{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Revision Control","Flow Chart","Process Inputs","DCF Summary","Financial Analysis dms","DCF Summary Graph","Expense Graph","Depreciation Calcs","MACRS Schedule","CEMAC Standard Indicies Data","Additional Material Notes"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":2,"defined_names":122,"comments":1,"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":"Revision Control","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["Date","Author","Revision","Changes Made"]
["2015-08-01","Samantha Reese","A","Initial Model"]
[42625,"Samantha Reese","B","Model with DCF Working"]
[42626,"Samantha Reese","C","Fixed some broken variable links"]
[42633,"Samantha Reese","E","Added drop down of country list, cleaned up formating, added some highlighted cells"]
[42636,"Samantha Reese","F","Updated inputs to DCF to correct some formatting oversights"]
[42639,"Samantha Reese","G","Updated Building depreciation to use MACRS"]
[null,"Samantha Reese","H","Updated some mistakes in % vs decimal"]
[null,"Samantha Reese","I","Added straightline to depreciation"]
[null,"Samantha Reese","K","Corrected error to DCF Calculation"]
[null,"Samantha Reese","L","corrected error to depreciation calculation"]
[42724,"Samantha Reese","M","Changed to standarized country names used in CEMAC Benchmark Report"]
[null,null,"N","Changed depreciation Cal to no longer have a multiplier on equipment replacement\nAdjusted DCF Graph to have MSP as a DOT\nAdjusted the names of the calculated fields to remove capital and depreciable tooling"]
[42836,"Sertac Akar",null,"Process Inputs and Assembly inputs changed"]

{"sheet":"Flow Chart","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Process Inputs","index":2,"n_rows":177,"n_cols":13,"rows_kept":177,"cut":false,"hidden":false,"merged":[[10,0,10,1],[2,0,2,1],[9,0,9,1],[8,0,8,1],[7,0,7,1],[6,0,6,1],[4,0,4,1],[5,0,5,1],[29,0,33,0],[35,0,39,0],[41,0,45,0],[47,0,51,0],[53,0,57,0],[59,0,63,0],[65,0,69,0],[132,0,136,0],[139,0,143,0],[146,0,150,0]]}
[null,null,"Value Used in Calculation","Base Value","Low Value","High Value",null,null,null,"Date Updated:","Notes:","Previous Date:","Previuos Value & Note"]
[]
["Country Specific Inputs"]
["Countries to be Analyzed"]
["Materials"]
[]
["Location Agnostic Inputs"]
["Facility Operations"]
["Part Parameters"]
["Global Blanking Parameters"]
["Global Press Line Parameters"]
[]
["DCF (MSP) Calculation Specific input"]
[]
[]
[]
["Country Specific Inputs"]
[]
["Countries to be Analyzed (Drop down menu)"]
[null,"Country Name"]
[null,1]
[null,2]
[null,3]
[null,4]
[null,5]
[null,""]
[]
["Materials"]
[null,"QTY"," "," ",null,null,null,null,null," "," "]
["Rotating Blades",{"$f":"B21","v":1},39617]
[null,2,37813.741672431934]
[null,3,37138.372941556736]
[null,4,36475.066569561415]
[null,5,35823.607117834305]
[]
["Stationary Blades",{"$f":"B21","v":1},11738]
[null,2,11203.718094530283]
[null,3,11003.615154807107]
[null,4,10807.08613457637]
[null,5,10614.067202189444]
[]
["Discs",{"$f":"B21","v":1},7650]
[null,2,7301.7927605347268]
[null,3,7171.3797865287379]
[null,4,7043.2960410213982]
[null,5,6917.499923049003]
[]
["Rotor/Shaft",{"$f":"B21","v":1},30600]
[null,2,29207.171042138914]
[null,3,28685.519146114959]
[null,4,28173.184164085607]
[null,5,27669.999692196026]
[]
["Casing (inner/Outer)",{"$f":"B21","v":1},61200]
[null,2,58414.342084277821]
[null,3,57371.03829222991]
[null,4,56346.368328171207]
[null,5,55339.999384392046]
[]
["Valves (Governer, Trip, Strainer)",{"$f":"B21","v":1},1530]
[null,2,1460.3585521069454]
[null,3,1434.2759573057476]
[null,4,1408.65920820428]
[null,5,1383.4999846098012]
[]
["Skid Frame",{"$f":"B21","v":1},6750]
[null,2,6442.7583181188784]
[null,3,6327.6880469371226]
[null,4,6214.6729773718243]
[null,5,6103.6764026902993]
[]
[]
[]
[]
["Location Agnostic Inputs"]
["Facility Operations"]
["parts/yr","Annual Production Volume","see Specific case"]
["days/yr","Days per Year",250,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["yr","Equipment Depreciation Life",20,null,null,null,null,null,null," "," "]
["yr","Depreciable Tooling Life"]
[" ","Indirect workers/ Direct Worker (part fabrication)",0.25,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["$/sqm","Building Unit Cost",800,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["yrs","Production Life",5,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["yrs","Facilities Life (Building)",25,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
[null,"Downtimes:",null,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["hrs/day","Non-Production/Shift time ",8.375,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["hrs/day","Worker unpaid breaks",0.625,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["hrs/day","Worker paid breaks",1]
[]
[]
[]
["Assembly","Process on?",1]
["kW","Assembly Energy Consumption Rate",150,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["sqm/line","Assembly Line Space Requirement",1200,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["#/line","Workers Assembly Line",1,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["hr/day","Assembly Unplanned Downtime",2,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
[" ","Assembly Installation Percent",0.25,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
[" ","Assembly Maintenance Percent",0.1,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
[" ","Yield Loss",0.01,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
[]
["$","Assembly Equipement Cost",150000,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
[]
["hrs /part","Assembly Rate",200,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
[]
[]
[]
[]
[]
[]
[]
["DCF (MSP) Calculation Specific input (items in Yellow must be entered)"]
["Corporate tax rate %",{"$f":"B21","v":1},0.3]
[null,2,0.3]
[null,3,0.3]
[null,4,0.3]
[null,5,0.3]
[]
["Cost of Equity %",{"$f":"B21","v":1},0.10589999999999999]
[null,2,0.10589999999999999]
[null,3,0.10589999999999999]
[null,4,0.10589999999999999]
[null,5,0.10589999999999999]
[]
[]
["Table Type  ->tbl_Corporate_Interest_Rates",null,null,null,null,null,null,null,null,null,"You can use the defaults from the indices or manually overide and type your numbers"]
["Corporate Interest Rate %",{"$f":"B21","v":1},3.2500000000000001E-2,null,null,null,null,null,null,null," "]
[null,2,3.2500000000000001E-2]
[null,3,3.2500000000000001E-2]
[null,4,3.2500000000000001E-2]
[null,5,3.2500000000000001E-2]
[]
[" "]
["Equipment Depreciation Schedule",{"$f":"B21","v":1},"7 Year Straighline",null,null,null,null,null,null,null,"Drop Down"]
[null,2,"7 Year Straighline",null,null,null,null,null,null,null,"PowerCoSim Model 2016"]
[null,3,"7 Year Straighline"]
[null,4,"7 Year Straighline"]
[null,5,"7 Year Straighline"]
[]
[" "]
["Tooling Depreciation Schedule",{"$f":"B21","v":1},"3 Year Straighline",null,null,null,null,null,null,null,"Drop Down"]
[null,2,"3 Year Straighline"]
[null,3,"3 Year Straighline"]
[null,4,"3 Year Straighline"]
[null,5,"3 Year Straighline"]
[]
[" "]
["Building Depreciation Schedule",{"$f":"B21","v":1},"15 Year Straighline",null,null,null,null,null,null,null,"Drop Down"]
[null,2,"15 Year Straighline",null,null,null,null,null,null,null,"PowerCoSim Model 2016"]
[null,3,"15 Year Straighline"]
[null,4,"15 Year Straighline"]
[null,5,"15 Year Straighline"]
[]
[]
[null,"Annual Production Volume (From Above)","SEE ABOVE"]
[null,"Equipment Life","See each process sheet"]
[null,"Facilities Life","SEE ABOVE"]
[]
["decimal","Sales Increase Rate",0,null,null,null,null,null,null,null,"Typical Value_(How much more will you sell)"]
["decimal","Inflation on Cost of Goods Sold (COGS)",0.03]
["decimal","Selling, general & admin (SG & A) expenses [Advertising/Marketing]",0.1]
["decimal","D & E expenses",0.2]
["years","Initial Loan (or bond) maturity",10,null,null,null,null,null,null,null,"30 years is typical"]
["decimal","Dividend payout rate",0,null,null,null,null,null,null,null,"Does't affect MSP, for future calculations"]
["years","Cash flow analysis period, years",20]
["days","Working Capital Collection Period",10]
["per year","Working Capital Inventory Turnover",4]
["days","Working Capital Payable Period",10]
["decimal","CAPEX Initial Target capiture structure, % of debt in (debt + equity)",0.64]
[]
["% of Direct Depreciable Capital Cost","Engineering and supervision",0,null,null,0.05,null,null,null,42760,"Use only if you feel "]
["% of Direct Depreciable Capital Cost","Construction expenses",0,null,null,0.05,null,null,null,42760]
["% of Direct Depreciable Capital Cost","One-time licensing and permitting fees",0,null,null,0.05,null,null,null,42760]
["% of Direct Depreciable Capital Cost","Contractor's fee",0,null,null,0.03,null,null,null,42760]
["% of Direct Depreciable Capital Cost","Contingency",0,null,null,0.1,null,null,null,42760]
[]
["%","CAPEX-Replacement Equipment Target capiture structure, % of debt in (debt + equity)",0.5,null,null,null,null,null,null,null,"Does't affect MSP, for future calculations"]
["years","Capital Replacement Loan maturity",10,null,null,null,null,null,null,null,"Does't affect MSP, for future calculations"]

{"sheet":"DCF Summary","index":3,"n_rows":103,"n_cols":27,"rows_kept":103,"cut":false,"hidden":false,"merged":[[4,3,4,7],[9,3,9,7],[20,3,20,7]]}
[null,"Input for DCF Calculation"]
[]
[]
[]
[null," ",null,"LOCATION"]
[null," ",null,{"$f":"'Process Inputs'!B21","v":1},{"$f":"'Process Inputs'!B22","v":2},{"$f":"'Process Inputs'!B23","v":3},{"$f":"'Process Inputs'!B24","v":4},{"$f":"'Process Inputs'!B25","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Minimum Sustainable Price",null,6346059.5135000004,4040760.4284000001,3345419.3207,2998734.7713000001,2790865.3853000002,-936456237043.35547,null,null,"Variable Name","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country to Start Cal",null,1]
[null,null,null,"From Model Summary",null,null,null,null,null,null,"Production Volume","VARIABLE_DESCRIPTION",{"$f":"D30","v":1},{"$f":"E30","v":2},{"$f":"F30","v":3},{"$f":"G30","v":4},{"$f":"H30","v":5},null,null,"Country Being Calculated","AnalysisCountry",{"$f":"AnalysisCountry","v":1}]
[null," ",null,{"$f":"D6","v":1},2,3,4,5,null,null,"Incomes","Annual Production Volume",{"$f":"M10","v":1},{"$f":"N10","v":2},3,4,5,null,null,"Annual Production Volume","Product_per_yr",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T11,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":1}]
[null,"Materials",null,162180,159283.39955981681,157613.03919512822,156438.53357585557,155533.54686113456," "," "]
[null,"Labor",null,1387975,1032004.1666666666,918152.77777777775,862128.125,828801.66666666674,null,null,null,"Sales Increase Rate",{"$f":"$C$44","v":0},0,0,0,0,null,null,"Sales Increase Rate","CSI_SalesIncrease",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T13,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":0}]
[null,"Energy and Utilities",null,261214.66899999994,233104.96650000004,223741.27899999995,219060.60025000002,216252.56579999995,null,null,null,"Cost of  = Labor + Material + Energy + Maintenance",{"$f":"SUM(D12:D16)","v":1851387.2433003916},{"$f":"SUM(E12:E16)","v":1461145.2740107423},{"$f":"SUM(F12:F16)","v":1335215.8813571129},{"$f":"SUM(G12:G16)","v":1272818.439092285},{"$f":"SUM(H12:H16)","v":1235467.2758298838},null,null,"Cost of  = Labor + Material + Energy + Maintenance","O_COGS",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T14,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":1851387.2433003916}]
[null,"Outsourced Parts",null,22949.5,22939,22928.5,22918,22907.5,null,null,null,"Inflation on Cost of Goods Sold (COGS)",{"$f":"$C$45","v":0.03},0.03,0.03,0.03,0.03,null,null,"Inflation on Cost of Goods Sold (COGS)","CSI_inflation",0.03]
[null,"Maintenance",null,17068.074300391694,13813.741284258904,12780.285384206938,12273.18026642951,11971.996502082591,null,null,null,"Selling, general & admin (SG & A) expenses [Advertising/Marketing]",{"$f":"$C$46","v":0.1},0.1,0.1,0.1,0.1,null,null,"Selling, general & admin (SG & A) expenses [Advertising/Marketing]","CSI_advertising",0.1]
[null,"Equipment",null,456676.97753815976,362734.30373248435,335967.49133944884,323436.72493209183,316191.10982020904,null,null,null,"R & D expenses",{"$f":"$C$47","v":0.2},0.2,0.2,0.2,0.2,null,null,"R & D expenses","CSI_RandD",0.2]
[null,"Facilities",null,524246.79183111532,390199.36248416884,347638.44191624317,326755.77335997828,314353.4655790829,null,null,null,"Corporate Interest Rate",{"$f":"D34","v":3.2500000000000001E-2},{"$f":"E34","v":3.2500000000000001E-2},{"$f":"F34","v":3.2500000000000001E-2},{"$f":"G34","v":3.2500000000000001E-2},{"$f":"H34","v":3.2500000000000001E-2},null,null,"Corporate Interest Rate","CSI_Interest",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T18,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":3.2500000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Initial Loan (or bond) maturity",{"$f":"$C$48","v":10},10,10,10,10,null,null,"Initial Loan (or bond) maturity","CSI_loan_yrs",10]
[null,null,null,null,null,null,null,null,null,null,null,"Corporate tax rate %",{"$f":"D32","v":0.3},{"$f":"E32","v":0.3},{"$f":"F32","v":0.3},{"$f":"G32","v":0.3},{"$f":"H32","v":0.3},null,null,"Corporate tax rate %","CSI_TaxRate",0.3]
[null,null,null,"From Each Model's DCF",null,null,null,null,null,null,null,"Dividend payout rate",{"$f":"$C$49","v":0},0,0,0,0,null,null,"Dividend payout rate","CSI_dividend_rate",0]
[null,null,null,null,null,null,null,null,null,null,"WACC","Cost of Equity %",{"$f":"D33","v":0.10589999999999999},{"$f":"E33","v":0.10589999999999999},{"$f":"F33","v":0.10589999999999999},{"$f":"G33","v":0.10589999999999999},{"$f":"H33","v":0.10589999999999999},null,null,"Cost of Equity %","CSI_equity_rate",0.10589999999999999]
[null,{"$f":"Global_Blanking_Parameters","v":"Assembly"},null,{"$f":"D6","v":1},{"$f":"E6","v":2},{"$f":"F6","v":3},{"$f":"G6","v":4},{"$f":"H6","v":5},null,null,null,"Calculated WACC",{"$f":"M22*(1-M28)+M18*M28*(1-M20)","v":5.2683999999999995E-2},5.2683999999999995E-2,5.2683999999999995E-2,5.2683999999999995E-2,5.2683999999999995E-2,null,null,"Calculated WACC",null,{"$f":"INDEX(DCF_Calculation_Table,MATCH(T23,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":5.2683999999999995E-2}]
[null,"Equipment $",null,7700000,6000000,6000000,6000000,6000000,null,null,null,"Cash flow analysis period, years",{"$f":"$C$50","v":20},20,20,20,20,null,null,"Cash flow analysis period, years","CSI_analysis_yrs",20]
[null,"Facilities $",null,18327200,18327200,18327200,18327200,18327200,null,null,"Working ","Working Capital Collection Period",{"$f":"$C$51","v":10},10,10,10,10,null,null,"Working Capital Collection Period","CSI_Collection_days",10]
[null,"Equipment Life",null,20,20,20,20,20,null,null,"Capital","Working Capital Inventory Turnover",{"$f":"$C$52","v":4},4,4,4,4,null,null,"Working Capital Inventory Turnover","CSI_Turnover",4]
[null,null,null,null,null,null,null,null,null,null,null,"Working Capital Payable Period",{"$f":"$C$53","v":10},10,10,10,10,null,null,"Working Capital Payable Period","CSI_Payable_days",10]
[null," ",null,null,null,null,null,null,null,null,"Capex,\n","CAPEX Initial Target capiture structure, % of debt in (debt + equity)",{"$f":"$C$54","v":0.64},0.64,0.64,0.64,0.64,null,null,"CAPEX Initial Target capiture structure, % of debt in (debt + equity)","CSI_percent_debt",0.64]
[null,null,null,null,null,null,null,null,null,null,"at Year 0","Total Facilities $",{"$f":"M59","v":18327200},18327200,18327200,18327200,18327200,null,null,"Total Facilities $","CSI_Building",18327200]
[null," ",null,{"$f":"D6","v":1},{"$f":"E6","v":2},{"$f":"F6","v":3},{"$f":"G6","v":4},{"$f":"H6","v":5},null,null,null,"Equipment",{"$f":"D24","v":7700000},{"$f":"E24","v":6000000},{"$f":"F24","v":6000000},{"$f":"G24","v":6000000},{"$f":"H24","v":6000000},null,null,"Equipment","O_EquipmentInv",7700000]
[null," ",null,null,null,null,null,null,null,null,"Payables at Year 1","Wages Payable",{"$f":"M64","v":1387975},2064008.3333333333,2754458.333333333,3448512.5,4144008.333333334,null,null,"Wages Payable","O_Y1wages",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T31,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":1387975}]
[null,"Corporate tax rate %",null,{"$f":"'Process Inputs'!C112","v":0.3},{"$f":"'Process Inputs'!C113","v":0.3},{"$f":"'Process Inputs'!C114","v":0.3},{"$f":"'Process Inputs'!C115","v":0.3},{"$f":"'Process Inputs'!C116","v":0.3},null,null,"Capex, later\n","Replacement Equipment Target capiture structure, % of debt in (debt + equity)",{"$f":"$C$63","v":0.5},{"$f":"$C$63","v":0.5},0.5,0.5,0.5,null,null,"Replacement Equipment Target capiture structure, % of debt in (debt + equity)","CSI_newPercent_debt",0.5]
[null,"Cost of Equity %",null,{"$f":"'Process Inputs'!C118","v":0.10589999999999999},{"$f":"'Process Inputs'!C119","v":0.10589999999999999},{"$f":"'Process Inputs'!C120","v":0.10589999999999999},{"$f":"'Process Inputs'!C121","v":0.10589999999999999},{"$f":"'Process Inputs'!C122","v":0.10589999999999999},null,null,null,"Depreciable life for plant",{"$f":"$C$42","v":25},{"$f":"$C$42","v":25},25,25,25,null,null,"Depreciable life for plant","CSI_plant_life",25]
[null,"Corporate Interest Rate %"," ",{"$f":"'Process Inputs'!C126","v":3.2500000000000001E-2},{"$f":"'Process Inputs'!C127","v":3.2500000000000001E-2},{"$f":"'Process Inputs'!C128","v":3.2500000000000001E-2},{"$f":"'Process Inputs'!C129","v":3.2500000000000001E-2},{"$f":"'Process Inputs'!C130","v":3.2500000000000001E-2},null,null,null,"Capital Replacement Loan maturity",{"$f":"$C$64","v":10},{"$f":"$C$64","v":10},10,10,10,null,null,"Capital Replacement Loan maturity","CSI_newLoan_yrs",10]
[null,"Equipment Depreciation Length",null,{"$f":"'Process Inputs'!C133","v":"7 Year Straighline"},{"$f":"'Process Inputs'!C134","v":"7 Year Straighline"},{"$f":"'Process Inputs'!C135","v":"7 Year Straighline"},{"$f":"'Process Inputs'!C136","v":"7 Year Straighline"},{"$f":"'Process Inputs'!C137","v":"7 Year Straighline"},null,null,null,"Equipment Depreciation type",{"$f":"D35","v":"7 Year Straighline"},"7 Year Straighline","7 Year Straighline","7 Year Straighline","7 Year Straighline",null,null,"Equipment Depreciation type","CSI_Equipment_deprec",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T35,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":"7 Year Straighline"}]
[null,"Tooling Depreciation Length",null,{"$f":"'Process Inputs'!C140","v":"3 Year Straighline"},{"$f":"'Process Inputs'!C141","v":"3 Year Straighline"},{"$f":"'Process Inputs'!C142","v":"3 Year Straighline"},{"$f":"'Process Inputs'!C143","v":"3 Year Straighline"},{"$f":"'Process Inputs'!C144","v":"3 Year Straighline"},null,null,null,"Tooling Depreciation type","3 Year Straighline","3 Year Straighline","3 Year Straighline","3 Year Straighline","3 Year Straighline",null,null,"Tooling Depreciation type","CSI_Tooling_deprec","3 Year Straighline"]
[null,"Building Depreciation Length",null,{"$f":"'Process Inputs'!C147","v":"15 Year Straighline"},{"$f":"'Process Inputs'!C148","v":"15 Year Straighline"},{"$f":"'Process Inputs'!C149","v":"15 Year Straighline"},{"$f":"'Process Inputs'!C150","v":"15 Year Straighline"},{"$f":"'Process Inputs'!C151","v":"15 Year Straighline"},null,null,null,"Building Depreciation type","15 Year Straighline","15 Year Straighline","15 Year Straighline","15 Year Straighline","15 Year Straighline",null,null,"Building Depreciation type","CSI_Building_deprec","15 Year Straighline"]
[null," ",null,null,null,null,null,null,null,null,"Depreciation Variables",null,null,null,null,null,null,null,null,"Depreciable Tooling","O_ToolingInv",0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B70","v":0},null,null,null,null,null,null,null,null,"Tooling Depreciation type","CSI_Tooling_deprec","3 Year Straighline"]
[null,null,null,null,null,null,null,null,null,null,null,"Equipment Life 1",{"$f":"D26","v":20},{"$f":"E26","v":20},{"$f":"F26","v":20},{"$f":"G26","v":20},{"$f":"H26","v":20}]
[null,{"$f":"'Process Inputs'!B77","v":"Annual Production Volume"},{"$f":"'Process Inputs'!C77","v":"see Specific case"},{"$f":"'Process Inputs'!A77","v":"parts/yr"},null,null,null,null,null,null,null,"Equipment Cost w/ Equipment Life 1",{"$f":"D24","v":7700000},{"$f":"E24","v":6000000},{"$f":"F24","v":6000000},{"$f":"G24","v":6000000},{"$f":"H24","v":6000000}]
[null,{"$f":"'Process Inputs'!B156","v":"Facilities Life"},{"$f":"'Process Inputs'!C84","v":25},{"$f":"'Process Inputs'!A84","v":"yrs"},null,null,null,null,null,null,null,"Equipment Life 2",1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,"Equipment Cost w/ Equipment Life 2"]
[null,{"$f":"'Process Inputs'!B158","v":"Sales Increase Rate"},{"$f":"'Process Inputs'!C158","v":0},{"$f":"'Process Inputs'!A158","v":"decimal"},null,null,null,null,null,null,null,"Equipment Life 3",1,1,1,1,1,null,null,null,null,null,null,null,null,null,"  "]
