUM($G$268:S268),S268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",T268,IF(T32=0,0,IF(T32=1,SUM($G$268:T268),T268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",U268,IF(U32=0,0,IF(U32=1,SUM($G$268:U268),U268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",V268,IF(V32=0,0,IF(V32=1,SUM($G$268:V268),V268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",W268,IF(W32=0,0,IF(W32=1,SUM($G$268:W268),W268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",X268,IF(X32=0,0,IF(X32=1,SUM($G$268:X268),X268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Y268,IF(Y32=0,0,IF(Y32=1,SUM($G$268:Y268),Y268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Z268,IF(Z32=0,0,IF(Z32=1,SUM($G$268:Z268),Z268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AA268,IF(AA32=0,0,IF(AA32=1,SUM($G$268:AA268),AA268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AB268,IF(AB32=0,0,IF(AB32=1,SUM($G$268:AB268),AB268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AC268,IF(AC32=0,0,IF(AC32=1,SUM($G$268:AC268),AC268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AD268,IF(AD32=0,0,IF(AD32=1,SUM($G$268:AD268),AD268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AE268,IF(AE32=0,0,IF(AE32=1,SUM($G$268:AE268),AE268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AF268,IF(AF32=0,0,IF(AF32=1,SUM($G$268:AF268),AF268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AG268,IF(AG32=0,0,IF(AG32=1,SUM($G$268:AG268),AG268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AH268,IF(AH32=0,0,IF(AH32=1,SUM($G$268:AH268),AH268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AI268,IF(AI32=0,0,IF(AI32=1,SUM($G$268:AI268),AI268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AJ268,IF(AJ32=0,0,IF(AJ32=1,SUM($G$268:AJ268),AJ268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AK268,IF(AK32=0,0,IF(AK32=1,SUM($G$268:AK268),AK268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AL268,IF(AL32=0,0,IF(AL32=1,SUM($G$268:AL268),AL268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AM268,IF(AM32=0,0,IF(AM32=1,SUM($G$268:AM268),AM268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AN268,IF(AN32=0,0,IF(AN32=1,SUM($G$268:AN268),AN268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AO268,IF(AO32=0,0,IF(AO32=1,SUM($G$268:AO268),AO268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AP268,IF(AP32=0,0,IF(AP32=1,SUM($G$268:AP268),AP268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AQ268,IF(AQ32=0,0,IF(AQ32=1,SUM($G$268:AQ268),AQ268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AR268,IF(AR32=0,0,IF(AR32=1,SUM($G$268:AR268),AR268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AS268,IF(AS32=0,0,IF(AS32=1,SUM($G$268:AS268),AS268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AT268,IF(AT32=0,0,IF(AT32=1,SUM($G$268:AT268),AT268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AU268,IF(AU32=0,0,IF(AU32=1,SUM($G$268:AU268),AU268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AV268,IF(AV32=0,0,IF(AV32=1,SUM($G$268:AV268),AV268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AW268,IF(AW32=0,0,IF(AW32=1,SUM($G$268:AW268),AW268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AX268,IF(AX32=0,0,IF(AX32=1,SUM($G$268:AX268),AX268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AY268,IF(AY32=0,0,IF(AY32=1,SUM($G$268:AY268),AY268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AZ268,IF(AZ32=0,0,IF(AZ32=1,SUM($G$268:AZ268),AZ268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BA268,IF(BA32=0,0,IF(BA32=1,SUM($G$268:BA268),BA268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BB268,IF(BB32=0,0,IF(BB32=1,SUM($G$268:BB268),BB268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BC268,IF(BC32=0,0,IF(BC32=1,SUM($G$268:BC268),BC268)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BD268,IF(BD32=0,0,IF(BD32=1,SUM($G$268:BD268),BD268)))","v":0}]
[]
[null,null,597.04842977046542,"Development costs - tangibles and replacement capital costs","$mm nominal",null,{"$f":"G257+G258","v":80},163.19999999999999,87.601680000000002,4.4570736000000002,4.5462150719999999,4.6371393734400002,4.7298821609088009,4.8244798041269759,4.9209694002095157,5.019388788213706,5.1197765639779798,5.2221720952575383,5.3266155371626907,70.113479370595741,71.515748958007663,5.6526470209613429,5.7656999613805704,5.8810139606081826,5.9986342398203458,6.1186069246167527,6.240979063109088,6.3657986443712691,6.4931146172586951,6.6229769096038682,6.7554364477959457,6.8905451767518642,7.0283560802869021,0,0,0,0,0,{"$f":"AM257+AM258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,597.04842977046542,{"$f":"\"Development costs - tangibles and replacement capital costs (\"&Inputs!$E$48&\")\"","v":"Development costs - tangibles and replacement capital costs (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$48=\"immediate\",G271,IF(G32=0,0,IF(G32=1,SUM($G$271:G271),G271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",H271,IF(H32=0,0,IF(H32=1,SUM($G$271:H271),H271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",I271,IF(I32=0,0,IF(I32=1,SUM($G$271:I271),I271)))","v":330.80167999999998},{"$f":"IF(Inputs!$E$48=\"immediate\",J271,IF(J32=0,0,IF(J32=1,SUM($G$271:J271),J271)))","v":4.4570736000000002},{"$f":"IF(Inputs!$E$48=\"immediate\",K271,IF(K32=0,0,IF(K32=1,SUM($G$271:K271),K271)))","v":4.5462150719999999},{"$f":"IF(Inputs!$E$48=\"immediate\",L271,IF(L32=0,0,IF(L32=1,SUM($G$271:L271),L271)))","v":4.6371393734400002},{"$f":"IF(Inputs!$E$48=\"immediate\",M271,IF(M32=0,0,IF(M32=1,SUM($G$271:M271),M271)))","v":4.7298821609088009},{"$f":"IF(Inputs!$E$48=\"immediate\",N271,IF(N32=0,0,IF(N32=1,SUM($G$271:N271),N271)))","v":4.8244798041269759},{"$f":"IF(Inputs!$E$48=\"immediate\",O271,IF(O32=0,0,IF(O32=1,SUM($G$271:O271),O271)))","v":4.9209694002095157},{"$f":"IF(Inputs!$E$48=\"immediate\",P271,IF(P32=0,0,IF(P32=1,SUM($G$271:P271),P271)))","v":5.019388788213706},{"$f":"IF(Inputs!$E$48=\"immediate\",Q271,IF(Q32=0,0,IF(Q32=1,SUM($G$271:Q271),Q271)))","v":5.1197765639779798},{"$f":"IF(Inputs!$E$48=\"immediate\",R271,IF(R32=0,0,IF(R32=1,SUM($G$271:R271),R271)))","v":5.2221720952575383},{"$f":"IF(Inputs!$E$48=\"immediate\",S271,IF(S32=0,0,IF(S32=1,SUM($G$271:S271),S271)))","v":5.3266155371626907},{"$f":"IF(Inputs!$E$48=\"immediate\",T271,IF(T32=0,0,IF(T32=1,SUM($G$271:T271),T271)))","v":70.113479370595741},{"$f":"IF(Inputs!$E$48=\"immediate\",U271,IF(U32=0,0,IF(U32=1,SUM($G$271:U271),U271)))","v":71.515748958007663},{"$f":"IF(Inputs!$E$48=\"immediate\",V271,IF(V32=0,0,IF(V32=1,SUM($G$271:V271),V271)))","v":5.6526470209613429},{"$f":"IF(Inputs!$E$48=\"immediate\",W271,IF(W32=0,0,IF(W32=1,SUM($G$271:W271),W271)))","v":5.7656999613805704},{"$f":"IF(Inputs!$E$48=\"immediate\",X271,IF(X32=0,0,IF(X32=1,SUM($G$271:X271),X271)))","v":5.8810139606081826},{"$f":"IF(Inputs!$E$48=\"immediate\",Y271,IF(Y32=0,0,IF(Y32=1,SUM($G$271:Y271),Y271)))","v":5.9986342398203458},{"$f":"IF(Inputs!$E$48=\"immediate\",Z271,IF(Z32=0,0,IF(Z32=1,SUM($G$271:Z271),Z271)))","v":6.1186069246167527},{"$f":"IF(Inputs!$E$48=\"immediate\",AA271,IF(AA32=0,0,IF(AA32=1,SUM($G$271:AA271),AA271)))","v":6.240979063109088},{"$f":"IF(Inputs!$E$48=\"immediate\",AB271,IF(AB32=0,0,IF(AB32=1,SUM($G$271:AB271),AB271)))","v":6.3657986443712691},{"$f":"IF(Inputs!$E$48=\"immediate\",AC271,IF(AC32=0,0,IF(AC32=1,SUM($G$271:AC271),AC271)))","v":6.4931146172586951},{"$f":"IF(Inputs!$E$48=\"immediate\",AD271,IF(AD32=0,0,IF(AD32=1,SUM($G$271:AD271),AD271)))","v":6.6229769096038682},{"$f":"IF(Inputs!$E$48=\"immediate\",AE271,IF(AE32=0,0,IF(AE32=1,SUM($G$271:AE271),AE271)))","v":6.7554364477959457},{"$f":"IF(Inputs!$E$48=\"immediate\",AF271,IF(AF32=0,0,IF(AF32=1,SUM($G$271:AF271),AF271)))","v":6.8905451767518642},{"$f":"IF(Inputs!$E$48=\"immediate\",AG271,IF(AG32=0,0,IF(AG32=1,SUM($G$271:AG271),AG271)))","v":7.0283560802869021},{"$f":"IF(Inputs!$E$48=\"immediate\",AH271,IF(AH32=0,0,IF(AH32=1,SUM($G$271:AH271),AH271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AI271,IF(AI32=0,0,IF(AI32=1,SUM($G$271:AI271),AI271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AJ271,IF(AJ32=0,0,IF(AJ32=1,SUM($G$271:AJ271),AJ271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AK271,IF(AK32=0,0,IF(AK32=1,SUM($G$271:AK271),AK271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AL271,IF(AL32=0,0,IF(AL32=1,SUM($G$271:AL271),AL271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AM271,IF(AM32=0,0,IF(AM32=1,SUM($G$271:AM271),AM271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AN271,IF(AN32=0,0,IF(AN32=1,SUM($G$271:AN271),AN271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AO271,IF(AO32=0,0,IF(AO32=1,SUM($G$271:AO271),AO271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AP271,IF(AP32=0,0,IF(AP32=1,SUM($G$271:AP271),AP271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AQ271,IF(AQ32=0,0,IF(AQ32=1,SUM($G$271:AQ271),AQ271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AR271,IF(AR32=0,0,IF(AR32=1,SUM($G$271:AR271),AR271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AS271,IF(AS32=0,0,IF(AS32=1,SUM($G$271:AS271),AS271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AT271,IF(AT32=0,0,IF(AT32=1,SUM($G$271:AT271),AT271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AU271,IF(AU32=0,0,IF(AU32=1,SUM($G$271:AU271),AU271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AV271,IF(AV32=0,0,IF(AV32=1,SUM($G$271:AV271),AV271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AW271,IF(AW32=0,0,IF(AW32=1,SUM($G$271:AW271),AW271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AX271,IF(AX32=0,0,IF(AX32=1,SUM($G$271:AX271),AX271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AY271,IF(AY32=0,0,IF(AY32=1,SUM($G$271:AY271),AY271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AZ271,IF(AZ32=0,0,IF(AZ32=1,SUM($G$271:AZ271),AZ271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BA271,IF(BA32=0,0,IF(BA32=1,SUM($G$271:BA271),BA271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BB271,IF(BB32=0,0,IF(BB32=1,SUM($G$271:BB271),BB271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BC271,IF(BC32=0,0,IF(BC32=1,SUM($G$271:BC271),BC271)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BD271,IF(BD32=0,0,IF(BD32=1,SUM($G$271:BD271),BD271)))","v":0}]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G85,IF(Inputs!$E$49=0,0,1/Inputs!$E$49))","v":0.2},119.40968595409312,"Depreciation year 1","$mm nominal",null,{"$f":"G$272*$B273","v":0},0,66.160336000000001,0.8914147200000001,0.90924301439999999,0.92742787468800003,0.9459764321817602,0.96489596082539519,0.98419388004190322,1.0038777576427413,1.023955312795596,1.0444344190515078,1.0653231074325382,14.022695874119149,14.303149791601534,1.1305294041922687,1.1531399922761141,1.1762027921216365,1.1997268479640693,1.2237213849233506,1.2481958126218178,1.273159728874254,1.298622923451739,1.3245953819207736,1.3510872895591892,1.3781090353503729,1.4056712160573805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G86,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B273))))","v":0.2},119.40968595409312,"Depreciation year 2","$mm nominal",null,null,{"$f":"G$272*$B274","v":0},0,66.160336000000001,0.8914147200000001,0.90924301439999999,0.92742787468800003,0.9459764321817602,0.96489596082539519,0.98419388004190322,1.0038777576427413,1.023955312795596,1.0444344190515078,{"$f":"S$272*$B274","v":1.0653231074325382},14.022695874119149,14.303149791601534,1.1305294041922687,1.1531399922761141,1.1762027921216365,1.1997268479640693,1.2237213849233506,1.2481958126218178,1.273159728874254,1.298622923451739,1.3245953819207736,1.3510872895591892,1.3781090353503729,1.4056712160573805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G87,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B274))))","v":0.2},119.40968595409312,"Depreciation year 3","$mm nominal",null,null,null,{"$f":"G$272*$B275","v":0},{"$f":"H$272*$B275","v":0},66.160336000000001,0.8914147200000001,0.90924301439999999,0.92742787468800003,0.9459764321817602,0.96489596082539519,0.98419388004190322,1.0038777576427413,1.023955312795596,{"$f":"R$272*$B275","v":1.0444344190515078},1.0653231074325382,14.022695874119149,14.303149791601534,1.1305294041922687,1.1531399922761141,1.1762027921216365,1.1997268479640693,1.2237213849233506,1.2481958126218178,1.273159728874254,1.298622923451739,1.3245953819207736,1.3510872895591892,1.3781090353503729,1.4056712160573805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G88,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B275))))","v":0.2},119.40968595409312,"Depreciation year 4","$mm nominal",null,null,null,null,{"$f":"G$272*$B276","v":0},{"$f":"H$272*$B276","v":0},66.160336000000001,0.8914147200000001,0.90924301439999999,0.92742787468800003,0.9459764321817602,0.96489596082539519,0.98419388004190322,1.0038777576427413,{"$f":"Q$272*$B276","v":1.023955312795596},1.0444344190515078,1.0653231074325382,14.022695874119149,14.303149791601534,1.1305294041922687,1.1531399922761141,1.1762027921216365,1.1997268479640693,1.2237213849233506,1.2481958126218178,1.273159728874254,1.298622923451739,1.3245953819207736,1.3510872895591892,1.3781090353503729,1.4056712160573805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G89,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B276))))","v":0.19999999999999996},119.40968595409309,"Depreciation year 5","$mm nominal",null,null,null,null,null,{"$f":"G$272*$B277","v":0},{"$f":"H$272*$B277","v":0},66.160335999999987,0.89141471999999988,0.90924301439999977,0.92742787468799981,0.94597643218175997,0.96489596082539497,0.98419388004190289,{"$f":"P$272*$B277","v":1.0038777576427409},1.0239553127955958,1.0444344190515074,1.065323107432538,14.022695874119146,14.303149791601529,1.1305294041922682,1.1531399922761139,1.1762027921216363,1.1997268479640688,1.2237213849233504,1.2481958126218173,1.2731597288742535,1.2986229234517388,1.3245953819207734,1.3510872895591888,1.3781090353503724,1.4056712160573801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G90,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B277))))","v":0},0,"Depreciation year 6","$mm nominal",null,null,null,null,null,null,{"$f":"G$272*$B278","v":0},{"$f":"H$272*$B278","v":0},0,0,0,0,0,0,{"$f":"O$272*$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$50=1,Inputs!G91,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B278))))","v":0},0,"Depreciation year 7","$mm nominal",null,null,null,null,null,null,null,{"$f":"G$272*$B279","v":0},{"$f":"H$272*$B279","v":0},0,0,0,0,0,{"$f":"N$272*$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$50=1,Inputs!G92,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B279))))","v":0},0,"Depreciation year 8","$mm nominal",null,null,null,null,null,null,null,null,{"$f":"G$272*$B280","v":0},0,0,0,0,0,{"$f":"M$272*$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$50=1,Inputs!G93,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B280))))","v":0},0,"Depreciation year 9","$mm nominal",null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B281","v":0},{"$f":"H$272*$B281","v":0},{"$f":"I$272*$B281","v":0},{"$f":"J$272*$B281","v":0},{"$f":"K$272*$B281","v":0},{"$f":"L$272*$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]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G94,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B281))))","v":0},0,"Depreciation year 10","$mm nominal",null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B282","v":0},{"$f":"H$272*$B282","v":0},{"$f":"I$272*$B282","v":0},{"$f":"J$272*$B282","v":0},{"$f":"K$272*$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]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G95,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B282))))","v":0},{"$f":"SUM(G283:BD283)","v":0},"Depreciation year 11","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G96,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B283))))","v":0},0,"Depreciation year 12","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B284","v":0},{"$f":"H$272*$B284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G97,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B284))))","v":0},0,"Depreciation year 13","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B285","v":0},{"$f":"H$272*$B285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G98,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B285))))","v":0},0,"Depreciation year 14","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B286","v":0},{"$f":"H$272*$B286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G99,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B286))))","v":0},0,"Depreciation year 15","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B287","v":0},{"$f":"H$272*$B287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G100,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B287))))","v":0},0,"Depreciation year 16","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B288","v":0},{"$f":"H$272*$B288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G101,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B288))))","v":0},0,"Depreciation year 17","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B289","v":0},{"$f":"H$272*$B289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G102,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B289))))","v":0},0,"Depreciation year 18","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B290","v":0},{"$f":"H$272*$B290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G103,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B290))))","v":0},0,"Depreciation year 19","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B291","v":0},{"$f":"H$272*$B291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$50=1,Inputs!G104,IF(Inputs!$E$49=0,0,MIN(1/Inputs!$E$49,1-SUM($B$273:B291))))","v":0},0,"Depreciation year 20","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$272*$B292","v":0},{"$f":"H$272*$B292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,597.04842977046565,"Depreciated tangible development and replacement capital costs","$mm nominal",null,{"$f":"SUM(G273:G292)","v":0},{"$f":"SUM(H273:H292)","v":0},66.160336000000001,67.051750720000001,67.960993734400006,68.888421609087999,69.83439804126975,4.6389580020951549,4.7317371621370583,4.8263719053797995,4.9228993434873951,5.0213573303571426,5.1217844769642857,18.160286471041534,31.459558505000327,31.566132596396997,31.674838169621605,31.785717854310697,18.962748828155618,5.8833204214774391,6.0009868299069877,6.1210065665051268,6.24342669783523,6.3682952317919348,6.4956611364277741,6.6255743591563281,6.7580858463394549,5.4594629228877158,4.1348675409669422,2.783780251407753,1.4056712160573801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative depreciable capital costs","$mm nominal",null,{"$f":"SUM($G$272:G272)","v":0},{"$f":"SUM($G$272:H272)","v":0},{"$f":"SUM($G$272:I272)","v":330.80167999999998},{"$f":"SUM($G$272:J272)","v":335.25875359999998},{"$f":"SUM($G$272:K272)","v":339.80496867199997},{"$f":"SUM($G$272:L272)","v":344.44210804543997},{"$f":"SUM($G$272:M272)","v":349.17199020634877},{"$f":"SUM($G$272:N272)","v":353.99647001047572},{"$f":"SUM($G$272:O272)","v":358.91743941068523},{"$f":"SUM($G$272:P272)","v":363.93682819889892},{"$f":"SUM($G$272:Q272)","v":369.05660476287693},{"$f":"SUM($G$272:R272)","v":374.27877685813445},{"$f":"SUM($G$272:S272)","v":379.60539239529714},{"$f":"SUM($G$272:T272)","v":449.71887176589291},{"$f":"SUM($G$272:U272)","v":521.23462072390055},{"$f":"SUM($G$272:V272)","v":526.8872677448619},{"$f":"SUM($G$272:W272)","v":532.65296770624252},{"$f":"SUM($G$272:X272)","v":538.53398166685065},{"$f":"SUM($G$272:Y272)","v":544.53261590667103},{"$f":"SUM($G$272:Z272)","v":550.65122283128778},{"$f":"SUM($G$272:AA272)","v":556.89220189439686},{"$f":"SUM($G$272:AB272)","v":563.2580005387681},{"$f":"SUM($G$272:AC272)","v":569.7511151560268},{"$f":"SUM($G$272:AD272)","v":576.37409206563063},{"$f":"SUM($G$272:AE272)","v":583.12952851342664},{"$f":"SUM($G$272:AF272)","v":590.02007369017849},{"$f":"SUM($G$272:AG272)","v":597.04842977046542},{"$f":"SUM($G$272:AH272)","v":597.04842977046542},{"$f":"SUM($G$272:AI272)","v":597.04842977046542},{"$f":"SUM($G$272:AJ272)","v":597.04842977046542},{"$f":"SUM($G$272:AK272)","v":597.04842977046542},{"$f":"SUM($G$272:AL272)","v":597.04842977046542},{"$f":"SUM($G$272:AM272)","v":597.04842977046542},{"$f":"SUM($G$272:AN272)","v":597.04842977046542},{"$f":"SUM($G$272:AO272)","v":597.04842977046542},{"$f":"SUM($G$272:AP272)","v":597.04842977046542},{"$f":"SUM($G$272:AQ272)","v":597.04842977046542},{"$f":"SUM($G$272:AR272)","v":597.04842977046542},{"$f":"SUM($G$272:AS272)","v":597.04842977046542},{"$f":"SUM($G$272:AT272)","v":597.04842977046542},{"$f":"SUM($G$272:AU272)","v":597.04842977046542},{"$f":"SUM($G$272:AV272)","v":597.04842977046542},{"$f":"SUM($G$272:AW272)","v":597.04842977046542},{"$f":"SUM($G$272:AX272)","v":597.04842977046542},{"$f":"SUM($G$272:AY272)","v":597.04842977046542},{"$f":"SUM($G$272:AZ272)","v":597.04842977046542},{"$f":"SUM($G$272:BA272)","v":597.04842977046542},{"$f":"SUM($G$272:BB272)","v":597.04842977046542},{"$f":"SUM($G$272:BC272)","v":597.04842977046542},{"$f":"SUM($G$272:BD272)","v":597.04842977046542}]
[null,null,null,"Cumulative depreciated capital costs","$mm nominal",null,{"$f":"SUM($G$293:G293)","v":0},{"$f":"SUM($G$293:H293)","v":0},{"$f":"SUM($G$293:I293)","v":66.160336000000001},{"$f":"SUM($G$293:J293)","v":133.21208672},{"$f":"SUM($G$293:K293)","v":201.17308045440001},{"$f":"SUM($G$293:L293)","v":270.06150206348798},{"$f":"SUM($G$293:M293)","v":339.89590010475774},{"$f":"SUM($G$293:N293)","v":344.53485810685288},{"$f":"SUM($G$293:O293)","v":349.26659526898993},{"$f":"SUM($G$293:P293)","v":354.09296717436973},{"$f":"SUM($G$293:Q293)","v":359.01586651785715},{"$f":"SUM($G$293:R293)","v":364.0372238482143},{"$f":"SUM($G$293:S293)","v":369.1590083251786},{"$f":"SUM($G$293:T293)","v":387.31929479622016},{"$f":"SUM($G$293:U293)","v":418.77885330122047},{"$f":"SUM($G$293:V293)","v":450.34498589761745},{"$f":"SUM($G$293:W293)","v":482.01982406723903},{"$f":"SUM($G$293:X293)","v":513.80554192154977},{"$f":"SUM($G$293:Y293)","v":532.76829074970544},{"$f":"SUM($G$293:Z293)","v":538.65161117118294},{"$f":"SUM($G$293:AA293)","v":544.65259800108993},{"$f":"SUM($G$293:AB293)","v":550.77360456759504},{"$f":"SUM($G$293:AC293)","v":557.01703126543032},{"$f":"SUM($G$293:AD293)","v":563.38532649722231},{"$f":"SUM($G$293:AE293)","v":569.88098763365008},{"$f":"SUM($G$293:AF293)","v":576.50656199280638},{"$f":"SUM($G$293:AG293)","v":583.26464783914582},{"$f":"SUM($G$293:AH293)","v":588.72411076203355},{"$f":"SUM($G$293:AI293)","v":592.85897830300053},{"$f":"SUM($G$293:AJ293)","v":595.64275855440826},{"$f":"SUM($G$293:AK293)","v":597.04842977046565},{"$f":"SUM($G$293:AL293)","v":597.04842977046565},{"$f":"SUM($G$293:AM293)","v":597.04842977046565},{"$f":"SUM($G$293:AN293)","v":597.04842977046565},{"$f":"SUM($G$293:AO293)","v":597.04842977046565},{"$f":"SUM($G$293:AP293)","v":597.04842977046565},{"$f":"SUM($G$293:AQ293)","v":597.04842977046565},{"$f":"SUM($G$293:AR293)","v":597.04842977046565},{"$f":"SUM($G$293:AS293)","v":597.04842977046565},{"$f":"SUM($G$293:AT293)","v":597.04842977046565},{"$f":"SUM($G$293:AU293)","v":597.04842977046565},{"$f":"SUM($G$293:AV293)","v":597.04842977046565},{"$f":"SUM($G$293:AW293)","v":597.04842977046565},{"$f":"SUM($G$293:AX293)","v":597.04842977046565},{"$f":"SUM($G$293:AY293)","v":597.04842977046565},{"$f":"SUM($G$293:AZ293)","v":597.04842977046565},{"$f":"SUM($G$293:BA293)","v":597.04842977046565},{"$f":"SUM($G$293:BB293)","v":597.04842977046565},{"$f":"SUM($G$293:BC293)","v":597.04842977046565},{"$f":"SUM($G$293:BD293)","v":597.04842977046565}]
[null,null,null,"Last year of project","$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$33)=0)","v":1},{"$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$33)=0)","v":0},{"$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$33)=0)","v":0}]
[null,null,13.783781931319595,"Capital costs not depreciated at end of project","$mm nominal",null,{"$f":"G297*(G295-G296)","v":0},{"$f":"H297*(H295-H296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.783781931319595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,6047.6563101103957,"EBIT","$mm nominal",null,{"$f":"G212-G269-G293","v":-3},{"$f":"H212-H269-H293","v":-6.12},39.047025312499997,154.10565461749997,157.61955970984997,161.20374290404703,164.85960976212795,234.74892995737039,239.4439085565179,244.23278672764823,249.11744246220121,254.09979131144524,259.18178713767412,249.00384414378871,241.04785472212657,248.91493202963017,254.4158477489261,260.02678178260805,278.68600080150139,297.71840420077274,303.67277228478821,309.74622773048401,315.94115228509378,322.25997533079544,328.70517483741145,335.2792783341597,167.48160735074629,-5.4594629228877158,-4.1348675409669422,-2.783780251407753,-1.4056712160573801,0,{"$f":"AM212-AM269-AM293","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,{"$f":"SUM(G305:BD305)","v":319.96038877308337},"Financing of development costs","$mm nominal",null,{"$f":"SUM(G256:G257)*Inputs!$E$174","v":56},{"$f":"SUM(H256:H257)*Inputs!$E$174","v":114.23999999999998},{"$f":"SUM(I256:I257)*Inputs!$E$174","v":58.262399999999992},{"$f":"SUM(J256:J257)*Inputs!$E$174","v":0},{"$f":"SUM(K256:K257)*Inputs!$E$174","v":0},{"$f":"SUM(L256:L257)*Inputs!$E$174","v":0},{"$f":"SUM(M256:M257)*Inputs!$E$174","v":0},{"$f":"SUM(N256:N257)*Inputs!$E$174","v":0},{"$f":"SUM(O256:O257)*Inputs!$E$174","v":0},{"$f":"SUM(P256:P257)*Inputs!$E$174","v":0},{"$f":"SUM(Q256:Q257)*Inputs!$E$174","v":0},{"$f":"SUM(R256:R257)*Inputs!$E$174","v":0},{"$f":"SUM(S256:S257)*Inputs!$E$174","v":0},{"$f":"SUM(T256:T257)*Inputs!$E$174","v":45.276232065882859},{"$f":"SUM(U256:U257)*Inputs!$E$174","v":46.18175670720052},{"$f":"SUM(V256:V257)*Inputs!$E$174","v":0},{"$f":"SUM(W256:W257)*Inputs!$E$174","v":0},{"$f":"SUM(X256:X257)*Inputs!$E$174","v":0},{"$f":"SUM(Y256:Y257)*Inputs!$E$174","v":0},{"$f":"SUM(Z256:Z257)*Inputs!$E$174","v":0},{"$f":"SUM(AA256:AA257)*Inputs!$E$174","v":0},{"$f":"SUM(AB256:AB257)*Inputs!$E$174","v":0},{"$f":"SUM(AC256:AC257)*Inputs!$E$174","v":0},{"$f":"SUM(AD256:AD257)*Inputs!$E$174","v":0},{"$f":"SUM(AE256:AE257)*Inputs!$E$174","v":0},{"$f":"SUM(AF256:AF257)*Inputs!$E$174","v":0},{"$f":"SUM(AG256:AG257)*Inputs!$E$174","v":0},{"$f":"SUM(AH256:AH257)*Inputs!$E$174","v":0},{"$f":"SUM(AI256:AI257)*Inputs!$E$174","v":0},{"$f":"SUM(AJ256:AJ257)*Inputs!$E$174","v":0},{"$f":"SUM(AK256:AK257)*Inputs!$E$174","v":0},{"$f":"SUM(AL256:AL257)*Inputs!$E$174","v":0},{"$f":"SUM(AM256:AM257)*Inputs!$E$174","v":0},{"$f":"SUM(AN256:AN257)*Inputs!$E$174","v":0},{"$f":"SUM(AO256:AO257)*Inputs!$E$174","v":0},{"$f":"SUM(AP256:AP257)*Inputs!$E$174","v":0},{"$f":"SUM(AQ256:AQ257)*Inputs!$E$174","v":0},{"$f":"SUM(AR256:AR257)*Inputs!$E$174","v":0},{"$f":"SUM(AS256:AS257)*Inputs!$E$174","v":0},{"$f":"SUM(AT256:AT257)*Inputs!$E$174","v":0},{"$f":"SUM(AU256:AU257)*Inputs!$E$174","v":0},{"$f":"SUM(AV256:AV257)*Inputs!$E$174","v":0},{"$f":"SUM(AW256:AW257)*Inputs!$E$174","v":0},{"$f":"SUM(AX256:AX257)*Inputs!$E$174","v":0},{"$f":"SUM(AY256:AY257)*Inputs!$E$174","v":0},{"$f":"SUM(AZ256:AZ257)*Inputs!$E$174","v":0},{"$f":"SUM(BA256:BA257)*Inputs!$E$174","v":0},{"$f":"SUM(BB256:BB257)*Inputs!$E$174","v":0},{"$f":"SUM(BC256:BC257)*Inputs!$E$174","v":0},{"$f":"SUM(BD256:BD257)*Inputs!$E$174","v":0}]
[null,null,{"$f":"SUM(G306:BD306)","v":391.22208605031221},"Loan repayment","$mm nominal",null,{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(G32>0,G32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(H32>0,H32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(I32>0,I32<=Inputs!$E$175)*-1","v":78.244417210062437},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(J32>0,J32<=Inputs!$E$175)*-1","v":78.244417210062437},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(K32>0,K32<=Inputs!$E$175)*-1","v":78.244417210062437},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(L32>0,L32<=Inputs!$E$175)*-1","v":78.244417210062437},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(M32>0,M32<=Inputs!$E$175)*-1","v":78.244417210062437},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(N32>0,N32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(O32>0,O32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(P32>0,P32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(Q32>0,Q32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(R32>0,R32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(S32>0,S32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(T32>0,T32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(U32>0,U32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(V32>0,V32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(W32>0,W32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(X32>0,X32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(Y32>0,Y32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(Z32>0,Z32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AA32>0,AA32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AB32>0,AB32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AC32>0,AC32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AD32>0,AD32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AE32>0,AE32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AF32>0,AF32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AG32>0,AG32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AH32>0,AH32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AI32>0,AI32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AJ32>0,AJ32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AK32>0,AK32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AL32>0,AL32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AM32>0,AM32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AN32>0,AN32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AO32>0,AO32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AP32>0,AP32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AQ32>0,AQ32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AR32>0,AR32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AS32>0,AS32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AT32>0,AT32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AU32>0,AU32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AV32>0,AV32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AW32>0,AW32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AX32>0,AX32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AY32>0,AY32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(AZ32>0,AZ32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(BA32>0,BA32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(BB32>0,BB32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(BC32>0,BC32<=Inputs!$E$175)*-1","v":0},{"$f":"PMT((Inputs!$E$176+1)*(1+Inputs!$E$180)-1,Inputs!$E$175,$C$305)*AND(BD32>0,BD32<=Inputs!$E$175)*-1","v":0}]
[null,null,{"$f":"SUM(G307:BD307)","v":71.261697277228848},"Lender net cash flow","$mm nominal",null,{"$f":"G306-G305","v":-56},{"$f":"H306-H305","v":-114.23999999999998},19.982017210062445,78.244417210062437,78.244417210062437,78.244417210062437,78.244417210062437,0,0,0,0,0,0,{"$f":"T306-T305","v":-45.276232065882859},-46.18175670720052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G308:BD308)","v":71.261697277228748},"Interest payment","$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":22.717187602888977},{"$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$305),0)","v":18.774754300779652},{"$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$305),0)","v":14.552408234220565},{"$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$305),0)","v":10.03027559693578},{"$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$305),0)","v":5.1870715424037765},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0},{"$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$305),0)","v":0}]
[]
[]
[null,null,null,"Corporate Income Tax (when no Additional Capital Allowance)"]
[null,null,{"$f":"SUM(G312:BD312)","v":11148.635902738788},"Net revenue","$mm nominal",null,{"$f":"G49","v":0},{"$f":"H49","v":0},181.41974999999999,370.09628999999995,377.49821579999997,385.04818011600003,392.74914371832,400.60412659268633,408.61620912454009,416.78853330703089,425.12430397317155,433.62679005263487,442.29932585368766,451.14531237076136,460.16821861817664,469.37158299054005,478.75901465035093,488.334194943358,498.10087884222509,508.0628964190696,518.22415434745108,528.58863743439997,539.16041018308806,549.94361838674968,560.94249075448477,572.16134056957446,291.80228369048297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G313:BD313)","v":627.8821214039375},"Deductable tax payments","$mm nominal",null,{"$f":"G87+G93+G97+G101+(IF(Inputs!$E$53=1,G209,0))+G242","v":3},{"$f":"H87+H93+H97+H101+(IF(Inputs!$E$53=1,H209,0))+H242","v":6.12},{"$f":"I87+I93+I97+I101+(IF(Inputs!$E$53=1,I209,0))+I242","v":13.1381386875},{"$f":"J87+J93+J97+J101+(IF(Inputs!$E$53=1,J209,0))+J242","v":20.267414662499998},{"$f":"K87+K93+K97+K101+(IF(Inputs!$E$53=1,K209,0))+K242","v":20.672762955750002},{"$f":"L87+L93+L97+L101+(IF(Inputs!$E$53=1,L209,0))+L242","v":21.086218214864999},{"$f":"M87+M93+M97+M101+(IF(Inputs!$E$53=1,M209,0))+M242","v":21.507942579162304},{"$f":"N87+N93+N97+N101+(IF(Inputs!$E$53=1,N209,0))+N242","v":21.938101430745544},{"$f":"O87+O93+O97+O101+(IF(Inputs!$E$53=1,O209,0))+O242","v":22.376863459360457},{"$f":"P87+P93+P97+P101+(IF(Inputs!$E$53=1,P209,0))+P242","v":22.824400728547666},{"$f":"Q87+Q93+Q97+Q101+(IF(Inputs!$E$53=1,Q209,0))+Q242","v":23.280888743118616},{"$f":"R87+R93+R97+R101+(IF(Inputs!$E$53=1,R209,0))+R242","v":23.74650651798099},{"$f":"S87+S93+S97+S101+(IF(Inputs!$E$53=1,S209,0))+S242","v":24.22143664834061},{"$f":"T87+T93+T97+T101+(IF(Inputs!$E$53=1,T209,0))+T242","v":27.131377813408289},{"$f":"U87+U93+U97+U101+(IF(Inputs!$E$53=1,U209,0))+U242","v":27.674005369676458},{"$f":"V87+V93+V97+V101+(IF(Inputs!$E$53=1,V209,0))+V242","v":25.703982342712237},{"$f":"W87+W93+W97+W101+(IF(Inputs!$E$53=1,W209,0))+W242","v":26.218061989566486},{"$f":"X87+X93+X97+X101+(IF(Inputs!$E$53=1,X209,0))+X242","v":26.742423229357819},{"$f":"Y87+Y93+Y97+Y101+(IF(Inputs!$E$53=1,Y209,0))+Y242","v":27.277271693944968},{"$f":"Z87+Z93+Z97+Z101+(IF(Inputs!$E$53=1,Z209,0))+Z242","v":27.822817127823868},{"$f":"AA87+AA93+AA97+AA101+(IF(Inputs!$E$53=1,AA209,0))+AA242","v":28.379273470380348},{"$f":"AB87+AB93+AB97+AB101+(IF(Inputs!$E$53=1,AB209,0))+AB242","v":28.946858939787955},{"$f":"AC87+AC93+AC97+AC101+(IF(Inputs!$E$53=1,AC209,0))+AC242","v":29.525796118583717},{"$f":"AD87+AD93+AD97+AD101+(IF(Inputs!$E$53=1,AD209,0))+AD242","v":30.116312040955385},{"$f":"AE87+AE93+AE97+AE101+(IF(Inputs!$E$53=1,AE209,0))+AE242","v":30.718638281774496},{"$f":"AF87+AF93+AF97+AF101+(IF(Inputs!$E$53=1,AF209,0))+AF242","v":31.333011047409983},{"$f":"AG87+AG93+AG97+AG101+(IF(Inputs!$E$53=1,AG209,0))+AG242","v":16.111617310684473},{"$f":"AH87+AH93+AH97+AH101+(IF(Inputs!$E$53=1,AH209,0))+AH242","v":0},{"$f":"AI87+AI93+AI97+AI101+(IF(Inputs!$E$53=1,AI209,0))+AI242","v":0},{"$f":"AJ87+AJ93+AJ97+AJ101+(IF(Inputs!$E$53=1,AJ209,0))+AJ242","v":0},{"$f":"AK87+AK93+AK97+AK101+(IF(Inputs!$E$53=1,AK209,0))+AK242","v":0},{"$f":"AL87+AL93+AL97+AL101+(IF(Inputs!$E$53=1,AL209,0))+AL242","v":0},{"$f":"AM87+AM93+AM97+AM101+(IF(Inputs!$E$53=1,AM209,0))+AM242","v":0},{"$f":"AN87+AN93+AN97+AN101+(IF(Inputs!$E$53=1,AN209,0))+AN242","v":0},{"$f":"AO87+AO93+AO97+AO101+(IF(Inputs!$E$53=1,AO209,0))+AO242","v":0},{"$f":"AP87+AP93+AP97+AP101+(IF(Inputs!$E$53=1,AP209,0))+AP242","v":0},{"$f":"AQ87+AQ93+AQ97+AQ101+(IF(Inputs!$E$53=1,AQ209,0))+AQ242","v":0},{"$f":"AR87+AR93+AR97+AR101+(IF(Inputs!$E$53=1,AR209,0))+AR242","v":0},{"$f":"AS87+AS93+AS97+AS101+(IF(Inputs!$E$53=1,AS209,0))+AS242","v":0},{"$f":"AT87+AT93+AT97+AT101+(IF(Inputs!$E$53=1,AT209,0))+AT242","v":0},{"$f":"AU87+AU93+AU97+AU101+(IF(Inputs!$E$53=1,AU209,0))+AU242","v":0},{"$f":"AV87+AV93+AV97+AV101+(IF(Inputs!$E$53=1,AV209,0))+AV242","v":0},{"$f":"AW87+AW93+AW97+AW101+(IF(Inputs!$E$53=1,AW209,0))+AW242","v":0},{"$f":"AX87+AX93+AX97+AX101+(IF(Inputs!$E$53=1,AX209,0))+AX242","v":0},{"$f":"AY87+AY93+AY97+AY101+(IF(Inputs!$E$53=1,AY209,0))+AY242","v":0},{"$f":"AZ87+AZ93+AZ97+AZ101+(IF(Inputs!$E$53=1,AZ209,0))+AZ242","v":0},{"$f":"BA87+BA93+BA97+BA101+(IF(Inputs!$E$53=1,BA209,0))+BA242","v":0},{"$f":"BB87+BB93+BB97+BB101+(IF(Inputs!$E$53=1,BB209,0))+BB242","v":0},{"$f":"BC87+BC93+BC97+BC101+(IF(Inputs!$E$53=1,BC209,0))+BC242","v":0},{"$f":"BD87+BD93+BD97+BD101+(IF(Inputs!$E$53=1,BD209,0))+BD242","v":0}]