[null,{"$f":"'Process Inputs'!B159","v":"Inflation on Cost of Goods Sold (COGS)"},{"$f":"'Process Inputs'!C159","v":0.03},{"$f":"'Process Inputs'!A159","v":"decimal"},null,null,null,null,null,null,null,"Equipment Cost w/ Equipment Life 3"]
[null,{"$f":"'Process Inputs'!B160","v":"Selling, general & admin (SG & A) expenses [Advertising/Marketing]"},{"$f":"'Process Inputs'!C160","v":0.1},{"$f":"'Process Inputs'!A160","v":"decimal"},null,null,null,null,null,null,null,"Equipment Life 4",1,1,1,1,1]
[null,{"$f":"'Process Inputs'!B161","v":"D & E expenses"},{"$f":"'Process Inputs'!C161","v":0.2},{"$f":"'Process Inputs'!A161","v":"decimal"},null,null,null,null,null,null,null,"Equipment Cost w/ Equipment Life 4"]
[null,{"$f":"'Process Inputs'!B162","v":"Initial Loan (or bond) maturity"},{"$f":"'Process Inputs'!C162","v":10},{"$f":"'Process Inputs'!A162","v":"years"}]
[null,{"$f":"'Process Inputs'!B163","v":"Dividend payout rate"},{"$f":"'Process Inputs'!C163","v":0},{"$f":"'Process Inputs'!A163","v":"decimal"}]
[null,{"$f":"'Process Inputs'!B164","v":"Cash flow analysis period, years"},{"$f":"'Process Inputs'!C164","v":20},{"$f":"'Process Inputs'!A164","v":"years"},null,null,null,null,null,null,"Total Facility Cost",null,{"$f":"D25","v":18327200},{"$f":"E25","v":18327200},{"$f":"F25","v":18327200},{"$f":"G25","v":18327200},{"$f":"H25","v":18327200}]
[null,{"$f":"'Process Inputs'!B165","v":"Working Capital Collection Period"},{"$f":"'Process Inputs'!C165","v":10},{"$f":"'Process Inputs'!A165","v":"days"}]
[null,{"$f":"'Process Inputs'!B166","v":"Working Capital Inventory Turnover"},{"$f":"'Process Inputs'!C166","v":4},{"$f":"'Process Inputs'!A166","v":"per year"},null,null,null,null,null,null,"SUM OF OTHER FACILITY AREAS"]
[null,{"$f":"'Process Inputs'!B167","v":"Working Capital Payable Period"},{"$f":"'Process Inputs'!C167","v":10},{"$f":"'Process Inputs'!A167","v":"days"},null,null,null,null,null,null,"Engineering and supervision","$",{"$f":"M50*$C$56","v":0},0,0,0,0]
[null,{"$f":"'Process Inputs'!B168","v":"CAPEX Initial Target capiture structure, % of debt in (debt + equity)"},{"$f":"'Process Inputs'!C168","v":0.64},{"$f":"'Process Inputs'!A168","v":"decimal"},null,null,null,null,null,null,"Construction expenses","$",{"$f":"M50*$C$57","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"One-time licensing and permitting fees","$",{"$f":"M50*$C$58","v":0},0,0,0,0]
[null,{"$f":"'Process Inputs'!B170","v":"Engineering and supervision"},{"$f":"'Process Inputs'!C170","v":0},{"$f":"'Process Inputs'!A170","v":"% of Direct Depreciable Capital Cost"},null,null,null,null,null,null,"Contractor's fee","$",{"$f":"M50*$C$59","v":0},0,0,0,0]
[null,{"$f":"'Process Inputs'!B171","v":"Construction expenses"},{"$f":"'Process Inputs'!C171","v":0},{"$f":"'Process Inputs'!A171","v":"% of Direct Depreciable Capital Cost"},null,null,null,null,null,null,"Contingency","$",{"$f":"M50*$C$60","v":0},0,0,0,0]
[null,{"$f":"'Process Inputs'!B172","v":"One-time licensing and permitting fees"},{"$f":"'Process Inputs'!C172","v":0},{"$f":"'Process Inputs'!A172","v":"% of Direct Depreciable Capital Cost"}]
[null,{"$f":"'Process Inputs'!B173","v":"Contractor's fee"},{"$f":"'Process Inputs'!C173","v":0},{"$f":"'Process Inputs'!A173","v":"% of Direct Depreciable Capital Cost"},null,null,null,null,null,null,"Total Building Cost (direct + indirect)",null,{"$f":"M50+SUM(M53:M57)","v":18327200},18327200,18327200,18327200,18327200]
[null,{"$f":"'Process Inputs'!B174","v":"Contingency"},{"$f":"'Process Inputs'!C174","v":0},{"$f":"'Process Inputs'!A174","v":"% of Direct Depreciable Capital Cost"}]
[]
[]
[null,{"$f":"'Process Inputs'!B176","v":"CAPEX-Replacement Equipment Target capiture structure, % of debt in (debt + equity)"},{"$f":"'Process Inputs'!C176","v":0.5},{"$f":"'Process Inputs'!A176","v":"%"},null,null,null,null,null,null,"Wages Payable (Add Direct Labor and SG&A (Sales, General, and Administrative)","per/piece",{"$f":"D13","v":1387975},{"$f":"E13","v":1032004.1666666666},918152.77777777775,862128.125,828801.66666666674]
[null,{"$f":"'Process Inputs'!B177","v":"Capital Replacement Loan maturity"},{"$f":"'Process Inputs'!C177","v":10},{"$f":"'Process Inputs'!A177","v":"years"},null,null,null,null,null,null,"Total Wages","per year",{"$f":"M63*M11","v":1387975},{"$f":"N63*N11","v":2064008.3333333333},2754458.333333333,3448512.5,4144008.333333334]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6","v":1},{"$f":"E6","v":2},{"$f":"F6","v":3},{"$f":"G6","v":4},{"$f":"H6","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,"Material",{"$f":"D12","v":162180},159283.39955981681,157613.03919512822,156438.53357585557,155533.54686113456]
[null,null,null,null,null,null,null,null,null,null,null,"Labor",1387975,1032004.1666666666,918152.77777777775,862128.125,828801.66666666674]
[null,null,null,null,null,null,null,null,null,null,null,"Energy and Utilities",261214.66899999994,233104.96650000004,223741.27899999995,219060.60025000002,216252.56579999995]
[null,null,null,null,null,null,null,null,null,null,null,"Equipment",{"$f":"D17","v":456676.97753815976},362734.30373248435,335967.49133944884,323436.72493209183,316191.10982020904]
[null,null,null,null,null,null,null,null,null,null,null,"Facilities",{"$f":"D18","v":524246.79183111532},{"$f":"E18","v":390199.36248416884},{"$f":"F18","v":347638.44191624317},{"$f":"G18","v":326755.77335997828},{"$f":"H18","v":314353.4655790829}]
[null,null,null,null,null,null,null,null,null,null,null,"Maintenace",{"$f":"D16","v":17068.074300391694},{"$f":"E16","v":13813.741284258904},{"$f":"F16","v":12780.285384206938},{"$f":"G16","v":12273.18026642951},{"$f":"H16","v":11971.996502082591}]
[null,null,null,null,null,null,null,null,null,null,null,"Outsourced Parts",{"$f":"D15","v":22949.5},{"$f":"E15","v":22939},22928.5,22918,22907.5]
[null,null,null,null,null,null,null,null,null,null,null,"SG&A",{"$f":"M8*M16","v":634605.9513500001},{"$f":"N8*N16","v":404076.04284000001},{"$f":"O8*O16","v":334541.93207000004},{"$f":"P8*P16","v":299873.47713000001},{"$f":"Q8*Q16","v":279086.53853000002}]
[null,null,null,null,null,null,null,null,null,null,null,"D&E",{"$f":"M17*M8","v":1269211.9027000002},{"$f":"N17*N8","v":808152.08568000002},{"$f":"O17*O8","v":669083.86414000008},{"$f":"P17*P8","v":599746.95426000003},{"$f":"Q17*Q8","v":558173.07706000004}]
[null,null,null,null,null,null,null,null,null,null,null,"Margin for MSP",{"$f":"M8-SUM(M77:M85)","v":1609930.6467803335},{"$f":"N8-SUM(N77:N85)","v":614453.35965260398},{"$f":"O8-SUM(O77:O85)","v":322971.70987719484},{"$f":"P8-SUM(P77:P85)","v":176103.40252564475},{"$f":"Q8-SUM(Q77:Q85)","v":87593.918480824679}]
[null,null,null,null,null,null,null,null,null,null,null,"MSP",{"$f":"SUM(M77:M86)","v":6346059.5135000004},{"$f":"SUM(N77:N86)","v":4040760.4284000001},{"$f":"SUM(O77:O86)","v":3345419.3207},{"$f":"SUM(P77:P86)","v":2998734.7713000001},{"$f":"SUM(Q77:Q86)","v":2790865.3853000002}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M76","v":1},{"$f":"N76","v":2},3,4,5]
[null,null,null,null,null,null,null,null,null,null,null,"Material",{"$f":"M77/20000","v":8.109},{"$f":"N77/20000","v":7.9641699779908404},7.8806519597564115,7.8219266787927788,7.7766773430567282]
[null,null,null,null,null,null,null,null,null,null,null,"Labor",{"$f":"M78/20000","v":69.398750000000007},51.600208333333335,45.90763888888889,43.106406249999999,41.440083333333334]
[null,null,null,null,null,null,null,null,null,null,null,"Energy and Utilities",13.060733449999997,11.655248325000002,11.187063949999997,10.953030012500001,10.812628289999997]
[null,null,null,null,null,null,null,null,null,null,null,"Equipment",22.833848876907989,18.136715186624219,16.798374566972441,16.171836246604592,15.809555491010451]
[null,null,null,null,null,null,null,null,null,null,null,"Facilities",26.212339591555764,19.509968124208442,17.381922095812158,16.337788667998915,15.717673278954145]
[null,null,null,null,null,null,null,null,null,null,null,"Maintenace",0.85340371501958467,0.69068706421294523,0.63901426921034687,0.61365901332147554,0.59859982510412957]
[null,null,null,null,null,null,null,null,null,null,null,"Outsourced Parts",1.147475,1.1469499999999999,1.146425,1.1458999999999999,1.145375]
[null,null,null,null,null,null,null,null,null,null,null,"SG&A",31.730297567500006,20.203802142000001,16.727096603500001,14.993673856500001,13.9543269265]
[null,null,null,null,null,null,null,null,null,null,null,"D&E",63.460595135000013,40.407604284000001,33.454193207000003,29.987347713000002,27.908653853000001]
[null,null,null,null,null,null,null,null,null,null,null,"Margin for MSP",80.496532339016667,30.722667982630199,16.148585493859741,8.8051701262822366,4.3796959240412336]
[null,null,null,null,null,null,null,null,null,null,null,"MSP",317.30297567500003,202.03802142000001,167.27096603500001,149.93673856500001,139.54326926500002]

{"sheet":"Financial Analysis dms","index":4,"n_rows":267,"n_cols":33,"rows_kept":267,"cut":false,"hidden":false,"merged":[[103,0,105,0],[37,0,39,0],[37,3,39,3],[40,0,42,0],[43,0,47,0],[52,0,53,0],[54,0,57,0],[25,3,36,3],[3,0,13,0],[14,0,15,0],[17,0,19,0],[20,0,24,0],[25,0,36,0]]}
["Created by: Ran Fu, NREL (ran.fu@nrel.gov)",null,"Year"]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Model Inputs"]
["Incomes","Sales  ",{"$f":"Product_per_yr","v":1}," ","from setup page"]
[null,"Minimum sustainable price (MSP)",6346059.5136108398," "]
[null,"Sales increase rate",{"$f":"CSI_SalesIncrease","v":0},null,null,null,null,null,null,null,"Units are Million $"]
[null,"COGS",{"$f":"O_COGS","v":1851387.2433003916}," ","Output summary",null,null,null,null,null,"Yellow is input"]
[null,"Inflation on COGS",{"$f":"CSI_inflation","v":0.03}]
[null,"SG & A expenses as % of sales",{"$f":"'DCF Summary'!C46","v":0.1},null,"CEMAC Standard Injputs sheet"]
[null,"D & E expenses as % of sales",{"$f":"'DCF Summary'!C47","v":0.2},null,"CEMAC Standard Injputs sheet"]
[null,"Interest rate, or cost of debt",{"$f":"CSI_Interest","v":3.2500000000000001E-2},null,"CEMAC Standard Injputs sheet"]
[null,"Loan (or bond) maturity, years",{"$f":"CSI_loan_yrs","v":10},null,"CEMAC Standard Injputs sheet"]
[null,"Corporate tax rate",{"$f":"CSI_TaxRate","v":0.3},null,"See International Indices sheet"]
[null,"Dividend payout rate %",{"$f":"CSI_dividend_rate","v":0},null,"Assumption"]
["WACC","Cost of equity",{"$f":"CSI_equity_rate","v":0.10589999999999999},null,"from my WACC sheet for China"]
[null,"Calculated WACC",{"$f":"C15*(1-C21)+C11*C21*(1-C13)","v":5.2683999999999995E-2}]
[null,"Cash flow analysis period, years",{"$f":"CSI_analysis_yrs","v":20}]
["Working \nCapital","Collection period, days",{"$f":"CSI_Collection_days","v":10},null,"approx. makes NWC = 1/4 of sales, which matches the module's model"]
[null,"Inventory turnover",{"$f":"CSI_Turnover","v":4},null,"approx. makes NWC = 1/4 of sales, which matches the module's model"]
[null,"Payable period, days",{"$f":"CSI_Payable_days","v":10},null,"approx. makes NWC = 1/4 of sales, which matches the module's model"]
["Capex,\nat Year 0","Target capiture structure, % of debt in (debt + equity)",{"$f":"CSI_percent_debt","v":0.64},null,"CEMAC Standard Injputs sheet"]
[null,"Land",0,null,"CEMAC Standard Injputs sheet"]
[null,"Plant, or building",{"$f":"CSI_Building","v":18327200},null,"CEMAC Standard Injputs sheet"]
[null,"Equipment",{"$f":"O_EquipmentInv","v":7700000},null,"Output tab"]
[null,"Depreciable Tooling",0,null,"Output tab"]
["New \nCapex","Target capiture structure, % of debt in (debt + equity)",0.64,"which \nyear:","not in use",null,"Still building"]
[null,"New Capex 1, for land?",{"$f":"C22*0","v":0},null,3,null,"Still building"]
[null,"New Capex 1, for plant",{"$f":"C23*0","v":0},null,3,null,"Still building"]
[null,"New Capex 1, for equipment",{"$f":"C25*0","v":0},null,3,null,"Still building"]
[null,"Target capiture structure, % of debt in (debt + equity)",1,null,null,null,"Still building"]
[null,"New Capex 2, for land",{"$f":"C22*0","v":0},null,4,null,"Still building"]
[null,"New Capex 2, for plant",{"$f":"C23*0","v":0},null,4,null,"Still building"]
[null,"New Capex 2, for equipment",{"$f":"C25*0","v":0},null,4,null,"Still building"]
[null,"Target capiture structure, % of debt in (debt + equity)",1,null,null,null,"Still building"]
[null,"New Capex 3, for land",{"$f":"C22*0","v":0},null,5,null,"Still building"]
[null,"New Capex 3, for plant",{"$f":"C23*0","v":0},null,5,null,"Still building"]
[null,"New Capex 3, for equipment",{"$f":"C25*0","v":0},null,5,null,"Still building"]
["Sell \nCapex","Sell Capex 4, for land",0,"which \nyear:",15,null,"Still building"]
[null,"Sell Capex 4, for plant",0,null,15,null,"Still building"]
[null,"Sell Capex 4, for equipment",0,null,15,null,"Still building"]
["Dep.","Salvage value, default = 0",{"$f":"0","v":0},null,"Assumption"]
[null,"Depreciable life for plant, years",{"$f":"CSI_plant_life","v":25},null,"not in use"]
[null,"Depreciable life for equipment, years",0,null,"not in use"]
["Payables\nat Year 1","Wages payable",null,{"$f":"O_Y1wages","v":1387975}]
[null,"Interest payable",null,{"$f":"D90+D96","v":541365.76000000001}]
[null,"Taxes payable",null,0]
[null,"Dividends payable",null,0]
[null,"Deferred taxes",null,0]
[]
[]
[null,"Income Statement"]
[null,"Sales  ",null,{"$f":"C4*C5","v":6346059.5136108398},{"$f":"D52*(1+$C$6)","v":6346059.5136108398},6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398]
["Variable \ncosts","Less: Cost of  = Labor + Material + Energy + Maintenance",null,{"$f":"C4*C7","v":1851387.2433003916},{"$f":"D53*(1+$C$6)*(1+$C$8)","v":1906928.8605994035},1964136.7264173857,2023060.8282099073,2083752.6530562046,2146265.2326478907,2210653.1896273275,2276972.7853161474,2345281.9688756317,2415640.4279419007,2488109.6407801579,2562752.9300035625,2639635.5179036693,2718824.5834407792,2800389.3209440028,2884401.0005723229,2970933.0305894925,3060061.0215071775,3151862.8521523927,3246418.7377169644,3343811.2998484736,3444125.638843928,3547449.408009246,3653872.8902495233,3763489.0769570093,3876393.7492657197,3992685.5617436916,4112466.1285960022,4235840.1124538826,4362915.3158274991]
[null,"     Gross profit",null,{"$f":"D52-D53","v":4494672.2703104485},4439130.6530114366,4381922.7871934539,4322998.685400933,4262306.8605546355,4199794.2809629496,4135406.3239835124,4069086.7282946925,4000777.5447352082,3930419.0856689392,3857949.872830682,3783306.5836072774,3706423.9957071706,3627234.9301700606,3545670.192666837,3461658.513038517,3375126.4830213473,3285998.4921036623,3194196.6614584471,3099640.7758938754,3002248.2137623662,2901933.8747669118,2798610.1056015939,2692186.6233613165,2582570.4366538306,2469665.7643451202,2353373.9518671483,2233593.3850148376,2110219.4011569573,1983144.1977833407]
["Fixed \ncosts","Less: SG & A expenses",null,{"$f":"D56*D52","v":634605.95136108401},634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401,634605.95136108401]
[null,"          SG & A expenses as % of sales",null,{"$f":"$C$9","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Less: R & D expenses",null,{"$f":"D58*D52","v":1269211.902722168},1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168,1269211.902722168]
[null,"           R & D expenses as % of sales",null,{"$f":"$C$10","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"EBITDA",null,{"$f":"D54-D55-D57","v":2590854.4162271963},2535312.7989281844,2478104.9331102017,2419180.8313176809,2358489.0064713834,2295976.4268796975,2231588.4699002607,2165268.8742114408,2096959.6906519562,2026601.2315856873,1954132.0187474301,1879488.7295240255,1802606.1416239187,1723417.0760868087,1641852.3385835851,1557840.6589552651,1471308.6289380954,1382180.6380204104,1290378.8073751952,1195822.9218106235,1098430.3596791143,998116.02068365994,894792.25151834195,788368.7692780646,678752.58257057867,565847.91026186827,449556.09778389637,329775.5309315857,206401.54707370535,79326.343700088793]
[null,"      EBITDA margin %",null,{"$f":"D59/D52","v":0.40826191602370082},0.3995097735044118,0.39049506670954409,0.38120991871083049,0.37164621627215538,0.36179560276032008,0.3516494708431297,0.34119895496842356,0.33043492361747623,0.31934797132600051,0.30792841046578051,0.29616626277975394,0.28405125066314657,0.27157278818304098,0.25871997182853218,0.24548157098338816,0.2318460181128898,0.21780139865627646,0.20333544061596476,0.18843550383444371,0.173088568949477,0.1572812260179613,0.1409996627985001,0.1242296526824551,0.10695654226292872,8.9165238530816565E-2,7.0840195686741006E-2,5.1965401557343249E-2,3.2524363604063508E-2,1.2500094512185398E-2]
[null,"Less: Depreciation expense",null,{"$f":"SUM(D66:D67)","v":7209066.666666666},{"$f":"SUM(E66:E67)","v":7209066.666666666},7209066.666666666,1100000,1100000,1100000,1100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"           Depreciation expense as % of sales",null,{"$f":"D61/D52","v":1.1359910273776781},1.1359910273776781,1.1359910273776781,0.17333590988876682,0.17333590988876682,0.17333590988876682,0.17333590988876682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation expense:"]
[null,"Net "]
[null,"Building",0,{"$f":"INDEX(Building_DC_Totals,ROW(A1),COLUMN(A1))","v":6109066.666666666},6109066.666666666,6109066.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and tooling",0,{"$f":"INDEX(DC_totals,ROW(A1),COLUMN(A1))","v":1100000},1100000,1100000,1100000,1100000,1100000,1100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"                                             DDB"]
[null,"Net:"]
[null,"Plant at Year 0",{"$f":"C23","v":18327200},{"$f":"C70-D76","v":16861024},15512142.08,14271170.7136,13129477.056512,12079118.89199104,11112789.380631756,10223766.230181215,9405864.9317667186,8653395.7372253817,7961124.0782473506,7324234.151987562,6738295.4198285565,6199231.7862422718,5703293.2433428895,5247029.7838754579,4827267.4011654211,4441086.0090721874,4085799.128346412,3758935.1980786985,3458220.3822324025,3181562.75165381,2927037.7315215049,2692874.7129997839,2477444.7359598009,2279249.1570830164,2279249.1570830164,2279249.1570830164,2279249.1570830164,2279249.1570830164,2279249.1570830164]
[null,"Equipment at Year 0",{"$f":"C25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Capex 1",null,{"$f":"IF(C72<0.01,IF(D2=$E$28,$C$29,0),C72-D78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Capex 2",null,{"$f":"IF(C73<0.01,IF(D2=$E$32,$C$33,0),C73-D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Capex 3",null,{"$f":"IF(C74<0.01,IF(D2=$E$36,$C$37,0),C74-D80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation expense:"]
[null,"Plant at Year 0",null,{"$f":"IFERROR(DDB($C$70,$C$41,$C$42,D2),0)","v":1466176},1348881.92,1240971.3663999999,1141693.6570880001,1050358.1645209601,966329.51135928335,889023.15045054071,817901.29841449752,752469.19454133778,692271.65897803067,636889.92625978834,585938.73215900525,539063.63358628494,495938.54289938213,456263.45946743153,419762.382710037,386181.39209323406,355286.88072577538,326863.93026771338,300714.81584629626,276657.63057859259,254525.02013230522,234163.01852172081,215429.97703998309,198195.57887678448,0,0,0,0,0]
[null,"Equipment at Year 0",null,{"$f":"IFERROR(DDB($C$71,$C$41,$C$43,D2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Capex 1",null,null,{"$f":"IFERROR(IF(D72<0.01,0,DDB($C$29,$C$41,$C$43,E2-$E$28)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Capex 2",null,null,{"$f":"IFERROR(IF(D73<0.01,0,DDB($C$33,$C$41,$C$43,E2-$E$32)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Capex 3",null,null,{"$f":"IFERROR(IF(D74<0.01,0,DDB($C$37,$C$41,$C$43,E2-$E$36)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"     EBIT or Operating income",null,{"$f":"D59-D61","v":-4618212.2504394697},-4673753.8677384816,-4730961.7335564643,1319180.8313176809,1258489.0064713834,1195976.4268796975,1131588.4699002607,2165268.8742114408,2096959.6906519562,2026601.2315856873,1954132.0187474301,1879488.7295240255,1802606.1416239187,1723417.0760868087,1641852.3385835851,1557840.6589552651,1471308.6289380954,1382180.6380204104,1290378.8073751952,1195822.9218106235,1098430.3596791143,998116.02068365994,894792.25151834195,788368.7692780646,678752.58257057867,565847.91026186827,449556.09778389637,329775.5309315857,206401.54707370535,79326.343700088793]
[null,"      EBIT margin % or Operating margin",null,{"$f":"D82/D52","v":-0.72772911135397722},-0.73648125387326624,-0.74549596066813406,0.20787400882206369,0.19831030638338856,0.18845969287155326,0.17831356095436285,0.34119895496842356,0.33043492361747623,0.31934797132600051,0.30792841046578051,0.29616626277975394,0.28405125066314657,0.27157278818304098,0.25871997182853218,0.24548157098338816,0.2318460181128898,0.21780139865627646,0.20333544061596476,0.18843550383444371,0.173088568949477,0.1572812260179613,0.1409996627985001,0.1242296526824551,0.10695654226292872,8.9165238530816565E-2,7.0840195686741006E-2,5.1965401557343249E-2,3.2524363604063508E-2,1.2500094512185398E-2]
[]
[]
[null,"      Debt for Year-0 Capex",{"$f":"C153","v":16657408}]
[null,"Beginning balance of debt",null,{"$f":"C86","v":16657408},{"$f":"D91","v":15221021.844910197},13737953.139779974,12206684.701733019,10625650.039449539,8993231.7506418452,7307759.8674479015,5567510.1480501546,3770702.3127719807,1915498.2228472661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Total debt payment (average yearly debt payment in column C)",{"$f":"SUMIF(D2:AG2,\"<=\" & CSI_analysis_yrs,D88:AG88)/CSI_analysis_yrs","v":988875.95754490211},{"$f":"-IF(D2<=$C$12,PMT($C$11,$C$12,$C$86),0)","v":1977751.915089804},1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"               · Principle payment",null,{"$f":"D88-D90","v":1436386.155089804},1483068.7051302225,1531268.4380469548,1581034.6622834809,1632418.2888076939,1685471.8831939441,1740249.7193977472,1796807.8352781739,1855204.0899247145,1915498.2228472678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"               · Interest payment",null,{"$f":"IF(D2<=$C$12,D87*$C$11,0)","v":541365.76000000001},494683.20995958144,446483.47704284918,396717.25280632311,345333.62628211005,292280.03189585998,237502.19569205682,180944.07981163004,122547.82516508938,62253.692242536148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending balance of debt",null,{"$f":"D87-D89","v":15221021.844910197},13737953.139779974,12206684.701733019,10625650.039449539,8993231.7506418452,7307759.8674479015,5567510.1480501546,3770702.3127719807,1915498.2228472661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Debt for new Capex",0,{"$f":"(INDEX(DC_Equipment,ROW(A2),COLUMN(A2)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A3),COLUMN($A3)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A4),COLUMN($A4)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A5),COLUMN($A5)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A6),COLUMN($A6)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A7),COLUMN($A7)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A8),COLUMN($A8)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A9),COLUMN($A9)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A10),COLUMN($A10)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A11),COLUMN($A11)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A12),COLUMN($A12)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A13),COLUMN($A13)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A14),COLUMN($A14)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A15),COLUMN($A15)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A16),COLUMN($A16)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A17),COLUMN($A17)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A18),COLUMN($A18)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A19),COLUMN($A19)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A20),COLUMN($A20)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A21),COLUMN($A21)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A22),COLUMN($A22)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A23),COLUMN($A23)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A25),COLUMN($A25)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A26),COLUMN($A26)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A27),COLUMN($A27)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A28),COLUMN($A28)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A29),COLUMN($A29)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A30),COLUMN($A30)))*(CSI_newPercent_debt)","v":0},{"$f":"(INDEX(DC_Equipment,ROW($A31),COLUMN($A31)))*(CSI_newPercent_debt)","v":0},0]
[null,"Beginning balance of debt = new Capex * % of debt ",null,{"$f":"C97+D92","v":0},0,0,0,0,0,0,0,0,{"$f":"L97+M92","v":0},{"$f":"M97+N92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Total debt payment (average yearly debt payment in column C)",{"$f":"SUMIF(D2:AG2,\"<=\" & CSI_analysis_yrs,D94:AG94)/CSI_analysis_yrs","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,D92)","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(E92,0,-MIN(E2-1,CSI_newLoan_yrs-1)):E92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(F92,0,-MIN(F2-1,CSI_newLoan_yrs-1)):F92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(G92,0,-MIN(G2-1,CSI_newLoan_yrs-1)):G92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(H92,0,-MIN(H2-1,CSI_newLoan_yrs-1)):H92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(I92,0,-MIN(I2-1,CSI_newLoan_yrs-1)):I92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(J92,0,-MIN(J2-1,CSI_newLoan_yrs-1)):J92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(K92,0,-MIN(K2-1,CSI_newLoan_yrs-1)):K92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(L92,0,-MIN(L2-1,CSI_newLoan_yrs-1)):L92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(M92,0,-MIN(M2-1,CSI_newLoan_yrs-1)):M92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(N92,0,-MIN(N2-1,CSI_newLoan_yrs-1)):N92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(O92,0,-MIN(O2-1,CSI_newLoan_yrs-1)):O92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(P92,0,-MIN(P2-1,CSI_newLoan_yrs-1)):P92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(Q92,0,-MIN(Q2-1,CSI_newLoan_yrs-1)):Q92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(R92,0,-MIN(R2-1,CSI_newLoan_yrs-1)):R92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(S92,0,-MIN(S2-1,CSI_newLoan_yrs-1)):S92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(T92,0,-MIN(T2-1,CSI_newLoan_yrs-1)):T92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(U92,0,-MIN(U2-1,CSI_newLoan_yrs-1)):U92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(V92,0,-MIN(V2-1,CSI_newLoan_yrs-1)):V92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(W92,0,-MIN(W2-1,CSI_newLoan_yrs-1)):W92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(X92,0,-MIN(X2-1,CSI_newLoan_yrs-1)):X92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(Y92,0,-MIN(Y2-1,CSI_newLoan_yrs-1)):Y92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(Z92,0,-MIN(Z2-1,CSI_newLoan_yrs-1)):Z92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(AA92,0,-MIN(AA2-1,CSI_newLoan_yrs-1)):AA92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(AB92,0,-MIN(AB2-1,CSI_newLoan_yrs-1)):AB92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(AC92,0,-MIN(AC2-1,CSI_newLoan_yrs-1)):AC92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(AD92,0,-MIN(AD2-1,CSI_newLoan_yrs-1)):AD92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(AE92,0,-MIN(AE2-1,CSI_newLoan_yrs-1)):AE92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(AF92,0,-MIN(AF2-1,CSI_newLoan_yrs-1)):AF92))","v":0},{"$f":"-PMT(CSI_Interest,CSI_newLoan_yrs,SUM(OFFSET(AG92,0,-MIN(AG2-1,CSI_newLoan_yrs-1)):AG92))","v":0}]
[null,"               · Principle payment",null,{"$f":"D94-D96","v":0},{"$f":"E94-E96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"               · Interest payment",null,{"$f":"D93*CSI_Interest","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending balance of debt (=ROUND(D92-D94,2))",null,{"$f":"ROUND(D93-D95,2)","v":0},{"$f":"ROUND(E93-E95,2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total principle expense",null,{"$f":"D89+D95","v":1436386.155089804},{"$f":"E89+E95","v":1483068.7051302225},1531268.4380469548,1581034.6622834809,1632418.2888076939,1685471.8831939441,1740249.7193977472,1796807.8352781739,1855204.0899247145,1915498.2228472678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total interest expense",null,{"$f":"D90+D96","v":541365.76000000001},494683.20995958144,446483.47704284918,396717.25280632311,345333.62628211005,292280.03189585998,237502.19569205682,180944.07981163004,122547.82516508938,62253.692242536148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Less: Total interest and principle expense",null,{"$f":"SUM(D98:D99)","v":1977751.915089804},1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,1977751.9150898042,1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income from continuing operations (loss)",null,{"$f":"D82-D102","v":-6595964.1655292735},-6651505.7828282854,-6708713.6486462681,-658571.08377212309,-719262.9086184206,-781775.48821010673,-846163.4451895433,187516.95912163681,119207.77556215227,48849.316495883279,1954132.0187474301,1879488.7295240255,1802606.1416239187,1723417.0760868087,1641852.3385835851,1557840.6589552651,1471308.6289380954,1382180.6380204104,1290378.8073751952,1195822.9218106235,1098430.3596791143,998116.02068365994,894792.25151834195,788368.7692780646,678752.58257057867,565847.91026186827,449556.09778389637,329775.5309315857,206401.54707370535,79326.343700088793]
["Non-operation\nIncome (loss)","Gained from old land sale (Paid for new land purchase)",null,{"$f":"C125-D125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gained from old plant sale (Paid for new plant)",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]
[null,"Gained from old equipment sale (Paid for new equipment)",null,{"$f":"C128-D128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     EBT, or pretax income",null,{"$f":"D103+SUM(D104:D106)","v":-6595964.1655292735},-6651505.7828282854,-6708713.6486462681,-658571.08377212309,-719262.9086184206,-781775.48821010673,-846163.4451895433,187516.95912163681,119207.77556215227,48849.316495883279,1954132.0187474301,1879488.7295240255,1802606.1416239187,1723417.0760868087,1641852.3385835851,1557840.6589552651,1471308.6289380954,1382180.6380204104,1290378.8073751952,1195822.9218106235,1098430.3596791143,998116.02068365994,894792.25151834195,788368.7692780646,678752.58257057867,565847.91026186827,449556.09778389637,329775.5309315857,206401.54707370535,79326.343700088793]
[null,"Cumulative before tax earnings….carry losses forward",null,{"$f":"C108+D107","v":-6595964.1655292735},-13247469.94835756,-19956183.597003829,-20614754.680775952,-21334017.589394372,-22115793.07760448,-22961956.522794023,-22774439.563672386,-22655231.788110234,-22606382.47161435,-20652250.452866919,-18772761.723342896,-16970155.581718978,-15246738.50563217,-13604886.167048585,-12047045.50809332,-10575736.879155224,-9193556.2411348131,-7903177.4337596176,-6707354.5119489944,-5608924.1522698803,-4610808.1315862201,-3716015.8800678784,-2927647.110789814,-2248894.5282192351,-1683046.6179573669,-1233490.5201734705,-903714.98924188479,-697313.44216817943,-617987.09846809064]
[null,"Less: Income tax expense (benefit)",null,{"$f":"IF(D107>0,IF(MIN(C108,0)+D107<0,0,$C$13*(MIN(C108,0)+D107)),0)","v":0},{"$f":"IF(E107>0,IF(MIN(D108,0)+E107<0,0,$C$13*(MIN(D108,0)+E107)),0)","v":0},{"$f":"IF(F107>0,IF(MIN(E108,0)+F107<0,0,$C$13*(MIN(E108,0)+F107)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"           Effective tax rate",null,{"$f":"D109/D107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net income (loss) before salvage",null,{"$f":"D107-D109","v":-6595964.1655292735},-6651505.7828282854,-6708713.6486462681,-658571.08377212309,-719262.9086184206,-781775.48821010673,-846163.4451895433,187516.95912163681,119207.77556215227,48849.316495883279,1954132.0187474301,1879488.7295240255,1802606.1416239187,1723417.0760868087,1641852.3385835851,1557840.6589552651,1471308.6289380954,1382180.6380204104,1290378.8073751952,1195822.9218106235,1098430.3596791143,998116.02068365994,894792.25151834195,788368.7692780646,678752.58257057867,565847.91026186827,449556.09778389637,329775.5309315857,206401.54707370535,79326.343700088793]
[null,"After-tax salvage value",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Net Income",null,{"$f":"D111+D112","v":-6595964.1655292735},-6651505.7828282854,-6708713.6486462681,-658571.08377212309,-719262.9086184206,-781775.48821010673,-846163.4451895433,187516.95912163681,119207.77556215227,48849.316495883279,1954132.0187474301,1879488.7295240255,1802606.1416239187,1723417.0760868087,1641852.3385835851,1557840.6589552651,1471308.6289380954,1382180.6380204104,1290378.8073751952,1195822.9218106235,1098430.3596791143,998116.02068365994,894792.25151834195,788368.7692780646,678752.58257057867,565847.91026186827,449556.09778389637,329775.5309315857,206401.54707370535,79326.343700088793]
[null,"Less: Common dividends declared",null,{"$f":"IF(D113>0,$C$14*D113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance Sheet"]
[null,"Assets"]
[null,"Current asset"]
[null,"Cash and cash equivalents ……zero for Year 0",{"$f":"C122-SUM(C120:C121)","v":0},520068.5891865876,-417802.9482848295,-1461452.9959763465,-2614175.4085268602,-3879366.772442732,-5260529.6153312344,-6761275.7155475086,-8385329.5154019007,-10136531.641173251,-12018842.533275686,-10080842.359851841,-8217969.4310111087,-6432477.5640909821,-4726688.1909490786,-3102992.3863987457,-1563852.9574977299,-111806.595515511,1250533.9075403474,2520477.375902053,3695251.8985287817,4772002.4070484843,5747788.1810379513,6619580.2784612738,7384258.8890214674,8038610.6081126397,8579325.628990721,9002994.8507093135,9306106.8992936388,9485045.0595496669,9536084.1148275454]
[null,"Accounts receivables = (Collection period/365)*Sales",null,{"$f":"($C$18/365)*D52","v":173864.64420851614},173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614,173864.64420851614]
[null,"Inventory = COGS / Inventory turnover",null,{"$f":"D53/$C$19","v":462846.8108250979},476732.21514985088,491034.18160434644,505765.20705247682,520938.16326405114,536566.30816197267,552663.29740683187,569243.19632903684,586320.49221890792,603910.10698547517,622027.41019503947,640688.23250089062,659908.87947591732,679706.14586019481,700097.33023600071,721100.25014308072,742733.25764737313,765015.25537679438,787965.71303809818,811604.68442924111,835952.82496211841,861031.409710982,886862.3520023115,913468.22256238083,940872.26923925232,969098.43731642992,998171.39043592289,1028116.5321490006,1058960.0281134706,1090728.8289568748]
[null,"     Current Asset",{"$f":"C140-C138","v":0},1156780.0442202017,232793.91107353754,-796554.17016348382,-1934545.5572658672,-3184563.9649701649,-4550098.6629607454,-6034747.7739321608,-7642221.674864348,-9376346.5047458261,-11241067.782081695,-9284950.3054482844,-7403416.5543017015,-5598704.0404065484,-3873117.4008803675,-2229030.4119542288,-668888.06314613298,804791.30634037824,2189413.8071256578,3482307.733148667,4680721.2271665391,5781819.8762191189,6782684.2349574491,7680307.2746721013,8471591.7557923645,9153347.5215604082,9722288.7105156668,10175030.885353753,10508088.075651156,10717869.731871653,10800677.587992936]
[]
[null,"Noncurrent assets"]
[null,"Land ",{"$f":"$C$22","v":0},{"$f":"C125+IF(D2=$E$27,$C$27,0)+IF(D2=$E$31,$C$31,0)+IF(D2=$E$35,$C$35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Plant, or building",{"$f":"$C$23","v":18327200},{"$f":"C126+IF(D2=$E$28,$C$28,0)+IF(D2=$E$32,$C$32,0)+IF(D2=$E$36,$C$36,0)","v":18327200},18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200,18327200]
[null,"Depreciable Tooling",{"$f":"$C$25","v":0},{"$f":"C127+INDEX(DC_Tooling,D2+1,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross equipment",{"$f":"$C$24","v":7700000},{"$f":"C128+D92/CSI_newPercent_debt","v":7700000},7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000,7700000]
[null,"     Less: Accumulated depreciation",null,{"$f":"C129+D61","v":7209066.666666666},14418133.333333332,21627200,22727200,23827200,24927200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200]
[null,"Net plant & equipment",{"$f":"SUM(C126:C128)-C129","v":26027200},18818133.333333336,11609066.666666668,4400000,3300000,2200000,1100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"     Total gross fixed assets, PP&E",{"$f":"SUM(C125:C128)","v":26027200},26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200,26027200]
[null,"      Gross PP&E / Sales",null,{"$f":"D132/D52","v":4.1013167216881019},4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019,4.1013167216881019]
[null,"     Total net fixed assets, PP&E",{"$f":"C125+C130","v":26027200},18818133.333333336,11609066.666666668,4400000,3300000,2200000,1100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Net PP&E / Sales",null,{"$f":"D134/D52","v":2.9653256943104243},1.8293346669327457,0.69334363955506728,0.52000772966630049,0.34667181977753364,0.17333590988876682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Goodwill, default = 0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Noncurrent Assets",{"$f":"SUM(C137,C134)","v":26027200},18818133.333333336,11609066.666666668,4400000,3300000,2200000,1100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"     Total Assets",{"$f":"C165","v":26027200},19974913.377553537,11841860.577740205,3603445.8298365162,1365454.4427341328,-984563.96497016493,-3450098.6629607459,-6034747.7739321608,-7642221.674864348,-9376346.5047458261,-11241067.782081695,-9284950.3054482844,-7403416.5543017015,-5598704.0404065484,-3873117.4008803675,-2229030.4119542288,-668888.06314613298,804791.30634037824,2189413.8071256578,3482307.733148667,4680721.2271665391,5781819.8762191189,6782684.2349574491,7680307.2746721013,8471591.7557923645,9153347.5215604082,9722288.7105156668,10175030.885353753,10508088.075651156,10717869.731871653,10800677.587992936]
[]
[null,"Liabilities & Equity"]
[null,"Current liabilities"]
[null,"Short-term debt, default = 0",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Account payable  = (Payable period/365)*COGS",null,{"$f":"($C$20/365)*D53","v":50722.938172613467},52244.626317791874,53811.965107325632,55426.324060545405,57089.113782361768,58801.787195832621,60565.840811707596,62382.81603605883,64254.300517140589,66181.929532654816,68167.387418634462,70212.409041193489,72318.781312429288,74488.344751802171,76722.995094356243,79024.684947186921,81395.425495602525,83837.28826047061,86352.406908284727,88942.979115533264,91611.268488999267,94359.606543669259,97190.39473997934,100106.10658217872,103109.28977964408,106202.5684730334,109388.64552722442,112670.30489304115,116050.41403983239,119531.92646102737]
[null,"Wages payable",null,{"$f":"$D$44","v":1387975},1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975,1387975]
[null,"Intererst payable",null,{"$f":"$D$45","v":541365.76000000001},541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001,541365.76000000001]
[null,"Taxes payable",null,{"$f":"$D$46","v":0},{"$f":"$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dividends payable",null,{"$f":"$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Current Liabilities",{"$f":"SUM(C144:C149)","v":0},1980063.6981726135,1981585.3863177919,1983152.7251073257,1984767.0840605453,1986429.8737823619,1988142.5471958327,1989906.6008117076,1991723.5760360588,1993595.0605171407,1995522.6895326548,1997508.1474186345,1999553.1690411936,2001659.5413124294,2003829.1047518023,2006063.7550943561,2008365.4449471869,2010736.1854956024,2013178.0482604706,2015693.1669082846,2018283.7391155332,2020952.0284889992,2023700.3665436693,2026531.1547399794,2029446.8665821787,2032450.049779644,2035543.3284730334,2038729.4055272245,2042011.064893041,2045391.1740398323,2048872.6864610275]
[]
[null,"Noncurrent liabilities"]
[null,"Long-term debt …...e.g. bank loan, corporate bond ",{"$f":"CSI_percent_debt*SUM(C22:C25)","v":16657408},{"$f":"D91+D97","v":15221021.844910197},{"$f":"E91+E97","v":13737953.139779974},12206684.701733019,10625650.039449539,8993231.7506418452,7307759.8674479015,5567510.1480501546,3770702.3127719807,1915498.2228472661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred taxes",null,{"$f":"$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Noncurrent Liabilities",{"$f":"SUM(C153:C154)","v":16657408},15221021.844910197,13737953.139779974,12206684.701733019,10625650.039449539,8993231.7506418452,7307759.8674479015,5567510.1480501546,3770702.3127719807,1915498.2228472661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Stockholders' equity"]
[null,"New stock issued for new Capex  = new  Capex  x % of equity",null,{"$f":"D92*(1-CSI_newPercent_debt)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New stock issued for Capex 2 = Capex 2 x % of equity",null,{"$f":"IF(D2=$E$32,SUM($C$31:$C$33)*(1-$C$30),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New stock issued for Capex 3 = Capex 3 x % of equity",null,{"$f":"IF(D2=$E$36,SUM($C$35:$C$37)*(1-$C$34),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Common stock market cap, assuming constant share price",{"$f":"(1-C21)*SUM(C22:C25)","v":9369792},{"$f":"C161+D158","v":9369792},{"$f":"D161+E158","v":9369792},9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792]
[null,"Retained earnings",null,{"$f":"C162+D113-D114","v":-6595964.1655292735},-13247469.94835756,-19956183.597003829,-20614754.680775952,-21334017.589394372,-22115793.07760448,-22961956.522794023,-22774439.563672386,-22655231.788110234,-22606382.47161435,-20652250.452866919,-18772761.723342896,-16970155.581718978,-15246738.50563217,-13604886.167048585,-12047045.50809332,-10575736.879155224,-9193556.2411348131,-7903177.4337596176,-6707354.5119489944,-5608924.1522698803,-4610808.1315862201,-3716015.8800678784,-2927647.110789814,-2248894.5282192351,-1683046.6179573669,-1233490.5201734705,-903714.98924188479,-697313.44216817943,-617987.09846809064]