[null,null,{"$f":"SUM(G314:BD314)","v":0},"Exploration costs (expensed)","$mm nominal",null,{"$f":"G266","v":0},{"$f":"H266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed) ","$mm nominal",null,{"$f":"G269","v":0},{"$f":"H269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,597.04842977046565,"Development costs - tangibles and replacement capex (depreciation)","$mm nominal",null,{"$f":"G293","v":0},{"$f":"H293","v":0},66.160336000000001,67.051750720000001,67.960993734400006,68.888421609087999,69.83439804126975,4.6389580020951549,4.7317371621370583,4.8263719053797995,4.9228993434873951,5.0213573303571426,5.1217844769642857,18.160286471041534,31.459558505000327,31.566132596396997,31.674838169621605,31.785717854310697,18.962748828155618,5.8833204214774391,6.0009868299069877,6.1210065665051268,6.24342669783523,6.3682952317919348,6.4956611364277741,6.6255743591563281,6.7580858463394549,5.4594629228877158,4.1348675409669422,2.783780251407753,1.4056712160573801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G317:BD317)","v":3876.0490414539863},"Operating costs","$mm nominal",null,{"$f":"G259","v":0},{"$f":"H259","v":0},63.074249999999999,128.67147,131.24489940000001,133.86979738799999,136.54719333576,139.27813720247516,142.06369994652471,144.9049739454552,147.8030734243643,150.75913489285156,153.77431759070862,156.84980394252278,159.98680002137326,163.18653602180066,166.45026674223672,169.77927207708146,173.17485751862307,176.63835466899553,180.17112176237546,183.77454419762296,187.45003508157541,191.19903578320688,195.02301649887104,198.92347682884846,101.45097318271273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G318:BD318)","v":0},"Decommissioning provision/costs","$mm nominal",null,0,{"$f":"H260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71.261697277228748,"Interest payment","$mm nominal",null,{"$f":"G308","v":0},{"$f":"H308","v":0},22.717187602888977,18.774754300779652,14.552408234220565,10.03027559693578,5.1870715424037765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Tax base for DRC excess profits tax","$mm nominal",null,{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),G247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),H247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),I247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),J247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),K247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),L247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),M247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),N247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),O247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),P247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),Q247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),R247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),S247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),T247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),U247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),V247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),W247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),X247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),Y247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),Z247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AA247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AB247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AC247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AD247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AE247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AF247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AG247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AH247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AI247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AJ247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AK247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AL247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AM247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AN247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AO247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AP247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AQ247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AR247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AS247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AT247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AU247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AV247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AW247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AX247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AY247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AZ247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),BA247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),BB247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),BC247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),BD247,0)","v":0}]
[null,null,{"$f":"SUM(G321:BD321)","v":5976.3946128331654},"Taxable income before prior period losses","$mm nominal",null,{"$f":"G312-SUM(G313:G320)","v":-3},{"$f":"H312-SUM(H313:H320)","v":-6.12},16.329837709611013,135.33090031672032,143.0671514756294,151.17346730711125,159.67253821972417,234.74892995737048,239.44390855651787,244.23278672764823,249.11744246220124,254.09979131144519,259.18178713767418,249.00384414378874,241.0478547221266,248.91493202963017,254.41584774892613,260.02678178260805,278.68600080150145,297.71840420077274,303.67277228478827,309.74622773048395,315.94115228509372,322.25997533079544,328.70517483741145,335.2792783341597,167.48160735074632,-5.4594629228877158,-4.1348675409669422,-2.783780251407753,-1.4056712160573801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G322:BD322)","v":-9.120000000000001},"Losses carried forward","$mm nominal",null,{"$f":"-G333","v":0},{"$f":"-H333","v":0},-9.120000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G323:BD323)","v":5967.2746128331664},"Taxable income after losses","$mm nominal",null,{"$f":"SUM(G321:G322)","v":-3},{"$f":"SUM(H321:H322)","v":-6.12},7.209837709611012,135.33090031672032,143.0671514756294,151.17346730711125,159.67253821972417,234.74892995737048,239.44390855651787,244.23278672764823,249.11744246220124,254.09979131144519,259.18178713767418,249.00384414378874,241.0478547221266,248.91493202963017,254.41584774892613,260.02678178260805,278.68600080150145,297.71840420077274,303.67277228478827,309.74622773048395,315.94115228509372,322.25997533079544,328.70517483741145,335.2792783341597,167.48160735074632,-5.4594629228877158,-4.1348675409669422,-2.783780251407753,-1.4056712160573801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G324:BD324)","v":1797.0535184293456},"CIT payable","$mm nominal",null,{"$f":"IF(Inputs!$E$51=2,G323*(G323>0)*IF(Inputs!$E$44<>0,IF(G6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,H323*(H323>0)*IF(Inputs!$E$44<>0,IF(H6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,I323*(I323>0)*IF(Inputs!$E$44<>0,IF(I6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":2.1629513128833033},{"$f":"IF(Inputs!$E$51=2,J323*(J323>0)*IF(Inputs!$E$44<>0,IF(J6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":40.599270095016095},{"$f":"IF(Inputs!$E$51=2,K323*(K323>0)*IF(Inputs!$E$44<>0,IF(K6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":42.92014544268882},{"$f":"IF(Inputs!$E$51=2,L323*(L323>0)*IF(Inputs!$E$44<>0,IF(L6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":45.352040192133373},{"$f":"IF(Inputs!$E$51=2,M323*(M323>0)*IF(Inputs!$E$44<>0,IF(M6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":47.901761465917254},{"$f":"IF(Inputs!$E$51=2,N323*(N323>0)*IF(Inputs!$E$44<>0,IF(N6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":70.424678987211138},{"$f":"IF(Inputs!$E$51=2,O323*(O323>0)*IF(Inputs!$E$44<>0,IF(O6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":71.833172566955355},{"$f":"IF(Inputs!$E$51=2,P323*(P323>0)*IF(Inputs!$E$44<>0,IF(P6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":73.26983601829447},{"$f":"IF(Inputs!$E$51=2,Q323*(Q323>0)*IF(Inputs!$E$44<>0,IF(Q6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":74.735232738660372},{"$f":"IF(Inputs!$E$51=2,R323*(R323>0)*IF(Inputs!$E$44<>0,IF(R6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":76.229937393433559},{"$f":"IF(Inputs!$E$51=2,S323*(S323>0)*IF(Inputs!$E$44<>0,IF(S6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":77.754536141302253},{"$f":"IF(Inputs!$E$51=2,T323*(T323>0)*IF(Inputs!$E$44<>0,IF(T6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":74.701153243136616},{"$f":"IF(Inputs!$E$51=2,U323*(U323>0)*IF(Inputs!$E$44<>0,IF(U6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":72.314356416637978},{"$f":"IF(Inputs!$E$51=2,V323*(V323>0)*IF(Inputs!$E$44<>0,IF(V6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":74.674479608889044},{"$f":"IF(Inputs!$E$51=2,W323*(W323>0)*IF(Inputs!$E$44<>0,IF(W6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":76.324754324677841},{"$f":"IF(Inputs!$E$51=2,X323*(X323>0)*IF(Inputs!$E$44<>0,IF(X6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":78.008034534782411},{"$f":"IF(Inputs!$E$51=2,Y323*(Y323>0)*IF(Inputs!$E$44<>0,IF(Y6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":83.605800240450435},{"$f":"IF(Inputs!$E$51=2,Z323*(Z323>0)*IF(Inputs!$E$44<>0,IF(Z6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":89.315521260231819},{"$f":"IF(Inputs!$E$51=2,AA323*(AA323>0)*IF(Inputs!$E$44<>0,IF(AA6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":91.10183168543648},{"$f":"IF(Inputs!$E$51=2,AB323*(AB323>0)*IF(Inputs!$E$44<>0,IF(AB6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":92.923868319145186},{"$f":"IF(Inputs!$E$51=2,AC323*(AC323>0)*IF(Inputs!$E$44<>0,IF(AC6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":94.782345685528114},{"$f":"IF(Inputs!$E$51=2,AD323*(AD323>0)*IF(Inputs!$E$44<>0,IF(AD6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":96.677992599238635},{"$f":"IF(Inputs!$E$51=2,AE323*(AE323>0)*IF(Inputs!$E$44<>0,IF(AE6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":98.611552451223432},{"$f":"IF(Inputs!$E$51=2,AF323*(AF323>0)*IF(Inputs!$E$44<>0,IF(AF6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":100.5837835002479},{"$f":"IF(Inputs!$E$51=2,AG323*(AG323>0)*IF(Inputs!$E$44<>0,IF(AG6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":50.244482205223896},{"$f":"IF(Inputs!$E$51=2,AH323*(AH323>0)*IF(Inputs!$E$44<>0,IF(AH6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AI323*(AI323>0)*IF(Inputs!$E$44<>0,IF(AI6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AJ323*(AJ323>0)*IF(Inputs!$E$44<>0,IF(AJ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AK323*(AK323>0)*IF(Inputs!$E$44<>0,IF(AK6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AL323*(AL323>0)*IF(Inputs!$E$44<>0,IF(AL6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AM323*(AM323>0)*IF(Inputs!$E$44<>0,IF(AM6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AN323*(AN323>0)*IF(Inputs!$E$44<>0,IF(AN6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AO323*(AO323>0)*IF(Inputs!$E$44<>0,IF(AO6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AP323*(AP323>0)*IF(Inputs!$E$44<>0,IF(AP6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AQ323*(AQ323>0)*IF(Inputs!$E$44<>0,IF(AQ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AR323*(AR323>0)*IF(Inputs!$E$44<>0,IF(AR6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AS323*(AS323>0)*IF(Inputs!$E$44<>0,IF(AS6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AT323*(AT323>0)*IF(Inputs!$E$44<>0,IF(AT6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AU323*(AU323>0)*IF(Inputs!$E$44<>0,IF(AU6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AV323*(AV323>0)*IF(Inputs!$E$44<>0,IF(AV6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AW323*(AW323>0)*IF(Inputs!$E$44<>0,IF(AW6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AX323*(AX323>0)*IF(Inputs!$E$44<>0,IF(AX6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AY323*(AY323>0)*IF(Inputs!$E$44<>0,IF(AY6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,AZ323*(AZ323>0)*IF(Inputs!$E$44<>0,IF(AZ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,BA323*(BA323>0)*IF(Inputs!$E$44<>0,IF(BA6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,BB323*(BB323>0)*IF(Inputs!$E$44<>0,IF(BB6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,BC323*(BC323>0)*IF(Inputs!$E$44<>0,IF(BC6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=2,BD323*(BD323>0)*IF(Inputs!$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$321:G321,1,MATCH(G328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:H321,1,MATCH(H328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:I321,1,MATCH(I328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:J321,1,MATCH(J328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:K321,1,MATCH(K328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:L321,1,MATCH(L328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:M321,1,MATCH(M328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:N321,1,MATCH(N328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:O321,1,MATCH(O328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:P321,1,MATCH(P328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:Q321,1,MATCH(Q328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:R321,1,MATCH(R328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:S321,1,MATCH(S328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:T321,1,MATCH(T328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:U321,1,MATCH(U328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:V321,1,MATCH(V328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:W321,1,MATCH(W328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:X321,1,MATCH(X328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:Y321,1,MATCH(Y328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:Z321,1,MATCH(Z328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AA321,1,MATCH(AA328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AB321,1,MATCH(AB328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AC321,1,MATCH(AC328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AD321,1,MATCH(AD328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AE321,1,MATCH(AE328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AF321,1,MATCH(AF328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AG321,1,MATCH(AG328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AH321,1,MATCH(AH328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AI321,1,MATCH(AI328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AJ321,1,MATCH(AJ328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AK321,1,MATCH(AK328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AL321,1,MATCH(AL328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AM321,1,MATCH(AM328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AN321,1,MATCH(AN328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AO321,1,MATCH(AO328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AP321,1,MATCH(AP328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AQ321,1,MATCH(AQ328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AR321,1,MATCH(AR328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AS321,1,MATCH(AS328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AT321,1,MATCH(AT328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AU321,1,MATCH(AU328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AV321,1,MATCH(AV328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AW321,1,MATCH(AW328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AX321,1,MATCH(AX328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AY321,1,MATCH(AY328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:AZ321,1,MATCH(AZ328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:BA321,1,MATCH(BA328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:BB321,1,MATCH(BB328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:BC321,1,MATCH(BC328,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$321:BD321,1,MATCH(BD328,$G$6:$BD$6,0)),0))","v":0}]
[null,null,null,"Balance carried forward","$mm nominal",null,null,{"$f":"G334","v":3},{"$f":"H334","v":9.120000000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4594629228877158,9.5943304638546572,12.378110715262411,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979]
[null,null,null,"Current year losses","$mm nominal",null,{"$f":"MIN(G321,0)","v":-3},{"$f":"MIN(H321,0)","v":-6.12},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.4594629228877158,-4.1348675409669422,-2.783780251407753,-1.4056712160573801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percentage limitation","$mm nominal",null,{"$f":"G321*Inputs!$E$55","v":-2.0999999999999996},{"$f":"H321*Inputs!$E$55","v":-4.2839999999999998},{"$f":"I321*Inputs!$E$55","v":11.430886396727708},{"$f":"J321*Inputs!$E$55","v":94.731630221704222},{"$f":"K321*Inputs!$E$55","v":100.14700603294058},{"$f":"L321*Inputs!$E$55","v":105.82142711497787},{"$f":"M321*Inputs!$E$55","v":111.77077675380691},{"$f":"N321*Inputs!$E$55","v":164.32425097015931},{"$f":"O321*Inputs!$E$55","v":167.6107359895625},{"$f":"P321*Inputs!$E$55","v":170.96295070935375},{"$f":"Q321*Inputs!$E$55","v":174.38220972354085},{"$f":"R321*Inputs!$E$55","v":177.86985391801161},{"$f":"S321*Inputs!$E$55","v":181.42725099637192},{"$f":"T321*Inputs!$E$55","v":174.3026909006521},{"$f":"U321*Inputs!$E$55","v":168.73349830548861},{"$f":"V321*Inputs!$E$55","v":174.24045242074109},{"$f":"W321*Inputs!$E$55","v":178.09109342424827},{"$f":"X321*Inputs!$E$55","v":182.01874724782562},{"$f":"Y321*Inputs!$E$55","v":195.08020056105102},{"$f":"Z321*Inputs!$E$55","v":208.40288294054091},{"$f":"AA321*Inputs!$E$55","v":212.57094059935179},{"$f":"AB321*Inputs!$E$55","v":216.82235941133877},{"$f":"AC321*Inputs!$E$55","v":221.15880659956559},{"$f":"AD321*Inputs!$E$55","v":225.58198273155679},{"$f":"AE321*Inputs!$E$55","v":230.093622386188},{"$f":"AF321*Inputs!$E$55","v":234.69549483391177},{"$f":"AG321*Inputs!$E$55","v":117.23712514552241},{"$f":"AH321*Inputs!$E$55","v":-3.8216240460214008},{"$f":"AI321*Inputs!$E$55","v":-2.8944072786768595},{"$f":"AJ321*Inputs!$E$55","v":-1.948646175985427},{"$f":"AK321*Inputs!$E$55","v":-0.983969851240166},{"$f":"AL321*Inputs!$E$55","v":0},{"$f":"AM321*Inputs!$E$55","v":0},{"$f":"AN321*Inputs!$E$55","v":0},{"$f":"AO321*Inputs!$E$55","v":0},{"$f":"AP321*Inputs!$E$55","v":0},{"$f":"AQ321*Inputs!$E$55","v":0},{"$f":"AR321*Inputs!$E$55","v":0},{"$f":"AS321*Inputs!$E$55","v":0},{"$f":"AT321*Inputs!$E$55","v":0},{"$f":"AU321*Inputs!$E$55","v":0},{"$f":"AV321*Inputs!$E$55","v":0},{"$f":"AW321*Inputs!$E$55","v":0},{"$f":"AX321*Inputs!$E$55","v":0},{"$f":"AY321*Inputs!$E$55","v":0},{"$f":"AZ321*Inputs!$E$55","v":0},{"$f":"BA321*Inputs!$E$55","v":0},{"$f":"BB321*Inputs!$E$55","v":0},{"$f":"BC321*Inputs!$E$55","v":0},{"$f":"BD321*Inputs!$E$55","v":0}]
[null,null,null,"Losses being utilized","$mm nominal",null,{"$f":"MIN((G321>0)*G332,G330)","v":0},{"$f":"MIN((H321>0)*H332,H330)","v":0},9.120000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance to carry forward","$mm nominal",null,{"$f":"MAX(0,-G331+G330-G329-G333)","v":3},{"$f":"MAX(0,-H331+H330-H329-H333)","v":9.120000000000001},{"$f":"MAX(0,-I331+I330-I329-I333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4594629228877158,9.5943304638546572,12.378110715262411,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979]
[]
[]
[null,null,null,"Corporate Income Tax (with Additional Capital Allowance)"]
[null,null,{"$f":"SUM(G338:BD338)","v":11148.635902738788},"Net revenue","$mm nominal",null,{"$f":"G49","v":0},{"$f":"H49","v":0},181.41974999999999,370.09628999999995,377.49821579999997,385.04818011600003,392.74914371832,400.60412659268633,408.61620912454009,416.78853330703089,425.12430397317155,433.62679005263487,442.29932585368766,451.14531237076136,460.16821861817664,469.37158299054005,478.75901465035093,488.334194943358,498.10087884222509,508.0628964190696,518.22415434745108,528.58863743439997,539.16041018308806,549.94361838674968,560.94249075448477,572.16134056957446,291.80228369048297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,627.8821214039375,"Deductable tax payments","$mm nominal",null,{"$f":"G87+G93+G97+G101+(IF(Inputs!$E$53=1,G209,0))+G242+G248","v":3},{"$f":"H87+H93+H97+H101+(IF(Inputs!$E$53=1,H209,0))+H242+H248","v":6.12},{"$f":"I87+I93+I97+I101+(IF(Inputs!$E$53=1,I209,0))+I242+I248","v":13.1381386875},{"$f":"J87+J93+J97+J101+(IF(Inputs!$E$53=1,J209,0))+J242+J248","v":20.267414662499998},{"$f":"K87+K93+K97+K101+(IF(Inputs!$E$53=1,K209,0))+K242+K248","v":20.672762955750002},{"$f":"L87+L93+L97+L101+(IF(Inputs!$E$53=1,L209,0))+L242+L248","v":21.086218214864999},{"$f":"M87+M93+M97+M101+(IF(Inputs!$E$53=1,M209,0))+M242+M248","v":21.507942579162304},{"$f":"N87+N93+N97+N101+(IF(Inputs!$E$53=1,N209,0))+N242+N248","v":21.938101430745544},{"$f":"O87+O93+O97+O101+(IF(Inputs!$E$53=1,O209,0))+O242+O248","v":22.376863459360457},{"$f":"P87+P93+P97+P101+(IF(Inputs!$E$53=1,P209,0))+P242+P248","v":22.824400728547666},{"$f":"Q87+Q93+Q97+Q101+(IF(Inputs!$E$53=1,Q209,0))+Q242+Q248","v":23.280888743118616},{"$f":"R87+R93+R97+R101+(IF(Inputs!$E$53=1,R209,0))+R242+R248","v":23.74650651798099},{"$f":"S87+S93+S97+S101+(IF(Inputs!$E$53=1,S209,0))+S242+S248","v":24.22143664834061},{"$f":"T87+T93+T97+T101+(IF(Inputs!$E$53=1,T209,0))+T242+T248","v":27.131377813408289},{"$f":"U87+U93+U97+U101+(IF(Inputs!$E$53=1,U209,0))+U242+U248","v":27.674005369676458},{"$f":"V87+V93+V97+V101+(IF(Inputs!$E$53=1,V209,0))+V242+V248","v":25.703982342712237},{"$f":"W87+W93+W97+W101+(IF(Inputs!$E$53=1,W209,0))+W242+W248","v":26.218061989566486},{"$f":"X87+X93+X97+X101+(IF(Inputs!$E$53=1,X209,0))+X242+X248","v":26.742423229357819},{"$f":"Y87+Y93+Y97+Y101+(IF(Inputs!$E$53=1,Y209,0))+Y242+Y248","v":27.277271693944968},{"$f":"Z87+Z93+Z97+Z101+(IF(Inputs!$E$53=1,Z209,0))+Z242+Z248","v":27.822817127823868},{"$f":"AA87+AA93+AA97+AA101+(IF(Inputs!$E$53=1,AA209,0))+AA242+AA248","v":28.379273470380348},{"$f":"AB87+AB93+AB97+AB101+(IF(Inputs!$E$53=1,AB209,0))+AB242+AB248","v":28.946858939787955},{"$f":"AC87+AC93+AC97+AC101+(IF(Inputs!$E$53=1,AC209,0))+AC242+AC248","v":29.525796118583717},{"$f":"AD87+AD93+AD97+AD101+(IF(Inputs!$E$53=1,AD209,0))+AD242+AD248","v":30.116312040955385},{"$f":"AE87+AE93+AE97+AE101+(IF(Inputs!$E$53=1,AE209,0))+AE242+AE248","v":30.718638281774496},{"$f":"AF87+AF93+AF97+AF101+(IF(Inputs!$E$53=1,AF209,0))+AF242+AF248","v":31.333011047409983},{"$f":"AG87+AG93+AG97+AG101+(IF(Inputs!$E$53=1,AG209,0))+AG242+AG248","v":16.111617310684473},{"$f":"AH87+AH93+AH97+AH101+(IF(Inputs!$E$53=1,AH209,0))+AH242+AH248","v":0},{"$f":"AI87+AI93+AI97+AI101+(IF(Inputs!$E$53=1,AI209,0))+AI242+AI248","v":0},{"$f":"AJ87+AJ93+AJ97+AJ101+(IF(Inputs!$E$53=1,AJ209,0))+AJ242+AJ248","v":0},{"$f":"AK87+AK93+AK97+AK101+(IF(Inputs!$E$53=1,AK209,0))+AK242+AK248","v":0},{"$f":"AL87+AL93+AL97+AL101+(IF(Inputs!$E$53=1,AL209,0))+AL242+AL248","v":0},{"$f":"AM87+AM93+AM97+AM101+(IF(Inputs!$E$53=1,AM209,0))+AM242+AM248","v":0},{"$f":"AN87+AN93+AN97+AN101+(IF(Inputs!$E$53=1,AN209,0))+AN242+AN248","v":0},{"$f":"AO87+AO93+AO97+AO101+(IF(Inputs!$E$53=1,AO209,0))+AO242+AO248","v":0},{"$f":"AP87+AP93+AP97+AP101+(IF(Inputs!$E$53=1,AP209,0))+AP242+AP248","v":0},{"$f":"AQ87+AQ93+AQ97+AQ101+(IF(Inputs!$E$53=1,AQ209,0))+AQ242+AQ248","v":0},{"$f":"AR87+AR93+AR97+AR101+(IF(Inputs!$E$53=1,AR209,0))+AR242+AR248","v":0},{"$f":"AS87+AS93+AS97+AS101+(IF(Inputs!$E$53=1,AS209,0))+AS242+AS248","v":0},{"$f":"AT87+AT93+AT97+AT101+(IF(Inputs!$E$53=1,AT209,0))+AT242+AT248","v":0},{"$f":"AU87+AU93+AU97+AU101+(IF(Inputs!$E$53=1,AU209,0))+AU242+AU248","v":0},{"$f":"AV87+AV93+AV97+AV101+(IF(Inputs!$E$53=1,AV209,0))+AV242+AV248","v":0},{"$f":"AW87+AW93+AW97+AW101+(IF(Inputs!$E$53=1,AW209,0))+AW242+AW248","v":0},{"$f":"AX87+AX93+AX97+AX101+(IF(Inputs!$E$53=1,AX209,0))+AX242+AX248","v":0},{"$f":"AY87+AY93+AY97+AY101+(IF(Inputs!$E$53=1,AY209,0))+AY242+AY248","v":0},{"$f":"AZ87+AZ93+AZ97+AZ101+(IF(Inputs!$E$53=1,AZ209,0))+AZ242+AZ248","v":0},{"$f":"BA87+BA93+BA97+BA101+(IF(Inputs!$E$53=1,BA209,0))+BA242+BA248","v":0},{"$f":"BB87+BB93+BB97+BB101+(IF(Inputs!$E$53=1,BB209,0))+BB242+BB248","v":0},{"$f":"BC87+BC93+BC97+BC101+(IF(Inputs!$E$53=1,BC209,0))+BC242+BC248","v":0},{"$f":"BD87+BD93+BD97+BD101+(IF(Inputs!$E$53=1,BD209,0))+BD242+BD248","v":0}]
[null,null,0,"Exploration costs (expensed)","$mm nominal",null,{"$f":"G266","v":0},{"$f":"H266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3876.0490414539863,"Operating costs","$mm nominal",null,{"$f":"G259","v":0},{"$f":"H259","v":0},63.074249999999999,128.67147,131.24489940000001,133.86979738799999,136.54719333576,139.27813720247516,142.06369994652471,144.9049739454552,147.8030734243643,150.75913489285156,153.77431759070862,156.84980394252278,159.98680002137326,163.18653602180066,166.45026674223672,169.77927207708146,173.17485751862307,176.63835466899553,180.17112176237546,183.77454419762296,187.45003508157541,191.19903578320688,195.02301649887104,198.92347682884846,101.45097318271273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning provision/costs","$mm nominal",null,0,{"$f":"H260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71.261697277228748,"Interest payment","$mm nominal",null,{"$f":"G308","v":0},{"$f":"H308","v":0},{"$f":"I308","v":22.717187602888977},18.774754300779652,14.552408234220565,10.03027559693578,5.1870715424037765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Tax base for DRC excess profits tax","$mm nominal",null,{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),G247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),H247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),I247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),J247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),K247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),L247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),M247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),N247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),O247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),P247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),Q247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),R247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),S247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),T247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),U247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),V247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),W247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),X247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),Y247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),Z247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AA247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AB247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AC247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AD247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AE247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AF247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AG247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AH247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AI247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AJ247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AK247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AL247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AM247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AN247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AO247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AP247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AQ247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AR247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AS247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AT247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AU247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AV247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AW247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AX247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AY247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),AZ247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),BA247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),BB247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),BC247,0)","v":0},{"$f":"IF(AND(Inputs!$E$40>0,$C$248>0),BD247,0)","v":0}]
[null,null,6573.4430426036315,"Taxable income before prior non-development cost losses","$mm nominal",null,{"$f":"G338-SUM(G339:G344)","v":-3},{"$f":"H338-SUM(H339:H344)","v":-6.12},{"$f":"I338-SUM(I339:I344)","v":82.490173709611014},202.38265103672032,211.02814521002941,220.06188891619925,229.50693626099394,239.38788795946562,244.17564571865492,249.05915863302803,254.04034180568863,259.12114864180234,264.30357161463843,267.1641306148303,272.5074132271269,280.48106462602715,286.09068591854771,291.81249963691869,297.64874962965706,303.60172462225023,309.67375911469526,315.86723429698907,322.18457898292894,328.62827056258743,335.20083597383922,341.904852693316,174.23969319708576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-12.120000000000001,"Non-development cost losses carried forward","$mm nominal",null,null,{"$f":"G347*(G347<0)","v":-3},{"$f":"H347*(H347<0)","v":-9.120000000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6561.3230426036307,"Taxable income before development costs","$mm nominal",null,{"$f":"SUM(G345:G346)","v":-3},{"$f":"SUM(H345:H346)","v":-9.120000000000001},{"$f":"SUM(I345:I346)","v":73.370173709611009},202.38265103672032,211.02814521002941,220.06188891619925,229.50693626099394,239.38788795946562,244.17564571865492,249.05915863302803,254.04034180568863,259.12114864180234,264.30357161463843,267.1641306148303,272.5074132271269,280.48106462602715,286.09068591854771,291.81249963691869,297.64874962965706,303.60172462225023,309.67375911469526,315.86723429698907,322.18457898292894,328.62827056258743,335.20083597383922,341.904852693316,174.23969319708576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G349:BD349)","v":289.32376079708081},"Opening balance of unredeemed development costs","$mm nominal",null,null,{"$f":"G354","v":0},{"$f":"H354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4594629228877158,9.5943304638546572,12.378110715262411,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979]
[null,null,0,"Current period development costs - intangibles","$mm nominal",null,{"$f":"G269","v":0},{"$f":"H269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,597.04842977046565,"Current period development costs - tangibles and replacement capex (depreciated)","$mm nominal",null,{"$f":"G293","v":0},{"$f":"H293","v":0},{"$f":"I293","v":66.160336000000001},67.051750720000001,67.960993734400006,68.888421609087999,69.83439804126975,4.6389580020951549,4.7317371621370583,4.8263719053797995,4.9228993434873951,5.0213573303571426,5.1217844769642857,18.160286471041534,31.459558505000327,31.566132596396997,31.674838169621605,31.785717854310697,18.962748828155618,5.8833204214774391,6.0009868299069877,6.1210065665051268,6.24342669783523,6.3682952317919348,6.4956611364277741,6.6255743591563281,6.7580858463394549,5.4594629228877158,4.1348675409669422,2.783780251407753,1.4056712160573801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,886.37219056754714,"Development costs available for redemption","$mm nominal",null,{"$f":"SUM(G349:G351)","v":0},{"$f":"SUM(H349:H351)","v":0},{"$f":"SUM(I349:I351)","v":66.160336000000001},67.051750720000001,67.960993734400006,68.888421609087999,69.83439804126975,4.6389580020951549,4.7317371621370583,4.8263719053797995,4.9228993434873951,5.0213573303571426,5.1217844769642857,18.160286471041534,31.459558505000327,31.566132596396997,31.674838169621605,31.785717854310697,18.962748828155618,5.8833204214774391,6.0009868299069877,6.1210065665051268,6.24342669783523,6.3682952317919348,6.4956611364277741,6.6255743591563281,6.7580858463394549,5.4594629228877158,9.5943304638546572,12.378110715262411,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979]
[null,null,583.26464783914582,"Redeemed development costs","$mm nominal",null,{"$f":"MAX(0,MIN(G347,G352))","v":0},{"$f":"MAX(0,MIN(H347,H352))","v":0},{"$f":"MAX(0,MIN(I347,I352))","v":66.160336000000001},67.051750720000001,67.960993734400006,68.888421609087999,69.83439804126975,4.6389580020951549,4.7317371621370583,4.8263719053797995,4.9228993434873951,5.0213573303571426,5.1217844769642857,18.160286471041534,31.459558505000327,31.566132596396997,31.674838169621605,31.785717854310697,18.962748828155618,5.8833204214774391,6.0009868299069877,6.1210065665051268,6.24342669783523,6.3682952317919348,6.4956611364277741,6.6255743591563281,6.7580858463394549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,303.10754272840057,"Closing balance of unredeemed development costs","$mm nominal",null,{"$f":"G352-G353","v":0},{"$f":"H352-H353","v":0},{"$f":"I352-I353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4594629228877158,9.5943304638546572,12.378110715262411,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979,13.78378193131979]
[]
[null,null,5978.0583947644864,"Taxable income after development costs","$mm nominal",null,{"$f":"G347-G353","v":-3},{"$f":"H347-H353","v":-9.120000000000001},{"$f":"I347-I353","v":7.2098377096110084},{"$f":"J347-J353","v":135.33090031672032},143.0671514756294,151.17346730711125,159.67253821972417,234.74892995737045,239.44390855651787,244.23278672764823,249.11744246220124,254.09979131144519,259.18178713767412,249.00384414378877,241.04785472212657,248.91493202963017,254.4158477489261,260.026781782608,278.68600080150145,297.7184042007728,303.67277228478827,309.74622773048395,315.94115228509372,322.2599753307955,328.70517483741145,335.2792783341597,167.48160735074629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,0,"Opening balance of ACA","$mm nominal",null,null,{"$f":"G362","v":0},{"$f":"H362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Current period ACA","$mm nominal",null,{"$f":"(G349+G358)*Inputs!$E$52","v":0},{"$f":"(H349+H358)*Inputs!$E$52","v":0},{"$f":"(I349+I358)*Inputs!$E$52","v":0},{"$f":"(J349+J358)*Inputs!$E$52","v":0},{"$f":"(K349+K358)*Inputs!$E$52","v":0},{"$f":"(L349+L358)*Inputs!$E$52","v":0},{"$f":"(M349+M358)*Inputs!$E$52","v":0},{"$f":"(N349+N358)*Inputs!$E$52","v":0},{"$f":"(O349+O358)*Inputs!$E$52","v":0},{"$f":"(P349+P358)*Inputs!$E$52","v":0},{"$f":"(Q349+Q358)*Inputs!$E$52","v":0},{"$f":"(R349+R358)*Inputs!$E$52","v":0},{"$f":"(S349+S358)*Inputs!$E$52","v":0},{"$f":"(T349+T358)*Inputs!$E$52","v":0},{"$f":"(U349+U358)*Inputs!$E$52","v":0},{"$f":"(V349+V358)*Inputs!$E$52","v":0},{"$f":"(W349+W358)*Inputs!$E$52","v":0},{"$f":"(X349+X358)*Inputs!$E$52","v":0},{"$f":"(Y349+Y358)*Inputs!$E$52","v":0},{"$f":"(Z349+Z358)*Inputs!$E$52","v":0},{"$f":"(AA349+AA358)*Inputs!$E$52","v":0},{"$f":"(AB349+AB358)*Inputs!$E$52","v":0},{"$f":"(AC349+AC358)*Inputs!$E$52","v":0},{"$f":"(AD349+AD358)*Inputs!$E$52","v":0},{"$f":"(AE349+AE358)*Inputs!$E$52","v":0},{"$f":"(AF349+AF358)*Inputs!$E$52","v":0},{"$f":"(AG349+AG358)*Inputs!$E$52","v":0},{"$f":"(AH349+AH358)*Inputs!$E$52","v":0},{"$f":"(AI349+AI358)*Inputs!$E$52","v":0},{"$f":"(AJ349+AJ358)*Inputs!$E$52","v":0},{"$f":"(AK349+AK358)*Inputs!$E$52","v":0},{"$f":"(AL349+AL358)*Inputs!$E$52","v":0},{"$f":"(AM349+AM358)*Inputs!$E$52","v":0},{"$f":"(AN349+AN358)*Inputs!$E$52","v":0},{"$f":"(AO349+AO358)*Inputs!$E$52","v":0},{"$f":"(AP349+AP358)*Inputs!$E$52","v":0},{"$f":"(AQ349+AQ358)*Inputs!$E$52","v":0},{"$f":"(AR349+AR358)*Inputs!$E$52","v":0},{"$f":"(AS349+AS358)*Inputs!$E$52","v":0},{"$f":"(AT349+AT358)*Inputs!$E$52","v":0},{"$f":"(AU349+AU358)*Inputs!$E$52","v":0},{"$f":"(AV349+AV358)*Inputs!$E$52","v":0},{"$f":"(AW349+AW358)*Inputs!$E$52","v":0},{"$f":"(AX349+AX358)*Inputs!$E$52","v":0},{"$f":"(AY349+AY358)*Inputs!$E$52","v":0},{"$f":"(AZ349+AZ358)*Inputs!$E$52","v":0},{"$f":"(BA349+BA358)*Inputs!$E$52","v":0},{"$f":"(BB349+BB358)*Inputs!$E$52","v":0},{"$f":"(BC349+BC358)*Inputs!$E$52","v":0},{"$f":"(BD349+BD358)*Inputs!$E$52","v":0}]