[null,"     Stockholders' Equity",{"$f":"SUM(C161:C162)","v":9369792},2773827.8344707265,-3877677.9483575597,-10586391.597003829,-11244962.680775952,-11964225.589394372,-12746001.07760448,-13592164.522794023,-13404647.563672386,-13285439.788110234,-13236590.47161435,-11282458.452866919,-9402969.7233428955,-7600363.5817189775,-5876946.5056321695,-4235094.1670485847,-2677253.5080933198,-1205944.8791552242,176235.75886518694,1466614.5662403824,2662437.4880510056,3760867.8477301197,4758983.8684137799,5653776.1199321216,6442144.889210186,7120897.4717807649,7686745.3820426334,8136301.4798265295,8466077.010758115,8672478.5578318201,8751804.9015319087]
[]
[null,"     Total Liabilities & Stockholders' Equity",{"$f":"SUM(C163,C155,C150)","v":26027200},19974913.377553537,11841860.577740205,3603445.8298365162,1365454.4427341328,-984563.96497016493,-3450098.6629607459,-6034747.7739321608,-7642221.674864348,-9376346.5047458261,-11241067.782081695,-9284950.3054482844,-7403416.5543017015,-5598704.0404065484,-3873117.4008803675,-2229030.4119542288,-668888.06314613298,804791.30634037824,2189413.8071256578,3482307.733148667,4680721.2271665391,5781819.8762191189,6782684.2349574491,7680307.2746721013,8471591.7557923645,9153347.5215604082,9722288.7105156668,10175030.885353753,10508088.075651156,10717869.731871653,10800677.587992936]
[]
[null,"Cash Flow Statement"]
[null,"Cash flow from operations"]
[null,"Cash collections from customers",null,{"$f":"D52-(D120-C120)","v":6172194.8694023238},6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398,6346059.5136108398]
[null,"Less: Cash paid to suppliers ",null,{"$f":"D53-(C121-D121)-(D145-C145)","v":2263511.1159528764},1919292.5767789781,1976871.3540823474,2036177.4947048179,2097262.8195459624,2160180.7041323413,2224986.1252563116,2291735.7090140013,2360487.7802844211,2431302.4136929535,2504241.4861037424,2579368.7306868546,2656749.7926074602,2736452.2863856838,2818545.8549772548,2903102.2306265724,2990195.2975453692,3079901.1564717307,3172298.1911658822,3267467.136900859,3365491.1510078851,3466455.8855381217,3570449.5621042657,3677563.0489673936,3787889.9404364154,3901526.6386495084,4018572.4378089937,4139129.6109432634,4263303.4992715614,4391202.6042497074]
[null,"Less: Cash paid for operating expenses, excluding depreciation",null,{"$f":"D55+D57-(D146-C146)","v":515842.85408325214},1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521,1903817.8540832521]
[null,"Less: Cash paid for interest and principle",null,{"$f":"D102-(D147-C147)","v":1436386.155089804},1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,1977751.9150898042,1977751.915089804,1977751.915089804,1977751.915089804,1977751.915089804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash paid for taxes",null,{"$f":"D109-(D148-C148)-(D154-C154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Cash Flow from Operations (Loss)",null,{"$f":"D169-SUM(D170:D173)","v":1956454.7442763913},545197.16765880585,487618.39035543613,428312.2497329656,367226.92489182111,304309.04030544218,239503.61918147188,172754.03542378265,104001.96415336337,33187.33074482996,1938000.1734238453,1862872.9288407331,1785491.8669201275,1705789.3731419034,1623695.8045503329,1539139.4289010148,1452046.3619822189,1362340.5030558575,1269943.4683617055,1174774.5226267288,1076750.5085197026,975785.77398946602,871792.0974233225,764678.61056019366,654351.71909117233,540715.02087807935,423669.22171859443,303112.04858432431,178938.16025602631,51039.055277880281]
[]
[null,"Cash flow from investments"]
[null,"Cash gained from old land sale (Cash paid for new land)",null,{"$f":"D104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash gained from old plant sale (Cash paid for new plant)",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]
[null,"Cash gained from old equipment sale (Cash paid for new equipment)",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]
[null,"     Cash Flow from Investments (Loss)",null,{"$f":"SUM(D177:D179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash flow from financing"]
[null,"Cash gained from new stock issued (Cash paid for repurchased/retired stock)",null,{"$f":"D161-C161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash paid for dividends",null,{"$f":"D114-(D149-C149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash gained from equity-holders (Cash paid to equity-holders)",null,{"$f":"D183-D184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash gained from debt-holders (Cash paid to debt-holders)",null,{"$f":"(D144-C144)+(D153-C153)","v":-1436386.155089803},-1483068.7051302232,-1531268.4380469546,-1581034.6622834802,-1632418.2888076939,-1685471.8831939436,-1740249.719397747,-1796807.8352781739,-1855204.0899247145,-1915498.2228472661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Cash Flow from Financing (Loss)",null,{"$f":"SUM(D185:D186)","v":-1436386.155089803},-1483068.7051302232,-1531268.4380469546,-1581034.6622834802,-1632418.2888076939,-1685471.8831939436,-1740249.719397747,-1796807.8352781739,-1855204.0899247145,-1915498.2228472661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"     Total Cash Flow",null,{"$f":"SUM(D174,D180,D187)","v":520068.5891865883},-937871.53747141734,-1043650.0476915184,-1152722.4125505146,-1265191.3639158728,-1381162.8428885015,-1500746.1002162751,-1624053.7998543913,-1751202.1257713512,-1882310.8921024362,1938000.1734238453,1862872.9288407331,1785491.8669201275,1705789.3731419034,1623695.8045503329,1539139.4289010148,1452046.3619822189,1362340.5030558575,1269943.4683617055,1174774.5226267288,1076750.5085197026,975785.77398946602,871792.0974233225,764678.61056019366,654351.71909117233,540715.02087807935,423669.22171859443,303112.04858432431,178938.16025602631,51039.055277880281]
[]
[null,"Free Cash Flow Analysis"]
[null,"Working capital",{"$f":"C122-C150","v":0},-823283.65395241184,-1748791.4752442543,-2779706.8952708095,-3919312.6413264126,-5170993.8387525268,-6538241.2101565786,-8024654.3747438686,-9633945.2509004064,-11369941.565262966,-13236590.47161435,-11282458.452866919,-9402969.7233428955,-7600363.5817189775,-5876946.5056321695,-4235094.1670485847,-2677253.5080933198,-1205944.8791552242,176235.75886518718,1466614.5662403824,2662437.4880510056,3760867.8477301197,4758983.8684137799,5653776.1199321216,6442144.889210186,7120897.4717807639,7686745.3820426334,8136301.4798265286,8466077.010758115,8672478.5578318201,8751804.9015319087]
[null,"Fixed capital investment, Capital Expenditures, or CapEx",{"$f":"C132-0","v":26027200},{"$f":"D132-C132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net working capital investment….NWCInv = Δ non-cash current asset – Δ non-debt current liability",{"$f":"(C120-0+C121-0)-(C145-0+C146-0+C147-0+C148-0+C149-0)","v":0},{"$f":"(D120-C120+D121-C121)-(D145-C145+D146-C146+D147-C147+D148-C148+D149-C149)","v":-1343352.2431389994},12363.716179574607,12734.627664961736,13116.666494910547,13510.166489758005,13915.471484450682,14332.935628984123,14762.923697853694,15205.811408789246,15661.985751053086,16131.845323584625,16615.800683292095,17114.274703790899,17627.702944904566,18156.53403325181,18701.230054249289,19262.266955876839,19840.134964553057,20435.339013489778,21048.399183894391,21679.85115941125,22330.246694193571,23000.15409501933,23690.158717870014,24400.863479406224,25132.889383788221,25886.876065302058,26663.482347260928,27463.386817678809,28287.288422209211]
[null,"Net borrowing (pay back) = Note payable + long-term debt",{"$f":"(C144-0)+(C153-0)","v":16657408},{"$f":"(D144-C144)+(D153-C153)","v":-1436386.155089803},-1483068.7051302232,-1531268.4380469546,-1581034.6622834802,-1632418.2888076939,-1685471.8831939436,-1740249.719397747,-1796807.8352781739,-1855204.0899247145,-1915498.2228472661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Noncash charges….add back dep., deferred tax; subtract unusual gain)",null,{"$f":"D61+ABS(D154)","v":7209066.666666666},7209066.666666666,7209066.666666666,1100000,1100000,1100000,1100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free cash flow to firm (FCFF): cash available to equity-holders & debt-holders",null,{"$f":"IF(D2>$C$17,0,D113+D196+D102*(1-D110)-D193-D194)","v":3934206.659366196},2522949.0827486096,2465370.3054452399,2406064.1648227703,2344978.8399816253,2282060.9553952469,2217255.5342712766,2150505.9505135873,2081753.8792431671,2010939.2458346342,1938000.1734238453,1862872.9288407334,1785491.8669201278,1705789.3731419041,1623695.8045503334,1539139.4289010158,1452046.3619822185,1362340.5030558575,1269943.4683617055,1174774.5226267292,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted FCFF at WACC, until analysis period",null,{"$f":"D198/(1+$C$16)^D2","v":3737310.2083495106},2276734.7787502632,2113431.103299838,1959363.965690437,1814048.1822299084,1677023.3452570059,1547852.5725249709,1426121.319404443,1311436.2507568093,1203424.1694868179,1101730.9989330776,1006020.8163973718,915974.93524890323,831291.03316798317,751682.32421568385,676876.77253183292,606616.34557381365,540656.30491319974,478764.53270657983,420720.89205128438,0,0,0,0,0,0,0,0,0,0]
[null,"Firm valuation ",null,{"$f":"SUM(D199:AG199)","v":26397080.851489738}]
[null,"Growth rate of FCFF",null,null,{"$f":"E198/D198-1","v":-0.35871465299307415},-2.282201321345767E-2,-2.405567248517626E-2,-2.5388069750685305E-2,-2.6830896515412261E-2,-2.8397760791953108E-2,-3.0104596753042778E-2,-3.1970184157826043E-2,-3.401681347378005E-2,-3.6271146710111446E-2,-3.8765344613145958E-2,-4.1538561606969004E-2,-4.4638956499816418E-2,-4.8126439221720552E-2,-5.2076488349820371E-2,-5.6585560270510316E-2,-6.1778921992478031E-2,-6.7822276800034054E-2,-7.4939513534212132E-2,-1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Free cash flow to equity (FCFE): cash flow available to equity-holders ",null,{"$f":"IF(D2>$C$17,0,D198-D99*(1-$C$13)+D195)","v":2118864.4722763929},693602.13064667955,621563.43346829107,547327.4255748638,470827.01277645444,391993.04987420118,310754.27788908989,227037.25936727249,140766.31170289009,51863.438417592784,1938000.1734238453,1862872.9288407334,1785491.8669201278,1705789.3731419041,1623695.8045503334,1539139.4289010158,1452046.3619822185,1362340.5030558575,1269943.4683617055,1174774.5226267292,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted FCFE at cost of equity, until analysis period",null,{"$f":"D203/(1+$C$15)^D2","v":1915963.8957196786},567124.88268778974,459555.40974172694,365918.00387622049,284630.92316224123,214280.78000477116,153605.26768325808,101477.61957802239,56892.629799149152,18954.080702385687,640441.36267325305,556663.74224135245,482449.34541088168,416776.66160387045,358729.25665083656,307485.21267394838,262307.61338267109,222535.97232794098,187578.51163283354,156905.20772366165,0,0,0,0,0,0,0,0,0,0]
[null,"Equity valuation ",null,{"$f":"SUM(D204:AG204)","v":7730276.3792764936}]
[null,"Growth rate of FCFE",null,null,{"$f":"E203/D203-1","v":-0.67265384845425669},-0.10386170110409443,-0.11943432302507606,-0.13977083775412891,-0.16743721316534377,-0.20724543971170539,-0.26939940808054308,-0.37998585740864699,-0.6315635624022109,36.367367697827945,-3.8765344613145958E-2,-4.1538561606969004E-2,-4.4638956499816418E-2,-4.8126439221720552E-2,-5.2076488349820371E-2,-5.6585560270510316E-2,-6.1778921992478031E-2,-6.7822276800034054E-2,-7.4939513534212132E-2,-1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Capital Budgeting"]
[null,"Accumulative NWCInv",{"$f":"C194","v":0},{"$f":"C209+D194","v":-1343352.2431389994},-1330988.5269594248,-1318253.899294463,-1305137.2327995524,-1291627.0663097943,-1277711.5948253437,-1263378.6591963596,-1248615.7354985059,-1233409.9240897167,-1217747.9383386637,-1201616.0930150789,-1185000.2923317868,-1167886.0176279959,-1150258.3146830914,-1132101.7806498394,-1113400.5505955901,-1094138.2836397132,-1074298.14867516,-1053862.8096616701,-1032814.4104777757,-1011134.5593183645,-988804.31262417091,-965804.15852915158,-942113.99981128157,-917713.13633187534,-892580.24694808712,-866693.37088278506,-840029.88853552414,-812566.50171784533,-784279.21329563612]
[null,"Investment outlay = FCInv + NWCInv ",{"$f":"-(C193+C194)","v":-26027200},1343352.2431389994,-12363.716179574607,-12734.627664961736,-13116.666494910547,-13510.166489758005,-13915.471484450682,-14332.935628984123,-14762.923697853694,-15205.811408789246,-15661.985751053086,-16131.845323584625,-16615.800683292095,-17114.274703790899,-17627.702944904566,-18156.53403325181,-18701.230054249289,-19262.266955876839,-19840.134964553057,-20435.339013489778,-21048.399183894391,-21679.85115941125,-22330.246694193571,-23000.15409501933,-23690.158717870014,-24400.863479406224,-25132.889383788221,-25886.876065302058,-26663.482347260928,-27463.386817678809,-28287.288422209211]
[null,"After-tax operating cash flow = (S–C–D)(1–T)+D = EBIT(1-T)+D",null,{"$f":"D82*(1-D110)+D196","v":2590854.4162271963},2535312.7989281844,2478104.9331102017,2419180.8313176809,2358489.0064713834,2295976.4268796975,2231588.4699002607,2165268.8742114408,2096959.6906519562,2026601.2315856873,1954132.0187474301,1879488.7295240255,1802606.1416239187,1723417.0760868087,1641852.3385835851,1557840.6589552651,1471308.6289380954,1382180.6380204104,1290378.8073751952,1195822.9218106235,1098430.3596791143,998116.02068365994,894792.25151834195,788368.7692780646,678752.58257057867,565847.91026186827,449556.09778389637,329775.5309315857,206401.54707370535,79326.343700088793]
[null,"Terminal year after-tax non-operating cash flow = Sal + NWCInv - T(Sal - B) ",null,{"$f":"IF(D2=$C$17,D209+D130,\"\")","v":""},"","","","","","","","","","","","","","","","","","",-1032814.4104777757,"","","","","","","","","",""]
[null,"Total cash flow for capital budgeting, until analysis period",{"$f":"IF(C2>$C$17,0,SUM(C210:C212))","v":-26027200},3934206.659366196,2522949.0827486096,2465370.3054452399,2406064.1648227703,2344978.8399816253,2282060.9553952469,2217255.5342712766,2150505.9505135873,2081753.8792431671,2010939.2458346342,1938000.1734238453,1862872.9288407334,1785491.8669201278,1705789.3731419041,1623695.8045503334,1539139.4289010158,1452046.3619822185,1362340.5030558575,1269943.4683617055,141960.11214895349,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted cash flow for capital budgeting, until analysis period",{"$f":"C213/(1+$C$16)^C2","v":-26027200},3737310.2083495106,2276734.7787502632,2113431.103299838,1959363.965690437,1814048.1822299084,1677023.3452570059,1547852.5725249709,1426121.319404443,1311436.2507568093,1203424.1694868179,1101730.9989330776,1006020.8163973718,915974.93524890323,831291.03316798317,751682.32421568385,676876.77253183292,606616.34557381365,540656.30491319974,478764.53270657983,50840.041104624113,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of project",{"$f":"SUM(C214:AG214)","v":5.430760866147466E-4}]
[null,"IRR of project",{"$f":"IRR(C213:AG213)","v":5.2684000003045961E-2}]
[null,"WACC",{"$f":"C16","v":5.2683999999999995E-2}]
[]
[null,"EVA"]
[null,"Invested Capital = short & long-term loans + Equity",{"$f":"C144+C153+C161","v":26027200},24590813.844910197,23107745.139779974,21576476.701733019,19995442.039449539,18363023.750641845,16677551.867447902,14937302.148050155,13140494.31277198,11285290.222847266,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792,9369792]
[null,"EVA = EBIT x (1 - Tax rate) - (WACC x Invested Capital)",null,{"$f":"D82*(1-D110)-$C$16*D220","v":-5913754.6870447183},-5891162.3126826491,-5867696.832110567,265740.96291132155,291051.46319256851,317336.28429507231,344631.6435323864,1472975.0718373619,1502405.460551471,1532963.1098576873,1460493.8970194301,1385850.6077960255,1308968.0198959187,1229778.9543588087,1148214.2168555851,1064202.5372272651,977670.50721009541,888542.51629241044,796740.68564719521,702184.80008262349,604792.23795111431,504477.89895566,401154.12979034201,294730.64755006466,185114.46084257873,72209.788533868326,-44082.023944103566,-163862.59079641424,-287236.57465429459,-414311.77802791115]
[null,"Return on Invested Capital, ROIC = NOPAT / Invested Capital",null,{"$f":"D82*(1-D110)/D220","v":-0.18780233462648682},-0.20225919229534067,-0.21926479466299861,6.5974076927883568E-2,6.8533865857870774E-2,7.1711749805081729E-2,7.575588005682625E-2,0.16477834263106031,0.18581353684698554,0.21629095198545359,0.20855660603217555,0.20059022970029916,0.1923848620784665,0.18393333342797885,0.17522825891797653,0.16626203217267418,0.15702681862501275,0.14751454867092145,0.13771691061820746,0.12762534342391202,0.1172310292137877,0.10652488557735966,9.5497557631838786E-2,8.413940984795229E-2,7.2440517630549178E-2,6.039065864662399E-2,4.7979303893181023E-2,3.5195608497134802E-2,2.2028402239207164E-2,8.4661797935417123E-3]
[]
[]
[null,"Ratios"]
[null,"Profitablity ratio"]
[null,"Gross profit margin",null,{"$f":"D54/D52","v":0.70826191602370081},0.69950977350441179,0.69049506670954408,0.68120991871083059,0.67164621627215537,0.66179560276032012,0.65164947084312963,0.6411989549684235,0.63043492361747622,0.6193479713260005,0.6079284104657805,0.59616626277975393,0.58405125066314656,0.57157278818304103,0.55871997182853217,0.54548157098338812,0.53184601811288978,0.5178013986562765,0.5033354406159648,0.48843550383444373,0.47308856894947698,0.45728122601796128,0.44099966279850011,0.42422965268245511,0.40695654226292871,0.38916523853081658,0.37084019568674098,0.35196540155734324,0.33252436360406351,0.31250009451218541]
[null,"Operating profit margin = EBIT/sales",null,{"$f":"D82/D52","v":-0.72772911135397722},-0.73648125387326624,-0.74549596066813406,0.20787400882206369,0.19831030638338856,0.18845969287155326,0.17831356095436285,0.34119895496842356,0.33043492361747623,0.31934797132600051,0.30792841046578051,0.29616626277975394,0.28405125066314657,0.27157278818304098,0.25871997182853218,0.24548157098338816,0.2318460181128898,0.21780139865627646,0.20333544061596476,0.18843550383444371,0.173088568949477,0.1572812260179613,0.1409996627985001,0.1242296526824551,0.10695654226292872,8.9165238530816565E-2,7.0840195686741006E-2,5.1965401557343249E-2,3.2524363604063508E-2,1.2500094512185398E-2]
[null,"Pretax margin = EBT/sales",null,{"$f":"D107/D52","v":-1.0393795002051975},-1.0481316427244864,-1.0571463495193543,-0.10377638002915658,-0.11334008246783171,-0.12319069597966706,-0.13333682789685741,2.9548566117203284E-2,1.878453476625597E-2,7.6975824747802504E-3,0.30792841046578051,0.29616626277975394,0.28405125066314657,0.27157278818304098,0.25871997182853218,0.24548157098338816,0.2318460181128898,0.21780139865627646,0.20333544061596476,0.18843550383444371,0.173088568949477,0.1572812260179613,0.1409996627985001,0.1242296526824551,0.10695654226292872,8.9165238530816565E-2,7.0840195686741006E-2,5.1965401557343249E-2,3.2524363604063508E-2,1.2500094512185398E-2]
[null,"Net profit margin",null,{"$f":"D113/D52","v":-1.0393795002051975},-1.0481316427244864,-1.0571463495193543,-0.10377638002915658,-0.11334008246783171,-0.12319069597966706,-0.13333682789685741,2.9548566117203284E-2,1.878453476625597E-2,7.6975824747802504E-3,0.30792841046578051,0.29616626277975394,0.28405125066314657,0.27157278818304098,0.25871997182853218,0.24548157098338816,0.2318460181128898,0.21780139865627646,0.20333544061596476,0.18843550383444371,0.173088568949477,0.1572812260179613,0.1409996627985001,0.1242296526824551,0.10695654226292872,8.9165238530816565E-2,7.0840195686741006E-2,5.1965401557343249E-2,3.2524363604063508E-2,1.2500094512185398E-2]
[null,"Return on assets (ROA)",null,{"$f":"D113/AVERAGE(C140:D140)","v":-0.28676787570145573},-0.4181131495087731,-0.86870580247670548,-0.2650771992376546,-3.7767439755432117,0.35257495498585928,0.17842427936381725,-2.7420834684709659E-2,-1.4009142755613749E-2,-4.738646254694813E-3,-0.19040536848543552,-0.22524537545457371,-0.27727879133155614,-0.36390404670733567,-0.53812276888157018,-1.0751445717611592,21.652296065299449,0.92323711011262277,0.45502191819973703,0.29298509845405429,0.20997391528978834,0.15887869697870535,0.12373543204012581,9.7619328574442443E-2,7.7021835013382903E-2,5.9955373509508698E-2,4.5187603849638304E-2,3.1888375399603007E-2,1.944803140997043E-2,7.3728344688825369E-3]
[null,"Return on equity (ROE)",null,{"$f":"D113/AVERAGE(C163:D163)","v":-1.0863258658354986},12.051465500886289,0.92763846683767437,6.033259095084402E-2,6.1980875870859757E-2,6.3275460702607644E-2,6.4253787300717763E-2,-1.3891785335324069E-2,-8.9327377607245212E-3,-3.6836785131087132E-3,-0.15939704878163599,-0.1817210370037797,-0.21202973667372443,-0.25575089760742187,-0.32473214689875679,-0.45074140716548489,-0.75778185001801934,-2.6846040513481961,1.5709024585575386,0.57922395072146704,0.34201405732973345,0.23430361324067955,0.17186456857159968,0.13035283029414657,0.10008854422260866,7.6426466500812973E-2,5.6822949676936074E-2,3.9726299592387236E-2,2.4086224331761108E-2,9.1052632247507637E-3]