[null,null,0,"ACA available for redemption","$mm nominal",null,{"$f":"SUM(G358:G359)","v":0},{"$f":"SUM(H358:H359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Redeemed ACA","$mm nominal",null,{"$f":"MAX(0,MIN(G356,G360))","v":0},{"$f":"MAX(0,MIN(H356,H360))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Closing balance of ACA","$mm nominal",null,{"$f":"G360-G361","v":0},{"$f":"H360-H361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,5978.0583947644864,"Taxable income after ACA","$mm nominal",null,{"$f":"G356-G361","v":-3},{"$f":"H356-H361","v":-9.120000000000001},7.2098377096110084,135.33090031672032,143.0671514756294,151.17346730711125,159.67253821972417,234.74892995737045,239.44390855651787,244.23278672764823,249.11744246220124,254.09979131144519,259.18178713767412,249.00384414378877,241.04785472212657,248.91493202963017,254.4158477489261,260.026781782608,278.68600080150145,297.7184042007728,303.67277228478827,309.74622773048395,315.94115228509372,322.2599753307955,328.70517483741145,335.2792783341597,167.48160735074629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"CIT payable","$mm nominal",null,{"$f":"IF(Inputs!$E$51=1,G364*(G364>0)*IF(Inputs!$E$44<>0,IF(G6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,H364*(H364>0)*IF(Inputs!$E$44<>0,IF(H6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,I364*(I364>0)*IF(Inputs!$E$44<>0,IF(I6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,J364*(J364>0)*IF(Inputs!$E$44<>0,IF(J6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,K364*(K364>0)*IF(Inputs!$E$44<>0,IF(K6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,L364*(L364>0)*IF(Inputs!$E$44<>0,IF(L6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,M364*(M364>0)*IF(Inputs!$E$44<>0,IF(M6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,N364*(N364>0)*IF(Inputs!$E$44<>0,IF(N6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,O364*(O364>0)*IF(Inputs!$E$44<>0,IF(O6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,P364*(P364>0)*IF(Inputs!$E$44<>0,IF(P6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,Q364*(Q364>0)*IF(Inputs!$E$44<>0,IF(Q6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,R364*(R364>0)*IF(Inputs!$E$44<>0,IF(R6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,S364*(S364>0)*IF(Inputs!$E$44<>0,IF(S6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,T364*(T364>0)*IF(Inputs!$E$44<>0,IF(T6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,U364*(U364>0)*IF(Inputs!$E$44<>0,IF(U6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,V364*(V364>0)*IF(Inputs!$E$44<>0,IF(V6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,W364*(W364>0)*IF(Inputs!$E$44<>0,IF(W6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,X364*(X364>0)*IF(Inputs!$E$44<>0,IF(X6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,Y364*(Y364>0)*IF(Inputs!$E$44<>0,IF(Y6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,Z364*(Z364>0)*IF(Inputs!$E$44<>0,IF(Z6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AA364*(AA364>0)*IF(Inputs!$E$44<>0,IF(AA6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AB364*(AB364>0)*IF(Inputs!$E$44<>0,IF(AB6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AC364*(AC364>0)*IF(Inputs!$E$44<>0,IF(AC6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AD364*(AD364>0)*IF(Inputs!$E$44<>0,IF(AD6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AE364*(AE364>0)*IF(Inputs!$E$44<>0,IF(AE6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AF364*(AF364>0)*IF(Inputs!$E$44<>0,IF(AF6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AG364*(AG364>0)*IF(Inputs!$E$44<>0,IF(AG6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AH364*(AH364>0)*IF(Inputs!$E$44<>0,IF(AH6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AI364*(AI364>0)*IF(Inputs!$E$44<>0,IF(AI6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AJ364*(AJ364>0)*IF(Inputs!$E$44<>0,IF(AJ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AK364*(AK364>0)*IF(Inputs!$E$44<>0,IF(AK6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AL364*(AL364>0)*IF(Inputs!$E$44<>0,IF(AL6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AM364*(AM364>0)*IF(Inputs!$E$44<>0,IF(AM6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AN364*(AN364>0)*IF(Inputs!$E$44<>0,IF(AN6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AO364*(AO364>0)*IF(Inputs!$E$44<>0,IF(AO6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AP364*(AP364>0)*IF(Inputs!$E$44<>0,IF(AP6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AQ364*(AQ364>0)*IF(Inputs!$E$44<>0,IF(AQ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AR364*(AR364>0)*IF(Inputs!$E$44<>0,IF(AR6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AS364*(AS364>0)*IF(Inputs!$E$44<>0,IF(AS6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AT364*(AT364>0)*IF(Inputs!$E$44<>0,IF(AT6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AU364*(AU364>0)*IF(Inputs!$E$44<>0,IF(AU6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AV364*(AV364>0)*IF(Inputs!$E$44<>0,IF(AV6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AW364*(AW364>0)*IF(Inputs!$E$44<>0,IF(AW6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AX364*(AX364>0)*IF(Inputs!$E$44<>0,IF(AX6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AY364*(AY364>0)*IF(Inputs!$E$44<>0,IF(AY6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,AZ364*(AZ364>0)*IF(Inputs!$E$44<>0,IF(AZ6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,BA364*(BA364>0)*IF(Inputs!$E$44<>0,IF(BA6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,BB364*(BB364>0)*IF(Inputs!$E$44<>0,IF(BB6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,BC364*(BC364>0)*IF(Inputs!$E$44<>0,IF(BC6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0},{"$f":"IF(Inputs!$E$51=1,BD364*(BD364>0)*IF(Inputs!$E$44<>0,IF(BD6<Inputs!$E$45,Inputs!$E$43,Inputs!$E$44),Inputs!$E$43),0)","v":0}]
[]
[]
[null,null,{"$f":"SUM(G368:BD368)","v":5967.2746128331664},"Taxable income","$mm nominal",null,{"$f":"IF(Inputs!$E$51=2,G323,G364)","v":-3},{"$f":"IF(Inputs!$E$51=2,H323,H364)","v":-6.12},{"$f":"IF(Inputs!$E$51=2,I323,I364)","v":7.209837709611012},{"$f":"IF(Inputs!$E$51=2,J323,J364)","v":135.33090031672032},{"$f":"IF(Inputs!$E$51=2,K323,K364)","v":143.0671514756294},{"$f":"IF(Inputs!$E$51=2,L323,L364)","v":151.17346730711125},{"$f":"IF(Inputs!$E$51=2,M323,M364)","v":159.67253821972417},{"$f":"IF(Inputs!$E$51=2,N323,N364)","v":234.74892995737048},{"$f":"IF(Inputs!$E$51=2,O323,O364)","v":239.44390855651787},{"$f":"IF(Inputs!$E$51=2,P323,P364)","v":244.23278672764823},{"$f":"IF(Inputs!$E$51=2,Q323,Q364)","v":249.11744246220124},{"$f":"IF(Inputs!$E$51=2,R323,R364)","v":254.09979131144519},{"$f":"IF(Inputs!$E$51=2,S323,S364)","v":259.18178713767418},{"$f":"IF(Inputs!$E$51=2,T323,T364)","v":249.00384414378874},{"$f":"IF(Inputs!$E$51=2,U323,U364)","v":241.0478547221266},{"$f":"IF(Inputs!$E$51=2,V323,V364)","v":248.91493202963017},{"$f":"IF(Inputs!$E$51=2,W323,W364)","v":254.41584774892613},{"$f":"IF(Inputs!$E$51=2,X323,X364)","v":260.02678178260805},{"$f":"IF(Inputs!$E$51=2,Y323,Y364)","v":278.68600080150145},{"$f":"IF(Inputs!$E$51=2,Z323,Z364)","v":297.71840420077274},{"$f":"IF(Inputs!$E$51=2,AA323,AA364)","v":303.67277228478827},{"$f":"IF(Inputs!$E$51=2,AB323,AB364)","v":309.74622773048395},{"$f":"IF(Inputs!$E$51=2,AC323,AC364)","v":315.94115228509372},{"$f":"IF(Inputs!$E$51=2,AD323,AD364)","v":322.25997533079544},{"$f":"IF(Inputs!$E$51=2,AE323,AE364)","v":328.70517483741145},{"$f":"IF(Inputs!$E$51=2,AF323,AF364)","v":335.2792783341597},{"$f":"IF(Inputs!$E$51=2,AG323,AG364)","v":167.48160735074632},{"$f":"IF(Inputs!$E$51=2,AH323,AH364)","v":-5.4594629228877158},{"$f":"IF(Inputs!$E$51=2,AI323,AI364)","v":-4.1348675409669422},{"$f":"IF(Inputs!$E$51=2,AJ323,AJ364)","v":-2.783780251407753},{"$f":"IF(Inputs!$E$51=2,AK323,AK364)","v":-1.4056712160573801},{"$f":"IF(Inputs!$E$51=2,AL323,AL364)","v":0},{"$f":"IF(Inputs!$E$51=2,AM323,AM364)","v":0},{"$f":"IF(Inputs!$E$51=2,AN323,AN364)","v":0},{"$f":"IF(Inputs!$E$51=2,AO323,AO364)","v":0},{"$f":"IF(Inputs!$E$51=2,AP323,AP364)","v":0},{"$f":"IF(Inputs!$E$51=2,AQ323,AQ364)","v":0},{"$f":"IF(Inputs!$E$51=2,AR323,AR364)","v":0},{"$f":"IF(Inputs!$E$51=2,AS323,AS364)","v":0},{"$f":"IF(Inputs!$E$51=2,AT323,AT364)","v":0},{"$f":"IF(Inputs!$E$51=2,AU323,AU364)","v":0},{"$f":"IF(Inputs!$E$51=2,AV323,AV364)","v":0},{"$f":"IF(Inputs!$E$51=2,AW323,AW364)","v":0},{"$f":"IF(Inputs!$E$51=2,AX323,AX364)","v":0},{"$f":"IF(Inputs!$E$51=2,AY323,AY364)","v":0},{"$f":"IF(Inputs!$E$51=2,AZ323,AZ364)","v":0},{"$f":"IF(Inputs!$E$51=2,BA323,BA364)","v":0},{"$f":"IF(Inputs!$E$51=2,BB323,BB364)","v":0},{"$f":"IF(Inputs!$E$51=2,BC323,BC364)","v":0},{"$f":"IF(Inputs!$E$51=2,BD323,BD364)","v":0}]
[null,null,{"$f":"SUM(G369:BD369)","v":1797.0535184293456},"Total corporate income tax","$mm nominal",null,{"$f":"G324+G365","v":0},{"$f":"H324+H365","v":0},2.1629513128833033,40.599270095016095,42.92014544268882,45.352040192133373,47.901761465917254,70.424678987211138,71.833172566955355,73.26983601829447,74.735232738660372,76.229937393433559,77.754536141302253,74.701153243136616,72.314356416637978,74.674479608889044,76.324754324677841,78.008034534782411,83.605800240450435,89.315521260231819,91.10183168543648,92.923868319145186,94.782345685528114,96.677992599238635,98.611552451223432,100.5837835002479,50.244482205223896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"VARIABLE RATE PROFIT TAXES"]
[]
[null,null,null,"Resource Rent Tax"]
[null,null,{"$f":"SUM(G375:BD375)","v":-588.04830563750011},"RRT opening balance","$mm nominal",null,{"$f":"F378*(F378<0)","v":0},{"$f":"G378*(G378<0)","v":-83},-252.32,-234.7143186875,-18.01398695000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL378*(AL378<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G376:BD376)","v":0},"Uplift on negative balance","$mm nominal",null,{"$f":"G375*Inputs!$E$58","v":0},{"$f":"H375*Inputs!$E$58","v":0},{"$f":"I375*Inputs!$E$58","v":0},{"$f":"J375*Inputs!$E$58","v":0},{"$f":"K375*Inputs!$E$58","v":0},{"$f":"L375*Inputs!$E$58","v":0},{"$f":"M375*Inputs!$E$58","v":0},{"$f":"N375*Inputs!$E$58","v":0},{"$f":"O375*Inputs!$E$58","v":0},{"$f":"P375*Inputs!$E$58","v":0},{"$f":"Q375*Inputs!$E$58","v":0},{"$f":"R375*Inputs!$E$58","v":0},{"$f":"S375*Inputs!$E$58","v":0},{"$f":"T375*Inputs!$E$58","v":0},{"$f":"U375*Inputs!$E$58","v":0},{"$f":"V375*Inputs!$E$58","v":0},{"$f":"W375*Inputs!$E$58","v":0},{"$f":"X375*Inputs!$E$58","v":0},{"$f":"Y375*Inputs!$E$58","v":0},{"$f":"Z375*Inputs!$E$58","v":0},{"$f":"AA375*Inputs!$E$58","v":0},{"$f":"AB375*Inputs!$E$58","v":0},{"$f":"AC375*Inputs!$E$58","v":0},{"$f":"AD375*Inputs!$E$58","v":0},{"$f":"AE375*Inputs!$E$58","v":0},{"$f":"AF375*Inputs!$E$58","v":0},{"$f":"AG375*Inputs!$E$58","v":0},{"$f":"AH375*Inputs!$E$58","v":0},{"$f":"AI375*Inputs!$E$58","v":0},{"$f":"AJ375*Inputs!$E$58","v":0},{"$f":"AK375*Inputs!$E$58","v":0},{"$f":"AL375*Inputs!$E$58","v":0},{"$f":"AM375*Inputs!$E$58","v":0},{"$f":"AN375*Inputs!$E$58","v":0},{"$f":"AO375*Inputs!$E$58","v":0},{"$f":"AP375*Inputs!$E$58","v":0},{"$f":"AQ375*Inputs!$E$58","v":0},{"$f":"AR375*Inputs!$E$58","v":0},{"$f":"AS375*Inputs!$E$58","v":0},{"$f":"AT375*Inputs!$E$58","v":0},{"$f":"AU375*Inputs!$E$58","v":0},{"$f":"AV375*Inputs!$E$58","v":0},{"$f":"AW375*Inputs!$E$58","v":0},{"$f":"AX375*Inputs!$E$58","v":0},{"$f":"AY375*Inputs!$E$58","v":0},{"$f":"AZ375*Inputs!$E$58","v":0},{"$f":"BA375*Inputs!$E$58","v":0},{"$f":"BB375*Inputs!$E$58","v":0},{"$f":"BC375*Inputs!$E$58","v":0},{"$f":"BD375*Inputs!$E$58","v":0}]
[null,null,{"$f":"SUM(G377:BD377)","v":6061.4400920417147},"Project NCF after deductible tax payments, decommissioning and sale of undepreciated assets","$mm nominal",null,{"$f":"G261+G298-(G369*(Inputs!$E$59=1))","v":-83},{"$f":"H261+H298-(H369*(Inputs!$E$59=1))","v":-169.32},{"$f":"I261+I298-(I369*(Inputs!$E$59=1))","v":17.605681312499996},{"$f":"J261+J298-(J369*(Inputs!$E$59=1))","v":216.70033173749994},{"$f":"K261+K298-(K369*(Inputs!$E$59=1))","v":221.03433837224998},{"$f":"L261+L298-(L369*(Inputs!$E$59=1))","v":225.45502513969507},{"$f":"M261+M298-(M369*(Inputs!$E$59=1))","v":229.96412564248888},{"$f":"N261+N298-(N369*(Inputs!$E$59=1))","v":234.56340815533861},{"$f":"O261+O298-(O369*(Inputs!$E$59=1))","v":239.25467631844543},{"$f":"P261+P298-(P369*(Inputs!$E$59=1))","v":244.03976984481429},{"$f":"Q261+Q298-(Q369*(Inputs!$E$59=1))","v":248.92056524171065},{"$f":"R261+R298-(R369*(Inputs!$E$59=1))","v":253.89897654654482},{"$f":"S261+S298-(S369*(Inputs!$E$59=1))","v":258.97695607747573},{"$f":"T261+T298-(T369*(Inputs!$E$59=1))","v":197.05065124423456},{"$f":"U261+U298-(U369*(Inputs!$E$59=1))","v":200.99166426911924},{"$f":"V261+V298-(V369*(Inputs!$E$59=1))","v":274.82841760506585},{"$f":"W261+W298-(W369*(Inputs!$E$59=1))","v":280.32498595716709},{"$f":"X261+X298-(X369*(Inputs!$E$59=1))","v":285.93148567631056},{"$f":"Y261+Y298-(Y369*(Inputs!$E$59=1))","v":291.65011538983663},{"$f":"Z261+Z298-(Z369*(Inputs!$E$59=1))","v":297.48311769763342},{"$f":"AA261+AA298-(AA369*(Inputs!$E$59=1))","v":303.43278005158618},{"$f":"AB261+AB298-(AB369*(Inputs!$E$59=1))","v":309.50143565261783},{"$f":"AC261+AC298-(AC369*(Inputs!$E$59=1))","v":315.69146436567019},{"$f":"AD261+AD298-(AD369*(Inputs!$E$59=1))","v":322.00529365298348},{"$f":"AE261+AE298-(AE369*(Inputs!$E$59=1))","v":328.44539952604327},{"$f":"AF261+AF298-(AF369*(Inputs!$E$59=1))","v":335.01430751656403},{"$f":"AG261+AG298-(AG369*(Inputs!$E$59=1))","v":180.99511904811845},{"$f":"AH261+AH298-(AH369*(Inputs!$E$59=1))","v":0},{"$f":"AI261+AI298-(AI369*(Inputs!$E$59=1))","v":0},{"$f":"AJ261+AJ298-(AJ369*(Inputs!$E$59=1))","v":0},{"$f":"AK261+AK298-(AK369*(Inputs!$E$59=1))","v":0},{"$f":"AL261+AL298-(AL369*(Inputs!$E$59=1))","v":0},{"$f":"AM261+AM298-(AM369*(Inputs!$E$59=1))","v":0},{"$f":"AN261+AN298-(AN369*(Inputs!$E$59=1))","v":0},{"$f":"AO261+AO298-(AO369*(Inputs!$E$59=1))","v":0},{"$f":"AP261+AP298-(AP369*(Inputs!$E$59=1))","v":0},{"$f":"AQ261+AQ298-(AQ369*(Inputs!$E$59=1))","v":0},{"$f":"AR261+AR298-(AR369*(Inputs!$E$59=1))","v":0},{"$f":"AS261+AS298-(AS369*(Inputs!$E$59=1))","v":0},{"$f":"AT261+AT298-(AT369*(Inputs!$E$59=1))","v":0},{"$f":"AU261+AU298-(AU369*(Inputs!$E$59=1))","v":0},{"$f":"AV261+AV298-(AV369*(Inputs!$E$59=1))","v":0},{"$f":"AW261+AW298-(AW369*(Inputs!$E$59=1))","v":0},{"$f":"AX261+AX298-(AX369*(Inputs!$E$59=1))","v":0},{"$f":"AY261+AY298-(AY369*(Inputs!$E$59=1))","v":0},{"$f":"AZ261+AZ298-(AZ369*(Inputs!$E$59=1))","v":0},{"$f":"BA261+BA298-(BA369*(Inputs!$E$59=1))","v":0},{"$f":"BB261+BB298-(BB369*(Inputs!$E$59=1))","v":0},{"$f":"BC261+BC298-(BC369*(Inputs!$E$59=1))","v":0},{"$f":"BD261+BD298-(BD369*(Inputs!$E$59=1))","v":0}]
[null,null,{"$f":"SUM(G378:BD378)","v":5473.3917864042151},"RRT closing balance","$mm nominal",null,{"$f":"SUM(G375:G377)","v":-83},-252.32,-234.7143186875,-18.01398695000006,203.02035142224992,225.45502513969507,229.96412564248888,234.56340815533861,239.25467631844543,244.03976984481429,248.92056524171065,253.89897654654482,258.97695607747573,197.05065124423456,200.99166426911924,274.82841760506585,280.32498595716709,285.93148567631056,291.65011538983663,297.48311769763342,303.43278005158618,309.50143565261783,315.69146436567019,322.00529365298348,328.44539952604327,335.01430751656403,180.99511904811845,0,0,0,0,0,{"$f":"SUM(AM375:AM377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G379:BD379)","v":0},"Resource rent tax payable","$mm nominal",null,{"$f":"G378*(G378>0)*Inputs!$E$57","v":0},{"$f":"H378*(H378>0)*Inputs!$E$57","v":0},{"$f":"I378*(I378>0)*Inputs!$E$57","v":0},{"$f":"J378*(J378>0)*Inputs!$E$57","v":0},{"$f":"K378*(K378>0)*Inputs!$E$57","v":0},{"$f":"L378*(L378>0)*Inputs!$E$57","v":0},{"$f":"M378*(M378>0)*Inputs!$E$57","v":0},{"$f":"N378*(N378>0)*Inputs!$E$57","v":0},{"$f":"O378*(O378>0)*Inputs!$E$57","v":0},{"$f":"P378*(P378>0)*Inputs!$E$57","v":0},{"$f":"Q378*(Q378>0)*Inputs!$E$57","v":0},{"$f":"R378*(R378>0)*Inputs!$E$57","v":0},{"$f":"S378*(S378>0)*Inputs!$E$57","v":0},{"$f":"T378*(T378>0)*Inputs!$E$57","v":0},{"$f":"U378*(U378>0)*Inputs!$E$57","v":0},{"$f":"V378*(V378>0)*Inputs!$E$57","v":0},{"$f":"W378*(W378>0)*Inputs!$E$57","v":0},{"$f":"X378*(X378>0)*Inputs!$E$57","v":0},{"$f":"Y378*(Y378>0)*Inputs!$E$57","v":0},{"$f":"Z378*(Z378>0)*Inputs!$E$57","v":0},{"$f":"AA378*(AA378>0)*Inputs!$E$57","v":0},{"$f":"AB378*(AB378>0)*Inputs!$E$57","v":0},{"$f":"AC378*(AC378>0)*Inputs!$E$57","v":0},{"$f":"AD378*(AD378>0)*Inputs!$E$57","v":0},{"$f":"AE378*(AE378>0)*Inputs!$E$57","v":0},{"$f":"AF378*(AF378>0)*Inputs!$E$57","v":0},{"$f":"AG378*(AG378>0)*Inputs!$E$57","v":0},{"$f":"AH378*(AH378>0)*Inputs!$E$57","v":0},{"$f":"AI378*(AI378>0)*Inputs!$E$57","v":0},{"$f":"AJ378*(AJ378>0)*Inputs!$E$57","v":0},{"$f":"AK378*(AK378>0)*Inputs!$E$57","v":0},{"$f":"AL378*(AL378>0)*Inputs!$E$57","v":0},{"$f":"AM378*(AM378>0)*Inputs!$E$57","v":0},{"$f":"AN378*(AN378>0)*Inputs!$E$57","v":0},{"$f":"AO378*(AO378>0)*Inputs!$E$57","v":0},{"$f":"AP378*(AP378>0)*Inputs!$E$57","v":0},{"$f":"AQ378*(AQ378>0)*Inputs!$E$57","v":0},{"$f":"AR378*(AR378>0)*Inputs!$E$57","v":0},{"$f":"AS378*(AS378>0)*Inputs!$E$57","v":0},{"$f":"AT378*(AT378>0)*Inputs!$E$57","v":0},{"$f":"AU378*(AU378>0)*Inputs!$E$57","v":0},{"$f":"AV378*(AV378>0)*Inputs!$E$57","v":0},{"$f":"AW378*(AW378>0)*Inputs!$E$57","v":0},{"$f":"AX378*(AX378>0)*Inputs!$E$57","v":0},{"$f":"AY378*(AY378>0)*Inputs!$E$57","v":0},{"$f":"AZ378*(AZ378>0)*Inputs!$E$57","v":0},{"$f":"BA378*(BA378>0)*Inputs!$E$57","v":0},{"$f":"BB378*(BB378>0)*Inputs!$E$57","v":0},{"$f":"BC378*(BC378>0)*Inputs!$E$57","v":0},{"$f":"BD378*(BD378>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((G368/G49)*100<=0,0,(G368/G49)*100),0)","v":0},{"$f":"IFERROR(IF((H368/H49)*100<=0,0,(H368/H49)*100),0)","v":0},3.9741195264633609,36.566402845248824,37.898762295455974,39.260922428348728,40.655095185704958,58.598729861824694,58.59872986182468,58.59872986182468,58.598729861824694,58.59872986182468,58.598729861824694,55.193711940677723,52.382551634261254,53.031530039313637,53.140690820147171,53.24771119351341,55.949710719096338,58.59872986182468,58.59872986182468,58.59872986182468,58.598729861824694,58.59872986182468,58.59872986182468,58.598729861824694,57.395578003219264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax rate",null,null,{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!G383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!G383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!H383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!H383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!I383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!I383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!J383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!J383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!K383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!K383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!L383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!L383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!M383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!M383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!N383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!N383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!O383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!O383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!P383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!P383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Q383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Q383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!R383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!R383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!S383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!S383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!T383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!T383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!U383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!U383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!V383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!V383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!W383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!W383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!X383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!X383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Y383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Y383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Z383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!Z383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AA383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AA383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AB383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AB383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AC383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AC383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AD383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AD383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AE383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AE383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AF383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AF383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AG383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AG383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AH383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AH383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AI383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AI383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AJ383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AJ383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AK383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AK383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AL383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AL383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AM383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AM383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AN383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AN383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AO383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AO383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AP383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AP383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AQ383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AQ383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AR383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AR383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AS383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AS383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AT383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AT383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AU383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AU383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AV383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AV383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AW383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AW383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AX383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AX383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AY383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AY383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AZ383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!AZ383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BA383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BA383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BB383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BB383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BC383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BC383))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BD383)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Model!BD383))/100,0),0)","v":0}]
[null,null,null,"SA gold profit tax payable","$mm nominal",null,{"$f":"G368*G384*Inputs!$E$60","v":0},{"$f":"H368*H384*Inputs!$E$60","v":0},{"$f":"I368*I384*Inputs!$E$60","v":0},{"$f":"J368*J384*Inputs!$E$60","v":0},{"$f":"K368*K384*Inputs!$E$60","v":0},{"$f":"L368*L384*Inputs!$E$60","v":0},{"$f":"M368*M384*Inputs!$E$60","v":0},{"$f":"N368*N384*Inputs!$E$60","v":0},{"$f":"O368*O384*Inputs!$E$60","v":0},{"$f":"P368*P384*Inputs!$E$60","v":0},{"$f":"Q368*Q384*Inputs!$E$60","v":0},{"$f":"R368*R384*Inputs!$E$60","v":0},{"$f":"S368*S384*Inputs!$E$60","v":0},{"$f":"T368*T384*Inputs!$E$60","v":0},{"$f":"U368*U384*Inputs!$E$60","v":0},{"$f":"V368*V384*Inputs!$E$60","v":0},{"$f":"W368*W384*Inputs!$E$60","v":0},{"$f":"X368*X384*Inputs!$E$60","v":0},{"$f":"Y368*Y384*Inputs!$E$60","v":0},{"$f":"Z368*Z384*Inputs!$E$60","v":0},{"$f":"AA368*AA384*Inputs!$E$60","v":0},{"$f":"AB368*AB384*Inputs!$E$60","v":0},{"$f":"AC368*AC384*Inputs!$E$60","v":0},{"$f":"AD368*AD384*Inputs!$E$60","v":0},{"$f":"AE368*AE384*Inputs!$E$60","v":0},{"$f":"AF368*AF384*Inputs!$E$60","v":0},{"$f":"AG368*AG384*Inputs!$E$60","v":0},{"$f":"AH368*AH384*Inputs!$E$60","v":0},{"$f":"AI368*AI384*Inputs!$E$60","v":0},{"$f":"AJ368*AJ384*Inputs!$E$60","v":0},{"$f":"AK368*AK384*Inputs!$E$60","v":0},{"$f":"AL368*AL384*Inputs!$E$60","v":0},{"$f":"AM368*AM384*Inputs!$E$60","v":0},{"$f":"AN368*AN384*Inputs!$E$60","v":0},{"$f":"AO368*AO384*Inputs!$E$60","v":0},{"$f":"AP368*AP384*Inputs!$E$60","v":0},{"$f":"AQ368*AQ384*Inputs!$E$60","v":0},{"$f":"AR368*AR384*Inputs!$E$60","v":0},{"$f":"AS368*AS384*Inputs!$E$60","v":0},{"$f":"AT368*AT384*Inputs!$E$60","v":0},{"$f":"AU368*AU384*Inputs!$E$60","v":0},{"$f":"AV368*AV384*Inputs!$E$60","v":0},{"$f":"AW368*AW384*Inputs!$E$60","v":0},{"$f":"AX368*AX384*Inputs!$E$60","v":0},{"$f":"AY368*AY384*Inputs!$E$60","v":0},{"$f":"AZ368*AZ384*Inputs!$E$60","v":0},{"$f":"BA368*BA384*Inputs!$E$60","v":0},{"$f":"BB368*BB384*Inputs!$E$60","v":0},{"$f":"BC368*BC384*Inputs!$E$60","v":0},{"$f":"BD368*BD384*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(G390:BD390)","v":-576.2709673746167},"FANCP opening balance","$mm nominal",null,{"$f":"F393*(F393<0)","v":0},{"$f":"G393*(G393<0)","v":-83},-253.98,-239.29096737461668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-587.79638672210899,"Opening balance with uplift","$mm nominal",null,{"$f":"(G390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(H390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":-84.66},{"$f":"(I390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":-259.05959999999999},{"$f":"(J390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":-244.07678672210903},{"$f":"(K390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(L390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(M390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(N390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(O390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(P390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(Q390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(R390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(S390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(T390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(U390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(V390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(W390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(X390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(Y390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(Z390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AA390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AB390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AC390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AD390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AE390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AF390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AG390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AH390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AI390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AJ390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AK390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AL390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AM390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AN390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AO390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AP390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AQ390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AR390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AS390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AT390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AU390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AV390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AW390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AX390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AY390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(AZ390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(BA390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(BB390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(BC390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0},{"$f":"(BD390*(1+Inputs!$E$64))*(1+Inputs!$E$180)","v":0}]
[null,null,7858.4936104710614,"Project NCF after deductible tax payments, decommissioning and sale of undepreciated assets","$mm nominal",null,{"$f":"G261+G298+G369","v":-83},{"$f":"H261+H298+H369","v":-169.32},19.768632625383301,257.29960183251603,263.95448381493878,270.80706533182843,277.86588710840613,304.98808714254972,311.08784888540077,317.30960586310874,323.65579798037101,330.12891393997836,336.73149221877799,271.75180448737115,273.30602068575723,349.5028972139549,356.64974028184491,363.93952021109294,375.25591563028706,386.79863895786525,394.53461173702266,402.42530397176301,410.47381005119831,418.6832862522221,427.05695197726669,435.59809101681196,231.23960125334236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7270.6972237489526,"FANCP","$mm nominal",null,{"$f":"SUM(G391:G392)","v":-83},{"$f":"SUM(H391:H392)","v":-253.98},-239.29096737461668,13.222815110406998,263.95448381493878,270.80706533182843,277.86588710840613,304.98808714254972,311.08784888540077,317.30960586310874,323.65579798037101,330.12891393997836,336.73149221877799,271.75180448737115,273.30602068575723,349.5028972139549,356.64974028184491,363.93952021109294,375.25591563028706,386.79863895786525,394.53461173702266,402.42530397176301,410.47381005119831,418.6832862522221,427.05695197726669,435.59809101681196,231.23960125334236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G394:BD394)","v":0},"Additional profits tax on FANCP","$mm nominal",null,{"$f":"G393*(G393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"H393*(H393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"I393*(I393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"J393*(J393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"K393*(K393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"L393*(L393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"M393*(M393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"N393*(N393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"O393*(O393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"P393*(P393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"Q393*(Q393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"R393*(R393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"S393*(S393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"T393*(T393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"U393*(U393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"V393*(V393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"W393*(W393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"X393*(X393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"Y393*(Y393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"Z393*(Z393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AA393*(AA393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AB393*(AB393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AC393*(AC393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AD393*(AD393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AE393*(AE393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AF393*(AF393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AG393*(AG393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AH393*(AH393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AI393*(AI393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AJ393*(AJ393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AK393*(AK393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AL393*(AL393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AM393*(AM393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AN393*(AN393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AO393*(AO393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AP393*(AP393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AQ393*(AQ393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AR393*(AR393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AS393*(AS393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AT393*(AT393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AU393*(AU393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AV393*(AV393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AW393*(AW393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AX393*(AX393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AY393*(AY393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"AZ393*(AZ393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"BA393*(BA393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"BB393*(BB393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"BC393*(BC393>0)*Inputs!$E$65*Inputs!$E$63","v":0},{"$f":"BD393*(BD393>0)*Inputs!$E$65*Inputs!$E$63","v":0}]
[]
[null,null,null,"Second Accumulated Net Cash Position (SANCP)"]
[null,null,-576.2709673746167,"SANCP opening balance","$mm nominal",null,{"$f":"F400*(F400<0)","v":0},{"$f":"G400*(G400<0)","v":-83},-253.98,-239.29096737461668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-587.79638672210899,"Uplift on negative balance","$mm nominal",null,{"$f":"(G397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(H397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":-84.66},{"$f":"(I397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":-259.05959999999999},{"$f":"(J397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":-244.07678672210903},{"$f":"(K397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(L397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(M397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(N397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(O397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(P397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(Q397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(R397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(S397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(T397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(U397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(V397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(W397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(X397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(Y397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(Z397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AA397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AB397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AC397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AD397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AE397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AF397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AG397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AH397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AI397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AJ397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AK397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AL397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AM397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AN397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AO397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AP397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AQ397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AR397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AS397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AT397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AU397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AV397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AW397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AX397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AY397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(AZ397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(BA397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(BB397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(BC397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0},{"$f":"(BD397*(1+Inputs!$E$66))*(1+Inputs!$E$180)","v":0}]
[null,null,7858.4936104710614,"Project NCF after deductible tax payments, decommissioning, sale of undepreciated assets and APT on FANCP","$mm nominal",null,{"$f":"G392-G394","v":-83},{"$f":"H392-H394","v":-169.32},19.768632625383301,257.29960183251603,263.95448381493878,270.80706533182843,277.86588710840613,304.98808714254972,311.08784888540077,317.30960586310874,323.65579798037101,330.12891393997836,336.73149221877799,271.75180448737115,273.30602068575723,349.5028972139549,356.64974028184491,363.93952021109294,375.25591563028706,386.79863895786525,394.53461173702266,402.42530397176301,410.47381005119831,418.6832862522221,427.05695197726669,435.59809101681196,231.23960125334236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7270.6972237489526,"SANCP","$mm nominal",null,{"$f":"SUM(G398:G399)","v":-83},{"$f":"SUM(H398:H399)","v":-253.98},-239.29096737461668,13.222815110406998,263.95448381493878,270.80706533182843,277.86588710840613,304.98808714254972,311.08784888540077,317.30960586310874,323.65579798037101,330.12891393997836,336.73149221877799,271.75180448737115,273.30602068575723,349.5028972139549,356.64974028184491,363.93952021109294,375.25591563028706,386.79863895786525,394.53461173702266,402.42530397176301,410.47381005119831,418.6832862522221,427.05695197726669,435.59809101681196,231.23960125334236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Additional profits tax on SANCP","$mm nominal",null,{"$f":"G400*(G400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"H400*(H400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"I400*(I400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"J400*(J400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"K400*(K400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"L400*(L400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"M400*(M400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"N400*(N400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"O400*(O400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"P400*(P400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"Q400*(Q400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"R400*(R400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"S400*(S400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"T400*(T400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"U400*(U400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"V400*(V400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"W400*(W400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"X400*(X400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"Y400*(Y400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"Z400*(Z400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AA400*(AA400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AB400*(AB400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AC400*(AC400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AD400*(AD400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AE400*(AE400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AF400*(AF400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AG400*(AG400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AH400*(AH400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AI400*(AI400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AJ400*(AJ400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AK400*(AK400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AL400*(AL400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AM400*(AM400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AN400*(AN400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AO400*(AO400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AP400*(AP400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AQ400*(AQ400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AR400*(AR400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AS400*(AS400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AT400*(AT400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AU400*(AU400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AV400*(AV400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AW400*(AW400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AX400*(AX400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AY400*(AY400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"AZ400*(AZ400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"BA400*(BA400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"BB400*(BB400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"BC400*(BC400>0)*Inputs!$E$67*Inputs!$E$63","v":0},{"$f":"BD400*(BD400>0)*Inputs!$E$67*Inputs!$E$63","v":0}]
[null,null,{"$f":"SUM(G402:BD402)","v":0},"Zimbabwe additional profits tax payable","$mm nominal",null,{"$f":"G394+G401","v":0},{"$f":"H394+H401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G404:BD404)","v":1797.0535184293456},"Total PROFIT TAXES exc WHT","$mm nominal",null,{"$f":"G369+G379+G385+G402","v":0},{"$f":"H369+H379+H385+H402","v":0},2.1629513128833033,40.599270095016095,42.92014544268882,45.352040192133373,47.901761465917254,70.424678987211138,71.833172566955355,73.26983601829447,74.735232738660372,76.229937393433559,77.754536141302253,74.701153243136616,72.314356416637978,74.674479608889044,76.324754324677841,78.008034534782411,83.605800240450435,89.315521260231819,91.10183168543648,92.923868319145186,94.782345685528114,96.677992599238635,98.611552451223432,100.5837835002479,50.244482205223896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"DIVIDEND PAYMENTS"]
[]
[null,null,{"$f":"SUM(G409:BD409)","v":6047.6563101103948},"Project NCF after decommissioning, payments before CIT","$mm nominal",null,{"$f":"G261","v":-83},-169.32,17.605681312499996,216.70033173749994,221.03433837224998,225.45502513969507,229.96412564248888,234.56340815533861,239.25467631844543,244.03976984481429,248.92056524171065,253.89897654654482,258.97695607747573,197.05065124423456,200.99166426911924,274.82841760506585,280.32498595716709,285.93148567631056,291.65011538983663,297.48311769763342,303.43278005158618,309.50143565261783,315.69146436567019,322.00529365298348,328.44539952604327,335.01430751656403,167.21133711679886,0,0,0,0,0,{"$f":"AM261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13.783781931319595,"Proceeds from sale of undepreciated assets","$mm nominal",null,{"$f":"G298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.783781931319595,0,0,0,0,0,{"$f":"AM298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71.261697277228848,"Lender net cash flows","$mm nominal",null,{"$f":"G307","v":-56},-114.23999999999998,19.982017210062445,78.244417210062437,78.244417210062437,78.244417210062437,78.244417210062437,0,0,0,0,0,0,-45.276232065882859,-46.18175670720052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1797.0535184293456,"Deductable profit taxes","$mm nominal",null,{"$f":"G404","v":0},{"$f":"H404","v":0},2.1629513128833033,40.599270095016095,42.92014544268882,45.352040192133373,47.901761465917254,70.424678987211138,71.833172566955355,73.26983601829447,74.735232738660372,76.229937393433559,77.754536141302253,74.701153243136616,72.314356416637978,74.674479608889044,76.324754324677841,78.008034534782411,83.605800240450435,89.315521260231819,91.10183168543648,92.923868319145186,94.782345685528114,96.677992599238635,98.611552451223432,100.5837835002479,50.244482205223896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4193.1248763351405,"Contractor cash flow before distributions","$mm nominal",null,{"$f":"SUM(G409:G410)-SUM(G411:G412)","v":-27},{"$f":"SUM(H409:H410)-SUM(H411:H412)","v":-55.080000000000013},-4.5392872104457531,97.856644432421405,99.869775719498719,101.85856773749926,103.8179469665092,164.13872916812747,167.42150375149009,170.76993382651983,174.18533250305029,177.66903915311127,181.22241993617348,167.62573006698079,174.85906455968177,200.15393799617681,204.00023163248926,207.92345114152815,208.04431514938619,208.16759643740158,212.3309483661497,216.57756733347264,220.90911868014206,225.32730105374486,229.83384707481986,234.43052401631613,130.75063684289455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,142257.27525112155,"Cumulative contractor cash flow before distributions","$mm nominal",null,{"$f":"SUM($G$413:G413)","v":-27},{"$f":"SUM($G$413:H413)","v":-82.080000000000013},{"$f":"SUM($G$413:I413)","v":-86.619287210445762},{"$f":"SUM($G$413:J413)","v":11.237357221975643},{"$f":"SUM($G$413:K413)","v":111.10713294147436},{"$f":"SUM($G$413:L413)","v":212.96570067897363},{"$f":"SUM($G$413:M413)","v":316.7836476454828},{"$f":"SUM($G$413:N413)","v":480.9223768136103},{"$f":"SUM($G$413:O413)","v":648.34388056510033},{"$f":"SUM($G$413:P413)","v":819.11381439162017},{"$f":"SUM($G$413:Q413)","v":993.29914689467046},{"$f":"SUM($G$413:R413)","v":1170.9681860477817},{"$f":"SUM($G$413:S413)","v":1352.1906059839553},{"$f":"SUM($G$413:T413)","v":1519.8163360509361},{"$f":"SUM($G$413:U413)","v":1694.675400610618},{"$f":"SUM($G$413:V413)","v":1894.8293386067949},{"$f":"SUM($G$413:W413)","v":2098.8295702392843},{"$f":"SUM($G$413:X413)","v":2306.7530213808122},{"$f":"SUM($G$413:Y413)","v":2514.7973365301987},{"$f":"SUM($G$413:Z413)","v":2722.9649329676004},{"$f":"SUM($G$413:AA413)","v":2935.29588133375},{"$f":"SUM($G$413:AB413)","v":3151.8734486672229},{"$f":"SUM($G$413:AC413)","v":3372.7825673473649},{"$f":"SUM($G$413:AD413)","v":3598.1098684011099},{"$f":"SUM($G$413:AE413)","v":3827.9437154759298},{"$f":"SUM($G$413:AF413)","v":4062.374239492246},{"$f":"SUM($G$413:AG413)","v":4193.1248763351405},{"$f":"SUM($G$413:AH413)","v":4193.1248763351405},{"$f":"SUM($G$413:AI413)","v":4193.1248763351405},{"$f":"SUM($G$413:AJ413)","v":4193.1248763351405},{"$f":"SUM($G$413:AK413)","v":4193.1248763351405},{"$f":"SUM($G$413:AL413)","v":4193.1248763351405},{"$f":"SUM($G$413:AM413)","v":4193.1248763351405},{"$f":"SUM($G$413:AN413)","v":4193.1248763351405},{"$f":"SUM($G$413:AO413)","v":4193.1248763351405},{"$f":"SUM($G$413:AP413)","v":4193.1248763351405},{"$f":"SUM($G$413:AQ413)","v":4193.1248763351405},{"$f":"SUM($G$413:AR413)","v":4193.1248763351405},{"$f":"SUM($G$413:AS413)","v":4193.1248763351405},{"$f":"SUM($G$413:AT413)","v":4193.1248763351405},{"$f":"SUM($G$413:AU413)","v":4193.1248763351405},{"$f":"SUM($G$413:AV413)","v":4193.1248763351405},{"$f":"SUM($G$413:AW413)","v":4193.1248763351405},{"$f":"SUM($G$413:AX413)","v":4193.1248763351405},{"$f":"SUM($G$413:AY413)","v":4193.1248763351405},{"$f":"SUM($G$413:AZ413)","v":4193.1248763351405},{"$f":"SUM($G$413:BA413)","v":4193.1248763351405},{"$f":"SUM($G$413:BB413)","v":4193.1248763351405},{"$f":"SUM($G$413:BC413)","v":4193.1248763351405},{"$f":"SUM($G$413:BD413)","v":4193.1248763351405}]
[null,null,4193.1248763351405,"Distributable cash","$mm nominal",null,{"$f":"IF(G414<0,0,MAX(0,MIN(G414,G413)))","v":0},{"$f":"IF(H414<0,0,MAX(0,MIN(H414,H413)))","v":0},0,11.237357221975643,99.869775719498719,101.85856773749926,103.8179469665092,164.13872916812747,167.42150375149009,170.76993382651983,174.18533250305029,177.66903915311127,181.22241993617348,167.62573006698079,174.85906455968177,200.15393799617681,204.00023163248926,207.92345114152815,208.04431514938619,208.16759643740158,212.3309483661497,216.57756733347264,220.90911868014206,225.32730105374486,229.83384707481986,234.43052401631613,130.75063684289455,0,0,0,0,0,{"$f":"IF(AM414<0,0,MAX(0,MIN(AM414,AM413)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State Participation"]
[null,null,null,"State equity","%",null,{"$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(G419:BD419)","v":0},"Equity purchase by state","$mm nominal",null,{"$f":"IF(Inputs!$E$73=1,(SUM(G256:G257)-G305)*G418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(H256:H257)-H305)*H418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(I256:I257)-I305)*I418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(J256:J257)-J305)*J418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(K256:K257)-K305)*K418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(L256:L257)-L305)*L418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(M256:M257)-M305)*M418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(N256:N257)-N305)*N418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(O256:O257)-O305)*O418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(P256:P257)-P305)*P418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(Q256:Q257)-Q305)*Q418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(R256:R257)-R305)*R418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(S256:S257)-S305)*S418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(T256:T257)-T305)*T418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(U256:U257)-U305)*U418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(V256:V257)-V305)*V418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(W256:W257)-W305)*W418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(X256:X257)-X305)*X418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(Y256:Y257)-Y305)*Y418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(Z256:Z257)-Z305)*Z418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AA256:AA257)-AA305)*AA418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AB256:AB257)-AB305)*AB418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AC256:AC257)-AC305)*AC418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AD256:AD257)-AD305)*AD418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AE256:AE257)-AE305)*AE418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AF256:AF257)-AF305)*AF418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AG256:AG257)-AG305)*AG418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AH256:AH257)-AH305)*AH418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AI256:AI257)-AI305)*AI418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AJ256:AJ257)-AJ305)*AJ418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AK256:AK257)-AK305)*AK418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AL256:AL257)-AL305)*AL418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AM256:AM257)-AM305)*AM418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AN256:AN257)-AN305)*AN418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AO256:AO257)-AO305)*AO418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AP256:AP257)-AP305)*AP418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AQ256:AQ257)-AQ305)*AQ418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AR256:AR257)-AR305)*AR418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AS256:AS257)-AS305)*AS418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AT256:AT257)-AT305)*AT418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AU256:AU257)-AU305)*AU418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AV256:AV257)-AV305)*AV418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AW256:AW257)-AW305)*AW418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AX256:AX257)-AX305)*AX418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AY256:AY257)-AY305)*AY418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(AZ256:AZ257)-AZ305)*AZ418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(BA256:BA257)-BA305)*BA418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(BB256:BB257)-BB305)*BB418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(BC256:BC257)-BC305)*BC418,0)","v":0},{"$f":"IF(Inputs!$E$73=1,(SUM(BD256:BD257)-BD305)*BD418,0)","v":0}]
[null,null,{"$f":"SUM(G420:BD420)","v":0},"Equity returns","$mm nominal",null,{"$f":"G$415*(G415>0)*G418","v":0},{"$f":"H$415*(H415>0)*H418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$415*(AM415>0)*AM418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G421:BD421)","v":0},"Equity cash flow","$mm nominal",null,{"$f":"G420-G419","v":0},{"$f":"H420-H419","v":0},0,0,0,0,0,{"$f":"N420-N419","v":0},0,0,0,0,{"$f":"S420-S419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G422:BD422)","v":0},"Carry loan plus capitalized interest","$mm nominal",null,{"$f":"MIN(G421+(F422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(H421+(G422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(I421+(H422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(J421+(I422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(K421+(J422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(L421+(K422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(M421+(L422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(N421+(M422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(O421+(N422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(P421+(O422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(Q421+(P422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(R421+(Q422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(S421+(R422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(T421+(S422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(U421+(T422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(V421+(U422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(W421+(V422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(X421+(W422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(Y421+(X422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(Z421+(Y422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AA421+(Z422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AB421+(AA422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AC421+(AB422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AD421+(AC422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AE421+(AD422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AF421+(AE422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AG421+(AF422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AH421+(AG422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AI421+(AH422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AJ421+(AI422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AK421+(AJ422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AL421+(AK422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AM421+(AL422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AN421+(AM422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AO421+(AN422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AP421+(AO422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AQ421+(AP422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AR421+(AQ422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AS421+(AR422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AT421+(AS422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AU421+(AT422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AV421+(AU422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AW421+(AV422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AX421+(AW422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AY421+(AX422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(AZ421+(AY422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(BA421+(AZ422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(BB421+(BA422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(BC421+(BB422*(1+Inputs!$E$177)),0)","v":0},{"$f":"MIN(BD421+(BC422*(1+Inputs!$E$177)),0)","v":0}]
[null,null,{"$f":"SUM(G423:BD423)","v":0},"State shareholder cash flow","$mm nominal",null,{"$f":"G421+F422","v":0},{"$f":"H421+G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Dividends"]
[null,null,{"$f":"SUM(G426:BD426)","v":0},"State dividend payment","$mm nominal",null,{"$f":"G423*(G423>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM423*(AM423>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G427:BD427)","v":4193.1248763351405},"Contractor dividend payment","$mm nominal",null,{"$f":"G415-G426","v":0},{"$f":"H415-H426","v":0},0,11.237357221975643,99.869775719498719,101.85856773749926,103.8179469665092,164.13872916812747,167.42150375149009,170.76993382651983,174.18533250305029,177.66903915311127,181.22241993617348,167.62573006698079,174.85906455968177,200.15393799617681,204.00023163248926,207.92345114152815,208.04431514938619,208.16759643740158,212.3309483661497,216.57756733347264,220.90911868014206,225.32730105374486,229.83384707481986,234.43052401631613,130.75063684289455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"WITHHOLDING TAXES"]
[]
[null,null,null,"Dividend Withholding Tax"]
[null,null,{"$f":"SUM(G433:BD433)","v":4193.1248763351405},"Dividend withholding tax base","$mm nominal",null,{"$f":"G427","v":0},0,0,11.237357221975643,99.869775719498719,101.85856773749926,103.8179469665092,164.13872916812747,167.42150375149009,170.76993382651983,174.18533250305029,177.66903915311127,181.22241993617348,167.62573006698079,174.85906455968177,200.15393799617681,204.00023163248926,207.92345114152815,208.04431514938619,208.16759643740158,212.3309483661497,216.57756733347264,220.90911868014206,225.32730105374486,229.83384707481986,234.43052401631613,130.75063684289455,0,0,0,0,0,{"$f":"AM427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G434:BD434)","v":419.31248763351397},"Dividend withholding tax payable","$mm nominal",null,{"$f":"G433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"H433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"I433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"J433*Inputs!$E$70*Inputs!$E$170","v":1.1237357221975643},{"$f":"K433*Inputs!$E$70*Inputs!$E$170","v":9.9869775719498719},{"$f":"L433*Inputs!$E$70*Inputs!$E$170","v":10.185856773749926},{"$f":"M433*Inputs!$E$70*Inputs!$E$170","v":10.381794696650921},{"$f":"N433*Inputs!$E$70*Inputs!$E$170","v":16.413872916812746},{"$f":"O433*Inputs!$E$70*Inputs!$E$170","v":16.742150375149009},{"$f":"P433*Inputs!$E$70*Inputs!$E$170","v":17.076993382651985},{"$f":"Q433*Inputs!$E$70*Inputs!$E$170","v":17.418533250305028},{"$f":"R433*Inputs!$E$70*Inputs!$E$170","v":17.766903915311129},{"$f":"S433*Inputs!$E$70*Inputs!$E$170","v":18.122241993617347},{"$f":"T433*Inputs!$E$70*Inputs!$E$170","v":16.76257300669808},{"$f":"U433*Inputs!$E$70*Inputs!$E$170","v":17.485906455968177},{"$f":"V433*Inputs!$E$70*Inputs!$E$170","v":20.015393799617684},{"$f":"W433*Inputs!$E$70*Inputs!$E$170","v":20.400023163248928},{"$f":"X433*Inputs!$E$70*Inputs!$E$170","v":20.792345114152816},{"$f":"Y433*Inputs!$E$70*Inputs!$E$170","v":20.804431514938621},{"$f":"Z433*Inputs!$E$70*Inputs!$E$170","v":20.816759643740159},{"$f":"AA433*Inputs!$E$70*Inputs!$E$170","v":21.233094836614971},{"$f":"AB433*Inputs!$E$70*Inputs!$E$170","v":21.657756733347266},{"$f":"AC433*Inputs!$E$70*Inputs!$E$170","v":22.090911868014206},{"$f":"AD433*Inputs!$E$70*Inputs!$E$170","v":22.532730105374487},{"$f":"AE433*Inputs!$E$70*Inputs!$E$170","v":22.983384707481989},{"$f":"AF433*Inputs!$E$70*Inputs!$E$170","v":23.443052401631615},{"$f":"AG433*Inputs!$E$70*Inputs!$E$170","v":13.075063684289455},{"$f":"AH433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AI433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AJ433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AK433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AL433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AM433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AN433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AO433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AP433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AQ433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AR433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AS433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AT433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AU433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AV433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AW433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AX433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AY433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"AZ433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"BA433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"BB433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"BC433*Inputs!$E$70*Inputs!$E$170","v":0},{"$f":"BD433*Inputs!$E$70*Inputs!$E$170","v":0}]
[]
[null,null,{"$f":"SUM(G436:BD436)","v":3773.8123887016259},"Contractor NCF after DWT and state participation","$mm nominal",null,{"$f":"G413-G426-G434","v":-27},-55.080000000000013,-4.5392872104457531,96.732908710223839,89.88279814754884,91.672710963749324,93.436152269858269,147.72485625131472,150.67935337634108,153.69294044386785,156.76679925274527,159.90213523780014,163.10017794255614,150.8631570602827,157.37315810371359,180.13854419655911,183.60020846924033,187.13110602737532,187.23988363444758,187.35083679366141,191.09785352953472,194.91981060012537,198.81820681212784,202.79457094837036,206.85046236733785,210.98747161468452,117.67557315860509,0,0,0,0,0,{"$f":"AM413-AM426-AM434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Withholding Tax"]
[null,null,{"$f":"SUM(G439:BD439)","v":71.261697277228748},"Interest withholding tax base","$mm nominal",null,{"$f":"G308","v":0},0,22.717187602888977,18.774754300779652,14.552408234220565,10.03027559693578,5.1870715424037765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G440:BD440)","v":7.1261697277228757},"Interest withholding tax payable","$mm nominal",null,{"$f":"G439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"H439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"I439*Inputs!$E$69*Inputs!$E$170","v":2.271718760288898},{"$f":"J439*Inputs!$E$69*Inputs!$E$170","v":1.8774754300779652},{"$f":"K439*Inputs!$E$69*Inputs!$E$170","v":1.4552408234220566},{"$f":"L439*Inputs!$E$69*Inputs!$E$170","v":1.003027559693578},{"$f":"M439*Inputs!$E$69*Inputs!$E$170","v":0.51870715424037772},{"$f":"N439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"O439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"P439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"Q439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"R439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"S439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"T439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"U439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"V439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"W439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"X439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"Y439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"Z439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AA439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AB439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AC439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AD439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AE439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AF439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AG439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AH439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AI439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AJ439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AK439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AL439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AM439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AN439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AO439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AP439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AQ439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AR439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AS439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AT439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AU439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AV439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AW439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AX439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AY439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"AZ439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"BA439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"BB439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"BC439*Inputs!$E$69*Inputs!$E$170","v":0},{"$f":"BD439*Inputs!$E$69*Inputs!$E$170","v":0}]
[]
[null,null,{"$f":"SUM(G442:BD442)","v":2223.4921757905827},"TOTAL PROFIT TAXES",null,null,{"$f":"G404+G434+G440","v":0},{"$f":"H404+H434+H440","v":0},4.4346700731722013,{"$f":"J404+J434+J440","v":43.600481247291626},54.362363838060752,56.540924525576877,58.802263316808549,86.838551904023888,88.575322942104364,90.346829400946461,92.153765988965404,93.996841308744692,95.876778134919604,91.463726249834693,89.800262872606154,94.689873408506728,96.724777487926772,98.800379648935234,104.41023175538905,110.13228090397197,112.33492652205145,114.58162505249246,116.87325755354232,119.21072270461312,121.59493715870542,124.02683590187952,63.31954588951335,0,0,0,0,0,{"$f":"AM404+AM434+AM440","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,{"$f":"SUM(G447:BD447)","v":6644.7047398808591},"EBITDA","$mm nominal",null,{"$f":"G212","v":-3},-6.12,105.2073613125,221.15740533749997,225.58055344424997,230.09216451313503,234.69400780339768,239.38788795946556,244.17564571865495,249.05915863302803,254.0403418056886,259.12114864180239,264.30357161463843,267.16413061483024,272.5074132271269,280.48106462602715,286.09068591854771,291.81249963691874,297.648749629657,303.60172462225017,309.6737591146952,315.86723429698912,322.184578982929,328.62827056258737,335.20083597383922,341.904852693316,174.23969319708576,0,0,0,0,0,{"$f":"AM212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G448:BD448)","v":6047.6563101103957},"EBIT","$mm nominal",null,{"$f":"G301","v":-3},-6.12,39.047025312499997,154.10565461749997,157.61955970984997,161.20374290404703,164.85960976212795,234.74892995737039,239.4439085565179,244.23278672764823,249.11744246220121,254.09979131144524,259.18178713767412,249.00384414378871,241.04785472212657,248.91493202963017,254.4158477489261,260.02678178260805,278.68600080150139,297.71840420077274,303.67277228478821,309.74622773048401,315.94115228509378,322.25997533079544,328.70517483741145,335.2792783341597,167.48160735074629,-5.4594629228877158,-4.1348675409669422,-2.783780251407753,-1.4056712160573801,0,{"$f":"AM301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G449:BD449)","v":5976.3946128331672},"EBT","$mm nominal",null,{"$f":"G301-G308","v":-3},-6.12,16.32983770961102,135.33090031672032,143.0671514756294,151.17346730711125,159.67253821972417,234.74892995737039,239.4439085565179,244.23278672764823,249.11744246220121,254.09979131144524,259.18178713767412,249.00384414378871,241.04785472212657,248.91493202963017,254.4158477489261,260.02678178260805,278.68600080150139,297.71840420077274,303.67277228478821,309.74622773048401,315.94115228509378,322.25997533079544,328.70517483741145,335.2792783341597,167.48160735074629,-5.4594629228877158,-4.1348675409669422,-2.783780251407753,-1.4056712160573801,0,{"$f":"AM301-AM308","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,{"$f":"SUM(G452:BD452)","v":6047.6563101103948},"Project NCF after decommissioning, payments before CIT","$mm nominal",null,{"$f":"G261","v":-83},-169.32,17.605681312499996,216.70033173749994,221.03433837224998,225.45502513969507,229.96412564248888,234.56340815533861,239.25467631844543,244.03976984481429,248.92056524171065,253.89897654654482,258.97695607747573,197.05065124423456,200.99166426911924,274.82841760506585,280.32498595716709,285.93148567631056,291.65011538983663,297.48311769763342,303.43278005158618,309.50143565261783,315.69146436567019,322.00529365298348,328.44539952604327,335.01430751656403,167.21133711679886,0,0,0,0,0,{"$f":"AM261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13.783781931319595,"Proceeds from sale of undepreciated assets","$mm nominal",null,{"$f":"G298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.783781931319595,0,0,0,0,0,{"$f":"AM298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71.261697277228848,"Less: Lender net cash flow","$mm nominal",null,{"$f":"G307","v":-56},-114.23999999999998,19.982017210062445,78.244417210062437,78.244417210062437,78.244417210062437,78.244417210062437,0,0,0,0,0,0,-45.276232065882859,-46.18175670720052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2216.3660060628599,"Less: Profit taxes","$mm nominal",null,{"$f":"G442-G440","v":0},{"$f":"H442-H440","v":0},2.1629513128833033,41.723005817213661,52.907123014638692,55.537896965883299,58.283556162568175,86.838551904023888,88.575322942104364,90.346829400946461,92.153765988965404,93.996841308744692,95.876778134919604,91.463726249834693,89.800262872606154,94.689873408506728,96.724777487926772,98.800379648935234,104.41023175538905,110.13228090397197,112.33492652205145,114.58162505249246,116.87325755354232,119.21072270461312,121.59493715870542,124.02683590187952,63.31954588951335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: State participation","$mm nominal",null,{"$f":"G426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3773.8123887016259,"Contractor post-tax cash flow","$mm nominal",null,{"$f":"SUM(G452:G453)-SUM(G454:G456)","v":-27},{"$f":"SUM(H452:H453)-SUM(H454:H456)","v":-55.080000000000013},-4.5392872104457531,96.732908710223839,89.88279814754884,91.672710963749324,93.436152269858269,147.72485625131472,150.67935337634106,153.69294044386783,156.76679925274524,159.90213523780011,163.10017794255612,150.86315706028273,157.37315810371359,180.13854419655911,183.60020846924033,187.13110602737532,187.23988363444758,187.35083679366144,191.09785352953475,194.91981060012537,198.81820681212787,202.79457094837036,206.85046236733785,210.98747161468452,117.6755731586051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G457:BD457),0)","v":0.62026645161613758},"Contractor post-tax IRR"]
[null,null,{"$f":"SUM(G459:BD459)","v":0},"Decommissioning cash flow","$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,{"$f":"SUM(G463:BD463)","v":4460.7299999999996},"Project NCF after royalty, bonus and decommissioning","$mm const",null,{"$f":"G452/G$462","v":-83},-166,16.922031249999996,204.20156249999997,204.20156249999999,204.20156250000005,204.20156249999997,204.20156249999997,204.20156249999999,204.20156249999997,204.20156249999999,204.20156249999999,204.20156249999999,152.32656249999999,152.32656249999997,204.20156250000002,204.20156249999994,204.20156249999999,204.20156249999994,204.20156249999997,204.20156250000002,204.20156249999999,204.20156249999997,204.20156249999994,204.20156250000002,204.20156249999994,99.922031249999975,0,0,0,0,0,{"$f":"AM452/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8.2369025487933332,"Proceeds from sale of undepreciated assets","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2369025487933332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,67.570482633469481,"Less: Lender net cash flow","$mm const",null,{"$f":"G454/G$462","v":-56},-111.99999999999999,19.20609112847217,73.731461890658991,72.28574695162645,70.86837936433966,69.478803298372213,0,0,0,0,0,0,-34.999999999999993,-34.999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM454/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1636.184733286487,"Less: Profit taxes","$mm const",null,{"$f":"G455/G$462","v":0},0,2.0789612772811452,39.316520245996699,48.878003601296079,50.302384395159912,51.754129924402214,75.598185256140667,75.598185256140667,75.598185256140667,75.598185256140681,75.598185256140681,75.598185256140681,70.704435256140655,68.05737643261125,70.355970723268697,70.458759243521087,70.559532302592075,73.103802605869078,75.598185256140653,75.598185256140667,75.598185256140667,75.598185256140667,75.598185256140653,75.598185256140681,75.598185256140667,37.838448948519996,0,0,0,0,0,{"$f":"AM455/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: State participation","$mm const",null,{"$f":"G456/G$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM456/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2765.2116866288357,"Contractor post-tax cash flow","$mm const",null,{"$f":"SUM(G463:G464)-SUM(G465:G467)","v":-27},{"$f":"SUM(H463:H464)-SUM(H465:H467)","v":-54.000000000000014},-4.3630211557533194,91.153580363344275,83.037811947077472,83.030798740500472,82.968629277225546,128.60337724385931,128.60337724385931,128.60337724385931,128.60337724385931,128.60337724385931,128.60337724385931,116.62212724385932,119.26918606738872,133.84559177673134,133.74280325647885,133.64203019740791,131.09775989413086,128.60337724385931,128.60337724385937,128.60337724385931,128.60337724385931,128.60337724385928,128.60337724385934,128.60337724385926,70.320484850273317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G468:BD468),0)","v":0.58849652119089857},"Contractor post-tax IRR"]