[null,"Dividend payout ratio",null,{"$f":"ABS(D114/D113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Retention rate (% of earnings reinvested) = 1 - dividend payout ratio",null,{"$f":"1-D233","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Sustainable growth rate (SGR) = (1 - dividend payout ratio) x ROE",null,{"$f":"D234*D232","v":-1.0863258658354986},12.051465500886289,0.92763846683767437,6.033259095084402E-2,6.1980875870859757E-2,6.3275460702607644E-2,6.4253787300717763E-2,-1.3891785335324069E-2,-8.9327377607245212E-3,-3.6836785131087132E-3,-0.15939704878163599,-0.1817210370037797,-0.21202973667372443,-0.25575089760742187,-0.32473214689875679,-0.45074140716548489,-0.75778185001801934,-2.6846040513481961,1.5709024585575386,0.57922395072146704,0.34201405732973345,0.23430361324067955,0.17186456857159968,0.13035283029414657,0.10008854422260866,7.6426466500812973E-2,5.6822949676936074E-2,3.9726299592387236E-2,2.4086224331761108E-2,9.1052632247507637E-3]
[null,"Liquidity ratios"]
[null,"Current ratio",{"$f":"C122/C150","v":{"$error":"#DIV/0!"}},0.58421355095181315,0.11747861721271484,-0.40166052774396149,-0.97469651366248367,-1.6031595210086302,-2.2886179209727255,-3.0326789063720438,-3.8369891117491046,-4.7032352208545261,-5.6331445595912104,-4.648266550225169,-3.7025354808903215,-2.7970311258505243,-1.9328581422915796,-1.1111463463180837,-0.33305097178851456,0.40024708967079875,1.0875410692151484,1.7275981237213345,2.3191591630311397,2.860938703499063,3.3516247499335945,3.7898787081107312,4.1743353301283994,4.5036026949605992,4.7762622266600729,4.9908687527477165,5.1459506054153339,5.2400097682551809,5.271522071314596]
[null,"Cash ratio",{"$f":"C119/C122","v":{"$error":"#DIV/0!"}},0.44958295380793123,-1.7947331455454143,1.8347189064070806,1.3513124044602638,1.2181783173820082,1.1561352851870277,1.1203907717160402,1.0972371480641123,1.0810747700122492,1.0691904689369249,1.0857185044853215,1.1100239154091791,1.1489225930977929,1.2203834022368372,1.3920816736090647,2.3379890353284307,-0.13892619693411989,0.57117293381012058,0.72379512927855549,0.78946207628897647,0.82534608638984786,0.84742087084259055,0.86189003144329102,0.87164952017105357,0.87821538395411702,0.8824388870196056,0.8848125329691624,0.88561371319843707,0.88497484078800248,0.88291535759096873]
[null,"Quick ratio",{"$f":"(C119+C120)/C150","v":{"$error":"#DIV/0!"}},0.35046005541919167,-0.12310259540700527,-0.6492633348236696,-1.229519969328503,-1.8654079749508439,-2.5585011388127996,-3.3104121915329623,-4.1227934287627885,-4.997337320037504,-5.9357771030111541,-4.9596682388735385,-4.0229511829684554,-3.1267120060681637,-2.272061792068083,-1.4601369147674257,-0.69209929735958264,3.0863347037099843E-2,0.70753729556093936,1.3366826183387877,1.9170330056926732,2.447295621833669,2.9261509871445113,3.3522528912423479,3.7242283391034179,4.0406775326220403,4.3001738900667172,4.5012641059859799,4.6424682542054247,4.7222799366445711,4.7391664807674516]
[null,"Solvency ratios"]
[null,"Long-term-debt-to-equity",{"$f":"C153/C163","v":1.7777777777777777},5.487370793441662,-3.5428298385632719,-1.1530543329974463,-0.94492532710800625,-0.75167687899615088,-0.57333745878054976,-0.40961173908051624,-0.28129813147724009,-0.14418026451495689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total debt-to-equity",{"$f":"(C144+C153)/C163","v":1.7777777777777777},5.487370793441662,-3.5428298385632719,-1.1530543329974463,-0.94492532710800625,-0.75167687899615088,-0.57333745878054976,-0.40961173908051624,-0.28129813147724009,-0.14418026451495689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total debt-to-capital",{"$f":"(C144+C153)/(C144+C153+C163)","v":0.64},0.8458543481111116,1.3932626496804881,7.5336275061006308,-17.157166397721284,-3.027011242277756,-1.3437726619775101,-0.69380061595834885,-0.39139752350363044,-0.16847036652320418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt ratio",{"$f":"(C144+C153)/C140","v":0.64},0.76200690121713155,1.1601177914224017,3.3875033171476372,7.7817682574404694,-9.1342280142401577,-2.1181306917109017,-0.92257545080835079,-0.49340394366915719,-0.20429046877456364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial leverage = total assets / total equity",{"$f":"C140/C163","v":2.7777777777777777},7.2012087878427922,-3.0538535524220047,-0.34038470963575229,-0.12142809909618218,8.2292327038945734E-2,0.27068087017682624,0.44398725190619237,0.57011731480172223,0.70576109291746292,0.84924194082970084,0.82295453107464711,0.7873487602456809,0.73663634380242204,0.65903567391136997,0.52632369530230039,0.24984113798864721,-0.6673533096339711,12.423209802730605,2.3743850724702993,1.758058639188177,1.5373632125119072,1.4252379126509185,1.3584385217510717,1.315026579110516,1.2854204905819795,1.2648121184329015,1.2505720087415801,1.2411992074130902,1.2358485132480046,1.234108587829968]
[null,"Interest coverage = EBIT / interest payment",null,{"$f":"D82/D102","v":-2.3350816728850292},-2.3631648803263881,-2.3920905839909881,0.66701026617778836,0.63632298716001445,0.60471508977170751,0.57215895546175144,1.0948131854611918,1.0602743825717591,1.0246994155956437,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Performance ratios (for cash flow)"]
[null,"Cash flow (CFO)-to-revenue",null,{"$f":"D174/D52","v":0.30829442114122085},8.591113374992515E-2,7.683797942795946E-2,6.7492630476334831E-2,5.7866921056161501E-2,4.7952440353382947E-2,3.7740525229521031E-2,2.7222252651943293E-2,1.6388431897038321E-2,5.2295965194859521E-3,0.3053863849318274,0.29354797647978226,0.28135441577417569,0.26879504824740091,0.25585889969482295,0.24253466668566759,0.22881070668623782,0.21467502788682491,0.20011527872342963,0.18511873708513249,0.16967229919768639,0.15376246817361697,0.13737534221882552,0.12049660248539014,0.10311150055995193,8.5204845576750399E-2,6.6760990944052967E-2,4.7763820672374502E-2,2.8196735292545724E-2,8.0426373513222231E-3]
[null,"Cash (CFO) return-on-assets",null,{"$f":"D174/AVERAGE(C140:D140)","v":8.5059341870629454E-2},3.4271052648195639E-2,6.3141303576371155E-2,0.17239720108585688,1.9282546891045471,-0.13724112332189933,-5.0502371498579515E-2,-2.5262034264320738E-2,-1.2222175573849671E-2,-3.2193494570299601E-3,-0.1888335248619141,-0.22325407207265116,-0.27464625541879795,-0.36018191088495466,-0.53217190220637633,-1.0622379077435646,21.368825759468042,0.90998475483787922,0.44781587366162623,0.28782809134646659,0.2058296350532412,0.15532419988170806,0.12055487923682702,9.4685907721180754E-2,7.4252933164085724E-2,5.7292375656108702E-2,4.2585557283459016E-2,2.9310090915765571E-2,1.6860314326320562E-2,4.7437268435647781E-3]
[null,"Cash (CFO) return-on-equity",null,{"$f":"D174/AVERAGE(C163:D163)","v":0.3222193663742377},-0.98781013980073662,-6.7424785096088652E-2,-3.923826660345181E-2,-3.1644960661015499E-2,-2.4630210350263988E-2,-1.8186810943116565E-2,-1.2798106300142366E-2,-7.7933026432314857E-3,-2.5026236996062148E-3,-0.15808118654136141,-0.18011451471748716,-0.21001668730314058,-0.25313498941347906,-0.32114107470651276,-0.44533044379004494,-0.74786102443304336,-2.6460686347463414,1.5460245512994,0.5690286812469546,0.33526368504441056,0.22906168006198788,0.16744688217130591,0.12643578111699577,9.6490404095938204E-2,7.3031883091165234E-2,5.3550902732844047E-2,3.6514292064383641E-2,2.0881358354839279E-2,5.8583821133203762E-3]
[null,"Cash (CFO)-to-operating income",null,{"$f":"D174/D82","v":-0.42363898369768838},-0.11665080855501143,-0.10306961201921892,0.32468046803343886,0.29179986714502254,0.25444401199393574,0.21165258002547691,7.9784103249854896E-2,4.9596549050033759E-2,1.6375856398183956E-2,0.99174475154758224,0.99115940392603463,0.99050581582487374,0.98977165586351812,0.98894143303476634,0.98799541535474378,0.98690807178247919,0.98564577276023169,0.98416330235998073,0.98239839795676032,0.98026288060196631,0.97762760417481442,0.9742955372534895,0.96995040945170263,0.96405043000058266,0.95558366669206629,0.94241680583822074,0.91914657139072908,0.86694195267891117,0.64340612332827274]
[null,"Coverage ratios (for cash flow)"]
[null,"Debt coverage by cash (CFO)",null,{"$f":"D174/(D144+D153)","v":0.12853636005591937},3.9685472945756292E-2,3.9946832597896748E-2,4.0309275022495872E-2,4.0833699728199731E-2,4.1641904745799541E-2,4.3018083993138383E-2,4.5814816735502216E-2,5.4294993810420286E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Reinvestment by CFO",null,{"$f":"-D174/D180","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dividend payment by CFO",null,{"$f":"-D174/D184","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Activity / Efficiency ratio"]
[null,"Total asset turnover",null,{"$f":"D52/AVERAGE(C140:D140)","v":0.27590295521976443},0.39891282017012719,0.8217460173529183,2.5543114836264245,33.322227170737513,-2.8620258387374702,-1.3381470234302948,-0.92799205808992358,-0.74578066105631713,-0.615601881528407,-0.61834297198307686,-0.76053691376076471,-0.97615761481148411,-1.3399871509293602,-2.0799429015020667,-4.3797363991691043,93.390847259479671,4.238894312931528,2.2377895207118716,1.5548295968230386,1.2131009954278253,1.0101567809533838,0.87755835428453277,0.7857973234777399,0.72012270950235058,0.67240748185502153,0.63788084450613625,0.6136462808704467,0.59795271159558205,0.58982229787905349]
[null,"Fixed asset turnover",null,{"$f":"D52/AVERAGE(D132,C132)","v":0.24382413450585694},0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694,0.24382413450585694]
[null,"Working capital turnover",null,{"$f":"D52/AVERAGE(C192:D192)","v":-15.416459401677033},-4.9345833187951227,-2.802721341330217,-1.8946233785233386,-1.3962256448708275,-1.0839409213502931,-0.87153814660193796,-0.71875003093619361,-0.60427477725001644,-0.51580283675083738,-0.51764320330341673,-0.61357777654410894,-0.7464488756121278,-0.94173977930014441,-1.2551491274665665,-1.8361517133845733,-3.2684704106026197,-12.325926591430699,7.72566972977656,3.0738578396052341,1.9759482639755621,1.4897112590788326,1.2189005644446684,1.0492891791893115,0.93578702251390466,0.85713297872689576,0.80212863793050615,0.76447594749267356,0.74055943492009912,0.7284155504484171]
[null,"Receivables turnover",null,{"$f":"D52/AVERAGE(C120:D120)","v":36.500000000000007},36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007,36.500000000000007]
[null,"Collection period, or days of sales outstanding ",null,{"$f":"365/D260","v":9.9999999999999982},9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982,9.9999999999999982]
[null,"Inventory turnover",null,{"$f":"ABS(D53/AVERAGE(C121:D121))","v":4},4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926103,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926103,4.0591133004926103,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112]
[null,"Days of inventory on hand",null,{"$f":"365/D262","v":91.25},89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854382,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854382,89.921116504854382,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368]
[null,"Payables turnover",null,{"$f":"ABS((-D53+(C121-D121))/AVERAGE(C145:D145))","v":45.625000000000007},37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492605,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492605,37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492619,37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492619,37.309113300492612,37.309113300492619,37.309113300492619,37.309113300492605]
[null,"Payable period, or days of payable",null,{"$f":"365/D264","v":7.9999999999999991},9.783132530120481,9.783132530120481,9.7831325301204792,9.7831325301204828,9.783132530120481,9.783132530120481,9.783132530120481,9.783132530120481,9.7831325301204828,9.783132530120481,9.783132530120481,9.7831325301204792,9.783132530120481,9.783132530120481,9.783132530120481,9.783132530120481,9.783132530120481,9.783132530120481,9.783132530120481,9.7831325301204792,9.7831325301204792,9.783132530120481,9.783132530120481,9.7831325301204792,9.7831325301204792,9.783132530120481,9.7831325301204792,9.7831325301204792,9.7831325301204828]
[null,"Operatig cycle",null,{"$f":"D263+D261","v":101.25},99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854382,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854382,99.921116504854382,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368]
[null,"Cash conversion cycle",null,{"$f":"D263+D261-D265","v":93.25},90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733899,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733899,90.137983974733899,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885]

{"sheet":"DCF Summary Graph","index":5,"n_rows":54,"n_cols":28,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]

{"sheet":"Expense Graph","index":6,"n_rows":24,"n_cols":22,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Country Analysized",{"$f":"AnalysisCountry","v":1}]
["Material",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A2,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":162180}]
["Labor",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A3,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":1387975}]
["Energy and Utilities",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A4,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":261214.66899999994}]
["Equipment",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A5,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":456676.97753815976}]
["Facilities",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A6,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":524246.79183111532}]
["Maintenace",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A7,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":17068.074300391694}]
["SG&A",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A8,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":634605.9513500001}]
["R&D",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A9,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":{"$error":"#N/A"}}]
["Margin for MSP",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A10,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":1609930.6467803335}]
[]
[]
[]
[]
[]
["Product_per_yr",{"$f":"Product_per_yr","v":1}]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Cost of  = Labor + Material + Energy + Maintenance","Cost of  Labor, Material, Energy, & Maintenance",{"$f":"'Financial Analysis dms'!D53","v":1851387.2433003916},{"$f":"'Financial Analysis dms'!E53","v":1906928.8605994035},{"$f":"'Financial Analysis dms'!F53","v":1964136.7264173857},{"$f":"'Financial Analysis dms'!G53","v":2023060.8282099073},{"$f":"'Financial Analysis dms'!H53","v":2083752.6530562046},{"$f":"'Financial Analysis dms'!I53","v":2146265.2326478907},{"$f":"'Financial Analysis dms'!J53","v":2210653.1896273275},{"$f":"'Financial Analysis dms'!K53","v":2276972.7853161474},{"$f":"'Financial Analysis dms'!L53","v":2345281.9688756317},{"$f":"'Financial Analysis dms'!M53","v":2415640.4279419007},{"$f":"'Financial Analysis dms'!N53","v":2488109.6407801579},{"$f":"'Financial Analysis dms'!O53","v":2562752.9300035625},{"$f":"'Financial Analysis dms'!P53","v":2639635.5179036693},{"$f":"'Financial Analysis dms'!Q53","v":2718824.5834407792},{"$f":"'Financial Analysis dms'!R53","v":2800389.3209440028},{"$f":"'Financial Analysis dms'!S53","v":2884401.0005723229},{"$f":"'Financial Analysis dms'!T53","v":2970933.0305894925},{"$f":"'Financial Analysis dms'!U53","v":3060061.0215071775},{"$f":"'Financial Analysis dms'!V53","v":3151862.8521523927},{"$f":"'Financial Analysis dms'!W53","v":3246418.7377169644}]
["SG & A expenses","SG & A expense",{"$f":"'Financial Analysis dms'!D55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!E55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!F55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!G55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!H55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!I55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!J55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!K55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!L55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!M55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!N55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!O55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!P55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!Q55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!R55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!S55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!T55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!U55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!V55","v":634605.95136108401},{"$f":"'Financial Analysis dms'!W55","v":634605.95136108401}]
[" R & D expenses"," D & E expense",{"$f":"'Financial Analysis dms'!D57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!E57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!F57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!G57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!H57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!I57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!J57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!K57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!L57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!M57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!N57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!O57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!P57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!Q57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!R57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!S57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!T57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!U57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!V57","v":1269211.902722168},{"$f":"'Financial Analysis dms'!W57","v":1269211.902722168}]
["D61 – Depreciation","Equipment & Building Depreciation expense",{"$f":"'Financial Analysis dms'!D61","v":7209066.666666666},{"$f":"'Financial Analysis dms'!E61","v":7209066.666666666},{"$f":"'Financial Analysis dms'!F61","v":7209066.666666666},{"$f":"'Financial Analysis dms'!G61","v":1100000},{"$f":"'Financial Analysis dms'!H61","v":1100000},{"$f":"'Financial Analysis dms'!I61","v":1100000},{"$f":"'Financial Analysis dms'!J61","v":1100000},{"$f":"'Financial Analysis dms'!K61","v":0},{"$f":"'Financial Analysis dms'!L61","v":0},{"$f":"'Financial Analysis dms'!M61","v":0},{"$f":"'Financial Analysis dms'!N61","v":0},{"$f":"'Financial Analysis dms'!O61","v":0},{"$f":"'Financial Analysis dms'!P61","v":0},{"$f":"'Financial Analysis dms'!Q61","v":0},{"$f":"'Financial Analysis dms'!R61","v":0},{"$f":"'Financial Analysis dms'!S61","v":0},{"$f":"'Financial Analysis dms'!T61","v":0},{"$f":"'Financial Analysis dms'!U61","v":0},{"$f":"'Financial Analysis dms'!V61","v":0},{"$f":"'Financial Analysis dms'!W61","v":0}]
["D102- Interest and Principle expense","Interest and Principle expense",{"$f":"'Financial Analysis dms'!D102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!E102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!F102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!G102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!H102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!I102","v":1977751.9150898042},{"$f":"'Financial Analysis dms'!J102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!K102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!L102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!M102","v":1977751.915089804},{"$f":"'Financial Analysis dms'!N102","v":0},{"$f":"'Financial Analysis dms'!O102","v":0},{"$f":"'Financial Analysis dms'!P102","v":0},{"$f":"'Financial Analysis dms'!Q102","v":0},{"$f":"'Financial Analysis dms'!R102","v":0},{"$f":"'Financial Analysis dms'!S102","v":0},{"$f":"'Financial Analysis dms'!T102","v":0},{"$f":"'Financial Analysis dms'!U102","v":0},{"$f":"'Financial Analysis dms'!V102","v":0},{"$f":"'Financial Analysis dms'!W102","v":0}]
["D109- Taxable Income"," Income tax expense",{"$f":"'Financial Analysis dms'!D109","v":0},{"$f":"'Financial Analysis dms'!E109","v":0},{"$f":"'Financial Analysis dms'!F109","v":0},{"$f":"'Financial Analysis dms'!G109","v":0},{"$f":"'Financial Analysis dms'!H109","v":0},{"$f":"'Financial Analysis dms'!I109","v":0},{"$f":"'Financial Analysis dms'!J109","v":0},{"$f":"'Financial Analysis dms'!K109","v":0},{"$f":"'Financial Analysis dms'!L109","v":0},{"$f":"'Financial Analysis dms'!M109","v":0},{"$f":"'Financial Analysis dms'!N109","v":0},{"$f":"'Financial Analysis dms'!O109","v":0},{"$f":"'Financial Analysis dms'!P109","v":0},{"$f":"'Financial Analysis dms'!Q109","v":0},{"$f":"'Financial Analysis dms'!R109","v":0},{"$f":"'Financial Analysis dms'!S109","v":0},{"$f":"'Financial Analysis dms'!T109","v":0},{"$f":"'Financial Analysis dms'!U109","v":0},{"$f":"'Financial Analysis dms'!V109","v":0},{"$f":"'Financial Analysis dms'!W109","v":0}]

{"sheet":"Depreciation Calcs","index":7,"n_rows":47,"n_cols":47,"rows_kept":47,"cut":false,"hidden":false,"merged":[[4,1,4,3],[40,1,40,3],[1,1,1,46],[42,1,42,46]]}
[]
[null,"Equipment and Tooling Depreciation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Charge"]
[null,"Equipment & Tooling Summary Table",null,null,null,null,null,null,null,{"$f":"F7","v":20},"Analysis Year","Inflation Multiplier","Equipment Replacements","Depreciable Tooling",null,"Operation Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Remaining Value at End of Analysis Period"]
[null,"Equipment","Process Step ","Table Name","Installed Equipment Cost (USD)","Equipment Life (y)","Depreciable Tooling Cost (USD)","Depreciable Tooling Life (y)",null,{"$f":"IF(GCD($J$5,K6)=$J$5,\"replace\", \"\")","v":"replace"},0,0,{"$f":"tblI_Equipment[[#Totals],[Installed Equipment Cost (USD)]]","v":7700000},{"$f":"tblI_Equipment[[#Totals],[Depreciable Tooling Cost (USD)]]","v":0},null,null,{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1100000},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1100000},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1100000},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1100000},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1100000},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1100000},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1100000},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N6*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"M6+N6-SUMIF(Q5:AT5,\"<=\" & CSI_analysis_yrs,Q6:AT6)","v":0}]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":1},"Life 1",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":7700000},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":20},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",1,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K7)>0)*(MOD(K7,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L7)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K7)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K7,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L7)","v":0},null,null,null,{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N7*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":2},"Life 2",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",2,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K8)>0)*(MOD(K8,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L8)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K8)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K8,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L8)","v":0},null,null,null,null,{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N8*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,null,null,null,null,null,null,0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":3},"Life 3",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",3,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K9)>0)*(MOD(K9,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L9)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K9)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K9,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L9)","v":0},null,null,null,null,null,{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N9*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,null,null,null,null,null,0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":4},"Life 4",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",4,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K10)>0)*(MOD(K10,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L10)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K10)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K10,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L10)","v":0},null,null,null,null,null,null,{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N10*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,null,null,null,null,0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":5}," ",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",5,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K11)>0)*(MOD(K11,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L11)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K11)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K11,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L11)","v":0},null,null,null,null,null,null,null,{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N11*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,null,null,null,0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":6}," ",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",6,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K12)>0)*(MOD(K12,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L12)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K12)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K12,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L12)","v":0},null,null,null,null,null,null,null,null,{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N12*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,null,null,0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":7}," ",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",7,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K13)>0)*(MOD(K13,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L13)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K13)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K13,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L13)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N13*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,null,0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":8}," ",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",8,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K14)>0)*(MOD(K14,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L14)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K14)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K14,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L14)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N14*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},null,0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":9},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",9,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K15)>0)*(MOD(K15,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L15)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K15)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K15,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L15)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N15*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":10},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",10,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K16)>0)*(MOD(K16,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L16)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K16)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K16,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N16*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":11},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",11,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K17)>0)*(MOD(K17,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L17)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K17)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K17,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N17*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":12},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",12,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K18)>0)*(MOD(K18,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L18)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K18)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K18,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N18*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":13},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",13,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K19)>0)*(MOD(K19,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L19)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K19)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K19,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N19*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":14},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",14,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K20)>0)*(MOD(K20,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L20)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K20)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K20,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N20*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":15},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",15,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K21)>0)*(MOD(K21,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L21)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K21)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K21,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N21*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":16},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",16,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K22)>0)*(MOD(K22,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L22)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K22)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K22,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N22*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":17},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",17,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K23)>0)*(MOD(K23,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L23)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K23)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K23,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N23*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":18},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",18,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K24)>0)*(MOD(K24,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L24)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K24)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K24,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N24*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":19},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",19,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K25)>0)*(MOD(K25,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L25)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K25)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K25,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N25*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":20},null,{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"replace",20,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K26)>0)*(MOD(K26,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L26)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K26)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K26,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N26*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,{"$f":"ROW()-ROW(tblI_Equipment[#Headers])","v":21},{"$f":"'DCF Summary'!L63","v":"per/piece"},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1)","v":1},{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":0},{"$f":"IFERROR(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Depreciable Tooling \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),\"1\")","v":"1"},null,"",21,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K27)>0)*(MOD(K27,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L27)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K27)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K27,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N27*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,"Total",null,{"$f":"SUBTOTAL(109,tblI_Equipment[Installed Equipment Cost (USD)])","v":7700000},null,{"$f":"SUBTOTAL(109,tblI_Equipment[Depreciable Tooling Cost (USD)])","v":0},null,null,"",22,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K28)>0)*(MOD(K28,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L28)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K28)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K28,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N28*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,null,null,null,null,null,null,null,"",23,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K29)>0)*(MOD(K29,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L29)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K29)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K29,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N29*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,null,null,null,null,null,null,null,"",24,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K30)>0)*(MOD(K30,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L30)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K30)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K30,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N30*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,null,null,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K31)>0)*(MOD(K31,F7)=0),E7*L31)","v":0},null,null,null,null,"",25,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K31)>0)*(MOD(K31,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L31)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K31)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K31,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N31*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,null,null,null,null,null,null,null,"",26,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K32)>0)*(MOD(K32,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L32)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K32)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K32,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M32*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N32*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M32*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N32*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M32*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N32*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M32*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N32*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,null,null,null,null,null,null,null,"",27,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K33)>0)*(MOD(K33,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L33)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K33)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K33,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M33*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N33*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M33*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N33*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M33*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N33*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,null,null,null,null,null,null,null,"",28,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K34)>0)*(MOD(K34,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L34)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K34)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K34,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M34*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N34*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"$M34*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N34*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,null,null,null,null,null,null,null,"",29,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K35)>0)*(MOD(K35,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L35)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K35)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K35,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L35)","v":0},null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$M34*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Equipment_deprec,tbl_MACRS_Schedule[#Headers],0))+$N34*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Tooling_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},0]
[null,null,null,null,null,null,null,null,null,"",30,0,{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K36)>0)*(MOD(K36,tblI_Equipment[Equipment Life (y)])=0),tblI_Equipment[Installed Equipment Cost (USD)]*L36)","v":0},{"$f":"SUMPRODUCT(( (CSI_analysis_yrs-K36)>0.5*tblI_Equipment[Depreciable Tooling Life (y)])*(MOD(K36,tblI_Equipment[Depreciable Tooling Life (y)])=0),tblI_Equipment[Depreciable Tooling Cost (USD)]*L36)","v":0},null,null,{"$f":"IF(Q5<=CSI_analysis_yrs,SUM(Q6:Q35),0)","v":1100000},1100000,1100000,1100000,1100000,1100000,1100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU6:AU35)","v":0}]
[]
[]
[]
[]
[null," "]
[]
[null,"Building  Depreciation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":6109066.666666666},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":6109066.666666666},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":6109066.666666666},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(T$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(U$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(V$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(W$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(X$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Y$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Z$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AA$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AB$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AC$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AD$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AE$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AF$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AG$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AH$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AI$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AJ$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(AK$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":0}]

{"sheet":"MACRS Schedule","index":8,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"MODIFIED ACCELERATED COST RECOVERY SYSTEM (MACRS)"]
[]
[null,"Years","3 year MACRS","5 year MACRS","7 year MACRS","10 year MACRS","15 year MACRS","20 year MACRS","3 Year Straighline","5 Year Straighline","7 Year Straighline","10 Year Straighline","15 Year Straighline","20 Year Straightline"]
[null,1,0.33333333333333331,0.2,0.1429,0.1,0.05,3.7499999999999999E-2,{"$f":"1/3","v":0.33333333333333331},0.2,{"$f":"1/7","v":0.14285714285714285},0.1,{"$f":"1/15","v":6.6666666666666666E-2},{"$f":"1/20","v":0.05}]
[null,2,0.44450000000000001,0.32,0.24490000000000001,0.18,9.5000000000000001E-2,7.22E-2,0.33333333333333331,0.2,0.14285714285714285,0.1,6.6666666666666666E-2,0.05]
[null,3,0.14810000000000001,0.192,0.1749,0.14399999999999999,8.5500000000000007E-2,6.6799999999999998E-2,0.33333333333333331,0.2,0.14285714285714285,0.1,6.6666666666666666E-2,0.05]
[null,4,7.4099999999999999E-2,0.1152,0.1249,0.1152,7.6999999999999999E-2,6.1800000000000001E-2,null,0.2,0.14285714285714285,0.1,6.6666666666666666E-2,0.05]
[null,5,null,0.1152,8.9300000000000004E-2,9.2200000000000004E-2,6.93E-2,5.7099999999999998E-2,null,0.2,0.14285714285714285,0.1,6.6666666666666666E-2,0.05]
[null,6,null,5.7599999999999998E-2,8.9300000000000004E-2,7.3700000000000002E-2,6.2300000000000001E-2,5.28E-2,null,null,0.14285714285714285,0.1,6.6666666666666666E-2,0.05]
[null,7,null,null,8.9300000000000004E-2,6.5500000000000003E-2,5.8999999999999997E-2,4.8899999999999999E-2,null,null,0.14285714285714285,0.1,6.6666666666666666E-2,0.05]
[null,8,null,null,4.4499999999999998E-2,6.5500000000000003E-2,5.8999999999999997E-2,4.5199999999999997E-2,null,null,null,0.1,6.6666666666666666E-2,0.05]
[null,9,null,null,null,6.5500000000000003E-2,5.8999999999999997E-2,4.4600000000000001E-2,null,null,null,0.1,6.6666666666666666E-2,0.05]
[null,10,null,null,null,6.5500000000000003E-2,5.8999999999999997E-2,4.4600000000000001E-2,null,null,null,0.1,6.6666666666666666E-2,0.05]
[null,11,null,null,null,3.2899999999999999E-2,5.8999999999999997E-2,4.4600000000000001E-2,null,null,null,null,6.6666666666666666E-2,0.05]