[null,null,{"$f":"SUM(G470:BD470)","v":0},"Decommissioning cash flow","$mm const",null,{"$f":"G459/G$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM459/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Payback Period: Real"]
[null,null,{"$f":"SUM(G473:BD473)","v":2765.2116866288357},"Contractor post-tax cash flow","$mm const",null,{"$f":"G468","v":-27},{"$f":"H468","v":-54.000000000000014},-4.3630211557533194,91.153580363344275,83.037811947077472,83.030798740500472,82.968629277225546,128.60337724385931,128.60337724385931,128.60337724385931,128.60337724385931,128.60337724385931,128.60337724385931,116.62212724385932,119.26918606738872,133.84559177673134,133.74280325647885,133.64203019740791,131.09775989413086,128.60337724385931,128.60337724385937,128.60337724385931,128.60337724385931,128.60337724385928,128.60337724385934,128.60337724385926,70.320484850273317,0,0,0,0,0,{"$f":"AM468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G474:BD474)","v":95875.988231629177},"Cumulative contractor post-tax cash flow","$mm const",null,{"$f":"G473+F474","v":-27},-81.000000000000014,-85.36302115575333,5.7905592075909453,88.828371154668417,171.85916989516889,254.82779917239444,383.43117641625372,512.03455366011303,640.63793090397235,769.24130814783166,897.84468539169097,1026.4480626355503,1143.0701898794096,1262.3393759467983,1396.1849677235296,1529.9277709800085,1663.5698011774164,1794.6675610715472,1923.2709383154065,2051.8743155592661,2180.4776928031251,2309.0810700469847,2437.6844472908438,2566.2878245347033,2694.8912017785624,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,{"$f":"AM473+AL474","v":2765.2116866288357},2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357,2765.2116866288357]
[null,null,{"$f":"SUM(G475:BD475)","v":3.9364746926614469},"Payback period NPV0","year",null,{"$f":"IF(AND(G474<=0,H474>0),G$31+(-G474/H473),0)","v":0},0,3.9364746926614469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM474<=0,AN474>0),AM$31+(-AM474/AN473),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Discount index",null,null,{"$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(G478:BD478)","v":579.32312594420932},{"$f":"\"Contractor post-tax cash flow NPV\"&Inputs!$E$179*100","v":"Contractor post-tax cash flow NPV12.5"},"$mm const",null,{"$f":"G473/G477","v":-27},{"$f":"H473/H477","v":-48.000000000000014},-3.4473253576322525,64.020072902650568,51.840097200918962,46.076194569403704,40.925951052419769,56.387743636580971,50.122438788071975,44.553278922730641,39.602914597982796,35.202590753762486,31.291191781122208,25.223082888857888,22.929413233896781,22.872636891216644,20.315619148845212,18.044721471437711,15.73438841275145,13.720010609762264,12.19556498645535,10.840502210182528,9.6360019646066917,8.5653350796503904,7.6136311819114617,6.7676721616990729,3.2893968549240094,0,0,0,0,0,{"$f":"AM473/AM477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G479:BD479)","v":22304.557842101123},{"$f":"\"Cumulative contractor post-tax cash flow NPV\"&Inputs!$E$179*100","v":"Cumulative contractor post-tax cash flow NPV12.5"},"$mm const",null,{"$f":"G478+F479","v":-27},-75.000000000000014,-78.447325357632266,-14.427252454981698,37.412844745937264,83.48903931534096,124.41499036776074,180.80273400434172,230.92517279241369,275.47845171514433,315.08136631312715,350.28395706688963,381.57514884801185,406.79823173686975,429.72764497076651,452.60028186198315,472.91590101082835,490.96062248226605,506.6950108950175,520.41502150477982,532.61058649123515,543.45108870141769,553.08709066602432,561.65242574567469,569.26605692758619,576.03372908928532,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,{"$f":"AM478+AL479","v":579.32312594420932},579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932,579.32312594420932]
[null,null,{"$f":"SUM(G480:BD480)","v":4.2783029591758934},{"$f":"\"Payback period NPV\"&Inputs!$E$179*100","v":"Payback period NPV12.5"},"year",null,{"$f":"IF(AND(G479<=0,H479>0),G$31+(-G479/H478),0)","v":0},0,0,4.2783029591758934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM479<=0,AN479>0),AM$31+(-AM479/AN478),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government Revenue: Nominal"]
[null,null,{"$f":"SUM(G483:BD483)","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,{"$f":"AM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,119.29054215274212,"Import duties","$mm nominal",null,{"$f":"G93","v":3},6.12,4.8619192500000006,3.3839270100000003,3.4516055502,3.5206376612039998,3.5910504144280804,3.6628714227166408,3.7361288511709745,3.8108514281943942,3.8870684567582821,3.9648098258934468,4.0441060224113166,6.5505005749604095,6.6815105864596198,4.2916376638310672,4.3774704171076895,4.4650198254498434,4.5543202219588395,4.6454066263980165,4.7383147589259771,4.8330810541044968,4.9297426751865867,5.0283375286903178,5.1289042792641242,5.2314823648494064,2.7998376825785769,0,0,0,0,0,{"$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(G486:BD486)","v":61.047772402900264},"Skills development levy","$mm nominal",null,{"$f":"G101","v":0},0,0.99341943749999995,2.0265756524999996,2.06710716555,2.1084493088609997,2.1506182950382198,2.1936306609389837,2.2375032741577638,2.2822533396409188,2.3278984064337376,2.3744563745624121,2.4219455020536604,2.4703844120947336,2.5197921003366286,2.57018794234336,2.6215917011902281,2.6740235352140327,2.7275040059183131,2.7820540860366791,2.8376951677574129,2.894449071112561,2.9523380525348122,3.0113848135855079,3.0716125098572182,3.1330447600543629,1.5978528276277253,0,0,0,0,0,{"$f":"AM101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,447.54380684829539,"Royalty","$mm nominal",null,{"$f":"G111+G118","v":0},0,7.2827999999999999,14.856911999999999,15.15405024,15.457131244800001,15.766273869696002,16.08159934708992,16.40323133403172,16.731295960712352,17.065921879926599,17.40724031752513,17.755385123875634,18.110492826353145,18.472702682880211,18.84215673653781,19.218999871268569,19.603379868693942,19.995447466067816,20.395356415389173,20.803263543696957,21.219328814570897,21.643715390862319,22.076589698679559,22.518121492653151,22.968483922506213,11.713926800478172,0,0,0,0,0,{"$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":"G242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"DRC excess profits tax","$mm nominal",null,{"$f":"G248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1797.0535184293456,"Corporate income tax","$mm nominal",null,{"$f":"G369","v":0},{"$f":"H369","v":0},2.1629513128833033,40.599270095016095,42.92014544268882,45.352040192133373,47.901761465917254,70.424678987211138,71.833172566955355,73.26983601829447,74.735232738660372,76.229937393433559,77.754536141302253,74.701153243136616,72.314356416637978,74.674479608889044,76.324754324677841,78.008034534782411,83.605800240450435,89.315521260231819,91.10183168543648,92.923868319145186,94.782345685528114,96.677992599238635,98.611552451223432,100.5837835002479,50.244482205223896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm nominal",null,{"$f":"G379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM379","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":"G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Zimbabwe additional profits tax","$mm nominal",null,{"$f":"G402","v":0},{"$f":"H402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Dividends to state","$mm nominal",null,{"$f":"G426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,419.31248763351397,"Dividend withholding tax","$mm nominal",null,{"$f":"G434","v":0},0,0,1.1237357221975643,9.9869775719498719,10.185856773749926,10.381794696650921,16.413872916812746,16.742150375149009,17.076993382651985,17.418533250305028,17.766903915311129,18.122241993617347,16.76257300669808,17.485906455968177,20.015393799617684,20.400023163248928,20.792345114152816,20.804431514938621,20.816759643740159,21.233094836614971,21.657756733347266,22.090911868014206,22.532730105374487,22.983384707481989,23.443052401631615,13.075063684289455,0,0,0,0,0,{"$f":"AM434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G498:BD498)","v":7.1261697277228757},"Interest withholding tax","$mm nominal",null,{"$f":"G440","v":0},0,2.271718760288898,1.8774754300779652,1.4552408234220566,1.003027559693578,0.51870715424037772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,2851.3742971945203,"Government revenue","$mm nominal",null,{"$f":"SUM(G483:G498)","v":3},{"$f":"SUM(H483:H498)","v":6.12},17.572808760672199,63.867895909791628,75.035126793810747,77.627142740441883,80.310205895970867,108.77665333476943,110.95218640146481,113.17123012949412,115.43465473208401,117.74334782672568,120.09821478326022,118.59510406324299,117.47426824228262,120.39385575121896,122.94283947749327,125.54280287829306,131.68750344933403,137.95509803179584,140.71419999243182,143.5284839922804,146.39905367212603,149.32703474556851,152.31357544047989,155.3598469492895,79.43116320019783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C500/C57,0)","v":0.42713772476143047},"AETR","%",null,{"$f":"IFERROR(G500/G57,0)","v":-3.7499999999999999E-2},-3.7500000000000006E-2,0.57158833094495742,0.26952147235254137,0.31043823860179853,0.31486473291125344,0.31936034273669023,0.42407802398629946,0.42407802398629946,0.42407802398629946,0.4240780239862994,0.42407802398629957,0.42407802398629951,0.52901253754264665,0.51373810693947641,0.40060191770384557,0.40106223351330544,0.40151352352257991,0.41290747920227983,0.4240780239862994,0.42407802398629951,0.42407802398629946,0.4240780239862994,0.42407802398629946,0.42407802398629946,0.42407802398629946,0.43328541942966686,0,0,0,0,0,{"$f":"IFERROR(AM500/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,{"$f":"SUM(G504:BD504)","v":0},{"$f":"D483","v":"Signature bonus"},"$mm const",null,{"$f":"G483/G$462","v":0},{"$f":"H483/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92.437499999999986,"Import duties","$mm const",null,3,{"$f":"H484/H$462","v":6},4.6731250000000006,3.1887500000000006,3.1887500000000002,3.1887499999999998,3.1887500000000002,3.1887499999999998,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,5.0637499999999998,5.0637500000000006,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887499999999998,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,1.673125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm const",null,0,{"$f":"H485/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G507:BD507)","v":45.832499999999982},"Skills development levy","$mm const",null,0,{"$f":"H486/H$462","v":0},0.95484374999999999,1.9096874999999998,1.9096875,1.9096874999999998,1.9096874999999998,1.9096874999999998,1.9096875,1.9096874999999998,1.9096875,1.9096875,1.9096874999999998,1.9096875,1.9096875,1.9096874999999995,1.9096875,1.9096874999999998,1.9096874999999998,1.9096874999999998,1.9096874999999998,1.9096874999999998,1.9096874999999995,1.9096874999999995,1.9096874999999995,1.9096874999999998,0.95484374999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,336,"Royalty","$mm const",null,0,{"$f":"H487/H$462","v":0},7,14,14,14,14.000000000000002,14.000000000000002,14.000000000000002,14,14,14.000000000000002,14,14,14,14,14,14,13.999999999999998,14,13.999999999999998,14,14.000000000000002,14,14,14,7.0000000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable rate royalty","$mm const",null,0,{"$f":"H488/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G510:BD510)","v":0},"South Africa variable royalty","$mm const",null,0,{"$f":"H489/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating profit tax","$mm const",null,0,{"$f":"H490/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN490/AN$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G512:BD512)","v":0},"DRC excess profits tax","$mm const",null,0,{"$f":"H491/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN491/AN$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1328.5234645260828,"Corporate income tax","$mm const",null,0,{"$f":"H492/H$462","v":0},2.0789612772811452,38.257598976841578,39.651580051620805,41.076740090659854,42.535393338043818,61.308921117934077,61.308921117934069,61.308921117934077,61.308921117934084,61.308921117934077,61.308921117934084,57.746421117934062,54.805244647345837,55.484238303631884,55.598447770578986,55.710417836213402,58.537384839854539,61.308921117934069,61.308921117934084,61.308921117934069,61.308921117934084,61.308921117934069,61.308921117934084,61.308921117934084,30.025061742934074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm const",null,0,{"$f":"H493/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G515:BD515)","v":0},"South Africa profit tax","$mm const",null,0,{"$f":"H494/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G516:BD516)","v":0},"Zimbabwe additional profits tax","$mm const",null,0,{"$f":"H495/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G517:BD517)","v":0},{"$f":"D496","v":"Dividends to state"},"$mm const",null,0,{"$f":"H496/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G518:BD518)","v":307.6612687604046},{"$f":"D497","v":"Dividend withholding tax"},"$mm const",null,0,{"$f":"H497/H$462","v":0},0,1.058921269155118,9.2264235496752729,9.2256443045000545,9.2187365863583963,14.289264138206589,14.289264138206594,14.28926413820659,14.289264138206592,14.289264138206596,14.28926413820659,12.958014138206591,13.252131785265412,14.871732419636816,14.860311472942097,14.84911446637866,14.56641776601454,14.28926413820659,14.289264138206594,14.289264138206592,14.289264138206589,14.289264138206589,14.289264138206596,14.289264138206587,7.813387205585923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G519:BD519)","v":6.6661798335773401},{"$f":"D498","v":"Interest withholding tax"},"$mm const",null,0,{"$f":"H498/H$462","v":0},2.183505152142347,1.7691870303257848,1.3444175784855252,0.90847296392298871,0.46059710870069448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G521:BD521)","v":2117.1209131200649},"Government revenue","$mm const",null,{"$f":"SUM(G504:G519)","v":3},{"$f":"SUM(H504:H519)","v":6},{"$f":"SUM(I504:I519)","v":16.890435179423491},60.184144776322483,69.320858679781594,70.309294859082897,71.31316453310292,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,91.677872756140658,89.030813932611267,89.4544082232687,89.557196743521089,89.657969802592064,92.20224010586908,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.69662275614067,47.466417698520004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C521/C25,0)","v":0.42900119820062088},"AETR","%",null,{"$f":"IFERROR(G521/G25,0)","v":-3.7499999999999999E-2},-3.7499999999999999E-2,0.5715883309449572,0.26952147235254131,0.31043823860179842,0.31486473291125344,0.31936034273669017,0.42407802398629946,0.42407802398629946,0.42407802398629946,0.42407802398629946,0.42407802398629946,0.42407802398629946,0.52901253754264654,0.51373810693947641,0.40060191770384546,0.40106223351330533,0.40151352352257974,0.41290747920227977,0.4240780239862994,0.42407802398629946,0.4240780239862994,0.42407802398629946,0.4240780239862994,0.42407802398629946,0.42407802398629946,0.43328541942966686,0,0,0,0,0,{"$f":"IFERROR(AM521/AM25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State Shareholder Revenue: Nominal"]
[null,null,{"$f":"SUM(G525:BD525)","v":0},"State equity cash flow","$mm nominal",null,{"$f":"G421","v":0},{"$f":"H421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G526:BD526)","v":0},"Carry loan plus capitalized interest","$mm nominal",null,{"$f":"G422","v":0},{"$f":"H422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G527:BD527)","v":0},"State Shareholder cash flow","$mm nominal",null,{"$f":"G525+F526","v":0},{"$f":"H525+G526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G528:BD528)","v":0},"State Shareholder revenue","$mm nominal",null,{"$f":"G527*(G527>0)","v":0},{"$f":"H527*(H527>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State Shareholder Revenue: Real"]
[null,null,{"$f":"SUM(G531:BD531)","v":0},"State equity cash flow","$mm const",null,{"$f":"G525/G$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM525/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G532:BD532)","v":0},"Carry loan plus capitalized interest","$mm const",null,{"$f":"G526/G$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM526/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G533:BD533)","v":0},"State Shareholder cash flow","$mm const",null,{"$f":"G527/G$462","v":0},{"$f":"H527/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM527/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G534:BD534)","v":0},"State Shareholder revenue","$mm const",null,{"$f":"G528/G$462","v":0},{"$f":"H528/H$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: Nominal"]
[null,null,{"$f":"SUM(G537:BD537)","v":6689.3222134456519},"Government + Contractor + Lender + State Shareholder","$mm nominal",null,{"$f":"G457+(G500-G496)+(G307-G440)+G528","v":-80},-163.19999999999999,30.743819999999992,236.96774639999995,241.70710132799996,246.54124335456007,251.47206822165117,256.50150958608413,261.63153977780587,266.86417057336195,272.20145398482924,277.64548306452582,283.19839272581635,224.18202905764289,228.66566963879569,300.53239994777806,306.54304794673362,312.67390890566838,318.92738708378158,325.30593482545726,331.81205352196656,338.44829459240577,345.21726048425387,352.12160569393887,359.16403780781775,366.347318563974,197.10673635880295,0,0,0,0,0,{"$f":"AM457+(AM500-AM496)+(AM307-AM440)+AM528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13.783781931319595,"Proceeds from sale of undepreciated assets","$mm nominal",null,{"$f":"G453","v":0},{"$f":"H453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.783781931319595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning cash flow","$mm nominal",null,{"$f":"G459","v":0},{"$f":"H459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6675.5384315143328,"Project post-tax cash flow","$mm nominal",null,{"$f":"G537-G538+G539","v":-80},{"$f":"H537-H538+H539","v":-163.19999999999999},30.743819999999992,236.96774639999995,241.70710132799996,246.54124335456007,251.47206822165117,256.50150958608413,261.63153977780587,266.86417057336195,272.20145398482924,277.64548306452582,283.19839272581635,224.18202905764289,228.66566963879569,300.53239994777806,306.54304794673362,312.67390890566838,318.92738708378158,325.30593482545726,331.81205352196656,338.44829459240577,345.21726048425387,352.12160569393887,359.16403780781775,366.347318563974,183.32295442748335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6675.5384315143328,"Project pre-tax cash flow (from above)","$mm nominal",null,{"$f":"G57","v":-80},-163.19999999999999,30.743819999999999,236.96774639999995,241.70710132799996,246.54124335456004,251.4720682216512,256.50150958608418,261.63153977780587,266.864170573362,272.2014539848293,277.64548306452576,283.19839272581635,224.18202905764284,228.66566963879572,300.532399947778,306.54304794673362,312.67390890566833,318.9273870837817,325.30593482545731,331.8120535219665,338.44829459240577,345.21726048425398,352.12160569393893,359.16403780781775,366.34731856397411,183.32295442748335,0,0,0,0,0,{"$f":"AM57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C542,5)=0","v":true},null,0,"Check",null,null,{"$f":"G540-G541","v":0},{"$f":"H540-H541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM540-AM541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: Real"]
[null,null,{"$f":"SUM(G545:BD545)","v":4943.2369025487942},"Government + Contractor + Lender + State Shareholder","$mm const",null,{"$f":"G537/G$462","v":-80},{"$f":"H537/H$462","v":-160},29.549999999999994,223.29999999999998,223.29999999999998,223.30000000000007,223.29999999999995,223.29999999999995,223.29999999999998,223.29999999999995,223.29999999999998,223.3,223.29999999999998,173.3,173.29999999999995,223.3,223.29999999999995,223.3,223.29999999999993,223.29999999999995,223.30000000000004,223.29999999999998,223.29999999999995,223.29999999999995,223.3,223.29999999999993,117.78690254879332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8.2369025487933332,"Proceeds from sale of undepreciated assets","$mm const",null,{"$f":"G538/G$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2369025487933332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning cash flow","$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,4935.0000000000009,"Project post-tax cash flow","$mm const",null,{"$f":"G545-G546+G547","v":-80},{"$f":"H545-H546+H547","v":-160},29.549999999999994,223.29999999999998,223.29999999999998,223.30000000000007,223.29999999999995,223.29999999999995,223.29999999999998,223.29999999999995,223.29999999999998,223.3,223.29999999999998,173.3,173.29999999999995,223.3,223.29999999999995,223.3,223.29999999999993,223.29999999999995,223.30000000000004,223.29999999999998,223.29999999999995,223.29999999999995,223.3,223.29999999999993,109.54999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4935.0000000000018,"Project pre-tax cash flow (from above)","$mm const",null,{"$f":"G25","v":-80},-160,29.550000000000011,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,173.3,173.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,223.3,109.55,0,0,0,0,0,{"$f":"AM25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C550,5)=0","v":true},null,0,"Check",null,null,{"$f":"G548-G549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM548-AM549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Results: Nominal "]
[null,null,{"$f":"SUM(G553:BD553)","v":6675.5384315143328},"Project pre-tax cash flow","$mm nominal",null,{"$f":"G57","v":-80},-163.19999999999999,30.743819999999999,236.96774639999995,241.70710132799996,246.54124335456004,251.4720682216512,256.50150958608418,261.63153977780587,266.864170573362,272.2014539848293,277.64548306452576,283.19839272581635,224.18202905764284,228.66566963879572,300.532399947778,306.54304794673362,312.67390890566833,318.9273870837817,325.30593482545731,331.8120535219665,338.44829459240577,345.21726048425398,352.12160569393893,359.16403780781775,366.34731856397411,183.32295442748335,0,0,0,0,0,{"$f":"AM57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2851.3742971945203,"Government revenue (exc. State dividends)","$mm nominal",null,{"$f":"G500-G496","v":3},6.12,17.572808760672199,63.867895909791628,75.035126793810747,77.627142740441883,80.310205895970867,108.77665333476943,110.95218640146481,113.17123012949412,115.43465473208401,117.74334782672568,120.09821478326022,118.59510406324299,117.47426824228262,120.39385575121896,122.94283947749327,125.54280287829306,131.68750344933403,137.95509803179584,140.71419999243182,143.5284839922804,146.39905367212603,149.32703474556851,152.31357544047989,155.3598469492895,79.43116320019783,0,0,0,0,0,{"$f":"AM500-AM496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C553+C538-(C554+C555+C556+C459+C557),5)=0","v":true},null,3773.8123887016259,"Contractor post-tax cash flow","$mm nominal",null,{"$f":"G457","v":-27},{"$f":"H436","v":-55.080000000000013},-4.5392872104457531,96.732908710223839,89.88279814754884,91.672710963749324,93.436152269858269,147.72485625131472,150.67935337634108,153.69294044386785,156.76679925274527,159.90213523780014,163.10017794255614,150.8631570602827,157.37315810371359,180.13854419655911,183.60020846924033,187.13110602737532,187.23988363444758,187.35083679366141,191.09785352953472,194.91981060012537,198.81820681212784,202.79457094837036,206.85046236733785,210.98747161468452,117.67557315860509,0,0,0,0,0,0,{"$f":"AN436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,64.135527549505952,"Lender cash flow","$mm nominal",null,{"$f":"G307-G440","v":-56},-114.23999999999998,17.710298449773546,76.366941779984472,76.789176386640378,77.241389650368859,77.725710055822063,0,0,0,0,0,0,-45.276232065882859,-46.18175670720052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM307-AM440","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":"G528","v":0},{"$f":"H528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7132.6247011901669,"Total benefits","$mm nominal",null,{"$f":"G553+G50+G51+G52","v":0},0,113.97582,236.96774639999995,241.70710132799996,246.54124335456004,251.4720682216512,256.50150958608418,261.63153977780587,266.864170573362,272.2014539848293,277.64548306452576,283.19839272581635,288.86236058033262,294.63960779193934,300.532399947778,306.54304794673362,312.67390890566833,318.9273870837817,325.30593482545731,331.8120535219665,338.44829459240577,345.21726048425398,352.12160569393893,359.16403780781775,366.34731856397411,183.32295442748335,0,0,0,0,0,{"$f":"AM553+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,{"$f":"SUM(G561:BD561)","v":4935.0000000000018},"Project pre-tax cash flow","$mm const",null,{"$f":"G553/G$462","v":-80},-160,29.55,223.29999999999998,223.29999999999998,223.30000000000004,223.29999999999998,223.3,223.29999999999998,223.29999999999998,223.30000000000004,223.29999999999998,223.29999999999998,173.29999999999998,173.29999999999998,223.29999999999995,223.29999999999995,223.29999999999998,223.3,223.29999999999998,223.3,223.29999999999998,223.30000000000004,223.29999999999998,223.3,223.3,109.55,0,0,0,0,0,{"$f":"AM553/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2117.1209131200649,"Government revenue (exc. State dividends)","$mm const",null,{"$f":"G554/G$462","v":3},6,16.890435179423491,60.184144776322483,69.320858679781608,70.309294859082897,71.31316453310292,94.69662275614067,94.696622756140655,94.69662275614067,94.69662275614067,94.696622756140684,94.696622756140684,91.677872756140658,89.030813932611252,89.4544082232687,89.557196743521089,89.657969802592078,92.20224010586908,94.696622756140655,94.696622756140684,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.69662275614067,47.466417698520004,0,0,0,0,0,{"$f":"AM554/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C561+C546-(C562+C563+C564+C470+C565),5)=0","v":true},null,2765.2116866288352,"Contractor post-tax cash flow","$mm const",null,{"$f":"G555/G$462","v":-27},-54.000000000000014,-4.3630211557533194,91.153580363344275,83.037811947077444,83.030798740500487,82.968629277225546,128.60337724385931,128.60337724385934,128.60337724385931,128.60337724385934,128.60337724385934,128.60337724385931,116.62212724385931,119.2691860673887,133.84559177673131,133.74280325647885,133.64203019740793,131.09775989413086,128.60337724385928,128.60337724385934,128.60337724385931,128.60337724385928,128.60337724385928,128.60337724385934,128.60337724385928,70.320484850273303,0,0,0,0,0,{"$f":"AM555/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,60.904302799892157,"Lender cash flow","$mm const",null,{"$f":"G556/G$462","v":-56},{"$f":"H556/H$462","v":-111.99999999999999},17.022585976329822,71.962274860333196,70.941329373140931,69.959906400416671,69.018206189671517,0,0,0,0,0,0,-34.999999999999993,-34.999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM556/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"State Shareholder revenue","$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,5355.0000000000027,"Total benefits","$mm const",null,{"$f":"G558/G$462","v":0},{"$f":"H558/H$462","v":0},109.55,223.29999999999998,223.29999999999998,223.30000000000004,223.29999999999998,223.3,223.29999999999998,223.29999999999998,223.30000000000004,223.29999999999998,223.29999999999998,223.29999999999995,223.29999999999998,223.29999999999995,223.29999999999995,223.29999999999998,223.3,223.29999999999998,223.3,223.29999999999998,223.30000000000004,223.29999999999998,223.3,223.3,109.55,0,0,0,0,0,{"$f":"AM558/AM$462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G568:BD568)","v":2826.1159894287275},"Contractor + Lender cash flow","$mm const",null,{"$f":"G563+G564","v":-83},{"$f":"H563+H564","v":-166},{"$f":"I563+I564","v":12.659564820576502},163.11585522367747,153.97914132021839,152.99070514091716,151.98683546689705,128.60337724385931,128.60337724385934,128.60337724385931,128.60337724385934,128.60337724385934,128.60337724385931,81.622127243859325,84.269186067388716,133.84559177673131,133.74280325647885,133.64203019740793,131.09775989413086,128.60337724385928,128.60337724385934,128.60337724385931,128.60337724385928,128.60337724385928,128.60337724385934,128.60337724385928,70.320484850273303,0,0,0,0,0,{"$f":"AM563+AM564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G568:BD568),0)","v":0.39195997318504294},"Contractor + Lender post-tax IRR on total funds"]
[null,null,{"$f":"IFERROR(IRR(G563:BD563),0)","v":0.58849652119089901},"Contractor post-tax IRR on total funds"]
[]
[null,null,null,"Net Present Value Results -> discount rates",null,null,0,{"$f":"G572+0.05","v":0.05},{"$f":"H572+0.05","v":0.1},{"$f":"I572+0.05","v":0.15000000000000002},{"$f":"J572+0.05","v":0.2}]
[null,null,null,"Project pre tax cash flow","$mm const",null,{"$f":"NPV(G$572,$H$561:$BD$561)+$G$561","v":4935.0000000000018},{"$f":"NPV(H$572,$H$561:$BD$561)+$G$561","v":2505.4336984306847},{"$f":"NPV(I$572,$H$561:$BD$561)+$G$561","v":1419.8665843356885},{"$f":"NPV(J$572,$H$561:$BD$561)+$G$561","v":871.33827677838553},{"$f":"NPV(K$572,$H$561:$BD$561)+$G$561","v":563.22035519690598}]
[null,null,null,"Government revenue","$mm const",null,{"$f":"NPV(G$572,$H$562:$BD$562)+$G$562","v":2117.1209131200649},{"$f":"NPV(H$572,$H$562:$BD$562)+$G$562","v":1096.1325097878712},{"$f":"NPV(I$572,$H$562:$BD$562)+$G$562","v":643.82276007288681},{"$f":"NPV(J$572,$H$562:$BD$562)+$G$562","v":417.83684296326953},{"$f":"NPV(K$572,$H$562:$BD$562)+$G$562","v":292.48420132592412}]
[null,null,null,"Contractor post-tax cash flow","$mm const",null,{"$f":"NPV(G$572,$H$563:$BD$563)+$G$563","v":2765.2116866288352},{"$f":"NPV(H$572,$H$563:$BD$563)+$G$563","v":1368.2378548674212},{"$f":"NPV(I$572,$H$563:$BD$563)+$G$563","v":754.92094098938946},{"$f":"NPV(J$572,$H$563:$BD$563)+$G$563","v":452.37556746238448},{"$f":"NPV(K$572,$H$563:$BD$563)+$G$563","v":287.23158098288388}]
[null,null,null,"Lender cash flow","$mm const",null,{"$f":"NPV(G$572,$H$564:$BD$564)+$G$564","v":60.90430279989215},{"$f":"NPV(H$572,$H$564:$BD$564)+$G$564","v":43.379886301928892},{"$f":"NPV(I$572,$H$564:$BD$564)+$G$564","v":21.814004312164755},{"$f":"NPV(J$572,$H$564:$BD$564)+$G$564","v":1.3434469069550872},{"$f":"NPV(K$572,$H$564:$BD$564)+$G$564","v":-16.423473677072046}]
[null,null,null,"State Shareholder revenue","$mm const",null,{"$f":"NPV(G$572,$H$565:$BD$565)+$G$565","v":0},{"$f":"NPV(H$572,$H$565:$BD$565)+$G$565","v":0},{"$f":"NPV(I$572,$H$565:$BD$565)+$G$565","v":0},{"$f":"NPV(J$572,$H$565:$BD$565)+$G$565","v":0},{"$f":"NPV(K$572,$H$565:$BD$565)+$G$565","v":0}]
[null,null,null,"Average Effective Tax Rate","% const",null,{"$f":"(G574+G577)/G573","v":0.42900119820062088},{"$f":"(H574+H577)/H573","v":0.43750210212086232},{"$f":"(I574+I577)/I573","v":0.4534389126243939},{"$f":"(J574+J577)/J573","v":0.47953458960639844},{"$f":"(K574+K577)/K573","v":0.51930687274906728}]
[null,null,null,"Total benefits","$mm const",null,{"$f":"NPV(G$572,$H$566:$BD$566)+$G$566","v":5355.0000000000027},{"$f":"NPV(H$572,$H$566:$BD$566)+$G$566","v":2862.1464742703215},{"$f":"NPV(I$572,$H$566:$BD$566)+$G$566","v":1739.0866139717111},{"$f":"NPV(J$572,$B$566:$BD$566)+$G$566","v":5538.3009721574672},{"$f":"NPV(K$572,$B$566:$BD$566)+$G$566","v":5046.3033099488121}]
[null,null,null,"Government share of total benefits","% const",null,{"$f":"(G574+G577)/G579","v":0.39535404540057212},{"$f":"(H574+H577)/H579","v":0.38297568612987226},{"$f":"(I574+I577)/I579","v":0.3702074151456608},{"$f":"(J574+J577)/J579","v":7.5444950547803022E-2},{"$f":"(K574+K577)/K579","v":5.796009144937643E-2}]
[null,null,null,"Proceeds from sale of undepreciated assets","$mm const",null,{"$f":"NPV(G$572,$H$464:$BD$464)+$G$464","v":8.2369025487933332},{"$f":"NPV(H$572,$H$464:$BD$464)+$G$464","v":2.3165525265362188},{"$f":"NPV(I$572,$H$464:$BD$464)+$G$464","v":0.69112103875280329},{"$f":"NPV(J$572,$H$464:$BD$464)+$G$464","v":0.21758055422354564},{"$f":"NPV(K$572,$H$464:$BD$464)+$G$464","v":7.1953434830002119E-2}]
[null,null,null,"Decommissioning cash flow","$mm const",null,{"$f":"NPV(G$572,$H$470:$BD$470)+$G$470","v":0},{"$f":"NPV(H$572,$H$470:$BD$470)+$G$470","v":0},{"$f":"NPV(I$572,$H$470:$BD$470)+$G$470","v":0},{"$f":"NPV(J$572,$H$470:$BD$470)+$G$470","v":0},{"$f":"NPV(K$572,$H$470:$BD$470)+$G$470","v":0}]
[null,null,null,"Reconciliation",null,null,{"$f":"ROUND(G573+G581-SUM(G574:G577,G582),5)=0","v":true},{"$f":"ROUND(H573+H581-SUM(H574:H577,H582),5)=0","v":true},{"$f":"ROUND(I573+I581-SUM(I574:I577,I582),5)=0","v":true},{"$f":"ROUND(J573+J581-SUM(J574:J577,J582),5)=0","v":true},{"$f":"ROUND(K573+K581-SUM(K574:K577,K582),5)=0","v":true}]
[]
[]
[null,null,null,"Share of benefits",null,null,0,{"$f":"G586+0.05","v":0.05},{"$f":"H586+0.05","v":0.1},{"$f":"I586+0.05","v":0.15000000000000002},{"$f":"J586+0.05","v":0.2}]
[null,null,null,null,null,"Government",{"$f":"G574/G$579","v":0.39535404540057212},0.38297568612987226,0.3702074151456608,7.5444950547803022E-2,5.796009144937643E-2]
[null,null,null,null,null,"Contractor",0.51637939993068793,0.47804606338892602,0.43409047883205049,8.16812899364983E-2,5.6919206662945802E-2]
[null,null,null,null,null,"Lender",1.1373352530325325E-2,1.5156417287479391E-2,1.2543368534328556E-2,2.4257383513625518E-4,-3.2545553979470647E-3]
[null,null,null,null,null,"State Shareholder",0,0,0,0,0]
[null,null,null,null,null,"Costs",{"$f":"1-SUM(G587:G590)","v":7.6893202138414662E-2},{"$f":"1-SUM(H587:H590)","v":0.12382183319372231},{"$f":"1-SUM(I587:I590)","v":0.18315873748796019},{"$f":"1-SUM(J587:J590)","v":0.84263118568056239},{"$f":"1-SUM(K587:K590)","v":0.88837525728562483}]
[]
[null,"Results"]
[]