[null,12,null,null,null,null,5.8999999999999997E-2,4.4600000000000001E-2,null,null,null,null,6.6666666666666666E-2,0.05]
[null,13,null,null,null,null,5.8999999999999997E-2,4.4600000000000001E-2,null,null,null,null,6.6666666666666666E-2,0.05]
[null,14,null,null,null,null,5.8999999999999997E-2,4.4600000000000001E-2,null,null,null,null,6.6666666666666666E-2,0.05]
[null,15,null,null,null,null,5.8999999999999997E-2,4.4600000000000001E-2,null,null,null,null,6.6666666666666666E-2,0.05]
[null,16,null,null,null,null,2.9899999999999999E-2,4.4600000000000001E-2,null,null,null,null,null,0.05]
[null,17,null,null,null,null,null,4.4600000000000001E-2,null,null,null,null,null,0.05]
[null,18,null,null,null,null,null,4.4600000000000001E-2,null,null,null,null,null,0.05]
[null,19,null,null,null,null,null,4.4600000000000001E-2,null,null,null,null,null,0.05]
[null,20,null,null,null,null,null,4.4600000000000001E-2,null,null,null,null,null,0.05]
[null,21,null,null,null,null,null,2.2499999999999999E-2]
[null,null,1.0000333333333333,0.99999999999999989,1.0000000000000002,1,0.99999999999999978,0.99999999999999967]

{"sheet":"CEMAC Standard Indicies Data","index":9,"n_rows":259,"n_cols":55,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Database File:","CEMAC Standard Indices Data December 2016_RevisionI.xlsx"]
[null,"Date Copied","2016-12-20T16:28:33"]
[null,"All tables were successfully copied"]
[]
[null,"tbl_US_Wage",null,null,null,"tbl_Corporate_Interest_Rates",null,null,null,null,null,null,"tbl_International_Labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tbl_Electricity_Data",null,null,null,null,null,null,null,"tbl_NaturalGas_Data",null,null,null,null,null,"tbl_World_Countries"]
[null,"Wage Category","Expected Use","Mean Hourly Cost",null,"Country Name","2010","2011","2012","2013","2014",null,"Country","1996","1997","1998","1999","2000","2001","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014 Labor Cost (2013 rate adjusted for inflation and exchange rate)","2014 Relative % Rate Compared to U.S.","2014 Inflation Adjustment","2014 Currency Adjustment","Toal 2014 Adjustment","Note:",null,"Country or State","Value (USD)","Min Value for Sensitivity","Max Value for Sensitivity","Note","Date","Source",null,"IEA Data","$ per MMBTU","Min Value for Sensitivity","Max Value for Sensitivity","Note",null,"Countries and Territories","Region","Common Countries"]
[null,"Helpers-Production Workers","Unskilled labor",16.458470000000002,null,"Afghanistan",15.69,15.1458333333333,15,15.079166666666699,15,null,"United States",22.46,23.04,23.48,24.01,24.95,26.21,27.35,28.56,29.3,30.13,30.47,32.07,32.78,34.19,34.75,35.5,35.64,36.340000000000003,36.929515829990272,1,1.6222229774085547E-2,0,1.6222229774085547E-2,null,null,"Austria",0.1350596816976127,4.1621581644402363E-2,0.15885338460764592,"2014 IEA Data (3)",null,null,null,"Austria",13.7892977453581,15.364272148818635,3.714157156312222,"IEA Data",null,"United States of America","North America","x"]
[null,"Structural Metal Fabricators and Fitters","Skilled labor",19.667270000000002,null,"Albania",12.822329885356099,12.432098598767899,10.8803465425902,9.8266043443155109,8.6586174775837694,null,"Argentina",7.43,7.55,8.01,8.08,8.16,8.27,3.01,3.65,4.51,5.51,6.63,8.0399999999999991,10.039999999999999,10.23,12.77,15.99,18.96,19.97,null,null,null,null,null,null,null,"Belgium",0.12805039787798408,5.1951757329639581E-2,0.14663705756138629,"2014 IEA Data",null,null,null,"Belgium",10.463529177718833,12.69198723184514,3.319668789625879,"IEA Data",null,"United Kingdom","Europe","x"]
[null,"Semiconductor Processors","Skilled labor",23.638159999999999,null,"Algeria",8,8,8,8,8,null,"Australia",19.170000000000002,18.89,17.13,18.13,16.399999999999999,15.03,17.41,22.52,26.72,28.59,29.15,33.28,35.28,32.880000000000003,39.56,46.4,47.72,47.09,45.140794280012237,1.2223500163886152,2.4879227053136645E-2,-6.6272425608833507E-2,-4.1393198555696863E-2,null,null,"Brazil",0.16200000000000001,null,null,null,"2015-12-01","https://en.wikipedia.org/wiki/Electricity_pricing#cite_note-20",null,"Canada",4.4864721123152149,7.6065814164529995,1.6528791554585851,"IEA Data",null,"Taiwan","Asia","x"]
[null,"Chemical Equipment Operators and Tenders","Skilled labor",31.593309999999999,null,"American Samoa",null,null,null,null,null,null,"Austria",28.13,24.91,25.2,24.86,21.92,21.69,23.28,28.29,31.12,32.340000000000003,33.590000000000003,38.06,42.63,42.59,40.119999999999997,43.42,41.9,44.37,43.783021483818537,1.1855834147780124,1.6058056048802883E-2,-2.9287231531819873E-2,-1.322917548301699E-2,"Euro",null,"Canada",9.8885044710018632E-2,3.7535251157770753E-2,0.10164904592057068,"2014 IEA Data",null,null,null,"Czech Republic",12.553343250794876,15.302538160265728,3.6683186856235208,"IEA Data",null,"Mexico","North America","x"]
[null,"First-Line Supervisors of Production and Operating Workers","Indirect Labor",37.957430000000002,null,"Andorra",null,null,null,null,null,null,"Belgium",32.72,28.95,29.31,28.75,26.08,25.77,27.63,34.909999999999997,39.880000000000003,40.96,42.43,47.38,53.6,52.11,50.66,55.08,52.17,54.88,53.458851400201048,1.4475914508683427,3.3916666666785034E-3,-2.9287231531819873E-2,-2.5895564865141371E-2,"Euro",null,"China Rural",5.2999999999999999E-2,2.2789999999999998E-2,6.2009999999999996E-2,"From Ran's analysis for 2014 price",42650,"Fu, Ran, Ted L. James, and Michael Woodhouse. \"Economic measurements of polysilicon for the photovoltaic industry: market competition and manufacturing competitiveness.\" IEEE Journal of Photovoltaics 5, no. 2 (2015): 515-524.",null,"Denmark",14.372443906856656,20.040502996245532,14.372443906856656,"IEA Data",null,"Malaysia","Asia","x"]
[null,"Industrial Engineers","Indirect Labor",54.710039999999999,null,"Angola",22.543572022126899,18.757240536575701,16.6564013212232,15.808638295586601,16.3822709411366,null,"Brazil",7.07,7.03,6.71,4.21,4.34,3.63,3.08,3.22,3.82,5.01,5.99,7.1,8.44,8.1199999999999992,10,11.63,10.84,10.69,10.472307822662705,0.28357555162307863,6.3320923420520495E-2,-8.3685018587713642E-2,-2.0364095167193147E-2,null,null,"China Urban ",0.115,4.9450000000000001E-2,0.13455,"From Ran's analysis for 2014 price",42650,"Fu, Ran, Ted L. James, and Michael Woodhouse. \"Economic measurements of polysilicon for the photovoltaic industry: market competition and manufacturing competitiveness.\" IEEE Journal of Photovoltaics 5, no. 2 (2015): 515-524.",null,"Finland",13.421453349562334,14.695198907128214,3.0389520487608603,"IEA Data",null,"South Korea","Asia","x"]
[null,"Industrial Production Managers","Indirect Labor",65.339189999999988,null,"Antigua and Barbuda",10.9993475073677,10.9144525231277,10.157196642267101,9.9523532941718091,10.071847569593601,null,"Canada",18.63,18.489999999999998,17.73,17.850000000000001,18.34,17.809999999999999,18.059999999999999,21.08,23.68,26.26,28.57,31.25,32.03,29.35,34.35,36.29,36.58,36.33,34.516333443890424,0.93465437247514316,1.9066359071779431E-2,-6.8988367222331981E-2,-4.9922008150552546E-2,null,null,"Czech Republic",0.12284179593409769,4.6756568306168811E-2,0.16420786953647895,"2014 IEA Data",null,null,null,"France",14.411505867718834,16.034533974081054,3.7791253195178216,"IEA Data",null,"Japan","Asia","x"]
[null,null,null,null,null,"Arab World",null,null,null,null,null,null,"Czech Republic",3.38,3.25,3.55,3.5,3.4,3.75,4.6100000000000003,5.65,6.57,7.3,8.16,9.81,12.23,11.42,11.43,12.71,11.87,12.17,11.515153394077055,0.31181436136581181,3.3718689788129553E-3,-5.7180135693927533E-2,-5.3808266715114579E-2,null,null,"Denmark",0.10179747285993949,6.2782008960923064E-2,0.12611850705809696,"2014 IEA Data",null,null,null,"Germany",13.11124164850534,16.377023729897306,4.1478175933197203,"IEA Data",null,"India","Asia","x"]
[null,null,null,null,null,"Argentina",10.557499999999999,14.0875,14.060833333333299,17.1466666666667,24.009166666666701,null,"Denmark","NA",23.72,24.18,24.99,22.24,23.03,25.42,31.65,35.659999999999997,37.04,38.200000000000003,44.41,49.61,49.26,48.5,52.43,49.29,51.07,51.393407288038006,1.3916620928536974,5.6475420356854045E-3,6.8508549589895926E-4,6.3326275315843637E-3,null,null,"Finland",0.10447365915119362,4.2022753515673708E-2,0.11671438064288292,"2014 IEA Data",null,null,null,"Greece",16.571857446949601,20.355325003287259,3.2812761536315964,"IEA Data",null,"Germany","Europe","x"]
[null,null,null,null,null,"Armenia",19.200428314312202,17.754473785416899,17.230068238183499,15.994987367976901,16.408665262708901,null,"Estonia","NA","NA","NA","NA",2.5499999999999998,2.68,3.11,4.1100000000000003,4.8600000000000003,5.52,6.58,8.73,10.56,9.84,9.4499999999999993,10.42,10.48,11.66,11.301625390769061,0.30603231958949945,-1.4481551946758486E-3,-2.9287231531819873E-2,-3.0735386726495721E-2,"Euro",null,"France",0.12590796684350131,3.8913671513320758E-2,0.13292006677299589,"2014 IEA Data",null,null,null,"Hungary",15.003996586941311,17.071844920772524,2.7799800413866267,"IEA Data",null,"China","Asia","x"]
[null,null,null,null,null,"Aruba",10.65,9.6583333333333297,9.18333333333333,8.7249999999999996,8.2333333333333307,null,"Finland",25.01,22.36,21.81,22.08,19.829999999999998,20.43,22.52,28.04,32.409999999999997,33.590000000000003,35.15,39.049999999999997,43.62,43.75,40.35,44.15,42.01,44.57,43.729774491683791,1.184141560181817,1.0435413979291042E-2,-2.9287231531819873E-2,-1.8851817552528832E-2,"Euro",null,"Germany",0.17917771883289121,4.4128905839848284E-2,0.17917771883289121,"2014 IEA Data (3)",null,null,null,"Ireland",14.146108369084878,16.003515616596985,3.9789818440339118,"IEA Data",null,"Canada","North America","x"]
[null,null,null,null,null,"Australia",7.2791666666666703,7.7374999999999998,6.9749999999999996,6.17916666666666,5.95,null,"France",27.82,24.87,24.97,24.28,21.33,21.31,23.04,28.4,32.11,32.67,33.85,37.96,41.63,39.72,39.04,42.77,40.67,42.85,41.812591867150282,1.1322269173427528,5.0770067278591569E-3,-2.9287231531819873E-2,-2.4210224803960716E-2,"Euro",null,"Greece",0.14270557029177719,4.5332421453662335E-2,0.14968352837961718,"2014 IEA Data (3)",null,null,null,"Italy",14.09929368773788,16.242508905418866,4.2245940423173449,"IEA Data",null,"Australia","Oceania","x"]
[null,null,null,null,null,"Austria",null,null,null,null,null,null,"Germany",33.24,29.18,28.92,27.8,25.37,25.26,27.42,33.979999999999997,37.67,38.17,39.31,43.72,47.27,45.76,44.25,47.61,45.89,48.98,47.989660587396216,1.299493359412637,9.0679703516691745E-3,-2.9287231531819873E-2,-2.0219261180150699E-2,"Euro",null,"Hungary",0.12328667984988328,4.7000885327384542E-2,0.16877264924523128,"2014 IEA Data",null,null,null,"Japan",23.553506505203256,23.553506505203256,8.4727709954959654,"IEA Data",null,"Afghanistan","Asia"]
[null,null,null,null,null,"Azerbaijan",20.7,18.988333333333301,18.345833333333299,18.21,17.857500000000002,null,"Greece",12.61,11.61,11.21,11.34,9.94,9.02,11.09,13.67,15.87,15.23,16.579999999999998,19.72,23.02,22.65,22.33,22.63,19.399999999999999,18.96,18.155912929092626,0.49163690671374305,-1.3122424106754807E-2,-2.9287231531819873E-2,-4.2409655638574684E-2,"Euro",null,"India",7.0000000000000007E-2,null,null,null,"2015-12-01","https://en.wikipedia.org/wiki/Electricity_pricing#cite_note-20",null,"Korea",27.005763240203251,27.005763240203251,7.7495349990030569,"IEA Data",null,"Albania","Europe"]
[null,null,null,null,null,"Bahamas, The",5.5,5.0625,4.75,4.75,4.75,null,"Hungary",3.11,3.05,3.09,3.09,2.96,3.37,4.18,5.19,6.17,6.71,6.85,8.66,9.77,8.6199999999999992,8.4,9.15,8.8000000000000007,9.44,9.0560592887980853,0.24522550824897915,-2.3801857343836732E-3,-3.8291499774293691E-2,-4.0671685508677363E-2,null,null,"Indonesia",0.1,4.3000000000000003E-2,0.11699999999999999,"From Ran's analysis for 2014 price",null,null,null,"Luxembourg",12.500681126941499,16.559879350035335,9.3629506780577021,"IEA Data",null,"Algeria","Africa"]
[null,null,null,null,null,"Bahrain",7.2474999999999996,6.7908333333333299,6.0350000000000001,5.9349999999999996,5.8683333333333296,null,"Ireland",17.64,17.420000000000002,17.38,17.63,16.399999999999999,17.73,19.600000000000001,24.57,28.28,29.79,31.58,36.700000000000003,41.82,41.94,40.659999999999997,42.73,40.72,41.98,40.833132712324264,1.1057045237285208,1.9678583141988781E-3,-2.9287231531819873E-2,-2.7319373217620995E-2,null,null,"Ireland",0.16631243501326259,5.3255565911271452E-2,0.18281733419971954,"2014 IEA Data",null,null,null,"Netherlands",12.661259283819627,13.130321017732323,2.9984124349111911,"IEA Data",null,"American Samoa","Oceania"]
[null,null,null,null,null,"Bangladesh",13,13.25,13,13,13,null,"Israel",10.9,11.62,11.67,11.38,12.25,13.01,11.79,12.47,12.81,13.27,13.86,15.72,18.54,17.55,19.22,21.14,20.14,22.25,22.560080476128221,0.61089564726454637,4.7595601509911488E-3,9.1766410233109514E-3,1.3936201174302099E-2,null,null,"Italy",0.32765138726790449,8.7445595080194283E-2,0.3393195801965122,"2014 IEA Data",null,null,null,"New Zealand",8.2453930712152115,8.2453930712152115,2.3401213783784329,"IEA Data",null,"Andorra","Europe"]
[null,null,null,null,null,"Barbados",8.6999999999999993,8.6999999999999993,8.6999999999999993,8.6999999999999993,8.3833333333333293,null,"Italy",21,19.77,19.21,18.73,16.61,16.829999999999998,18.53,23.35,27.06,27.68,28.49,31.76,34.93,34.36,33.81,36.520000000000003,34.71,36.92,35.927713856635123,0.97287259389028891,2.4105754276790492E-3,-2.9287231531819873E-2,-2.6876656104140823E-2,"Euro",null,"Japan",0.1753741213816038,9.092588350689132E-2,0.20196067154093289,"2014 IEA Data",null,null,null,"Poland",12.855760763161063,13.404597461829852,3.1281173244273712,"IEA Data",null,"Angola","Africa"]
[null,null,null,null,null,"Belarus",9.2166666666666597,13.574999999999999,19.491666666666699,19.133333333333301,18.741666666666699,null,"Japan",23.67,22,20.6,23.55,25.03,22.44,21.45,23.41,25.26,25.23,24.03,23.72,27.48,30.06,31.75,35.659999999999997,35.35,29.13,27.632685546436722,0.74825474760208899,2.74052478134044E-2,-7.8806361907578032E-2,-5.1401114094173632E-2,null,null,"Korea",6.7458603664613467E-2,3.9057295899744028E-2,7.7685263880375943E-2,"2014 IEA Data",null,null,null,"Portugal",17.523648067427054,17.523648067427054,6.4813294427574464,"IEA Data",null,"Anguilla","Latin America/Caribbean"]
[null,null,null,null,null,"Belgium",null,null,null,null,null,null,"Mexico",3.05,3.47,3.58,4.0199999999999996,4.7,5.41,5.59,5.31,5.26,5.61,5.88,6.17,6.48,5.69,6.13,6.49,6.35,6.82,6.827036465034535,0.18486666590657908,4.0186172019103877E-2,-3.9154432277969754E-2,1.0317397411341231E-3,null,null,"Luxembourg",9.8806366047745356E-2,4.2486737400530501E-2,0.11560344827586205,"2014 IEA Data",null,null,null,"Slovakia",12.946781377586209,16.017168070658553,3.79611904012024,"IEA Data",null,"Antigua and Barbuda","Latin America/Caribbean"]
[null,null,null,null,null,"Belize",13.883333333333301,13.3633333333333,12.4408333333333,11.5691666666667,10.8217831837388,null,"Malaysia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.9000000000000006E-2,null,null,0,"Using 2015 data from the following source, got the US to Malaysia ratio\nMalaysia cost per hour USD $2.6\nUS cost per hour USD $37.96\n: “Global Manufacturing Competitiveness Index | Deloitte | Manufacturing.” Accessed June 2, 2016. http://www2.deloitte.com/global/en/pages/manufacturing/articles/global-manufacturing-competitiveness-index.html.\n",null,"Malaysia",9.7729999999999997E-2,4.2023899999999996E-2,0.11434409999999999,"From Ran's analysis for 2014 price",null,"http://www.tnb.com.my/business/for-industrial/pricing-tariff.html",null,"Spain",13.030188541432361,14.162880345196262,3.3754370934520943,"IEA Data",null,"Argentina","Latin America/Caribbean"]
[null,null,null,null,null,"Benin",null,null,null,null,null,null,"Netherlands","NA",22.46,23.25,23.28,21,21.58,23.63,29.57,32.950000000000003,33.26,34.32,38.229999999999997,42.86,41.24,39.450000000000003,41.96,39.51,42.26,41.427604943329243,1.1218020061255745,9.5902353966860684E-3,-2.9287231531819873E-2,-1.9696996135133805E-2,"Euro",null,"Mexico",0.14089109999999999,6.0583172999999997E-2,0.16484258699999998,"From Ran's analysis for 2014 price",null,"https://translate.google.com/translate?sl=es&tl=en&js=y&prev=_t&hl=en&ie=UTF-8&u=http%3A%2F%2Fapp.cfe.gob.mx%2FAplicaciones%2FCCFE%2FTarifas%2FTarifas%2Ftarifas_casa.asp&edit-text= (Use 70% to convert residential rate to industrial rate)",null,"Sweden",16.109573177842567,20.391072082776756,12.434615755152313,"IEA Data",null,"Armenia","Asia"]
[null,null,null,null,null,"Bermuda",null,null,null,null,null,null,"New Zealand",12.11,12.04,10.01,10.14,8.9499999999999993,8.5299999999999994,9.73,12.58,14.74,16.25,15.73,18.8,18.82,17.170000000000002,20.39,23.32,24.9,25.85,26.367504871250468,0.71399541203401184,8.4334809192503704E-3,1.1586049883475552E-2,2.0019530802725921E-2,null,null,"Netherlands",0.11803713527851459,6.2058164250460471E-2,0.14649027371998349,"2014 IEA Data (3)",null,null,null,"Switzerland",21.572040437158471,22.339471302975539,5.5212424799121074,"IEA Data",null,"Aruba","Latin America/Caribbean"]
[null,null,null,null,null,"Bhutan",14,14,14,14,14.15,null,"Norway","NA",25.88,26.1,26.59,24.53,25.36,30.28,35.590000000000003,39.33,42.04,44.54,52.09,57.31,53.34,57.51,64.45,63.01,65.86,62.734548302385399,1.6987644406493678,2.025096285252289E-2,-6.7706955831791052E-2,-4.7455992979268162E-2,null,null,"New Zealand",9.4446197911915317E-2,3.0455846868400131E-2,9.893071758446538E-2,"2014 IEA Data",null,null,null,"Turkey",9.6295314832526291,11.425274885507056,3.5350665262178156,"IEA Data",null,"Austria","Europe"]
[null,null,null,null,null,"Bolivia",9.9099271486837708,10.915392341297,11.1349478606743,11.0513992821176,9.6942282162893605,null,"Philippines",1.31,1.24,0.95,1.05,0.99,0.96,1.01,1.02,1.08,1.18,1.33,1.58,1.74,1.68,1.85,1.99,2.08,2.12,2.114473228461526,5.7256998391091093E-2,4.1293532338306849E-2,-4.3900500045134246E-2,-2.6069677068273969E-3,null,null,"Norway",4.3676610599809589E-2,1.7196056223654079E-2,6.2911106452968879E-2,"2014 IEA Data",null,null,null,"United Kingdom",11.756352806276771,12.947244047018122,2.4503809348105436,"IEA Data",null,"Azerbaijan","Asia"]
[null,null,null,null,null,"Bosnia and Herzegovina",7.8883333333333301,7.4316666666666702,6.8908333333333296,6.9873416666666701,6.6381084241666697,null,"Poland","NA",3.29,3.6,3.54,3.52,4.03,4.1900000000000004,4.5199999999999996,4.91,5.73,6.32,7.81,9.81,7.95,8.4600000000000009,9.06,8.67,9.25,9.2777066502100247,0.2512274109663698,1.0695187165805464E-3,1.9257948196383006E-3,2.995313536218847E-3,null,null,"Poland",9.9944244134432467E-2,3.6401799348191946E-2,0.12840446487267529,"2014 IEA Data",null,null,null,"United States",5.2819080028499998,8.4190196289557875,2.6538299689959142,"IEA Data",null,"Bahamas","Latin America/Caribbean"]
[null,null,null,null,null,"Botswana",11.4583333333333,11,11,10.1892333333333,9,null,"Portugal",7.1,6.44,6.65,6.58,5.9,6.03,6.65,8.1300000000000008,9.1999999999999993,9.48,9.92,11.16,12.48,12.34,12,13.24,12.39,12.9,12.486312928836142,0.33811201279536057,-2.7815336746807875E-3,-2.9287231531819873E-2,-3.2068765206500663E-2,"Euro",null,"Portugal",0.15590185676392573,7.29129876035675E-2,0.16039521212240548,"2014 IEA Data",null,null,null,"United States Low (West Virgina)",4.5025000000000004,null,null,"EIA",null,"Bahrain","Middle East"]
[null,null,null,null,null,"Brazil",39.991666666666703,43.883333333333297,36.636666666666599,27.391666666666701,32.008333333333297,null,"Singapore",11.93,12.16,11.46,11.01,11.72,12.21,12.14,12.75,13.2,13.24,13.76,15.7,18.86,17.54,19.41,23.11,24.16,23.95,23.894209946033143,0.64702202043571821,1.0101010101012662E-2,-1.2430448680004594E-2,-2.3294385789919322E-3,null,null,"Slovakia",0.15689787798408486,6.1273903333398085E-2,0.20579094564671027,"2014 IEA Data",null,null,null,"United States High (New Hampshire)",12.032222222222224,null,null,"EIA Alaska and Hawaii excluded",null,"Bangladesh","Asia"]
[null,null,null,null,null,"Brunei Darussalam",5.5,5.5,5.5,5.5,5.5,null,"Slovakia",2.73,2.84,2.89,2.59,2.6,2.69,3.24,4.38,5.2,5.82,6.56,8.5299999999999994,10.72,11.21,10.71,11.74,11.43,12.31,11.940098227776645,0.32332127728791266,-7.6165329542263291E-4,-2.9287231531819873E-2,-3.0048884827242505E-2,"Euro",null,"Spain",0.15411940412936537,4.6335351131840702E-2,0.16270266291689339,"2014 IEA Data",null,null,null,"Other Country Data From Different Sources","$/MMBTU","Min Value for Sensitivity","Max Value for Sensitivity","Note",null,"Barbados","Latin America/Caribbean"]
[null,null,null,null,null,"Bulgaria",11.1443666666667,10.6294583333333,9.71420833333333,9.0501749999999994,8.2777833333333302,null,"South Korea",9.5500000000000007,9.24,6.61,8.6,9.6199999999999992,9,10.24,11.33,12.63,14.83,17.36,19.43,16.8,15.03,17.88,19.190000000000001,20.440000000000001,21.96,23.113099814255314,0.62587064289332717,1.2724064270456097E-2,3.9785034739348586E-2,5.2509099009804681E-2,null,null,"Sweden",8.1727405247813398E-2,3.4383552153479789E-2,0.10696441994607728,"2014 IEA Data",null,null,null,"Brazil",10.57,11.944099999999999,3.4881000000000002,"Import price April 2014, end user price likely higher. Large fluctuations in price. ",null,"Belarus","Europe"]