[null,null,"Total ",{"$f":"\"Annual government revenue by tax mechanism - selected regime: \"&Inputs!E15","v":"Annual government revenue by tax mechanism - selected regime: Tanzania pre-2017 amendments"},null,null,{"$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(G596:BD596)","v":0},{"$f":"D483","v":"Signature bonus"},"$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,92.437499999999986,"Import duties","$mm const",null,{"$f":"G505","v":3},6,4.6731250000000006,3.1887500000000006,3.1887500000000002,3.1887499999999998,3.1887500000000002,3.1887499999999998,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,5.0637499999999998,5.0637500000000006,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887499999999998,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,3.1887500000000002,1.673125,0,0,0,0,0,{"$f":"AM505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm const",null,{"$f":"G506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G599:BD599)","v":45.832499999999982},"Skills development levy","$mm const",null,{"$f":"G507","v":0},0,0.95484374999999999,1.9096874999999998,1.9096875,1.9096874999999998,1.9096874999999998,1.9096874999999998,1.9096875,1.9096874999999998,1.9096875,1.9096875,1.9096874999999998,1.9096875,1.9096875,1.9096874999999995,1.9096875,1.9096874999999998,1.9096874999999998,1.9096874999999998,1.9096874999999998,1.9096874999999998,1.9096874999999995,1.9096874999999995,1.9096874999999995,1.9096874999999998,0.95484374999999988,0,0,0,0,0,{"$f":"AM507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,336,"Royalty","$mm const",null,{"$f":"G508","v":0},0,7,14,14,14,14.000000000000002,14.000000000000002,14.000000000000002,14,14,14.000000000000002,14,14,14,14,14,14,13.999999999999998,14,13.999999999999998,14,14.000000000000002,14,14,14,7.0000000000000009,0,0,0,0,0,{"$f":"AM508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable rate royalty","$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,{"$f":"SUM(G602:BD602)","v":0},"South Africa variable royalty","$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,0,"Operating profit tax","$mm const",null,{"$f":"G511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G604:BD604)","v":0},"DRC excess profits 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,{"$f":"AM512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1328.5234645260828,"Corporate income tax","$mm const",null,{"$f":"G513","v":0},0,2.0789612772811452,38.257598976841578,39.651580051620805,41.076740090659854,42.535393338043818,61.308921117934077,61.308921117934069,61.308921117934077,61.308921117934084,61.308921117934077,61.308921117934084,57.746421117934062,54.805244647345837,55.484238303631884,55.598447770578986,55.710417836213402,58.537384839854539,61.308921117934069,61.308921117934084,61.308921117934069,61.308921117934084,61.308921117934069,61.308921117934084,61.308921117934084,30.025061742934074,0,0,0,0,0,{"$f":"AM513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm const",null,{"$f":"G514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa gold profit tax","$mm const",null,{"$f":"G515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G608:BD608)","v":0},"Zimbabwe additional profits tax","$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":"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,{"$f":"AM517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,307.6612687604046,"Dividend withholding tax","$mm const",null,{"$f":"G518","v":0},0,0,1.058921269155118,9.2264235496752729,9.2256443045000545,9.2187365863583963,14.289264138206589,14.289264138206594,14.28926413820659,14.289264138206592,14.289264138206596,14.28926413820659,12.958014138206591,13.252131785265412,14.871732419636816,14.860311472942097,14.84911446637866,14.56641776601454,14.28926413820659,14.289264138206594,14.289264138206592,14.289264138206589,14.289264138206589,14.289264138206596,14.289264138206587,7.813387205585923,0,0,0,0,0,{"$f":"AM518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G611:BD611)","v":6.6661798335773401},"Interest withholding tax","$mm const",null,{"$f":"G519","v":0},0,2.183505152142347,1.7691870303257848,1.3444175784855252,0.90847296392298871,0.46059710870069448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,2117.1209131200649,"Total government revenue","$mm const",null,{"$f":"SUM(G596:G611)","v":3},{"$f":"SUM(H596:H611)","v":6},16.890435179423491,60.184144776322483,69.320858679781594,70.309294859082897,71.31316453310292,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,91.677872756140658,89.030813932611267,89.4544082232687,89.557196743521089,89.657969802592064,92.20224010586908,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.69662275614067,47.466417698520004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government revenue by fiscal mechanism - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania pre-2017 amendments"},{"$f":"Inputs!H15","v":"Tanzania 2017"},{"$f":"Inputs!I15","v":"Tanzania 2020"},{"$f":"Inputs!J15","v":"DRC"},{"$f":"Inputs!K15","v":"Ghana"},{"$f":"Inputs!L15","v":"Guinea"},{"$f":"Inputs!M15","v":"Mali 2019"},{"$f":"Inputs!N15","v":"South Africa (gold)"},{"$f":"Inputs!O15","v":"Zimbabwe (ordinary mining license)"},{"$f":"Inputs!P15","v":"Indonesia"},{"$f":"Inputs!Q15","v":"Peru"}]
[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":"D483","v":"Signature bonus"},"$mm const",{"$f":"C596","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Import duties","$mm const",92.437499999999986,92.437499999999986,92.437499999999986,92.437499999999986,92.437499999999986,0,108.46875000000001,108.58031249999998,107.22749999999998,0,127.56375000000003,0]
[null,null,null,"VAT","$mm const",0,0,356.39999999999986,0,0,98.999999999999957,0,0,0,0,0,0]
[null,null,null,"Skills development levy","$mm const",45.832499999999982,45.832499999999982,45.832499999999982,40.739999999999995,0,0,0,0,10.184999999999999,10.184999999999999,0,0]
[null,null,null,"Royalty","$mm const",336,336,588,588,294,420,420,502.20000000000016,0,420,313.875,0]
[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",0,0,0,0,0,0,0,0,568.23648333333335,0,0,0]
[null,null,null,"Operating profit tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,482.58000000000015]
[null,null,null,"DRC excess profits tax","$mm const",0,0,0,0,395.92968749999983,0,0,0,0,0,0,0]
[null,null,null,"Corporate income tax","$mm const",1328.5234645260828,1328.5234645260828,1146.699500706683,1254.4593297173385,1127.0001237121999,1534.3158583638597,1312.1935973115505,1287.7000208876336,0,1363.3646437110824,1589.2564960157176,1313.384194931039]
[null,null,null,"Resource rent tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa gold profit tax","$mm const",0,0,0,0,0,0,0,0,1292.9572897563928,0,0,0]
[null,null,null,"Zimbabwe additional profits tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to state","$mm const",0,0,424.55403731751016,464.61613314503535,298.02583872311033,282.62405127897512,455.76292568647801,298.02397722369153,0,0,0,0]
[null,null,null,"Dividend withholding tax","$mm const",307.6612687604046,307.6612687604046,222.89086959169282,243.92346990114356,268.22325485079921,203.48931692086197,258.26565788900416,268.22157950132237,578.49343533045351,461.56514153264732,576.49503969163482,154.64723957292568]
[null,null,null,"Interest withholding tax","$mm const",6.6661798335773401,6.6661798335773401,6.6661798335773401,6.6661798335773401,0,5.3329438668618723,6.6661798335773401,5.9995618502196049,9.9992697503660093,0,13.33235966715468,3.3264237369550931]
[]
[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(G636:BD636)","v":2117.1209131200649},"Total government revenue","$mm const",null,{"$f":"G613","v":3},6,16.890435179423491,60.184144776322483,69.320858679781594,70.309294859082897,71.31316453310292,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,91.677872756140658,89.030813932611267,89.4544082232687,89.557196743521089,89.657969802592064,92.20224010586908,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.69662275614067,47.466417698520004,0,0,0,0,0,{"$f":"AM613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G637:BD637)","v":2117.1209131200649},{"$f":"Inputs!G15","v":"Tanzania pre-2017 amendments"},"$mm const",1,3,6,16.890435179423491,60.184144776322483,69.320858679781594,70.309294859082897,71.31316453310292,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,94.69662275614067,91.677872756140658,89.030813932611267,89.4544082232687,89.557196743521089,89.657969802592064,92.20224010586908,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.696622756140655,94.69662275614067,94.69662275614067,47.466417698520004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2883.4805874494646,{"$f":"Inputs!H15","v":"Tanzania 2017"},"$mm const",{"$f":"F637+1","v":2},17.399999999999999,34.799999999999997,40.673723902142342,56.699495965048655,82.006165721868314,95.325792857562988,96.319715417458994,127.00473331515816,127.00473331515815,127.00473331515815,127.00473331515816,127.00473331515815,127.00473331515815,126.83178331515816,124.60825390339343,122.60127310754569,122.68761546455768,122.77226483417735,124.90945188893002,127.00473331515816,127.00473331515816,127.00473331515815,127.00473331515815,127.00473331515813,127.00473331515815,127.00473331515816,64.783517974563736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2690.842612597095,{"$f":"Inputs!I15","v":"Tanzania 2020"},"$mm const",3,3,6,20.905044308466827,65.920932694379772,88.017157571344043,89.038533032562981,90.032455592459002,120.71747349015817,120.71747349015814,120.71747349015814,120.71747349015816,120.71747349015814,120.71747349015817,115.78172349015817,113.55819407839344,116.31401328254572,116.4003556395577,116.48500500917734,118.62219206393,120.71747349015817,120.71747349015817,120.71747349015814,120.71747349015816,120.71747349015814,120.71747349015817,120.71747349015817,61.439850462063724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2475.6164047861089,{"$f":"Inputs!J15","v":"DRC"},"$mm const",4,3,6,26.410883080193482,70.856347067932106,84.487342973868039,88.543168787576292,89.942111969395668,104.30800753208734,104.35278396528172,104.39668242919774,104.43972013891936,104.48191397197976,110.86156774674816,107.93563024674815,106.74445377615993,108.50257120695578,108.54882604106938,108.59417391765132,108.63863262018261,108.68221958344861,108.72495190037606,108.76684632873628,108.80791929771694,109.84491009871287,110.86156774674819,110.86156774674818,58.0216046116754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2544.7621704305584,{"$f":"Inputs!K15","v":"Ghana"},"$mm const",5,4,8,16.978520674471334,66.215480722242475,82.011614552241795,83.322815985549397,84.612581421690862,114.32968573742434,114.3296857374243,114.3296857374243,114.32968573742434,114.32968573742431,114.32968573742431,110.19718573742432,107.35600926683607,108.7030421388084,108.8133684838793,108.92153156728214,111.65238169279948,114.32968573742434,114.32968573742431,114.32968573742431,114.32968573742434,114.32968573742433,114.32968573742431,114.32968573742433,57.691723600816772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2561.3571107206094,{"$f":"Inputs!L15","v":"Guinea"},"$mm const",6,0,0,21.058158589890631,64.036947962588229,83.140415503093223,84.127799701407966,85.122343955936742,115.35101437396958,115.35101437396956,115.35101437396956,115.35101437396958,115.35101437396956,115.35101437396958,110.83629562396956,108.58629562396956,110.89513202102839,110.98250226324292,111.06815936345323,113.23078912123871,115.35101437396956,115.35101437396959,115.35101437396955,115.35101437396956,115.35101437396958,115.35101437396958,115.35101437396958,58.709084129185996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2470.7254519628664,{"$f":"Inputs!M15","v":"Mali 2019"},"$mm const",7,0,0,12.427654636928112,51.324999367753485,89.16896829320298,92.842750864238198,93.816976840134643,107.74713016556149,107.77111754048707,107.79463457472777,107.81769049065008,111.30371558900568,111.30371558900566,103.97340308900567,102.48443250077037,109.18912710655387,110.06474681810631,110.08904032341808,110.11285748548841,110.13620764438092,110.15909995702062,110.18154340078502,110.74818480275781,111.30371558900568,111.30371558900566,111.30371558900566,56.356308115867719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2567.0989781705453,{"$f":"Inputs!N15","v":"South Africa (gold)"},"$mm const",8,3.48,6.96,9.7832702282135209,40.474113916755222,83.410714646720422,100.48570271114602,101.3100264677107,115.7677156,115.7677156,115.7677156,115.7677156,115.7677156,115.7677156,98.101547199999985,98.101547199999985,115.7677156,115.7677156,115.7677156,115.76771559999999,115.7677156,115.7677156,115.76771559999997,115.76771560000003,115.76771559999997,115.7677156,115.7677156,56.940890599999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2255.1147852437302,{"$f":"Inputs!O15","v":"Zimbabwe (ordinary mining license)"},"$mm const",9,0,0,8.9621875000000006,27.561418156460615,83.851417509520218,88.982694941212372,90.257075886536526,101.77511750000001,101.77511749999999,101.77511749999999,101.77511750000001,101.77511750000001,101.77511750000001,87.625117499999988,87.625117499999988,101.77511750000001,101.77511749999999,101.77511750000001,101.77511749999999,101.77511750000001,101.77511750000002,101.77511749999998,101.77511750000001,101.77511750000002,101.77511750000001,101.77511750000001,50.072758749999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2620.5226453745072,{"$f":"Inputs!P15","v":"Indonesia"},"$mm const",10,4.1400000000000006,8.2800000000000011,33.790223070998323,81.421519830799468,91.004552163528842,97.088910740452093,97.758675794990893,112.05580547218224,112.08805187468846,112.11966599479261,112.15066023018885,112.18104673547924,112.21083742694044,109.7105439871965,108.8813347325456,110.59788448288782,110.65871757145867,110.71835785437125,114.83007192633343,114.86146171469372,114.89223601700773,114.92240690162926,114.9519862002779,114.98098551267846,115.00941621111042,115.03728944486724,64.180003482407471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1953.9378582409204,{"$f":"Inputs!Q15","v":"Peru"},"$mm const",11,0,0,25.912663317985302,67.632316653265789,72.873630238465864,74.009776163783371,75.164663578421639,79.752262299737552,79.803902610036815,79.854530365232165,79.904165419345276,79.952827237103207,87.310432053477058,85.159182053477053,83.785407543673131,84.58981978896341,84.643165127483286,84.695464478973363,84.746738352983215,84.797006856914507,84.84628970390591,84.894606220564157,84.941975354542876,86.137928737172984,87.310432053477072,87.310432053477058,43.908239978457914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"1 to 5","6 to 10","11 to 15","16 to 20","21 to 25","26 to 30","31 to 35","35 to 40","41 to 45","46 to 50"]
[]
[null,null,{"$f":"SUM(G651:BD651)","v":2117.1209131200653},{"$f":"D637","v":"Tanzania pre-2017 amendments"},"$mm const",null,{"$f":"SUM(G637:K637)","v":155.39543863552757},{"$f":"SUM(L637:P637)","v":425.7123276606078},{"$f":"SUM(Q637:U637)","v":464.79855495717402},{"$f":"SUM(V637:Z637)","v":455.56843763139153},{"$f":"SUM(AA637:AE637)","v":473.48311378070332},{"$f":"SUM(AF637:AJ637)","v":142.16304045466069},{"$f":"SUM(AK637:AO637)","v":0},{"$f":"SUM(AP637:AT637)","v":0},{"$f":"SUM(AU637:AY637)","v":0},{"$f":"SUM(AZ637:BD637)","v":0}]
[null,null,2883.4805874494632,{"$f":"D638","v":"Tanzania 2017"},"$mm const",null,{"$f":"SUM(G638:K638)","v":231.57938558905929},{"$f":"SUM(L638:P638)","v":572.65970822049644},{"$f":"SUM(Q638:U638)","v":632.45423716402604},{"$f":"SUM(V638:Z638)","v":619.97533861036891},{"$f":"SUM(AA638:AE638)","v":635.02366657579068},{"$f":"SUM(AF638:AJ638)","v":191.7882512897219},{"$f":"SUM(AK638:AO638)","v":0},{"$f":"SUM(AP638:AT638)","v":0},{"$f":"SUM(AU638:AY638)","v":0},{"$f":"SUM(AZ638:BD638)","v":0}]
[null,null,2690.8426125970946,"Tanzania 2020","$mm const",null,183.84313457419063,541.22340909549644,591.49233803902609,588.5390394853689,603.58736745079068,182.1573239522219,0,0,0,0]
[null,null,2475.6164047861093,"DRC","$mm const",null,190.75457312199364,491.54275468353876,534.4632858805553,542.96642336930768,547.00619537229034,168.88317235842356,0,0,0,0]
[null,null,2544.7621704305584,"Ghana","$mm const",null,177.2056159489556,510.9244546195132,560.54225221653337,552.4200096201937,571.64842868712162,172.02140933824109,0,0,0,0]
[null,null,2561.3571107206094,"Guinea","$mm const",null,168.23552205557206,515.30318677925345,565.47563436984785,561.52759714293279,576.75507186984782,174.06009850315559,0,0,0,0]
[null,null,2470.7254519628668,"Mali 2019","$mm const",null,152.92162229788457,509.97260998514918,536.8829572584375,549.59197937794761,553.69625933857469,167.66002370487337,0,0,0,0]
[null,null,2567.0989781705453,"South Africa (gold)","$mm const",null,144.10809879168917,549.09887597885665,543.50624119999998,578.83857799999998,578.83857799999998,172.70860619999999,0,0,0,0]
[null,null,2255.1147852437293,"Zimbabwe (ordinary mining license)","$mm const",null,120.37502316598083,484.56512332774889,480.57558749999998,508.87558749999999,508.87558750000005,151.84787625000001,0,0,0,0]
[null,null,2620.5226453745067,"Indonesia","$mm const",null,218.63629506532664,531.11110987710629,555.13442311235065,561.66649354974493,574.75703084270378,179.21729292727471,0,0,0,0]
[null,null,1953.9378582409199,"Peru","$mm const",null,166.41861020971697,388.58513501721154,416.1120143070757,423.47219460531772,428.13123206966299,131.21867203193497,0,0,0,0]
[]
[null,null,null,"Annual government revenue % - regime comparison",null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,{"$f":"D637","v":"Tanzania pre-2017 amendments"},"% of life time revenues",1,{"$f":"G637/SUM($G637:$BD637)","v":1.4170187358731484E-3},{"$f":"H637/SUM($G637:$BD637)","v":2.8340374717462967E-3},7.9780210354313437E-3,2.8427353583517011E-2,3.2742985178688427E-2,3.3209862707116698E-2,3.3684030085937115E-2,4.4728962889787623E-2,4.4728962889787623E-2,4.4728962889787623E-2,4.4728962889787623E-2,4.4728962889787623E-2,4.4728962889787623E-2,4.3303087786815263E-2,4.2052777137515436E-2,4.2252857486272263E-2,4.2301408572615697E-2,4.2349007676873975E-2,4.3550767239830368E-2,4.4728962889787616E-2,4.4728962889787623E-2,4.4728962889787616E-2,4.4728962889787623E-2,4.4728962889787616E-2,4.4728962889787623E-2,4.4728962889787623E-2,2.2420267734527884E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tanzania 2017","% of life time revenues",{"$f":"F665+1","v":2},{"$f":"G638/SUM($G638:$BD638)","v":6.0343739006722026E-3},1.2068747801344405E-2,1.4105773445875568E-2,1.9663560840963129E-2,2.8439992306105839E-2,3.3059280257503605E-2,3.3403975680188998E-2,4.4045634941311716E-2,4.4045634941311709E-2,4.4045634941311709E-2,4.4045634941311716E-2,4.4045634941311709E-2,4.4045634941311709E-2,4.3985655345557616E-2,4.3214528457642093E-2,4.2518501300537845E-2,4.254844509741576E-2,4.2577801761021578E-2,4.3318984852059164E-2,4.4045634941311716E-2,4.4045634941311716E-2,4.4045634941311709E-2,4.4045634941311709E-2,4.4045634941311702E-2,4.4045634941311709E-2,4.4045634941311716E-2,2.2467124716059536E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tanzania 2020","% of life time revenues",3,{"$f":"G639/SUM($G639:$BD639)","v":1.114892408034418E-3},2.2297848160688361E-3,7.768958396377596E-3,2.4498249130503955E-2,3.2709886917686858E-2,3.3089461500175409E-2,3.3458833738909476E-2,4.4862331570424491E-2,4.4862331570424477E-2,4.4862331570424477E-2,4.4862331570424484E-2,4.4862331570424477E-2,4.4862331570424491E-2,4.3028054836105861E-2,4.2201722816033287E-2,4.322587011890823E-2,4.3257957598349717E-2,4.3289415911527657E-2,4.4083660452158717E-2,4.4862331570424491E-2,4.4862331570424491E-2,4.4862331570424477E-2,4.4862331570424484E-2,4.4862331570424477E-2,4.4862331570424491E-2,4.4862331570424491E-2,2.2832940943641591E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DRC","% of life time revenues",4,{"$f":"G640/SUM($G640:$BD640)","v":1.2118194055428379E-3},2.4236388110856757E-3,1.0668406878033821E-2,2.8621698794266164E-2,3.4127800579495542E-2,3.5766110055013289E-2,3.6331198886673473E-2,4.2134155893630648E-2,4.2152242877182625E-2,4.2169975213998276E-2,4.2187359857935203E-2,4.2204403626500818E-2,4.4781399708137139E-2,4.3599497094168632E-2,4.3118333506673691E-2,4.3828507113294196E-2,4.384719128182054E-2,4.3865509094101258E-2,4.3883467733592148E-2,4.3901074242896958E-2,4.3918335526529115E-2,4.3935258353619465E-2,4.3951849360570804E-2,4.4370731219242898E-2,4.4781399708137146E-2,4.4781399708137146E-2,2.3437235469720687E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ghana","% of life time revenues",5,{"$f":"G641/SUM($G641:$BD641)","v":1.5718561233261433E-3},3.1437122466522866E-3,6.6719479217968213E-3,2.6020302208060259E-2,3.222761462945118E-2,3.2742869629915822E-2,3.3249701054529165E-2,4.4927454151081021E-2,4.4927454151081007E-2,4.4927454151081007E-2,4.4927454151081021E-2,4.4927454151081007E-2,4.4927454151081007E-2,4.3303530293669693E-2,4.2187050135483614E-2,4.2716385602516442E-2,4.2759739887782415E-2,4.2802244089023563E-2,4.3875369961943661E-2,4.4927454151081021E-2,4.4927454151081007E-2,4.4927454151081007E-2,4.4927454151081021E-2,4.4927454151081014E-2,4.4927454151081007E-2,4.4927454151081014E-2,2.2670772251795805E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Guinea","% of life time revenues",6,{"$f":"G642/SUM($G642:$BD642)","v":0},0,8.2214848143397513E-3,2.5001179138418594E-2,3.2459517321933522E-2,3.2845009916535828E-2,3.3233297926187462E-2,4.5035115912250456E-2,4.5035115912250456E-2,4.5035115912250456E-2,4.5035115912250456E-2,4.5035115912250456E-2,4.5035115912250456E-2,4.3272488307101779E-2,4.2394047737224744E-2,4.329545909739594E-2,4.3329570015334266E-2,4.3363012091744382E-2,4.4207341743683091E-2,4.5035115912250456E-2,4.5035115912250463E-2,4.5035115912250449E-2,4.5035115912250456E-2,4.5035115912250456E-2,4.5035115912250456E-2,4.5035115912250456E-2,2.2921085030844779E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Mali 2019","% of life time revenues",7,{"$f":"G643/SUM($G643:$BD643)","v":0},0,5.0299617980844331E-3,2.0773250757982184E-2,3.6090196999574657E-2,3.757712164679379E-2,3.7971429308586997E-2,4.3609511562671538E-2,4.3619220199018212E-2,4.3628738469946297E-2,4.3638070108111111E-2,4.5049001903704235E-2,4.5049001903704228E-2,4.2082135433705946E-2,4.1479490333234587E-2,4.4193144576144074E-2,4.454754239515582E-2,4.4557374934539123E-2,4.4567014679032554E-2,4.4576465408928082E-2,4.4585730830394278E-2,4.4594814576929764E-2,4.4824156692429735E-2,4.5049001903704235E-2,4.5049001903704228E-2,4.5049001903704228E-2,2.2809619770215863E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa (gold)","% of life time revenues",8,{"$f":"G644/SUM($G644:$BD644)","v":1.3556158253313776E-3},2.7112316506627552E-3,3.8110218232355079E-3,1.5766479695924807E-2,3.2492208269337339E-2,3.9143680693900479E-2,3.9464791708152112E-2,4.5096709002822477E-2,4.5096709002822477E-2,4.5096709002822477E-2,4.5096709002822477E-2,4.5096709002822477E-2,4.5096709002822477E-2,3.8214945366038242E-2,3.8214945366038242E-2,4.5096709002822477E-2,4.5096709002822477E-2,4.5096709002822477E-2,4.509670900282247E-2,4.5096709002822477E-2,4.5096709002822477E-2,4.5096709002822463E-2,4.5096709002822484E-2,4.5096709002822463E-2,4.5096709002822477E-2,4.5096709002822477E-2,2.2181026553397321E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Zimbabwe (ordinary mining license)","% of life time revenues",9,{"$f":"G645/SUM($G645:$BD645)","v":0},0,3.974160232837717E-3,1.2221736266733672E-2,3.7182771386272316E-2,3.9458166619042064E-2,4.0023273527862419E-2,4.5130792528150741E-2,4.5130792528150734E-2,4.5130792528150734E-2,4.5130792528150741E-2,4.5130792528150741E-2,4.5130792528150741E-2,3.885616735492671E-2,3.885616735492671E-2,4.5130792528150741E-2,4.5130792528150734E-2,4.5130792528150741E-2,4.5130792528150734E-2,4.5130792528150741E-2,4.5130792528150748E-2,4.5130792528150727E-2,4.5130792528150741E-2,4.5130792528150748E-2,4.5130792528150741E-2,4.5130792528150741E-2,2.2204084278835585E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Indonesia","% of life time revenues",10,{"$f":"G646/SUM($G646:$BD646)","v":1.5798375210790594E-3},3.1596750421581188E-3,1.2894459481447929E-2,3.1070717886951617E-2,3.4727634322932209E-2,3.7049445427164707E-2,3.7305029959403345E-2,4.276086133808929E-2,4.2773166670601159E-2,4.2785230722083394E-2,4.2797058223536563E-2,4.2808653813196526E-2,4.2820022038353361E-2,4.1865901895885897E-2,4.1549472936145922E-2,4.2204513927061267E-2,4.2227728032338402E-2,4.2250486959080694E-2,4.3819530477639777E-2,4.3831508923395893E-2,4.3843252497666595E-2,4.3854765805775103E-2,4.3866053362744267E-2,4.3877119595066946E-2,4.3887968842442136E-2,4.3898605359476636E-2,2.4491298938283092E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Peru","% of life time revenues",11,{"$f":"G647/SUM($G647:$BD647)","v":0},0,1.3261764292398634E-2,3.4613340628014348E-2,3.7295776798179296E-2,3.7877241515967379E-2,3.8468297884401724E-2,4.0816171283735936E-2,4.0842600123364312E-2,4.0868510750450955E-2,4.0893913326026106E-2,4.0918817811884084E-2,4.4684344328166287E-2,4.3583362538532143E-2,4.2880282599725539E-2,4.3291970331706162E-2,4.3319271782617144E-2,4.3346037910961248E-2,4.3372279213259375E-2,4.3398005980218354E-2,4.3423228300766344E-2,4.3447956066009472E-2,4.347219897311061E-2,4.408427237021792E-2,4.4684344328166294E-2,4.4684344328166287E-2,2.247166653395383E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"1 to 5","6 to 10","11 to 15","16 to 20","21 to 25","26 to 30","31 to 35","35 to 40","41 to 45","46 to 50"]
[]
[null,null,null,{"$f":"D637","v":"Tanzania pre-2017 amendments"},"% of life time revenues",null,{"$f":"SUM(G665:K665)","v":7.3399416005256235E-2},{"$f":"SUM(L665:P665)","v":0.20108078146241667},{"$f":"SUM(Q665:U665)","v":0.21954275359369357},{"$f":"SUM(V665:Z665)","v":0.21518300386537992},{"$f":"SUM(AA665:AE665)","v":0.22364481444893808},{"$f":"SUM(AF665:AJ665)","v":6.7149230624315506E-2},{"$f":"SUM(AK665:AO665)","v":0},{"$f":"SUM(AP665:AT665)","v":0},{"$f":"SUM(AU665:AY665)","v":0},{"$f":"SUM(AZ665:BD665)","v":0}]
[null,null,null,{"$f":"D638","v":"Tanzania 2017"},"% of life time revenues",null,{"$f":"SUM(G666:K666)","v":8.0312448294961147E-2},{"$f":"SUM(L666:P666)","v":0.19860016076162773},{"$f":"SUM(Q666:U666)","v":0.21933708862713486},{"$f":"SUM(V666:Z666)","v":0.21500936795234607},{"$f":"SUM(AA666:AE666)","v":0.22022817470655853},{"$f":"SUM(AF666:AJ666)","v":6.6512759657371245E-2},{"$f":"SUM(AK666:AO666)","v":0},{"$f":"SUM(AP666:AT666)","v":0},{"$f":"SUM(AU666:AY666)","v":0},{"$f":"SUM(AZ666:BD666)","v":0}]
[null,null,null,"Tanzania 2020","% of life time revenues",null,6.8321771668671663E-2,0.20113528995035834,0.2198167723634126,0.21871923565136883,0.2243116578521224,6.7695272514066082E-2,0,0,0,0]
[null,null,null,"DRC","% of life time revenues",null,7.7053364468424035E-2,0.19855368292649833,0.21589099379341548,0.2193257494657051,0.22095757416809941,6.8218635177857839E-2,0,0,0,0]
[null,null,null,"Ghana","% of life time revenues",null,6.9635433129286689E-2,0.20077493313768804,0.22027294288239635,0.2170811936923471,0.22463727075540507,6.7598226402876826E-2,0,0,0,0]
[null,null,null,"Guinea","% of life time revenues",null,6.5682181274691859E-2,0.20118365557947465,0.2207718837810779,0.21923049886040816,0.22517557956125228,6.7956200943095235E-2,0,0,0,0]
[null,null,null,"Mali 2019","% of life time revenues",null,6.1893409555641273E-2,0.20640602118701684,0.2172976996824601,0.22244154199379962,0.22410270590716222,6.7858621673920094E-2,0,0,0,0]
[null,null,null,"South Africa (gold)","% of life time revenues",null,5.6136557264491786E-2,0.21389859941052003,0.21172001774054394,0.22548354501411239,0.22548354501411239,6.7277735556219798E-2,0,0,0,0]
[null,null,null,"Zimbabwe (ordinary mining license)","% of life time revenues",null,5.3378667885843709E-2,0.21487381773135666,0.21310471229430561,0.22565396264075369,0.22565396264075371,6.7334876806986327E-2,0,0,0,0]
[null,null,null,"Indonesia","% of life time revenues",null,8.3432324254568924E-2,0.20267373411734191,0.21184110890711827,0.21433376831951606,0.21932916010369505,6.8389904297759735E-2,0,0,0,0]
[null,null,null,"Peru","% of life time revenues",null,8.5170881718592273E-2,0.1988728215579203,0.21296072060433416,0.2167275652187623,0.21911200003827064,6.7156010862120114E-2,0,0,0,0]
[]
[null,null,null,"Annual government revenue - regime comparison - cumulative",null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,{"$f":"D636","v":"Total government revenue"},null,null,{"$f":"SUM($G636:G636)","v":3},{"$f":"SUM($G636:H636)","v":9},{"$f":"SUM($G636:I636)","v":25.890435179423491},{"$f":"SUM($G636:J636)","v":86.074579955745975},{"$f":"SUM($G636:K636)","v":155.39543863552757},{"$f":"SUM($G636:L636)","v":225.70473349461048},{"$f":"SUM($G636:M636)","v":297.01789802771339},{"$f":"SUM($G636:N636)","v":391.71452078385403},{"$f":"SUM($G636:O636)","v":486.41114353999467},{"$f":"SUM($G636:P636)","v":581.10776629613531},{"$f":"SUM($G636:Q636)","v":675.80438905227595},{"$f":"SUM($G636:R636)","v":770.50101180841659},{"$f":"SUM($G636:S636)","v":865.19763456455723},{"$f":"SUM($G636:T636)","v":956.87550732069792},{"$f":"SUM($G636:U636)","v":1045.9063212533092},{"$f":"SUM($G636:V636)","v":1135.3607294765779},{"$f":"SUM($G636:W636)","v":1224.9179262200989},{"$f":"SUM($G636:X636)","v":1314.575896022691},{"$f":"SUM($G636:Y636)","v":1406.7781361285602},{"$f":"SUM($G636:Z636)","v":1501.4747588847008},{"$f":"SUM($G636:AA636)","v":1596.1713816408414},{"$f":"SUM($G636:AB636)","v":1690.8680043969821},{"$f":"SUM($G636:AC636)","v":1785.5646271531227},{"$f":"SUM($G636:AD636)","v":1880.2612499092634},{"$f":"SUM($G636:AE636)","v":1974.957872665404},{"$f":"SUM($G636:AF636)","v":2069.6544954215447},{"$f":"SUM($G636:AG636)","v":2117.1209131200649},{"$f":"SUM($G636:AH636)","v":2117.1209131200649},{"$f":"SUM($G636:AI636)","v":2117.1209131200649},{"$f":"SUM($G636:AJ636)","v":2117.1209131200649},{"$f":"SUM($G636:AK636)","v":2117.1209131200649},{"$f":"SUM($G636:AL636)","v":2117.1209131200649},{"$f":"SUM($G636:AM636)","v":2117.1209131200649},{"$f":"SUM($G636:AN636)","v":2117.1209131200649},{"$f":"SUM($G636:AO636)","v":2117.1209131200649},{"$f":"SUM($G636:AP636)","v":2117.1209131200649},{"$f":"SUM($G636:AQ636)","v":2117.1209131200649},{"$f":"SUM($G636:AR636)","v":2117.1209131200649},{"$f":"SUM($G636:AS636)","v":2117.1209131200649},{"$f":"SUM($G636:AT636)","v":2117.1209131200649},{"$f":"SUM($G636:AU636)","v":2117.1209131200649},{"$f":"SUM($G636:AV636)","v":2117.1209131200649},{"$f":"SUM($G636:AW636)","v":2117.1209131200649},{"$f":"SUM($G636:AX636)","v":2117.1209131200649},{"$f":"SUM($G636:AY636)","v":2117.1209131200649},{"$f":"SUM($G636:AZ636)","v":2117.1209131200649},{"$f":"SUM($G636:BA636)","v":2117.1209131200649},{"$f":"SUM($G636:BB636)","v":2117.1209131200649},{"$f":"SUM($G636:BC636)","v":2117.1209131200649},{"$f":"SUM($G636:BD636)","v":2117.1209131200649}]
[null,null,null,"Tanzania pre-2017 amendments",null,1,{"$f":"SUM($G637:G637)","v":3},{"$f":"SUM($G637:H637)","v":9},{"$f":"SUM($G637:I637)","v":25.890435179423491},{"$f":"SUM($G637:J637)","v":86.074579955745975},{"$f":"SUM($G637:K637)","v":155.39543863552757},{"$f":"SUM($G637:L637)","v":225.70473349461048},{"$f":"SUM($G637:M637)","v":297.01789802771339},{"$f":"SUM($G637:N637)","v":391.71452078385403},{"$f":"SUM($G637:O637)","v":486.41114353999467},{"$f":"SUM($G637:P637)","v":581.10776629613531},{"$f":"SUM($G637:Q637)","v":675.80438905227595},{"$f":"SUM($G637:R637)","v":770.50101180841659},{"$f":"SUM($G637:S637)","v":865.19763456455723},{"$f":"SUM($G637:T637)","v":956.87550732069792},{"$f":"SUM($G637:U637)","v":1045.9063212533092},{"$f":"SUM($G637:V637)","v":1135.3607294765779},{"$f":"SUM($G637:W637)","v":1224.9179262200989},{"$f":"SUM($G637:X637)","v":1314.575896022691},{"$f":"SUM($G637:Y637)","v":1406.7781361285602},{"$f":"SUM($G637:Z637)","v":1501.4747588847008},{"$f":"SUM($G637:AA637)","v":1596.1713816408414},{"$f":"SUM($G637:AB637)","v":1690.8680043969821},{"$f":"SUM($G637:AC637)","v":1785.5646271531227},{"$f":"SUM($G637:AD637)","v":1880.2612499092634},{"$f":"SUM($G637:AE637)","v":1974.957872665404},{"$f":"SUM($G637:AF637)","v":2069.6544954215447},{"$f":"SUM($G637:AG637)","v":2117.1209131200649},{"$f":"SUM($G637:AH637)","v":2117.1209131200649},{"$f":"SUM($G637:AI637)","v":2117.1209131200649},{"$f":"SUM($G637:AJ637)","v":2117.1209131200649},{"$f":"SUM($G637:AK637)","v":2117.1209131200649},{"$f":"SUM($G637:AL637)","v":2117.1209131200649},{"$f":"SUM($G637:AM637)","v":2117.1209131200649},{"$f":"SUM($G637:AN637)","v":2117.1209131200649},{"$f":"SUM($G637:AO637)","v":2117.1209131200649},{"$f":"SUM($G637:AP637)","v":2117.1209131200649},{"$f":"SUM($G637:AQ637)","v":2117.1209131200649},{"$f":"SUM($G637:AR637)","v":2117.1209131200649},{"$f":"SUM($G637:AS637)","v":2117.1209131200649},{"$f":"SUM($G637:AT637)","v":2117.1209131200649},{"$f":"SUM($G637:AU637)","v":2117.1209131200649},{"$f":"SUM($G637:AV637)","v":2117.1209131200649},{"$f":"SUM($G637:AW637)","v":2117.1209131200649},{"$f":"SUM($G637:AX637)","v":2117.1209131200649},{"$f":"SUM($G637:AY637)","v":2117.1209131200649},{"$f":"SUM($G637:AZ637)","v":2117.1209131200649},{"$f":"SUM($G637:BA637)","v":2117.1209131200649},{"$f":"SUM($G637:BB637)","v":2117.1209131200649},{"$f":"SUM($G637:BC637)","v":2117.1209131200649},{"$f":"SUM($G637:BD637)","v":2117.1209131200649}]
[null,null,null,"Tanzania 2017",null,{"$f":"F693+1","v":2},{"$f":"SUM($G638:G638)","v":17.399999999999999},{"$f":"SUM($G638:H638)","v":52.199999999999996},{"$f":"SUM($G638:I638)","v":92.873723902142331},{"$f":"SUM($G638:J638)","v":149.57321986719097},{"$f":"SUM($G638:K638)","v":231.57938558905929},{"$f":"SUM($G638:L638)","v":326.90517844662224},{"$f":"SUM($G638:M638)","v":423.22489386408125},{"$f":"SUM($G638:N638)","v":550.2296271792394},{"$f":"SUM($G638:O638)","v":677.23436049439761},{"$f":"SUM($G638:P638)","v":804.2390938095557},{"$f":"SUM($G638:Q638)","v":931.2438271247139},{"$f":"SUM($G638:R638)","v":1058.2485604398721},{"$f":"SUM($G638:S638)","v":1185.2532937550302},{"$f":"SUM($G638:T638)","v":1312.0850770701884},{"$f":"SUM($G638:U638)","v":1436.6933309735819},{"$f":"SUM($G638:V638)","v":1559.2946040811275},{"$f":"SUM($G638:W638)","v":1681.9822195456852},{"$f":"SUM($G638:X638)","v":1804.7544843798626},{"$f":"SUM($G638:Y638)","v":1929.6639362687927},{"$f":"SUM($G638:Z638)","v":2056.6686695839508},{"$f":"SUM($G638:AA638)","v":2183.6734028991091},{"$f":"SUM($G638:AB638)","v":2310.6781362142674},{"$f":"SUM($G638:AC638)","v":2437.6828695294257},{"$f":"SUM($G638:AD638)","v":2564.687602844584},{"$f":"SUM($G638:AE638)","v":2691.6923361597424},{"$f":"SUM($G638:AF638)","v":2818.6970694749007},{"$f":"SUM($G638:AG638)","v":2883.4805874494646},{"$f":"SUM($G638:AH638)","v":2883.4805874494646},{"$f":"SUM($G638:AI638)","v":2883.4805874494646},{"$f":"SUM($G638:AJ638)","v":2883.4805874494646},{"$f":"SUM($G638:AK638)","v":2883.4805874494646},{"$f":"SUM($G638:AL638)","v":2883.4805874494646},{"$f":"SUM($G638:AM638)","v":2883.4805874494646},{"$f":"SUM($G638:AN638)","v":2883.4805874494646},{"$f":"SUM($G638:AO638)","v":2883.4805874494646},{"$f":"SUM($G638:AP638)","v":2883.4805874494646},{"$f":"SUM($G638:AQ638)","v":2883.4805874494646},{"$f":"SUM($G638:AR638)","v":2883.4805874494646},{"$f":"SUM($G638:AS638)","v":2883.4805874494646},{"$f":"SUM($G638:AT638)","v":2883.4805874494646},{"$f":"SUM($G638:AU638)","v":2883.4805874494646},{"$f":"SUM($G638:AV638)","v":2883.4805874494646},{"$f":"SUM($G638:AW638)","v":2883.4805874494646},{"$f":"SUM($G638:AX638)","v":2883.4805874494646},{"$f":"SUM($G638:AY638)","v":2883.4805874494646},{"$f":"SUM($G638:AZ638)","v":2883.4805874494646},{"$f":"SUM($G638:BA638)","v":2883.4805874494646},{"$f":"SUM($G638:BB638)","v":2883.4805874494646},{"$f":"SUM($G638:BC638)","v":2883.4805874494646},{"$f":"SUM($G638:BD638)","v":2883.4805874494646}]
[null,null,null,"Tanzania 2020",null,3,{"$f":"SUM($G639:G639)","v":3},{"$f":"SUM($G639:H639)","v":9},{"$f":"SUM($G639:I639)","v":29.905044308466827},{"$f":"SUM($G639:J639)","v":95.825977002846599},{"$f":"SUM($G639:K639)","v":183.84313457419063},{"$f":"SUM($G639:L639)","v":272.88166760675358},{"$f":"SUM($G639:M639)","v":362.91412319921255},{"$f":"SUM($G639:N639)","v":483.63159668937072},{"$f":"SUM($G639:O639)","v":604.34907017952889},{"$f":"SUM($G639:P639)","v":725.06654366968701},{"$f":"SUM($G639:Q639)","v":845.78401715984512},{"$f":"SUM($G639:R639)","v":966.50149065000323},{"$f":"SUM($G639:S639)","v":1087.2189641401615},{"$f":"SUM($G639:T639)","v":1203.0006876303196},{"$f":"SUM($G639:U639)","v":1316.558881708713},{"$f":"SUM($G639:V639)","v":1432.8728949912588},{"$f":"SUM($G639:W639)","v":1549.2732506308166},{"$f":"SUM($G639:X639)","v":1665.7582556399939},{"$f":"SUM($G639:Y639)","v":1784.3804477039239},{"$f":"SUM($G639:Z639)","v":1905.0979211940821},{"$f":"SUM($G639:AA639)","v":2025.8153946842403},{"$f":"SUM($G639:AB639)","v":2146.5328681743986},{"$f":"SUM($G639:AC639)","v":2267.2503416645568},{"$f":"SUM($G639:AD639)","v":2387.967815154715},{"$f":"SUM($G639:AE639)","v":2508.6852886448733},{"$f":"SUM($G639:AF639)","v":2629.4027621350315},{"$f":"SUM($G639:AG639)","v":2690.842612597095},{"$f":"SUM($G639:AH639)","v":2690.842612597095},{"$f":"SUM($G639:AI639)","v":2690.842612597095},{"$f":"SUM($G639:AJ639)","v":2690.842612597095},{"$f":"SUM($G639:AK639)","v":2690.842612597095},{"$f":"SUM($G639:AL639)","v":2690.842612597095},{"$f":"SUM($G639:AM639)","v":2690.842612597095},{"$f":"SUM($G639:AN639)","v":2690.842612597095},{"$f":"SUM($G639:AO639)","v":2690.842612597095},{"$f":"SUM($G639:AP639)","v":2690.842612597095},{"$f":"SUM($G639:AQ639)","v":2690.842612597095},{"$f":"SUM($G639:AR639)","v":2690.842612597095},{"$f":"SUM($G639:AS639)","v":2690.842612597095},{"$f":"SUM($G639:AT639)","v":2690.842612597095},{"$f":"SUM($G639:AU639)","v":2690.842612597095},{"$f":"SUM($G639:AV639)","v":2690.842612597095},{"$f":"SUM($G639:AW639)","v":2690.842612597095},{"$f":"SUM($G639:AX639)","v":2690.842612597095},{"$f":"SUM($G639:AY639)","v":2690.842612597095},{"$f":"SUM($G639:AZ639)","v":2690.842612597095},{"$f":"SUM($G639:BA639)","v":2690.842612597095},{"$f":"SUM($G639:BB639)","v":2690.842612597095},{"$f":"SUM($G639:BC639)","v":2690.842612597095},{"$f":"SUM($G639:BD639)","v":2690.842612597095}]
[null,null,null,"DRC",null,4,{"$f":"SUM($G640:G640)","v":3},{"$f":"SUM($G640:H640)","v":9},{"$f":"SUM($G640:I640)","v":35.410883080193486},{"$f":"SUM($G640:J640)","v":106.26723014812559},{"$f":"SUM($G640:K640)","v":190.75457312199364},{"$f":"SUM($G640:L640)","v":279.29774190956994},{"$f":"SUM($G640:M640)","v":369.23985387896562},{"$f":"SUM($G640:N640)","v":473.54786141105296},{"$f":"SUM($G640:O640)","v":577.90064537633464},{"$f":"SUM($G640:P640)","v":682.2973278055324},{"$f":"SUM($G640:Q640)","v":786.73704794445177},{"$f":"SUM($G640:R640)","v":891.21896191643157},{"$f":"SUM($G640:S640)","v":1002.0805296631797},{"$f":"SUM($G640:T640)","v":1110.0161599099279},{"$f":"SUM($G640:U640)","v":1216.7606136860877},{"$f":"SUM($G640:V640)","v":1325.2631848930434},{"$f":"SUM($G640:W640)","v":1433.8120109341128},{"$f":"SUM($G640:X640)","v":1542.406184851764},{"$f":"SUM($G640:Y640)","v":1651.0448174719465},{"$f":"SUM($G640:Z640)","v":1759.7270370553952},{"$f":"SUM($G640:AA640)","v":1868.4519889557712},{"$f":"SUM($G640:AB640)","v":1977.2188352845073},{"$f":"SUM($G640:AC640)","v":2086.0267545822244},{"$f":"SUM($G640:AD640)","v":2195.8716646809371},{"$f":"SUM($G640:AE640)","v":2306.7332324276854},{"$f":"SUM($G640:AF640)","v":2417.5948001744337},{"$f":"SUM($G640:AG640)","v":2475.6164047861089},{"$f":"SUM($G640:AH640)","v":2475.6164047861089},{"$f":"SUM($G640:AI640)","v":2475.6164047861089},{"$f":"SUM($G640:AJ640)","v":2475.6164047861089},{"$f":"SUM($G640:AK640)","v":2475.6164047861089},{"$f":"SUM($G640:AL640)","v":2475.6164047861089},{"$f":"SUM($G640:AM640)","v":2475.6164047861089},{"$f":"SUM($G640:AN640)","v":2475.6164047861089},{"$f":"SUM($G640:AO640)","v":2475.6164047861089},{"$f":"SUM($G640:AP640)","v":2475.6164047861089},{"$f":"SUM($G640:AQ640)","v":2475.6164047861089},{"$f":"SUM($G640:AR640)","v":2475.6164047861089},{"$f":"SUM($G640:AS640)","v":2475.6164047861089},{"$f":"SUM($G640:AT640)","v":2475.6164047861089},{"$f":"SUM($G640:AU640)","v":2475.6164047861089},{"$f":"SUM($G640:AV640)","v":2475.6164047861089},{"$f":"SUM($G640:AW640)","v":2475.6164047861089},{"$f":"SUM($G640:AX640)","v":2475.6164047861089},{"$f":"SUM($G640:AY640)","v":2475.6164047861089},{"$f":"SUM($G640:AZ640)","v":2475.6164047861089},{"$f":"SUM($G640:BA640)","v":2475.6164047861089},{"$f":"SUM($G640:BB640)","v":2475.6164047861089},{"$f":"SUM($G640:BC640)","v":2475.6164047861089},{"$f":"SUM($G640:BD640)","v":2475.6164047861089}]
[null,null,null,"Ghana",null,5,{"$f":"SUM($G641:G641)","v":4},{"$f":"SUM($G641:H641)","v":12},{"$f":"SUM($G641:I641)","v":28.978520674471334},{"$f":"SUM($G641:J641)","v":95.194001396713816},{"$f":"SUM($G641:K641)","v":177.2056159489556},{"$f":"SUM($G641:L641)","v":260.52843193450497},{"$f":"SUM($G641:M641)","v":345.1410133561958},{"$f":"SUM($G641:N641)","v":459.47069909362017},{"$f":"SUM($G641:O641)","v":573.80038483104443},{"$f":"SUM($G641:P641)","v":688.13007056846868},{"$f":"SUM($G641:Q641)","v":802.45975630589305},{"$f":"SUM($G641:R641)","v":916.78944204331742},{"$f":"SUM($G641:S641)","v":1031.1191277807418},{"$f":"SUM($G641:T641)","v":1141.3163135181662},{"$f":"SUM($G641:U641)","v":1248.6723227850023},{"$f":"SUM($G641:V641)","v":1357.3753649238106},{"$f":"SUM($G641:W641)","v":1466.1887334076898},{"$f":"SUM($G641:X641)","v":1575.1102649749719},{"$f":"SUM($G641:Y641)","v":1686.7626466677714},{"$f":"SUM($G641:Z641)","v":1801.0923324051957},{"$f":"SUM($G641:AA641)","v":1915.4220181426201},{"$f":"SUM($G641:AB641)","v":2029.7517038800445},{"$f":"SUM($G641:AC641)","v":2144.0813896174686},{"$f":"SUM($G641:AD641)","v":2258.411075354893},{"$f":"SUM($G641:AE641)","v":2372.7407610923174},{"$f":"SUM($G641:AF641)","v":2487.0704468297417},{"$f":"SUM($G641:AG641)","v":2544.7621704305584},{"$f":"SUM($G641:AH641)","v":2544.7621704305584},{"$f":"SUM($G641:AI641)","v":2544.7621704305584},{"$f":"SUM($G641:AJ641)","v":2544.7621704305584},{"$f":"SUM($G641:AK641)","v":2544.7621704305584},{"$f":"SUM($G641:AL641)","v":2544.7621704305584},{"$f":"SUM($G641:AM641)","v":2544.7621704305584},{"$f":"SUM($G641:AN641)","v":2544.7621704305584},{"$f":"SUM($G641:AO641)","v":2544.7621704305584},{"$f":"SUM($G641:AP641)","v":2544.7621704305584},{"$f":"SUM($G641:AQ641)","v":2544.7621704305584},{"$f":"SUM($G641:AR641)","v":2544.7621704305584},{"$f":"SUM($G641:AS641)","v":2544.7621704305584},{"$f":"SUM($G641:AT641)","v":2544.7621704305584},{"$f":"SUM($G641:AU641)","v":2544.7621704305584},{"$f":"SUM($G641:AV641)","v":2544.7621704305584},{"$f":"SUM($G641:AW641)","v":2544.7621704305584},{"$f":"SUM($G641:AX641)","v":2544.7621704305584},{"$f":"SUM($G641:AY641)","v":2544.7621704305584},{"$f":"SUM($G641:AZ641)","v":2544.7621704305584},{"$f":"SUM($G641:BA641)","v":2544.7621704305584},{"$f":"SUM($G641:BB641)","v":2544.7621704305584},{"$f":"SUM($G641:BC641)","v":2544.7621704305584},{"$f":"SUM($G641:BD641)","v":2544.7621704305584}]
[null,null,null,"Guinea",null,6,{"$f":"SUM($G642:G642)","v":0},{"$f":"SUM($G642:H642)","v":0},{"$f":"SUM($G642:I642)","v":21.058158589890631},{"$f":"SUM($G642:J642)","v":85.095106552478853},{"$f":"SUM($G642:K642)","v":168.23552205557206},{"$f":"SUM($G642:L642)","v":252.36332175698004},{"$f":"SUM($G642:M642)","v":337.48566571291678},{"$f":"SUM($G642:N642)","v":452.83668008688636},{"$f":"SUM($G642:O642)","v":568.18769446085594},{"$f":"SUM($G642:P642)","v":683.53870883482546},{"$f":"SUM($G642:Q642)","v":798.88972320879498},{"$f":"SUM($G642:R642)","v":914.2407375827645},{"$f":"SUM($G642:S642)","v":1029.591751956734},{"$f":"SUM($G642:T642)","v":1140.4280475807036},{"$f":"SUM($G642:U642)","v":1249.0143432046732},{"$f":"SUM($G642:V642)","v":1359.9094752257015},{"$f":"SUM($G642:W642)","v":1470.8919774889443},{"$f":"SUM($G642:X642)","v":1581.9601368523977},{"$f":"SUM($G642:Y642)","v":1695.1909259736365},{"$f":"SUM($G642:Z642)","v":1810.541940347606},{"$f":"SUM($G642:AA642)","v":1925.8929547215755},{"$f":"SUM($G642:AB642)","v":2041.243969095545},{"$f":"SUM($G642:AC642)","v":2156.5949834695148},{"$f":"SUM($G642:AD642)","v":2271.9459978434843},{"$f":"SUM($G642:AE642)","v":2387.2970122174538},{"$f":"SUM($G642:AF642)","v":2502.6480265914233},{"$f":"SUM($G642:AG642)","v":2561.3571107206094},{"$f":"SUM($G642:AH642)","v":2561.3571107206094},{"$f":"SUM($G642:AI642)","v":2561.3571107206094},{"$f":"SUM($G642:AJ642)","v":2561.3571107206094},{"$f":"SUM($G642:AK642)","v":2561.3571107206094},{"$f":"SUM($G642:AL642)","v":2561.3571107206094},{"$f":"SUM($G642:AM642)","v":2561.3571107206094},{"$f":"SUM($G642:AN642)","v":2561.3571107206094},{"$f":"SUM($G642:AO642)","v":2561.3571107206094},{"$f":"SUM($G642:AP642)","v":2561.3571107206094},{"$f":"SUM($G642:AQ642)","v":2561.3571107206094},{"$f":"SUM($G642:AR642)","v":2561.3571107206094},{"$f":"SUM($G642:AS642)","v":2561.3571107206094},{"$f":"SUM($G642:AT642)","v":2561.3571107206094},{"$f":"SUM($G642:AU642)","v":2561.3571107206094},{"$f":"SUM($G642:AV642)","v":2561.3571107206094},{"$f":"SUM($G642:AW642)","v":2561.3571107206094},{"$f":"SUM($G642:AX642)","v":2561.3571107206094},{"$f":"SUM($G642:AY642)","v":2561.3571107206094},{"$f":"SUM($G642:AZ642)","v":2561.3571107206094},{"$f":"SUM($G642:BA642)","v":2561.3571107206094},{"$f":"SUM($G642:BB642)","v":2561.3571107206094},{"$f":"SUM($G642:BC642)","v":2561.3571107206094},{"$f":"SUM($G642:BD642)","v":2561.3571107206094}]
[null,null,null,"Mali 2019",null,7,{"$f":"SUM($G643:G643)","v":0},{"$f":"SUM($G643:H643)","v":0},{"$f":"SUM($G643:I643)","v":12.427654636928112},{"$f":"SUM($G643:J643)","v":63.752654004681595},{"$f":"SUM($G643:K643)","v":152.92162229788457},{"$f":"SUM($G643:L643)","v":245.76437316212275},{"$f":"SUM($G643:M643)","v":339.58135000225741},{"$f":"SUM($G643:N643)","v":447.3284801678189},{"$f":"SUM($G643:O643)","v":555.09959770830596},{"$f":"SUM($G643:P643)","v":662.89423228303372},{"$f":"SUM($G643:Q643)","v":770.7119227736838},{"$f":"SUM($G643:R643)","v":882.01563836268951},{"$f":"SUM($G643:S643)","v":993.31935395169512},{"$f":"SUM($G643:T643)","v":1097.2927570407007},{"$f":"SUM($G643:U643)","v":1199.7771895414712},{"$f":"SUM($G643:V643)","v":1308.966316648025},{"$f":"SUM($G643:W643)","v":1419.0310634661314},{"$f":"SUM($G643:X643)","v":1529.1201037895494},{"$f":"SUM($G643:Y643)","v":1639.2329612750377},{"$f":"SUM($G643:Z643)","v":1749.3691689194186},{"$f":"SUM($G643:AA643)","v":1859.5282688764391},{"$f":"SUM($G643:AB643)","v":1969.709812277224},{"$f":"SUM($G643:AC643)","v":2080.4579970799819},{"$f":"SUM($G643:AD643)","v":2191.7617126689875},{"$f":"SUM($G643:AE643)","v":2303.0654282579931},{"$f":"SUM($G643:AF643)","v":2414.3691438469987},{"$f":"SUM($G643:AG643)","v":2470.7254519628664},{"$f":"SUM($G643:AH643)","v":2470.7254519628664},{"$f":"SUM($G643:AI643)","v":2470.7254519628664},{"$f":"SUM($G643:AJ643)","v":2470.7254519628664},{"$f":"SUM($G643:AK643)","v":2470.7254519628664},{"$f":"SUM($G643:AL643)","v":2470.7254519628664},{"$f":"SUM($G643:AM643)","v":2470.7254519628664},{"$f":"SUM($G643:AN643)","v":2470.7254519628664},{"$f":"SUM($G643:AO643)","v":2470.7254519628664},{"$f":"SUM($G643:AP643)","v":2470.7254519628664},{"$f":"SUM($G643:AQ643)","v":2470.7254519628664},{"$f":"SUM($G643:AR643)","v":2470.7254519628664},{"$f":"SUM($G643:AS643)","v":2470.7254519628664},{"$f":"SUM($G643:AT643)","v":2470.7254519628664},{"$f":"SUM($G643:AU643)","v":2470.7254519628664},{"$f":"SUM($G643:AV643)","v":2470.7254519628664},{"$f":"SUM($G643:AW643)","v":2470.7254519628664},{"$f":"SUM($G643:AX643)","v":2470.7254519628664},{"$f":"SUM($G643:AY643)","v":2470.7254519628664},{"$f":"SUM($G643:AZ643)","v":2470.7254519628664},{"$f":"SUM($G643:BA643)","v":2470.7254519628664},{"$f":"SUM($G643:BB643)","v":2470.7254519628664},{"$f":"SUM($G643:BC643)","v":2470.7254519628664},{"$f":"SUM($G643:BD643)","v":2470.7254519628664}]
[null,null,null,"South Africa (gold)",null,8,{"$f":"SUM($G644:G644)","v":3.48},{"$f":"SUM($G644:H644)","v":10.44},{"$f":"SUM($G644:I644)","v":20.223270228213522},{"$f":"SUM($G644:J644)","v":60.697384144968744},{"$f":"SUM($G644:K644)","v":144.10809879168917},{"$f":"SUM($G644:L644)","v":244.59380150283519},{"$f":"SUM($G644:M644)","v":345.90382797054588},{"$f":"SUM($G644:N644)","v":461.67154357054585},{"$f":"SUM($G644:O644)","v":577.43925917054582},{"$f":"SUM($G644:P644)","v":693.2069747705458},{"$f":"SUM($G644:Q644)","v":808.97469037054577},{"$f":"SUM($G644:R644)","v":924.74240597054575},{"$f":"SUM($G644:S644)","v":1040.5101215705458},{"$f":"SUM($G644:T644)","v":1138.6116687705457},{"$f":"SUM($G644:U644)","v":1236.7132159705457},{"$f":"SUM($G644:V644)","v":1352.4809315705456},{"$f":"SUM($G644:W644)","v":1468.2486471705456},{"$f":"SUM($G644:X644)","v":1584.0163627705456},{"$f":"SUM($G644:Y644)","v":1699.7840783705456},{"$f":"SUM($G644:Z644)","v":1815.5517939705455},{"$f":"SUM($G644:AA644)","v":1931.3195095705455},{"$f":"SUM($G644:AB644)","v":2047.0872251705455},{"$f":"SUM($G644:AC644)","v":2162.8549407705455},{"$f":"SUM($G644:AD644)","v":2278.6226563705454},{"$f":"SUM($G644:AE644)","v":2394.3903719705454},{"$f":"SUM($G644:AF644)","v":2510.1580875705454},{"$f":"SUM($G644:AG644)","v":2567.0989781705453},{"$f":"SUM($G644:AH644)","v":2567.0989781705453},{"$f":"SUM($G644:AI644)","v":2567.0989781705453},{"$f":"SUM($G644:AJ644)","v":2567.0989781705453},{"$f":"SUM($G644:AK644)","v":2567.0989781705453},{"$f":"SUM($G644:AL644)","v":2567.0989781705453},{"$f":"SUM($G644:AM644)","v":2567.0989781705453},{"$f":"SUM($G644:AN644)","v":2567.0989781705453},{"$f":"SUM($G644:AO644)","v":2567.0989781705453},{"$f":"SUM($G644:AP644)","v":2567.0989781705453},{"$f":"SUM($G644:AQ644)","v":2567.0989781705453},{"$f":"SUM($G644:AR644)","v":2567.0989781705453},{"$f":"SUM($G644:AS644)","v":2567.0989781705453},{"$f":"SUM($G644:AT644)","v":2567.0989781705453},{"$f":"SUM($G644:AU644)","v":2567.0989781705453},{"$f":"SUM($G644:AV644)","v":2567.0989781705453},{"$f":"SUM($G644:AW644)","v":2567.0989781705453},{"$f":"SUM($G644:AX644)","v":2567.0989781705453},{"$f":"SUM($G644:AY644)","v":2567.0989781705453},{"$f":"SUM($G644:AZ644)","v":2567.0989781705453},{"$f":"SUM($G644:BA644)","v":2567.0989781705453},{"$f":"SUM($G644:BB644)","v":2567.0989781705453},{"$f":"SUM($G644:BC644)","v":2567.0989781705453},{"$f":"SUM($G644:BD644)","v":2567.0989781705453}]
[null,null,null,"Zimbabwe (ordinary mining license)",null,9,{"$f":"SUM($G645:G645)","v":0},{"$f":"SUM($G645:H645)","v":0},{"$f":"SUM($G645:I645)","v":8.9621875000000006},{"$f":"SUM($G645:J645)","v":36.523605656460617},{"$f":"SUM($G645:K645)","v":120.37502316598083},{"$f":"SUM($G645:L645)","v":209.35771810719319},{"$f":"SUM($G645:M645)","v":299.61479399372973},{"$f":"SUM($G645:N645)","v":401.38991149372976},{"$f":"SUM($G645:O645)","v":503.16502899372972},{"$f":"SUM($G645:P645)","v":604.94014649372969},{"$f":"SUM($G645:Q645)","v":706.71526399372965},{"$f":"SUM($G645:R645)","v":808.49038149372961},{"$f":"SUM($G645:S645)","v":910.26549899372958},{"$f":"SUM($G645:T645)","v":997.89061649372957},{"$f":"SUM($G645:U645)","v":1085.5157339937296},{"$f":"SUM($G645:V645)","v":1187.2908514937296},{"$f":"SUM($G645:W645)","v":1289.0659689937297},{"$f":"SUM($G645:X645)","v":1390.8410864937298},{"$f":"SUM($G645:Y645)","v":1492.6162039937299},{"$f":"SUM($G645:Z645)","v":1594.3913214937299},{"$f":"SUM($G645:AA645)","v":1696.16643899373},{"$f":"SUM($G645:AB645)","v":1797.9415564937301},{"$f":"SUM($G645:AC645)","v":1899.7166739937302},{"$f":"SUM($G645:AD645)","v":2001.4917914937303},{"$f":"SUM($G645:AE645)","v":2103.2669089937303},{"$f":"SUM($G645:AF645)","v":2205.0420264937302},{"$f":"SUM($G645:AG645)","v":2255.1147852437302},{"$f":"SUM($G645:AH645)","v":2255.1147852437302},{"$f":"SUM($G645:AI645)","v":2255.1147852437302},{"$f":"SUM($G645:AJ645)","v":2255.1147852437302},{"$f":"SUM($G645:AK645)","v":2255.1147852437302},{"$f":"SUM($G645:AL645)","v":2255.1147852437302},{"$f":"SUM($G645:AM645)","v":2255.1147852437302},{"$f":"SUM($G645:AN645)","v":2255.1147852437302},{"$f":"SUM($G645:AO645)","v":2255.1147852437302},{"$f":"SUM($G645:AP645)","v":2255.1147852437302},{"$f":"SUM($G645:AQ645)","v":2255.1147852437302},{"$f":"SUM($G645:AR645)","v":2255.1147852437302},{"$f":"SUM($G645:AS645)","v":2255.1147852437302},{"$f":"SUM($G645:AT645)","v":2255.1147852437302},{"$f":"SUM($G645:AU645)","v":2255.1147852437302},{"$f":"SUM($G645:AV645)","v":2255.1147852437302},{"$f":"SUM($G645:AW645)","v":2255.1147852437302},{"$f":"SUM($G645:AX645)","v":2255.1147852437302},{"$f":"SUM($G645:AY645)","v":2255.1147852437302},{"$f":"SUM($G645:AZ645)","v":2255.1147852437302},{"$f":"SUM($G645:BA645)","v":2255.1147852437302},{"$f":"SUM($G645:BB645)","v":2255.1147852437302},{"$f":"SUM($G645:BC645)","v":2255.1147852437302},{"$f":"SUM($G645:BD645)","v":2255.1147852437302}]
[null,null,null,"Indonesia",null,10,{"$f":"SUM($G646:G646)","v":4.1400000000000006},{"$f":"SUM($G646:H646)","v":12.420000000000002},{"$f":"SUM($G646:I646)","v":46.210223070998325},{"$f":"SUM($G646:J646)","v":127.63174290179779},{"$f":"SUM($G646:K646)","v":218.63629506532664},{"$f":"SUM($G646:L646)","v":315.72520580577873},{"$f":"SUM($G646:M646)","v":413.48388160076962},{"$f":"SUM($G646:N646)","v":525.53968707295189},{"$f":"SUM($G646:O646)","v":637.62773894764041},{"$f":"SUM($G646:P646)","v":749.74740494243304},{"$f":"SUM($G646:Q646)","v":861.89806517262184},{"$f":"SUM($G646:R646)","v":974.07911190810114},{"$f":"SUM($G646:S646)","v":1086.2899493350417},{"$f":"SUM($G646:T646)","v":1196.0004933222381},{"$f":"SUM($G646:U646)","v":1304.8818280547837},{"$f":"SUM($G646:V646)","v":1415.4797125376715},{"$f":"SUM($G646:W646)","v":1526.1384301091302},{"$f":"SUM($G646:X646)","v":1636.8567879635016},{"$f":"SUM($G646:Y646)","v":1751.686859889835},{"$f":"SUM($G646:Z646)","v":1866.5483216045286},{"$f":"SUM($G646:AA646)","v":1981.4405576215363},{"$f":"SUM($G646:AB646)","v":2096.3629645231654},{"$f":"SUM($G646:AC646)","v":2211.3149507234434},{"$f":"SUM($G646:AD646)","v":2326.2959362361221},{"$f":"SUM($G646:AE646)","v":2441.3053524472325},{"$f":"SUM($G646:AF646)","v":2556.3426418920999},{"$f":"SUM($G646:AG646)","v":2620.5226453745072},{"$f":"SUM($G646:AH646)","v":2620.5226453745072},{"$f":"SUM($G646:AI646)","v":2620.5226453745072},{"$f":"SUM($G646:AJ646)","v":2620.5226453745072},{"$f":"SUM($G646:AK646)","v":2620.5226453745072},{"$f":"SUM($G646:AL646)","v":2620.5226453745072},{"$f":"SUM($G646:AM646)","v":2620.5226453745072},{"$f":"SUM($G646:AN646)","v":2620.5226453745072},{"$f":"SUM($G646:AO646)","v":2620.5226453745072},{"$f":"SUM($G646:AP646)","v":2620.5226453745072},{"$f":"SUM($G646:AQ646)","v":2620.5226453745072},{"$f":"SUM($G646:AR646)","v":2620.5226453745072},{"$f":"SUM($G646:AS646)","v":2620.5226453745072},{"$f":"SUM($G646:AT646)","v":2620.5226453745072},{"$f":"SUM($G646:AU646)","v":2620.5226453745072},{"$f":"SUM($G646:AV646)","v":2620.5226453745072},{"$f":"SUM($G646:AW646)","v":2620.5226453745072},{"$f":"SUM($G646:AX646)","v":2620.5226453745072},{"$f":"SUM($G646:AY646)","v":2620.5226453745072},{"$f":"SUM($G646:AZ646)","v":2620.5226453745072},{"$f":"SUM($G646:BA646)","v":2620.5226453745072},{"$f":"SUM($G646:BB646)","v":2620.5226453745072},{"$f":"SUM($G646:BC646)","v":2620.5226453745072},{"$f":"SUM($G646:BD646)","v":2620.5226453745072}]
[null,null,null,"Peru",null,11,{"$f":"SUM($G647:G647)","v":0},{"$f":"SUM($G647:H647)","v":0},{"$f":"SUM($G647:I647)","v":25.912663317985302},{"$f":"SUM($G647:J647)","v":93.544979971251095},{"$f":"SUM($G647:K647)","v":166.41861020971697},{"$f":"SUM($G647:L647)","v":240.42838637350036},{"$f":"SUM($G647:M647)","v":315.59304995192201},{"$f":"SUM($G647:N647)","v":395.34531225165955},{"$f":"SUM($G647:O647)","v":475.14921486169635},{"$f":"SUM($G647:P647)","v":555.00374522692846},{"$f":"SUM($G647:Q647)","v":634.90791064627376},{"$f":"SUM($G647:R647)","v":714.86073788337694},{"$f":"SUM($G647:S647)","v":802.17116993685397},{"$f":"SUM($G647:T647)","v":887.330351990331},{"$f":"SUM($G647:U647)","v":971.11575953400416},{"$f":"SUM($G647:V647)","v":1055.7055793229677},{"$f":"SUM($G647:W647)","v":1140.348744450451},{"$f":"SUM($G647:X647)","v":1225.0442089294245},{"$f":"SUM($G647:Y647)","v":1309.7909472824076},{"$f":"SUM($G647:Z647)","v":1394.5879541393222},{"$f":"SUM($G647:AA647)","v":1479.4342438432282},{"$f":"SUM($G647:AB647)","v":1564.3288500637923},{"$f":"SUM($G647:AC647)","v":1649.2708254183351},{"$f":"SUM($G647:AD647)","v":1735.4087541555082},{"$f":"SUM($G647:AE647)","v":1822.7191862089853},{"$f":"SUM($G647:AF647)","v":1910.0296182624625},{"$f":"SUM($G647:AG647)","v":1953.9378582409204},{"$f":"SUM($G647:AH647)","v":1953.9378582409204},{"$f":"SUM($G647:AI647)","v":1953.9378582409204},{"$f":"SUM($G647:AJ647)","v":1953.9378582409204},{"$f":"SUM($G647:AK647)","v":1953.9378582409204},{"$f":"SUM($G647:AL647)","v":1953.9378582409204},{"$f":"SUM($G647:AM647)","v":1953.9378582409204},{"$f":"SUM($G647:AN647)","v":1953.9378582409204},{"$f":"SUM($G647:AO647)","v":1953.9378582409204},{"$f":"SUM($G647:AP647)","v":1953.9378582409204},{"$f":"SUM($G647:AQ647)","v":1953.9378582409204},{"$f":"SUM($G647:AR647)","v":1953.9378582409204},{"$f":"SUM($G647:AS647)","v":1953.9378582409204},{"$f":"SUM($G647:AT647)","v":1953.9378582409204},{"$f":"SUM($G647:AU647)","v":1953.9378582409204},{"$f":"SUM($G647:AV647)","v":1953.9378582409204},{"$f":"SUM($G647:AW647)","v":1953.9378582409204},{"$f":"SUM($G647:AX647)","v":1953.9378582409204},{"$f":"SUM($G647:AY647)","v":1953.9378582409204},{"$f":"SUM($G647:AZ647)","v":1953.9378582409204},{"$f":"SUM($G647:BA647)","v":1953.9378582409204},{"$f":"SUM($G647:BB647)","v":1953.9378582409204},{"$f":"SUM($G647:BC647)","v":1953.9378582409204},{"$f":"SUM($G647:BD647)","v":1953.9378582409204}]
[]
[null,null,null,"Proportion of total revenues earned in first X years",null,null,5,10]
[null,null,null,{"$f":"D637","v":"Tanzania pre-2017 amendments"},null,null,{"$f":"K692/$BD692","v":7.3399416005256221E-2},{"$f":"P692/$BD692","v":0.27448019746767288}]
[null,null,null,{"$f":"D638","v":"Tanzania 2017"},null,null,7.3399416005256221E-2,0.27448019746767288]
[null,null,null,"Tanzania 2020",null,null,8.0312448294961133E-2,0.27891260905658888]
[null,null,null,"DRC",null,null,6.8321771668671663E-2,0.26945706161902999]
[null,null,null,"Ghana",null,null,7.7053364468424049E-2,0.27560704739492237]
[null,null,null,"Guinea",null,null,6.9635433129286689E-2,0.27041036626697468]
[null,null,null,"Mali 2019",null,null,6.5682181274691859E-2,0.26686583685416654]
[null,null,null,"South Africa (gold)",null,null,6.1893409555641273E-2,0.26829943074265811]
[null,null,null,"Zimbabwe (ordinary mining license)",null,null,5.6136557264491793E-2,0.27003515667501177]
[null,null,null,"Indonesia",null,null,5.3378667885843709E-2,0.26825248561720039]
[null,null,null,"Peru",null,null,8.3432324254568938E-2,0.28610605837191089]
[]
[null,null,null,"Proportion of revenue and profit based tax types"]
[null,null,null,null,null,null,{"$f":"G616","v":"Tanzania pre-2017 amendments"},"Tanzania 2017","Tanzania 2020","DRC","Ghana","Guinea","Mali 2019","South Africa (gold)","Zimbabwe (ordinary mining license)","Indonesia","Peru"]
[null,null,null,"Inputs",null,null,{"$f":"SUM(G618:G621)","v":138.26999999999998},{"$f":"SUM(H618:H621)","v":494.66999999999985},133.17749999999998,92.437499999999986,98.999999999999957,108.46875000000001,108.58031249999998,117.41249999999998,10.184999999999999,127.56375000000003,0]
[null,null,null,"Gross sales",null,null,{"$f":"SUM(G622:G624)","v":336},{"$f":"SUM(H622:H624)","v":588},588,294,420,420,502.20000000000016,568.23648333333335,420,313.875,0]
[null,null,null,"Operating profit",null,null,{"$f":"SUM(G625:G626)","v":0},{"$f":"SUM(H625:H626)","v":0},0,395.92968749999983,0,0,0,0,0,0,482.58000000000015]
[null,null,null,"Corporate profit",null,null,{"$f":"SUM(G627:G633)","v":1642.8509131200647},{"$f":"SUM(H627:H633)","v":1800.8105874494634},1969.6651125970948,1693.2492172861093,2025.7621704305584,2032.8883607206101,1859.9451394628672,1881.4499948372124,1824.9297852437298,2179.0838953745074,1471.3578582409198]
[]
[]
[null,null,null,null,null,null,{"$f":"G719","v":"Tanzania pre-2017 amendments"},{"$f":"H719","v":"Tanzania 2017"},"Tanzania 2020","DRC","Ghana","Guinea","Mali 2019","South Africa (gold)","Zimbabwe (ordinary mining license)","Indonesia","Peru"]
[null,null,null,"Inputs",null,null,{"$f":"G720/SUM(G$720:G$723)","v":6.5310393536393396E-2},0.17155308835893787,{"$f":"I720/SUM(I$720:I$723)","v":4.9492861223667903E-2},3.733918543328868E-2,3.8903439052322034E-2,4.2348155806155245E-2,4.3946733302050366E-2,4.5737426175781706E-2,4.5163998154972929E-3,4.8678743618248525E-2,0]
[null,null,null,"Gross sales",null,null,0.15870609841779262,0.20392022147099179,0.21851891197474599,0.1187583017431981,0.16504489294924504,0.1639755730437126,0.20326013948697841,0.22135355440727478,0.18624329136071313,0.11977572510354824,0]
[null,null,null,"Operating profit",null,null,0,0,0,0.15993175951433708,0,0,0,0,0,0,0.24697817177996365]
[null,null,null,"Corporate profit",null,null,{"$f":"G723/SUM(G$720:G$723)","v":0.77598350804581384},0.62452669017007034,0.73198822680158615,0.68397075330917612,0.79605166799843285,0.79367627115013228,0.75279312721097125,0.73290901941694353,0.80924030882378961,0.8315455312782033,0.75302182822003638]
[]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) - selected regime: \"&Inputs!E15","v":"Average Effective Tax Rate (AETR) - selected regime: Tanzania pre-2017 amendments"}]
[null,null,null,"Discount rate","%",null,{"$f":"G$572","v":0},{"$f":"H$572","v":0.05},{"$f":"I$572","v":0.1},{"$f":"J$572","v":0.15000000000000002}]
[null,null,null,"Government revenue (numerator)","$mm const",null,{"$f":"G$574","v":2117.1209131200649},{"$f":"H$574","v":1096.1325097878712},{"$f":"I$574","v":643.82276007288681},{"$f":"J$574","v":417.83684296326953}]
[null,null,null,"Project pre-tax cash flow (denominator)","$mm const",null,{"$f":"G573","v":4935.0000000000018},{"$f":"H573","v":2505.4336984306847},{"$f":"I573","v":1419.8665843356885},{"$f":"J573","v":871.33827677838553}]
[null,null,null,"Average Effective Tax Rate (AETR)","%",null,{"$f":"G734/G735","v":0.42900119820062088},{"$f":"H734/H735","v":0.43750210212086232},{"$f":"I734/I735","v":0.4534389126243939},{"$f":"J734/J735","v":0.47953458960639844}]
[]
[null,null,null,"Average Effective Tax Rate (AETR) - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania pre-2017 amendments"},{"$f":"Inputs!H15","v":"Tanzania 2017"},{"$f":"Inputs!I15","v":"Tanzania 2020"},{"$f":"Inputs!J15","v":"DRC"},{"$f":"Inputs!K15","v":"Ghana"},{"$f":"Inputs!L15","v":"Guinea"},{"$f":"Inputs!M15","v":"Mali 2019"},{"$f":"Inputs!N15","v":"South Africa (gold)"},{"$f":"Inputs!O15","v":"Zimbabwe (ordinary mining license)"},{"$f":"Inputs!P15","v":"Indonesia"},{"$f":"Inputs!Q15","v":"Peru"}]
[null,null,null,null,null,null,{"$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,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&G572*100","v":"Average Effective Tax Rate (AETR) NPV0"},"%",{"$f":"G578","v":0.42900119820062088},0.42900119820062088,0.58429191235044831,0.5452568617218021,0.50164466155746879,0.5156559615867391,0.51901866478634429,0.50065358702388363,0.52018216376302828,0.45696348231889145,0.53100762824204784,0.39593472304780536]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&H572*100","v":"Average Effective Tax Rate (AETR) NPV5"},"%",{"$f":"H578","v":0.43750210212086232},0.43750210212086232,0.60105832066436338,0.55354639807841255,0.5124382975432108,0.52405071948079729,0.52538788291592564,0.50672952906289814,0.52631408889592357,0.46110151109333775,0.54645468065050851,0.40709412157002101]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&I572*100","v":"Average Effective Tax Rate (AETR) NPV10"},"%",{"$f":"I578","v":0.4534389126243939},0.4534389126243939,0.6310848007279124,0.57055793041879999,0.53264130338479676,0.54097656924343673,0.53937482231510425,0.51980856494763517,0.53983282410684585,0.47083358040657181,0.57304081249937688,0.42614276142094693]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&J572*100","v":"Average Effective Tax Rate (AETR) NPV15"},"%",{"$f":"J578","v":0.47953458960639844},0.47953458960639844,0.67910397286633595,0.59977919163444937,0.56544094712364645,0.56976913600632395,0.56415602080697469,0.54280146192999368,0.56389778771162224,0.48872905338063616,0.61397220965349997,0.45537633178630166]
[]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&I572*100&\" Price Sensitivity - regime comparison\"","v":"Average Effective Tax Rate (AETR) NPV10 Price Sensitivity - regime comparison"}]
[null,null,null,null,null,null,{"$f":"H747-$E$882","v":0.24999999999999967},0.29999999999999966,0.34999999999999964,0.39999999999999963,0.44999999999999962,0.49999999999999961,0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"V747+$E$882","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006]
[]
[null,null,null,null,"$/ton",{"$f":"I578","v":0.4534389126243939},{"$f":"$V$749*G$747","v":349.99999999999955},{"$f":"$V$749*H$747","v":419.99999999999955},489.99999999999949,559.99999999999943,629.99999999999943,{"$f":"$V$749*L$747","v":699.99999999999943},769.99999999999943,839.99999999999955,909.99999999999955,979.99999999999966,1049.9999999999998,1119.9999999999998,1189.9999999999998,1259.9999999999998,{"$f":"$V$749*U$747","v":1330},{"$f":"Inputs!$E$184","v":1400},{"$f":"$V$749*W$747","v":1470},{"$f":"$V$749*X$747","v":1540.0000000000002},1610.0000000000002,1680.0000000000002,1750.0000000000002,1820.0000000000005,1890.0000000000005,1960.0000000000005,2030.0000000000005,{"$f":"$V$749*AF$747","v":2100.0000000000005},2170.0000000000009,2240.0000000000009,2310.0000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania pre-2017 amendments"},"%",1,-0.1339549297249753,-0.18236158633931576,-0.26809578791341537,-0.46524014643844991,-1.387310863318304,2.506792399568047,0.93219116339575614,0.68313832331932722,0.58770882375915678,0.53920539508996235,0.51041785984081622,0.49153396110438496,0.47801261452958527,0.46779313360697566,0.45979250966730623,0.4534389126243939,0.44829914355653649,0.44398794291225607,0.44031989863355203,0.43716107918839336,0.43441232604039842,0.43199865625108386,0.42986231801692232,0.42795810991976069,0.42625014735551392,0.42470957971570783,0.42331294742069386,0.42204097890786829,0.42087769600031122]
[null,null,null,"Tanzania 2017","%",{"$f":"F750+1","v":2},-0.4039867129027141,-0.53588359037273781,-0.76948934360832333,-1.2962720872574442,-3.6096244009850142,5.5373719642451267,1.7572169719863391,1.1674262032359886,0.94397687736781799,0.8299628616981618,0.76181515194267868,0.71686718763849555,0.68538290733159579,0.66259785828407725,0.64484817377253989,0.6310848007279124,0.619841597398608,0.61044006611900647,0.60245005146310759,0.59573512480053947,0.58989780277193571,0.58477207227801353,0.58023529012137731,0.57619146542190669,0.57256439272257009,0.56929280413814032,0.56637026419098935,0.56371737437976355,0.56129116544305424]
[null,null,null,"Tanzania 2020","%",{"$f":"F751+1","v":3},-0.16396941150024832,-0.22907637327855407,-0.34438888968409398,-0.6044194879371052,-1.7989880102272964,3.1444847518507499,1.1544045565305849,0.8458957988796646,0.72912639040707106,0.66995674724386267,0.63544263797759915,0.61330589108486322,0.5979028273596505,0.58659447870607939,0.57770574290940535,0.57055793041879999,0.56495381248036047,0.56027676751231215,0.55629745653798945,0.5528705827248781,0.54988857303894689,0.54727008156195678,0.54495245572809736,0.54288665837051819,0.54103375975228241,0.5393624610301383,0.53784731186716073,0.53646740533455251,0.53520540736272892]
[null,null,null,"DRC","%",{"$f":"F752+1","v":4},-9.6976955208091797E-2,-0.13370234816973237,-0.1987475808563571,-0.34622364380919185,-1.1245756500162223,2.260929208578744,0.90926322400990911,0.70450429927684777,0.62377924150689046,0.58074878961025789,0.55420456744069968,0.5367645327244237,0.52465716026154885,0.51571189468972234,0.52395603403055235,0.53264130338479676,0.53980369410195383,0.54590611947605361,0.55111540229112543,0.55560149422494376,0.55950521823936195,0.56293306359764561,0.56596704825126942,0.56867136634646132,0.57109698047723201,0.57328486369829723,0.57526833283350665,0.57707475696901855,0.57872682799078479]
[null,null,null,"Ghana","%",5,-0.12658550123521128,-0.17572417028516818,-0.26275485680781296,-0.46224492693730118,-1.4692859691128681,2.8252983915510903,1.0626822174189134,0.77080954271771296,0.67058472638430699,0.62195733928825503,0.59420911002745935,0.57646869252296196,0.56377604285316429,0.55434836453244218,0.54692521381694681,0.54097656924343673,0.53633857443833144,0.53245020109632457,0.52914190561962571,0.52629289200689511,0.5238137268400872,0.52163678124196733,0.5197099675015201,0.51799251739572161,0.51645206575546398,0.51506259153785183,0.51380293599578764,0.51265571765332785,0.51160652541659946]
[null,null,null,"Guinea","%",6,-0.12121195812157946,-0.16885532458531366,-0.25323764449253916,-0.44352041527420832,-1.2973691584636027,2.5207093578184891,0.99109841670342957,0.7515066358772744,0.65944595183459676,0.61485142455976061,0.58870821728970379,0.57202997869587469,0.56026334246991671,0.55146389956965081,0.54464434513254589,0.53937482231510425,0.53507894547802304,0.53147559545523781,0.52840980276178484,0.52576962591573906,0.52347218709632382,0.52145481471959154,0.51966923917813401,0.51807768061789883,0.51665014628289674,0.51536252250983883,0.51419520151800846,0.51313207591847221,0.51215979097111952]
[null,null,null,"Mali 2019","%",{"$f":"F755+1","v":7},-0.11927492454529369,-0.16916198279507141,-0.25751815954986562,-0.45676200763394148,-1.3318830014549961,2.5226782026009982,0.98310329170187893,0.74333028707877802,0.65083782312299487,0.60274184838014333,0.57414379383393788,0.5555088317931377,0.54238639775378272,0.53292578264432033,0.52566992299672799,0.51980856494763517,0.51497493978663367,0.51092053040885821,0.50747096859331065,0.5045003002719135,0.50191527316230655,0.49964537059081926,0.49763628066776605,0.49584549434085007,0.49426363586912786,0.49284433292921148,0.49154369108732898,0.49035914489342813,0.48927581434972184]
[null,null,null,"South Africa (gold)","%",{"$f":"F756+1","v":8},-9.0692667712552411E-2,-0.11732118645470713,-0.16448360074099461,-0.30277157867138915,-1.0449183933381601,2.2387081813553706,0.92256881556268377,0.71797397773632476,0.64255526759501536,0.6050127665054571,0.58111670897055101,0.56864421822301825,0.55978186868157609,0.55156508491077838,0.54507189353753505,0.53983282410684585,0.53551237522651585,0.53188841435384893,0.52746505272467359,0.52440564406220702,0.52238547777424971,0.52052713247828508,0.51886269809893637,0.51737911775024981,0.51606130883575674,0.51491661113090548,0.51387886261450522,0.51293374381565959,0.51206938236864064]
[null,null,null,"Zimbabwe (ordinary mining license)","%",9,-5.9702423404305517E-2,-9.0229454445557911E-2,-0.14429661825736687,-0.26621848233657969,-0.9413838066493494,2.0880437689352691,0.85277340089786802,0.65551181516260359,0.57868412903445055,0.5391226332690201,0.51525118579712326,0.50019496765922045,0.48968660111033913,0.48183535538579514,0.47574966427587234,0.47083358040657181,0.4668974825217756,0.4637869653827224,0.46114048345410891,0.45886140557440608,0.45687818918451073,0.45513673433999141,0.4535953733038286,0.4522214934009286,0.45102009126770404,0.44994730619532552,0.44897475150900135,0.44808900732105628,0.44727894711601529]
[null,null,null,"Indonesia","%",10,-0.13704933173293113,-0.18562139334002153,-0.27164854770164326,-0.46564043264139399,-1.4344460949202493,2.8936323954222467,1.142213250562762,0.85946711060576086,0.74570601700734607,0.68490669357058398,0.64755294525907547,0.62232195488584863,0.60444626331264195,0.59129503653425097,0.58114335604008094,0.57304081249937688,0.56635897221621589,0.5608025477436791,0.5561761226385602,0.55219197182869595,0.54872502879164242,0.54568071916496164,0.54298620184494684,0.54058446525817039,0.53843024892776559,0.53648716420375819,0.53472562202451412,0.53312131558393427,0.53165409195222346]
[null,null,null,"Peru","%",11,-3.8821417104986555E-3,-4.9624301565083344E-3,-6.8757551796814259E-3,-4.4266106710176181E-2,-0.41225496754617807,1.2537897362365755,0.62005983292599087,0.51991865665816706,0.48046335949469093,0.46000923414000783,0.44808629360079211,0.44033306692197333,0.43501879329803217,0.43123390346040569,0.42841771080900198,0.42614276142094693,0.42454561326823981,0.42320624613995222,0.42206668935812652,0.42119229319946033,0.42048141616449791,0.41985719771677837,0.41930470220051658,0.4188122397154625,0.41846978148862762,0.41816088709404825,0.41788085272485109,0.41762581430035034,0.41739256808631214]
[]
[]
[null,null,null,"NPV of gov revenue - NPV10 Price Sensitivity"]
[]
[null,null,null,null,null,"Price change",{"$f":"H765-$E$882","v":0.49999999999999961},0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"Q765+$E$882","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006,1.7000000000000006,1.7500000000000007,1.8000000000000007,1.8500000000000008,1.9000000000000008]
[null,null,null,null,null,"Cost change",{"$f":"H766-$E$883","v":1.3877787807814457E-16},{"$f":"I766-$E$883","v":0.10000000000000014},0.20000000000000015,0.30000000000000016,0.40000000000000013,0.50000000000000011,0.60000000000000009,0.70000000000000007,0.8,{"$f":"Q766-$E$883","v":0.9},1,{"$f":"Q766+$E$883","v":1.1000000000000001},{"$f":"R766+$E$883","v":1.2000000000000002},1.3000000000000003,1.4000000000000004,1.5000000000000004,1.6000000000000005,1.7000000000000006,1.8000000000000007,1.9000000000000008,2.0000000000000009,2.100000000000001,2.2000000000000011,2.3000000000000012,2.4000000000000012,2.5000000000000013,2.6000000000000014,2.7000000000000015,2.8000000000000016]
[]
[null,null,null,null,"$/ounce",{"$f":"I574","v":643.82276007288681},{"$f":"G749","v":349.99999999999955},{"$f":"H749","v":419.99999999999955},489.99999999999949,559.99999999999943,629.99999999999943,699.99999999999943,769.99999999999943,839.99999999999955,909.99999999999955,979.99999999999966,1049.9999999999998,1119.9999999999998,1189.9999999999998,1259.9999999999998,1330,{"$f":"V749","v":1400},{"$f":"W749","v":1470},1540.0000000000002,1610.0000000000002,1680.0000000000002,1750.0000000000002,1820.0000000000005,1890.0000000000005,1960.0000000000005,2030.0000000000005,2100.0000000000005,2170.0000000000009,2240.0000000000009,2310.0000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania pre-2017 amendments"},"$mm const",1,83.957802482216721,89.415477568777419,94.873152655338089,101.1599293260952,112.36394550145519,138.99615543779126,178.87787323380874,224.29587618927542,273.15145419796733,324.17854488351986,376.51340856250573,429.64938106648481,483.0513229580049,536.5506922426772,590.10906707949027,643.82276007288681,697.69175040010884,751.56074072733122,805.42973105455337,859.29872138177541,913.16771170899733,967.03670203621925,1020.9056923634414,1074.7746826906639,1128.6436730178855,1182.5126633451077,1236.3816536723302,1290.2506439995525,1344.1196343267743]
[null,null,null,"Tanzania 2017","$mm const",{"$f":"F769+1","v":2},253.20334770032906,262.75427910181025,272.30521050329145,281.8561419047727,292.35815144045637,307.03516349886331,332.2278230913289,370.14311317612862,415.16307720684756,463.9817136457346,514.80825528644993,566.7941456578626,619.83958996912884,673.79913410326606,727.85002080136917,782.40596212751268,837.10648703571087,891.85641539457777,946.62275382202267,1001.5013256253881,1056.3841653223169,1111.2670050192453,1166.1498447161737,1221.0326844131016,1275.91552411003,1330.7983638069586,1385.8079159889435,1440.8443205641145,1495.8807251392857]
[null,null,null,"Tanzania 2020","$mm const",{"$f":"F770+1","v":3},102.76972629620558,112.32065769768676,121.87158909916793,131.42252050064917,145.70735087841089,169.91889600015497,208.7688799831686,254.46837578658415,303.95127614381903,355.53810939674457,408.79599300418505,462.8542181837102,517.38491091989863,572.08543582809682,626.80548702279032,681.57182545023522,736.57006083483532,791.60646541000676,846.64286998517787,901.67927456034874,956.71567913551985,1011.7520837106915,1066.7884882858623,1121.8248928610335,1176.8612974362045,1231.8977020113759,1286.9341065865474,1341.9705111617186,1397.0069157368894]
[null,null,null,"DRC","$mm const",{"$f":"F771+1","v":4},60.781429003054562,65.556894703795166,70.332360404535777,75.281464007093348,90.570655117322261,120.58990817958181,163.40051133494958,213.09863023749935,264.04193439766118,315.28556275554143,366.72760547843023,418.60428932557534,470.8028879577605,523.15447572266578,597.4256687679574,674.9213843297963,752.41709989163519,829.98872021025716,907.57527263255975,985.16182505486211,1062.7483774771651,1140.3349298994679,1217.9214823217703,1295.5080347440726,1373.094587166376,1450.6811395886782,1528.2676920109814,1605.8542444332836,1683.440796855587]
[null,null,null,"Ghana","$mm const",5,79.338927888943203,86.16102174714409,92.983115605344921,100.50866095346684,119.00344250499235,153.4987006473595,195.44100125993054,237.6209400192366,289.09119965316125,343.91578907696186,400.71794946474495,458.35552016894394,516.10188805774442,573.96598774432755,631.83008743091091,689.76213188070938,747.98102014295034,806.20128500775104,864.4215498725514,922.64181473735175,980.86207960215233,1039.0823444669529,1097.3026093317528,1155.5228741965534,1213.743139061354,1271.9634039261543,1330.1836687909552,1388.4039336557557,1446.6241985205559]
[null,null,null,"Guinea","$mm const",6,75.970997553790625,82.793091411991469,89.615185270192313,96.437279128393172,104.68464739941003,133.70800914705856,175.37955338169155,221.41475020036367,269.74238312776606,320.8947484009438,373.132212243715,425.94498547211276,478.90683603144294,531.93827660754812,585.10952994009881,638.45752105787517,691.8334812657065,745.20944147353805,798.58540168136972,851.96136188920082,905.33732209703237,958.71328230486404,1012.0892425126953,1065.4652027205268,1118.8411629283582,1172.2171231361895,1225.5930833440211,1278.9690435518526,1332.3450037596842]
[null,null,null,"Mali 2019","$mm const",{"$f":"F774+1","v":7},74.756939342322639,82.9434519721637,91.129964602004719,99.31647723184571,107.81635590299884,136.34780335771171,179.43120900124967,227.950148477119,278.90218790422989,330.94026290071741,384.02968432813304,437.54768834131414,491.29564562088126,545.63078444559028,600.10569226229995,654.58060007900929,709.05550789571907,763.53041571242886,818.00532352913831,872.48023134584753,926.9551391625572,981.43004697926688,1035.9049547959764,1090.3798626126861,1144.8853381065248,1199.3650170363242,1253.7989398019886,1308.232862567653,1362.6667853333176]
[null,null,null,"South Africa (gold)","$mm const",{"$f":"F775+1","v":8},56.842679086383235,57.524888472203337,58.207097858023417,65.833423307977682,84.632187714353947,124.13147191971103,177.03144389239995,235.73352119229909,298.64262480099933,363.74294483638965,428.66492354982307,497.05138553929993,565.68250296207111,632.63568202437625,699.55873535091928,766.49058807687572,833.42244080283172,900.35429352878839,964.83496856514193,1030.7896125259747,1098.093959987594,1165.2092760668352,1232.2780105219758,1299.3467449771172,1366.449571267864,1433.674779920497,1500.8999885731318,1568.1251972257658,1635.3504058783992]
[null,null,null,"Zimbabwe (ordinary mining license)","$mm const",9,37.419184812231663,44.241278670432514,51.063372528633359,57.885466386834217,76.246500725360761,115.77745979996133,163.63842341875096,215.22522147478946,268.95701574802428,324.12878720874642,380.07874624694796,437.21995889052164,494.8483644808037,552.65687951814266,610.58887356028231,668.52086760242184,726.63650270155017,785.07554271942377,843.51458273729725,901.95362275517061,960.39266277304409,1018.8317027909178,1077.2707428087913,1135.7097828266644,1194.2306074763133,1252.7816956004315,1311.3327837245502,1369.8838718486691,1428.4349599727864]
[null,null,null,"Indonesia","$mm const",10,85.897254752602947,91.013825146253552,96.130395539904214,101.24696593355485,116.1816194885609,160.44558707104898,219.17894640393729,282.19018323039245,346.58435387589697,411.77639787088998,477.67209149033664,543.97104554085399,610.81770287073266,678.20525437353399,745.85374155050306,813.64150112843788,881.42926070637338,949.29870261659153,1017.3530341597095,1085.4073657028289,1153.4616972459473,1221.5160287890662,1289.5703603321849,1357.6246918753034,1425.6790234184223,1493.733354961541,1561.7876865046599,1629.8420180477783,1697.8963495908974]
[null,null,null,"Peru","$mm const",11,2.4331772455646457,2.4331772455646457,2.4331772455646457,9.6250425949327081,33.390205418895142,69.519898454405592,118.98308903452214,170.70570726535519,223.30661039827686,276.56459952818113,330.53408003079988,384.89472678766879,439.60430588428227,494.61788298626328,549.84187504220108,605.06586709813814,660.72393022194319,716.38251647800712,772.04110273407036,827.90993121823954,883.8838808164611,939.85783041468324,995.83178001290446,1051.8057296111263,1108.0424819944803,1164.2792343778337,1220.5159867611876,1276.7527391445417,1332.9894915278958]
[]
[null,null,null,"Percentage Change in NPV of gov revenue - NPV10 Price Sensitivity"]
[]
[null,null,null,null,null,null,{"$f":"G768","v":349.99999999999955},{"$f":"H768","v":419.99999999999955},489.99999999999949,559.99999999999943,629.99999999999943,699.99999999999943,769.99999999999943,839.99999999999955,909.99999999999955,979.99999999999966,1049.9999999999998,1119.9999999999998,1189.9999999999998,1259.9999999999998,1330,1400,1470,1540.0000000000002,1610.0000000000002,1680.0000000000002,1750.0000000000002,1820.0000000000005,1890.0000000000005,1960.0000000000005,2030.0000000000005,2100.0000000000005,2170.0000000000009,2240.0000000000009,2310.0000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania pre-2017 amendments"},"%",null,{"$f":"(G769-$Q769)/$Q769","v":-0.77701245009371633},-0.76251714936220294,-0.74802184863068966,-0.73132449728068194,-0.70156721395274979,-0.63083345167316607,-0.52490968670478866,-0.40428183674622142,-0.27452396651467215,-0.13899867173069788,0,0.14112637503893269,0.28295915091643437,0.42505068887501085,0.56729894250638646,0.70995971307089456,0.85303294526437479,0.99610617745785579,1.1391794096513361,1.2822526418448164,1.4253258740382964,1.5683991062317759,1.7114723384252566,1.8545455706187379,1.9976188028122168,2.1406920350056975,2.283765267199179,2.4268384993926597,2.5699117315861395]
[null,null,null,"Tanzania 2017","%",null,{"$f":"(G770-$Q770)/$Q770","v":-0.50815989234779946},-0.48960748705242041,-0.47105508175704136,-0.45250267646166215,-0.4321028296685292,-0.40359316241340648,-0.35465715695162953,-0.28100781334562447,-0.19355784810435439,-9.8729072657225359E-2,0,0.10098107370575603,0.2040202999935137,0.30883513848928146,0.41382740724773032,0.51980072987012582,0.62605490187784096,0.73240503864556417,0.83878705149221477,0.94538707439361491,1.0519953875536106,1.1586037007136054,1.2652120138736,1.371820327033594,1.4784286401935887,1.585036953353584,1.6918914018149367,1.7987980102657812,1.9057046187166264]
[null,null,null,"Tanzania 2020","%",null,{"$f":"(G771-$Q771)/$Q771","v":-0.74860388052983318},-0.72524031639288389,-0.70187675225593449,-0.67851318811898498,-0.64356952276457569,-0.58434304908068058,-0.48930791016576491,-0.37751744111645674,-0.25647197784370818,-0.13027985723650487,0,0.13223765913716218,0.26563107215828774,0.39943992998541961,0.53329655316942748,0.66726640454926778,0.80180352410473521,0.93643401343687505,1.071064502769014,1.2056949921011526,1.3403254814332917,1.4749559707654321,1.6095864600975702,1.7442169494297095,1.8788474387618481,2.0134779280939878,2.148108417426128,2.2827389067582673,2.4173693960904052]
[null,null,null,"DRC","%",null,{"$f":"(G772-$Q772)/$Q772","v":-0.83426001180423948},-0.82123817862505843,-0.8082163454458775,-0.79472103304336283,-0.75303016799304101,-0.67117308220563032,-0.55443629305795394,-0.41891849139774362,-0.28000529424777298,-0.1402731672075187,0,0.14145835511746421,0.28379451376057274,0.42654784615999158,0.62907198651860452,0.8403888178783232,1.0517056492380419,1.2632294591716371,1.4747939862573027,1.6863585133429673,1.8979230404286342,2.1094875675143001,2.3210520945999651,2.5326166216856296,2.7441811487712973,2.9557456758569618,3.167310202942629,3.3788747300282935,3.5904392571139612]
[null,null,null,"Ghana","%",null,{"$f":"(G773-$Q773)/$Q773","v":-0.80200805081249937},-0.7849833733122441,-0.76795869581198906,-0.74917854044791277,-0.70302442737104731,-0.6169407912662912,-0.51227290536650794,-0.40701198851552212,-0.27856688216908682,-0.14175097587631405,0,0.14383575974369955,0.28794302513057485,0.43234409267415386,0.57674516021773348,0.72131578533492779,0.86660223516829882,1.0118921203420672,1.1571820055158346,1.3024718906896022,1.4477617758633703,1.5930516610371384,1.7383415462109046,1.8836314313846727,2.0289213165584408,2.1742112017322084,2.3195010869059769,2.464790972079745,2.6100808572535117]
[null,null,null,"Guinea","%",null,{"$f":"(G774-$Q774)/$Q774","v":-0.79639657188275814},-0.77811325665468323,-0.75982994142660809,-0.74154662619853307,-0.7194435538815549,-0.64166050327564361,-0.52998013136657129,-0.4066051042096992,-0.27708631343899853,-0.13999719704888891,0,0.14153903494641887,0.28347759940554312,0.42560266616731379,0.5681024332413539,0.71107586026601288,0.85412424487711769,0.99717262948822316,1.1402210140993287,1.2832693987104329,1.4263177833215384,1.5693661679326441,1.7124145525437486,1.8554629371548539,1.9985113217659591,2.1415597063770635,2.2846080909881694,2.4276564755992744,2.5707048602103799]
[null,null,null,"Mali 2019","%",null,{"$f":"(G775-$Q775)/$Q775","v":-0.80533551859900809},-0.78401812318942277,-0.76270072777983744,-0.74138333237025222,-0.71924994264017494,-0.64495504144098992,-0.53276734501613376,-0.40642570671087064,-0.27374836038475941,-0.13824301504269532,0,0.13935902925528224,0.27931684885352542,0.42080366886268522,0.56265444248716301,0.70450521611163996,0.84635598973611803,0.98820676336059621,1.1300575369850734,1.2719083106095501,1.4137590842340277,1.5556098578585056,1.6974606314829832,1.8393114051074611,1.9812417759047003,2.1231049733424521,2.2648490233132179,2.4065930732839842,2.5483371232547509]
[null,null,null,"South Africa (gold)","%",null,{"$f":"(G776-$Q776)/$Q776","v":-0.86739601034845004},-0.86580453563628867,-0.86421306092412742,-0.8464221827090409,-0.80256796610857462,-0.71042307149424733,-0.58701672526321402,-0.45007508605984614,-0.30331919316396189,-0.15145157708684703,0,0.15953360826251137,0.31963795469335315,0.47582796554812112,0.63194769835094899,0.78808795860757586,0.94422821886420172,1.1003684791208292,1.2507905722148518,1.4046511760045317,1.5616604010753967,1.7182286491220333,1.8746882304186245,2.0311478117152175,2.1876869232783021,2.3445115314032994,2.5013361395283011,2.6581607476533007,2.8149853557782993]
[null,null,null,"Zimbabwe (ordinary mining license)","%",null,{"$f":"(G777-$Q777)/$Q777","v":-0.9015488627508802},-0.88359970372642804,-0.865650544701976,-0.84770138567752384,-0.79939288508434181,-0.69538559852873905,-0.56946178907770229,-0.43373518356390406,-0.29236502066002062,-0.14720622921085216,0,0.15034045762308271,0.30196273632013787,0.45405888904681291,0.6064799191996002,0.75890094935238717,0.91180514531963275,1.0655602305353267,1.2193153157510204,1.3730704009667136,1.5268254861824073,1.6805805713981015,1.8343356566137952,1.988090741829488,2.14206100516967,2.2961108927318543,2.4501607802940395,2.6042106678562251,2.7582605554184068]
[null,null,null,"Indonesia","%",null,{"$f":"(G778-$Q778)/$Q778","v":-0.82017527026834758},-0.80946380002589124,-0.7987523297834348,-0.78804085954097847,-0.75677536628511344,-0.66410935466114662,-0.54115186901520851,-0.40923870525916795,-0.27443038843958001,-0.13795173465933949,0,0.13879595486448593,0.27873851906436858,0.41981343782831021,0.56143462186254134,0.70334737076616072,0.84526011966978143,0.98734386942050589,1.129814683092681,1.2722854967648591,1.4147563104370353,1.5572271241092124,1.6996979377813892,1.8421687514535654,1.9846395651257425,2.1271103787979193,2.2695811924700964,2.4120520061422726,2.5545228198144501]
[null,null,null,"Peru","%",null,{"$f":"(G779-$Q779)/$Q779","v":-0.99263864940844249},-0.99263864940844249,-0.99263864940844249,-0.97088033223673686,-0.89898105086233837,-0.78967403770307876,-0.64002777255696286,-0.48354581999699259,-0.32440669846368442,-0.16327962459299131,0,0.16446306157538568,0.32998178536784767,0.49642022674386166,0.66349525891843175,0.83057029109299951,0.9989585647579079,1.1673484211106251,1.3357382774633402,1.5047642020486756,1.6741081607503194,1.8434521194519649,2.0127960781536074,2.1821400368552517,2.3522790808476706,2.5224181248400881,2.6925571688325065,2.8626962128249258,3.0328352568173451]
[]
[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,{"$f":"D769","v":"Tanzania pre-2017 amendments"},{"$f":"_xlfn.STDEV.S(G769:AI769)/AVERAGE(G769:AI769)","v":0.67589519356201022},null,{"$f":"D769","v":"Tanzania pre-2017 amendments"},{"$f":"M769-Q769","v":-197.63553532869699},{"$f":"U769-Q769","v":213.59565851698454}]
[null,null,null,"Tanzania 2017",0.53588481101838792,null,{"$f":"D770","v":"Tanzania 2017"},{"$f":"M770-Q770","v":-182.58043219512103},{"$f":"U770-Q770","v":213.04176551491923}]
[null,null,null,"Tanzania 2020",0.6502272741828754,null,"Tanzania 2020",-200.02711302101645,218.00949401860527]
[null,null,null,"DRC",0.76443204094751505,null,"DRC",-203.32709414348065,230.69806328952717]
[null,null,null,"Ghana",0.68163164939643328,null,"Ghana",-205.2769482048144,231.11213796616596]
[null,null,null,"Guinea",0.67981692707161223,null,"Guinea",-197.75265886202345,211.97731769638381]
[null,null,null,"Mali 2019",0.67911740611369353,null,"Mali 2019",-204.59847532688337,216.07600793416691]
[null,null,null,"South Africa (gold)",0.72114651754114545,null,"South Africa (gold)",-251.63347965742312,270.89381180109621]
[null,null,null,"Zimbabwe (ordinary mining license)",0.71875462873959772,null,"Zimbabwe (ordinary mining license)",-216.440322828197,230.51012731333435]
[null,null,null,"Indonesia",{"$f":"_xlfn.STDEV.S(G778:AI778)/AVERAGE(G778:AI778)","v":0.6876341089358553},null,"Indonesia",-258.49314508639935,268.18165006016642]
[null,null,null,"Peru",{"$f":"_xlfn.STDEV.S(G779:AI779)/AVERAGE(G779:AI779)","v":0.7667905909288506},null,"Peru",-211.55099099627773,219.3077950114012]
[]
[null,null,null,{"$f":"\"Government Share of Total Benefits - selected regime: \"&Inputs!E15","v":"Government Share of Total Benefits - selected regime: Tanzania pre-2017 amendments"}]
[null,null,null,"Discount rate","%",null,{"$f":"G$572","v":0},{"$f":"H$572","v":0.05},{"$f":"I$572","v":0.1},{"$f":"J$572","v":0.15000000000000002}]
[null,null,null,"Government revenue (numerator)","$mm const",null,{"$f":"G$574","v":2117.1209131200649},{"$f":"H$574","v":1096.1325097878712},{"$f":"I$574","v":643.82276007288681},{"$f":"J$574","v":417.83684296326953}]
[null,null,null,"Total benefits (denominator)","$mm const",null,{"$f":"G579","v":5355.0000000000027},{"$f":"H579","v":2862.1464742703215},{"$f":"I579","v":1739.0866139717111},{"$f":"J579","v":5538.3009721574672}]
[null,null,null,"Government Share of Total Benefits","%",null,{"$f":"G813/G814","v":0.39535404540057212},{"$f":"H813/H814","v":0.38297568612987226},{"$f":"I813/I814","v":0.3702074151456608},{"$f":"J813/J814","v":7.5444950547803022E-2}]
[]
[null,null,null,"Government Share of Total Benefits - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania pre-2017 amendments"},{"$f":"Inputs!H15","v":"Tanzania 2017"},{"$f":"Inputs!I15","v":"Tanzania 2020"},{"$f":"Inputs!J15","v":"DRC"},{"$f":"Inputs!K15","v":"Ghana"},{"$f":"Inputs!L15","v":"Guinea"},{"$f":"Inputs!M15","v":"Mali 2019"},{"$f":"Inputs!N15","v":"South Africa (gold)"},{"$f":"Inputs!O15","v":"Zimbabwe (ordinary mining license)"},{"$f":"Inputs!P15","v":"Indonesia"},{"$f":"Inputs!Q15","v":"Peru"}]
[null,null,null,null,null,null,{"$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,{"$f":"\"Government Share of Total Benefits NPV\"&G572*100","v":"Government Share of Total Benefits NPV0"},"%",{"$f":"G580","v":0.39535404540057212},0.39535404540057212,0.53846509569551104,0.50249161766519013,0.46229998221962804,0.47521235675640655,0.47831131852859171,0.46138663902201027,0.47938356268357496,0.42112320919584112,0.48935997112502444,0.36488101927934996]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&H572*100","v":"Government Share of Total Benefits NPV5"},"%",{"$f":"H580","v":0.38297568612987226},0.38297568612987226,0.52614769539304274,0.48455724116780297,0.4485724929079753,0.45873764465837341,0.45990815579775673,0.44357521514609533,0.46071892760654976,0.4036338722269906,0.4783493730578563,0.35635748896275299]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&I572*100","v":"Government Share of Total Benefits NPV10"},"%",{"$f":"I580","v":0.3702074151456608},0.3702074151456608,0.51524530936921187,0.46582851786734453,0.4348717206130957,0.44167699722735726,0.44036926078580785,0.42439451013602031,0.44074319353558306,0.38440918481665476,0.46785565169192489,0.34792164015125959]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&J572*100","v":"Government Share of Total Benefits NPV15"},"%",{"$f":"J580","v":7.5444950547803022E-2},7.5444950547803022E-2,0.10684310737995124,9.4362977005691545E-2,8.8960557211235636E-2,8.9641509124387883E-2,8.8758400360572504E-2,8.5398697696023596E-2,8.8717772669617681E-2,7.6891511191802236E-2,9.6595957828723003E-2,7.1644143252432985E-2]
[]
[null,null,null,"Price change sensitivity"]
[null,null,null,null,"$/ounce",{"$f":"I580","v":0.3702074151456608},{"$f":"G749","v":349.99999999999955},419.99999999999955,489.99999999999949,559.99999999999943,629.99999999999943,699.99999999999943,769.99999999999943,839.99999999999955,909.99999999999955,979.99999999999966,1049.9999999999998,1119.9999999999998,1189.9999999999998,1259.9999999999998,1330,{"$f":"V749","v":1400},{"$f":"W749","v":1470},1540.0000000000002,1610.0000000000002,1680.0000000000002,1750.0000000000002,1820.0000000000005,1890.0000000000005,1960.0000000000005,2030.0000000000005,2100.0000000000005,2170.0000000000009,2240.0000000000009,2310.0000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania pre-2017 amendments"},"%",1,-0.2729966219518023,-0.52259293948113417,-2.7374265627834853,0.99386781677124936,0.47166959916581963,0.37098501588186888,0.34997940052940874,0.34637529634135233,0.34841036732842812,0.35220131922973541,0.35625084781227701,0.36004567357768008,0.36326176607862237,0.36594574121419488,0.36820953111225868,0.3702074151456608,0.37199741496735195,0.37354463692348133,0.37489533619777471,0.37608471931394349,0.37714005713779691,0.37808280150551365,0.37893005869497504,0.37969563675071322,0.38039080383833856,0.38102484655813318,0.38160548718716825,0.38213919975542637,0.38263145246163854]
[null,null,null,"Tanzania 2017","%",{"$f":"F827+1","v":2},-0.82331429057732552,-1.5356796699032478,-7.8569700231640542,2.7691572173350876,1.2272304206423064,0.81948629908614434,0.65972492188792775,0.59192638342660675,0.55961611821578461,0.5421199740648156,0.53171590398591939,0.52510090830575729,0.52085111938393569,0.51833780138471219,0.51640520171846216,0.51524530936921187,0.51434287849010163,0.51358739916735618,0.5129355163973468,0.51250417263133263,0.51212656203999962,0.5117892385307653,0.51148608130367412,0.51121214970015805,0.51096341185612304,0.51073654493167464,0.51056789524591339,0.5104208290179777,0.51028518718939886]
[null,null,null,"Tanzania 2020","%",{"$f":"F828+1","v":3},-0.33416534602269971,-0.65646333572997528,-3.5164271019924369,1.2911892524509812,0.61163505319812272,0.46535833035342616,0.43340661285744103,0.42889909409150456,0.43224668958634221,0.43760624866667508,0.44351304357999849,0.44924288073335111,0.45437135006115109,0.45888179171651161,0.46263642022234652,0.46582851786734453,0.46879714324535632,0.47138302973783541,0.47364046603839971,0.47562829313864174,0.47739208909105435,0.47896770654961135,0.4803837353961542,0.48166325314435371,0.48282509238453869,0.48388477389841345,0.48485520399970444,0.48574720279513095,0.48656990933625638]
[null,null,null,"DRC","%",4,-0.19763648290761091,-0.38315033636273343,-2.0293377652798479,0.73961918295619788,0.3823426746663422,0.33459925061879786,0.34137139522242566,0.35720860198573356,0.36979392835239505,0.37933687552899742,0.38681218379341142,0.39317679556292573,0.39870890606090714,0.40343168378731642,0.41959275446532224,0.4348717206130957,0.44792764314177141,0.45929243451164886,0.46922838297083441,0.47797766533545355,0.48574089022525868,0.49267586059660423,0.49890841282075954,0.50454012096488066,0.50965387536204931,0.51431798965062325,0.51858927007047817,0.5225153405668177,0.52613642603780808]
[null,null,null,"Ghana","%",5,-0.25797792060537583,-0.50357212026188158,-2.682892298025866,0.98746928842165171,0.4995401841327784,0.4181213286114992,0.39897061891332158,0.39082770599708866,0.39754153995845914,0.40625371592469334,0.41473372285813009,0.42225985408930233,0.42843698006003589,0.43365626507921068,0.437986857764876,0.44167699722735726,0.44505229623123799,0.44797143756597002,0.45051979985281754,0.45276380718705073,0.45475491147012576,0.45653358584905768,0.45813210471256499,0.45957651967747387,0.46088809037487394,0.46208433781953151,0.4631798316199694,0.46418678631880639,0.46511551875835422]
[null,null,null,"Guinea","%",6,-0.24702678113670759,-0.48388809394259841,-2.5857155762345694,0.94746910858083511,0.44109046293990084,0.37304461322964177,0.37209538489934535,0.38104044937734682,0.39093816023101191,0.40161223317155398,0.41089432409147841,0.41900852287690449,0.42576753221255736,0.43139980256836519,0.43616029997814831,0.44036926078580785,0.44400705953206582,0.44715146324875016,0.44989647588341852,0.45231364730231371,0.45445839981344283,0.45637432976905723,0.45809620208671398,0.45965207871730229,0.46106485984116574,0.46235341852323475,0.46353344867001695,0.46461810738793619,0.4656185076426187]
[null,null,null,"Mali 2019","%",7,-0.24307915767843749,-0.48476688326698575,-2.6294223263909888,0.9757564191018413,0.45282476915767572,0.37333598634575382,0.36909371618044495,0.37689475129337968,0.38583501873445225,0.39370242970035058,0.40072895055687724,0.40690688202281816,0.41218209469002776,0.41689778350996853,0.42096526541177204,0.42439451013602031,0.42732481006722245,0.429857673108134,0.43206882080914155,0.43401588763074006,0.43574351705011671,0.43728682656466844,0.43867381982237924,0.43992710113384853,0.4410868662984998,0.44215140251156676,0.4431137078468424,0.44399823852942993,0.44481405709569044]
[null,null,null,"South Africa (gold)","%",8,-0.18482927035351898,-0.33620690038690121,-1.6794809844460861,0.64679484386313246,0.35526013150934399,0.33131071817438995,0.34636681154708387,0.36403820546245613,0.38092488620408893,0.39518576122277499,0.40559576091871719,0.41652847367077572,0.42540164015582721,0.43147895795137275,0.43650268789099789,0.44074319353558306,0.44436671836328756,0.44749878413450517,0.44909210073733768,0.45114022918035457,0.45351496061696595,0.45556242747347181,0.45738522406963583,0.45903229545652441,0.46053937415808199,0.46195337264988678,0.46324827746955366,0.46443852655374623,0.46553631470341034]
[null,null,null,"Zimbabwe (ordinary mining license)","%",9,-0.12167196791618212,-0.25857022179411321,-1.4733592005000642,0.56870840543210921,0.32005957315250683,0.30901360276741208,0.3201630044919816,0.33236767940198048,0.34306027374985981,0.35214726038169136,0.35962431219344987,0.3663898088473776,0.37213331643859787,0.37693070633653791,0.38098828738333707,0.38440918481665476,0.38743026626139643,0.39020233850803043,0.39262231190420982,0.39475326403676297,0.39664405461192132,0.39833311770145796,0.39985110168000926,0.40122274565942417,0.40249580235680227,0.40366667362925635,0.40473892855929838,0.40572452258066616,0.40663355368298443]
[null,null,null,"Indonesia","%",10,-0.2793029318193615,-0.53193455663218403,-2.7737024740582457,0.99472292692812037,0.4876950310889146,0.42823420892651087,0.42882954098438592,0.43578022922973947,0.44207555987115726,0.44737134164725723,0.45196554412070966,0.45584709330281747,0.45934398054883235,0.4625589494064653,0.46538931830654384,0.46785565169192489,0.46996314098786263,0.47182538946575792,0.47353716043454253,0.47504449187964626,0.47638194477054085,0.47757670549215858,0.47865045320759514,0.47962068715610801,0.48050168773240193,0.48130522404975246,0.48204108272014312,0.48271746842450192,0.48334131113163664]
[null,null,null,"Peru","%",11,-7.9117026531254821E-3,-1.4220818180612707E-2,-7.0205783591552773E-2,9.4563332871846942E-2,0.14016190634557851,0.18555074815545131,0.23279363411823514,0.26361715135280195,0.28483223120365431,0.30047150973877013,0.31274595688741602,0.32254132618270726,0.33058896423967443,0.33734614533930712,0.34308406748798886,0.34792164015125959,0.35228679987785266,0.35606017253792871,0.35935426469672505,0.3623469538029287,0.36504577750612266,0.36745666507988273,0.36962336254294775,0.37158118131601781,0.37344751092777256,0.3751497386714816,0.37670859670582463,0.37814146599442661,0.37946302712472768]
[]
[null,null,null,"OPEX change sensitivity"]
[null,null,null,null,"$/ounce",{"$f":"I580","v":0.3702074151456608},{"$f":"$Q$840*G766","v":6.7307270867900115E-14},{"$f":"$Q$840*H766","v":48.500000000000071},97.000000000000071,145.50000000000009,194.00000000000006,242.50000000000006,291.00000000000006,339.50000000000006,388,436.5,{"$f":"Inputs!E248","v":485},{"$f":"$Q$840*R766","v":533.5},582.00000000000011,630.50000000000011,679.00000000000023,727.50000000000023,776.00000000000023,824.50000000000034,873.00000000000034,921.50000000000034,{"$f":"$Q$840*AA766","v":970.00000000000045},1018.5000000000005,1067.0000000000005,1115.5000000000005,1164.0000000000007,1212.5000000000007,1261.0000000000007,1309.5000000000007,1358.0000000000007]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania pre-2017 amendments"},"%",1,0.3609457214084153,0.36156763317034202,0.36223666611334321,0.36295838654817092,0.36373927343496854,0.3645869134248953,0.36551024815374045,0.36651989088227316,0.36762853628312864,0.36885149699026704,0.3702074151456608,0.37176799804640748,0.37361338149590384,0.37571644748185024,0.37812996508004232,0.38093927540461697,0.3843012772628594,0.38857331289021524,0.39409923499141708,0.40162827355529607,0.4125384188225984,0.42828368460891336,0.45266584183232084,0.49191173775174568,0.56462478759310386,0.71122619755114214,1.0073546538861926,1.7524128040666691,6.2774908408604482]
[null,null,null,"Tanzania 2017","%",{"$f":"F841+1","v":2},0.47393930019481928,0.47667009690384587,0.47960780136744707,0.4827768550964826,0.48620570701911298,0.48992766990298087,0.49398200621437194,0.49850054110671171,0.50352060132007648,0.50907289857402338,0.51524530936921187,0.52216282000889513,0.53039039209857863,0.53971892813853883,0.55088118432544875,0.5644480348254558,0.58107245312610811,0.60176795202696753,0.62800083078034719,0.66358185459755392,0.71311710242698456,0.78906954118128469,0.91004884183734402,1.0944962929440452,1.3703382695788293,1.8123194077399727,2.6231911343890539,4.5955437014605138,16.52242941167771]
[null,null,null,"Tanzania 2020","%",{"$f":"F842+1","v":3},0.45993606988919733,0.46033019515680612,0.46075418261586698,0.46121155981457762,0.46170643267608724,0.46224360910258028,0.46282875569310472,0.46346859840863625,0.46417118226706289,0.46494621137164605,0.46582851786734453,0.46701948304034779,0.46836639677897279,0.46991190875737809,0.47169723557855125,0.47403266152414342,0.47704574149458306,0.48131554479053484,0.48722503012388213,0.49613353993442444,0.50900315294453335,0.52907303312917986,0.56141666849895433,0.61934682520327433,0.72979323040754007,0.94333480627491018,1.3464975633430094,2.3387808193673161,8.3391527530406169]
[null,null,null,"DRC","%",4,0.41422212112755119,0.41560009569646833,0.41708247702073764,0.41868159841696179,0.42041181536586514,0.42228993766748874,0.42433577737150868,0.4265728503596446,0.42902928431354392,0.43174320035952779,0.4348717206130957,0.43835991795272372,0.44227360192600118,0.44673539675858642,0.45216584385401087,0.45857691547710155,0.46643274428750975,0.47605117886916504,0.4892267629119928,0.51360022653182158,0.55359168919974844,0.61992056518838701,0.72417081463749722,0.88091747690557998,1.1161264040953081,1.4898453862255687,2.1754813334569079,3.5260039591928045,4.6702373128541499]
[null,null,null,"Ghana","%",5,0.44379140266005501,0.44364929586422414,0.44349642188168292,0.44333150881079797,0.44315307620961158,0.44295939052884359,0.44274840860531656,0.44251770530965789,0.44226437991002243,0.44198493347057921,0.44167699722735726,0.44151204442101261,0.44137080569120729,0.44121121982806821,0.44102946352240135,0.44097231567250011,0.44095866761178504,0.44126576359172803,0.4424973037263647,0.44466422644929104,0.45189173959727685,0.46061750720534339,0.48799054477949211,0.52194531071845862,0.58322713910486956,0.70433335720523804,0.97262502728438327,1.6807117591180671,5.9851055379659792]
[null,null,null,"Guinea","%",6,0.44239353362432859,0.44225760610142179,0.44211137958465141,0.44195363747886879,0.44178296371662329,0.441597700129084,0.44139589239655785,0.4411752208423087,0.4409329108678946,0.44066561568277274,0.44036926078580785,0.4400388348082232,0.43982668858594337,0.43968814796152139,0.43954976493137571,0.43944994374834118,0.43959120608559726,0.44001306698937481,0.44137598335393002,0.44374894520492558,0.44922549587648647,0.45838925525925189,0.47420072157788729,0.50248196494545838,0.55996866485543073,0.69888531369951934,1.0041032692717338,1.7465109749601655,6.2358766208181828]
[null,null,null,"Mali 2019","%",7,0.42083282733311228,0.42107199011372481,0.42132927384554203,0.42160681911254821,0.42190711746775489,0.42223308643853175,0.42258816462599441,0.42297643347241876,0.42340277484914457,0.4238730773923749,0.42439451013602031,0.42497589052091811,0.4256281870721777,0.42636521797226479,0.42735393612662503,0.42883451757192809,0.43067435116358777,0.43323009034925497,0.43683039674244323,0.44196775957157541,0.44908248186122729,0.46015940213434869,0.4780568891150922,0.51086328640266432,0.58010120077432537,0.7416848129296606,1.0631418485725483,1.8450492558927418,6.5732709941223231]
[null,null,null,"South Africa (gold)","%",8,0.44334249524524216,0.44302533503977415,0.44268414415280727,0.44231608389826071,0.44191785016057294,0.44148557392811361,0.44138029918521249,0.44231348717569735,0.4418413821269549,0.44132059710064436,0.44074319353558306,0.44009570332162845,0.43660989171537834,0.43222926768018544,0.42891114719445927,0.42466905840583946,0.41893702443541159,0.41253031598001255,0.40860615381020859,0.40156921785419825,0.39686303731654088,0.38901697976661875,0.38537539642865631,0.38990401342530601,0.40066866108107346,0.4466469292814319,0.57623878759834968,0.9402320897532781,3.2667851829721144]
[null,null,null,"Zimbabwe (ordinary mining license)","%",9,0.38400873707064842,0.38402313949987438,0.38403863317631115,0.38405534700634275,0.3840734310317771,0.38409306094668044,0.38411444382428167,0.38413782544982966,0.38416349981056697,0.38419182152131259,0.38440918481665476,0.3846692538818523,0.3849610458974142,0.38529074215512538,0.38574079974380271,0.38635337244396978,0.38706477690393859,0.38831134550230256,0.39067523483785538,0.39378056824821978,0.3983254494372172,0.4053799000863591,0.4161663344675095,0.43388543815827207,0.46567287472556906,0.52914582793256315,0.67859482849519293,1.1013604126880532,3.8894951965677991]
[null,null,null,"Indonesia","%",10,0.46537355176804879,0.46552279020902859,0.46568333618916646,0.46585652544061812,0.46604391270148338,0.46624731851940371,0.46646888859392427,0.46671116975980254,0.4670054407537183,0.46740862935839173,0.46785565169192489,0.46835406691324483,0.46891327829774893,0.46970517860930922,0.47065491661450221,0.47200271007346689,0.47391049459591539,0.4762317188996596,0.47937055026451653,0.48352784508696856,0.48931152253754562,0.49730808122098147,0.50933792508749776,0.52932667000187528,0.57132920869815684,0.67558715643019207,0.94863021014763838,1.6522475621827586,5.9087848548026596]
[null,null,null,"Peru","%",11,0.38711738324920303,0.38421188156211988,0.38108623502573347,0.3777144384633116,0.37406622290298469,0.37019470633818302,0.36609341486685487,0.36179759680509621,0.35741544547903525,0.35280256831362433,0.34792164015125959,0.34294881512201403,0.33763121386593919,0.33190165592113874,0.32585099091492448,0.31930447955364938,0.31208320424632308,0.30415780547655974,0.29538161679917968,0.2852616760051459,0.27345988437833973,0.25964758567643792,0.24230129990288946,0.21962514776471057,0.19004423046258648,0.15993032384348163,0.12684634658728852,9.7344909580407507E-2,0.12709698966043412]
[]
[]
[null,null,null,{"$f":"\"Breakeven price - selected regime: \"&Inputs!E15","v":"Breakeven price - selected regime: Tanzania pre-2017 amendments"}]
[null,null,null,"Contractor post-tax IRR on total funds","%",{"$f":"ROUND(C569,3)","v":0.39200000000000002},{"$f":"Inputs!E179*100&\"% post-tax IRR\"","v":"12.5% post-tax IRR"}]
[null,null,null,"Breakeven price","$/ounce",{"$f":"Inputs!F187","v":1400},"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 pre-2017 amendments"}]
[null,null,null,"Contractor post-tax IRR with breakeven price","%",{"$f":"F855","v":0.39200000000000002}]
[null,null,null,"Difference between pre-tax and post-tax IRR with breakeven price (numerator)","%",{"$f":"(F863-F861)","v":0.15335517432205903}]
[null,null,null,"Project pre-tax IRR with breakeven price (denominator)","%",{"$f":"C27","v":0.54535517432205904}]
[null,null,null,"Marginal Effective Tax Rate (METR)","%",{"$f":"F862/F863","v":0.28120238248898555}]
[]
[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,{"$f":"TRANSPOSE(Inputs!G15:Q15)","v":"Tanzania pre-2017 amendments"},800.42708645677158,0.37015882285960938]
[null,null,null,null,2,"Tanzania 2017",938.37081940847747,0.56710287348473598]
[null,null,null,null,3,"Tanzania 2020",838.73289967492246,0.44343285030955287]
[null,null,null,null,4,"DRC",799.67191034720463,0.36848718058004104]
[null,null,null,null,5,"Ghana",817.46461035242999,0.40534353933968453]
[null,null,null,null,6,"Guinea",809.28996424890568,0.38904257250890839]
[null,null,null,null,7,"Mali 2019",807.67138432040781,0.38569170066210456]
[null,null,null,null,8,"South Africa (gold)",801.61384893800482,0.37276530268326663]
[null,null,null,null,9,"Zimbabwe (ordinary mining license)",787.18479965712072,0.33927843433050425]
[null,null,null,null,10,"Indonesia",846.39478676176498,0.45582434281206841]
[null,null,null,null,11,"Peru",753.29136021797081,0.24133162835954727]
[]
[]
[null,null,null,"Sensivitity analysis operators - DO NOT DELETE"]
[null,null,null,"Price change proportion",0.05]
[null,null,null,"Cost change proportion",0.1]
[null,null,null,"Price changer",{"$f":"Mineral_price","v":1400}]
[null,null,null,"Cost changer",{"$f":"Inputs!E248","v":485}]
[null,null,null,"Fiscal regime selector",{"$f":"F617","v":1}]
[]
[null,null,null,"Orignal mineral price value",1400]

{"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 gold mine"]
[null,"Copper",null,"Small gold mine"]
[null,"Cobalt",null,"Customised profile"]
[null,"Nickel",null,"End of list range"]
[null,"End of list range"]