[null,null,null,null,null,"Burkina Faso",null,null,null,null,null,null,"Spain",15.48,13.96,14.15,13.91,12.38,12.48,13.79,17.37,19.79,20.71,21.77,24.75,27.6,27.77,26.61,28.35,26.85,28.09,27.226020430738597,0.73724282105611805,-1.4703181036874468E-3,-2.9287231531819873E-2,-3.0757549635507319E-2,"Euro",null,"Switzerland",0.12874316939890706,6.8890725764987074E-2,0.13975748592917225,"2014 IEA Data",null,null,null,"China",10.64,12.023199999999999,3.5112000000000005,"Prices are for bulk users. Natural gas not available in many locations. Current price is too low for many gas suppliers to profit, limiting supply.",null,"Belgium","Europe"]
[null,null,null,null,null,"Burundi",12.42,13.2325,14.32,15.147500000000001,15.668333333333299,null,"Sweden",27.16,25.04,25.21,24.87,23.43,21.94,24.54,30.99,34.729999999999997,35.380000000000003,36.520000000000003,42.59,44.39,40.54,42.69,48.02,48.17,51.1,48.425094876432141,1.3112843152172162,-1.7963849411405874E-3,-5.0550094972124822E-2,-5.2346479913265409E-2,null,null,"Thailand",0.08,3.44E-2,9.3600000000000003E-2,"From Ran's analysis for 2014 price",null,"www.boi.go.th/index.php?page=utility_costs",null,"India",5.61,6.3392999999999997,1.8513000000000002,"Natural gas not available in many locations. Large price difference between government set price and acutal import/prodcution costs. Current price is too low to enourage large supply investments.",null,"Belize","Latin America/Caribbean"]
[null,null,null,null,null,"Cabo Verde",11.0398987608935,9.8108038151820001,9.9003588474632807,10.520099018866,10.897728974281801,null,"Switzerland",35.53,30.43,31,29.64,26.95,28.11,31.06,36.75,39.39,40.130000000000003,40.880000000000003,43.51,49.17,50.29,51.12,60.4,61.28,63.23,63.963742989218474,1.7320493256311214,-1.3225325387622889E-4,1.1736602284692076E-2,1.1604349030815846E-2,null,null,"Turkey",0.11085191868433072,6.5211444846826352E-2,0.13642391317573035,"2014 IEA Data",null,null,null,null,null,null,null,null,null,"Benin","Africa"]
[null,null,null,null,null,"Cambodia",null,null,null,null,null,null,"Taiwan",7.1,7.07,6.35,6.8,7.31,7.16,6.83,6.96,7.27,7.92,8.0500000000000007,8.18,8.69,7.77,8.31,9.2799999999999994,9.39,9.3699999999999992,null,0.25784259768849749,null,null,null,"Using 2013 DATA",null,"U.S. Median ",7.3300000000000004E-2,4.0018121713344311E-2,7.2415599461483862E-2,"2014 IEA Data",null,null,null,null,null,null,null,null,null,"Bermuda","Latin America/Caribbean"]
[null,null,null,null,null,"Cameroon",null,null,null,null,null,null,"United Kingdom",17.77,19.3,20.67,21.3,20.63,20.69,22.03,25.12,28.47,29.69,31.17,35.21,33.909999999999997,29.25,28.99,30.54,30.87,31,33.08144204980038,0.89579950633783045,1.4601916088536483E-2,5.2541375840507984E-2,6.7143291929044474E-2,null,null,"United Kingdom",0.15734020922570013,5.5189456342668863E-2,0.15734020922570013,"2014 IEA Data",null,null,null,null,null,null,null,null,null,"Bhutan","Asia"]
[null,null,null,null,null,"Canada",2.6041666666666701,3,3,3,3,null,"India","NA","NA","NA",0.68,0.7,0.71,0.73,0.81,0.85,0.91,0.95,1.17,1.26,1.23,1.46,1.59,1.5367258932354266,1.5690096496944599,1.6061760314941791,4.3493016233638562E-2,6.3531945441492474E-2,-3.9844148615668776E-2,2.3687796825823698E-2,null,null,"United States Highest (California)",0.1391,null,null,"Energy Information Administration Data HI and AK excluded",null,null,null,null,null,null,null,null,null,"Bolivia, Plurinational State of","Latin America/Caribbean"]
[null,null,null,null,null,"Caribbean small states",null,null,null,null,null,null,"China","NA","NA","NA","NA","NA","NA",0.6,0.68,0.74,0.83,0.95,1.21,1.59,1.74,1.98,2.62,3.07,3.2085296326063553,3.3121928639702825,8.9689582696355505E-2,1.9929826070661249E-2,1.2378814719331728E-2,3.2308640789992973E-2,null,null,"United States Lowest (Washington)",4.4000000000000004E-2,null,null,"Energy Information Administration Data",null,null,null,null,null,null,null,null,null,"Bosnia and Herzegovina","Europe"]
[null,null,null,null,null,"Cayman Islands",null,null,null,null,null,null,"China Rural",null,null,null,null,null,null,null,0.41,0.46,0.5,0.56999999999999995,0.64,0.8,1.06,1.1499999999999999,1.2671856154198589,1.330734139980712,1.390781733305879,1.4357160007445426,3.8877195340281306E-2,1.9929826070661249E-2,1.2378814719331728E-2,3.2308640789992973E-2,null,null,"South Korea",0.1,null,null,"From Kelsey",null,null,null,null,null,null,null,null,null,"Botswana","Africa"]
[null,null,null,null,null,"Central African Republic",null,null,null,null,null,null,"China Urban",null,null,null,null,null,null,null,0.95,1.0900000000000001,1.23,1.35,1.56,1.96,2.58,2.85,3.1404165251709548,3.2979063469087215,3.4467199477580479,3.5580787844538664,9.6347831930262376E-2,1.9929826070661249E-2,1.2378814719331728E-2,3.2308640789992973E-2,null,null,"Taiwan",0.09,null,null,"From Kelsey",null,null,null,null,null,null,null,null,null,"Brazil","Latin America/Caribbean"]
[null,null,null,null,null,"Central Europe and the Baltics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"British Indian Ocean Territories","Africa"]
[null,null,null,null,null,"Chad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"British Virgin Islands","Latin America/Caribbean"]
[null,null,null,null,null,"Channel Islands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brunei Darussalam","Asia"]
[null,null,null,null,null,"Chile",4.7548268051870304,9.0301525226942907,10.0572624433615,9.2618767819210106,8.0980582483901191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria","Europe"]
[null,null,null,null,null,"China",5.81,6.56,6,6,5.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burkina Faso","Africa"]
[null,null,null,null,null,"Colombia",9.3814899368340097,11.2199184470583,12.585040204924701,10.9855861710036,10.867335037612699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Burundi","Africa"]
[null,null,null,null,null,"Comoros",10.5,10.5,10.5,10.5,10.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cabo Verde","Africa"]
[null,null,null,null,null,"Congo, Dem. Rep.",56.518333333333302,43.753402749999999,28.446666666666701,19.366011904761901,18.692499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambodia","Asia"]
[null,null,null,null,null,"Congo, Rep.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cameroon","Africa"]
[null,null,null,null,null,"Costa Rica",17.0908333333333,16.1458333333333,18.212499999999999,15.1883333333334,14.9030555555556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cayman Islands","Latin America/Caribbean"]
[null,null,null,null,null,"Cote d'Ivoire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Central African Republic","Africa"]
[null,null,null,null,null,"Croatia",10.376666666666701,9.6841666666666697,9.4808333333333294,9.2466666666666697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chad","Africa"]
[null,null,null,null,null,"Cuba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chile","Latin America/Caribbean"]
[null,null,null,null,null,"Curacao",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Christmas Islands","Oceania"]
[null,null,null,null,null,"Cyprus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cocos (Keeling) Islands","Oceania"]
[null,null,null,null,null,"Czech Republic",5.8878333333333304,5.7178333333333304,5.4067232372472702,4.9698930137389103,4.6449054644399999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombia","Latin America/Caribbean"]
[null,null,null,null,null,"Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comoros","Africa"]
[null,null,null,null,null,"Djibouti",10.443,11.48875,11.98875,11.936249999999999,12.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo","Africa"]
[null,null,null,null,null,"Dominica",9.4550139885083109,8.84037965492994,9.0429818692094504,9.0739600193444208,8.9366406657757391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Congo, Democratic Republic of the","Africa"]
[null,null,null,null,null,"Dominican Republic",12.1366666666667,15.55,15.4825,13.5914005366949,13.9025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cook Islands","Oceania"]
[null,null,null,null,null,"East Asia & Pacific (all income levels)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costa Rica","Latin America/Caribbean"]
[null,null,null,null,null,"East Asia & Pacific (developing only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Côte d'Ivoire","Africa"]
[null,null,null,null,null,"Ecuador",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia","Europe"]
[null,null,null,null,null,"Egypt, Arab Rep.",11.00833325,11.033333333333299,12,12.2916666666667,11.7083333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuba","Latin America/Caribbean"]
[null,null,null,null,null,"El Salvador",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus","Europe"]
[null,null,null,null,null,"Equatorial Guinea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic","Europe"]
[null,null,null,null,null,"Eritrea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark","Europe"]
[null,null,null,null,null,"Estonia",7.7601777648088603,6.1170327001820102,5.7470753164819897,5.3644831060412104,4.7636126574643098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Djibouti","Africa"]
[null,null,null,null,null,"Ethiopia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominica","Latin America/Caribbean"]
[null,null,null,null,null,"Euro area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominican Republic","Latin America/Caribbean"]
[null,null,null,null,null,"Europe & Central Asia (all income levels)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ecuador","Latin America/Caribbean"]
[null,null,null,null,null,"Europe & Central Asia (developing only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egypt","Middle East"]
[null,null,null,null,null,"European Union",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"El Salvador","Latin America/Caribbean"]
[null,null,null,null,null,"Faeroe Islands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equatorial Guinea","Africa"]
[null,null,null,null,null,"Fiji",7.4896473461167101,7.4660581921757103,6.9680528783501599,6.1047336396024896,5.7611248223233096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eritrea","Africa"]
[null,null,null,null,null,"Finland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia","Europe"]
[null,null,null,null,null,"Fragile and conflict affected situations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethiopia","Africa"]
[null,null,null,null,null,"France",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Falkland Islands (Malvinas)","Latin America/Caribbean"]
[null,null,null,null,null,"French Polynesia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faroe Islands","Europe"]
[null,null,null,null,null,"Gabon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiji","Oceania"]
[null,null,null,null,null,"Gambia, The",27,28,28,28,28.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland","Europe"]
[null,null,null,null,null,"Georgia",15.845075,14.9951666666667,14.808450000000001,13.594891604398599,11.909711769384399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France","Europe"]
[null,null,null,null,null,"Germany",3.25,3.25,3.25,3.25,3.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"French Polynesia","Oceania"]
[null,null,null,null,null,"Ghana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"French South Antarctic Territories","Africa"]
[null,null,null,null,null,"Greece",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabon","Africa"]
[null,null,null,null,null,"Greenland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gambia","Africa"]
[null,null,null,null,null,"Grenada",10.5750130912526,10.6859790060702,9.7259000069941202,9.2702068253240704,9.18601360592519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Georgia","Asia"]
[null,null,null,null,null,"Guam",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ghana","Africa"]
[null,null,null,null,null,"Guatemala",13.341666666666701,13.43,13.4866666666667,13.5975,13.7733333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gibraltar","Europe"]
[null,null,null,null,null,"Guinea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece","Europe"]
[null,null,null,null,null,"Guinea-Bissau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greenland","Europe"]
[null,null,null,null,null,"Guyana",14.541700000000001,14.451402777777799,13.8611111111111,13.5,12.8333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grenada","Latin America/Caribbean"]
[null,null,null,null,null,"Haiti",17.481666666666701,11.61,8.9341666666666804,8.7225000000000001,10.7733333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guam","Oceania"]
[null,null,null,null,null,"Heavily indebted poor countries (HIPC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guatemala","Latin America/Caribbean"]
[null,null,null,null,null,"High income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea","Africa"]
[null,null,null,null,null,"High income: nonOECD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guinea-Bissau","Africa"]
[null,null,null,null,null,"High income: OECD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Guyana","Latin America/Caribbean"]
[null,null,null,null,null,"Honduras",18.864664166666699,18.557531666666701,18.450699166666698,20.080866666666701,20.612218333333399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haiti","Latin America/Caribbean"]
[null,null,null,null,null,"Hong Kong SAR, China",5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Honduras","Latin America/Caribbean"]
[null,null,null,null,null,"Hungary",7.5869251134784097,8.3203816663583403,9.0015445105916694,6.3039123539083297,4.4354958983083304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hong Kong, China","Asia"]
[null,null,null,null,null,"Iceland",10.257028696684401,7.6980724734455803,8.3243387717751993,8.1516666666666708,7.7424999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary","Europe"]
[null,null,null,null,null,"India",8.3333499999999994,10.1666666666667,10.6041666666667,10.2916666666667,10.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland","Europe"]
[null,null,null,null,null,"Indonesia",13.251666666666701,12.4033333333333,11.795,11.657500000000001,12.605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indonesia","Asia"]
[null,null,null,null,null,"Iran, Islamic Rep.",12,11,11,11,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iran, Islamic Republic of","Middle East"]
[null,null,null,null,null,"Iraq",13.3258333333333,13.606666666666699,13.0341666666667,13.125833333333301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iraq","Middle East"]
[null,null,null,null,null,"Ireland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland","Europe"]
[null,null,null,null,null,"Isle of Man",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Israel","Middle East"]
[null,null,null,null,null,"Israel",4.9648263333333302,5.9691470999999998,5.5515108416666701,null,3.9074316422144602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy","Europe"]
[null,null,null,null,null,"Italy",4.0316666666666698,4.5991666666666697,5.2225000000000001,5.1441666666666697,4.8666666666666698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jamaica","Latin America/Caribbean"]
[null,null,null,null,null,"Jamaica",20.454453598884101,19.5092792933096,17.628272244912299,17.716457564067198,17.217008644728601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordan","Middle East"]
[null,null,null,null,null,"Japan",1.5983333333333301,1.50091666666667,1.4075,1.30375,1.2191666666666701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kazakhstan","Asia"]
[null,null,null,null,null,"Jordan",9.0241666666666696,8.7133333333333294,8.7808333333333408,9.01,8.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kenya","Africa"]
[null,null,null,null,null,"Kazakhstan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kiribati","Oceania"]
[null,null,null,null,null,"Kenya",14.371499999999999,15.0467599904394,19.723406653395401,17.3134576914047,16.513930706294801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korea, Democratic People's Republic of","Asia"]
[null,null,null,null,null,"Kiribati",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kuwait","Middle East"]
[null,null,null,null,null,"Korea, Dem. Rep.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kyrgyzstan","Asia"]
[null,null,null,null,null,"South Korea",5.5116666666666596,5.7575000000000003,5.3958333333333401,4.64333333333333,4.2633333333333399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lao People's Democratic Republic","Asia"]
[null,null,null,null,null,"Kosovo",14.307397055204699,13.8628788882954,12.860160374287,11.069699999999999,9.2390163337619597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia","Europe"]
[null,null,null,null,null,"Kuwait",4.9116416666666698,5.1930916666666702,4.9837916666666704,4.5613083333333302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lebanon","Middle East"]
[null,null,null,null,null,"Kyrgyz Republic",31.54,40.21,12.75,16.25,15.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lesotho","Africa"]
[null,null,null,null,null,"Lao PDR",22.612500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liberia","Africa"]
[null,null,null,null,null,"Latin America & Caribbean (all income levels)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libya, State of","Africa"]
[null,null,null,null,null,"Latin America & Caribbean (developing only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania","Europe"]
[null,null,null,null,null,"Latvia",9.5583333333333194,6.3883333333333301,5.5175000000000001,5.9233333333333302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg","Europe"]
[null,null,null,null,null,"Least developed countries: UN classification",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macao, China","Asia"]
[null,null,null,null,null,"Lebanon",8.3366666666666696,7.5274999999999999,7.2491666666666701,7.3483333333333301,7.2741666666666704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macedonia, The Former Yugoslav Republic of","Europe"]
[null,null,null,null,null,"Lesotho",11.2225,10.429166666666699,10.1191666666667,9.92,10.3394444444444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Madagascar","Africa"]
[null,null,null,null,null,"Liberia",14.2425,13.750833333333301,13.518333333333301,13.489392981519901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malawi","Africa"]
[null,null,null,null,null,"Libya",6,6,6,6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maldives","Asia"]
[null,null,null,null,null,"Liechtenstein",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mali","Africa"]
[null,null,null,null,null,"Lithuania",5.9891666666666703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta","Europe"]
[null,null,null,null,null,"Low & middle income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marshall Islands","Oceania"]
[null,null,null,null,null,"Low income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritania","Africa"]
[null,null,null,null,null,"Lower middle income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius","Africa"]
[null,null,null,null,null,"Luxembourg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Micronesia, Federated States of","Oceania"]
[null,null,null,null,null,"Macao SAR, China",5.25,5.25,5.25,5.25,5.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moldova, Republic of","Europe"]
[null,null,null,null,null,"Macedonia, FYR",9.4833333333333307,8.8684612553616002,8.4951241836109297,8.0431562841641195,7.4566091037549898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mongolia","Asia"]
[null,null,null,null,null,"Madagascar",49,52.5,60,60,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montenegro","Europe"]
[null,null,null,null,null,"Malawi",24.625,23.75,32.3298611111111,46.011174242424197,44.289583333333297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montserrat","Latin America/Caribbean"]
[null,null,null,null,null,"Malaysia",5,4.915,4.7858333333333301,4.6124999999999998,4.58673888888889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Morocco","Africa"]
[null,null,null,null,null,"Maldives",10.376049999999999,10.197221946706099,10.483804504236801,11.141907371532,11.4174465598427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mozambique","Africa"]
[null,null,null,null,null,"Mali",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Myanmar","Asia"]
[null,null,null,null,null,"Malta",4.5999999999999996,4.74583333333333,4.7024999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Namibia","Africa"]
[null,null,null,null,null,"Marshall Islands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nauru","Oceania"]
[null,null,null,null,null,"Mauritania",17,17,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nepal","Asia"]
[null,null,null,null,null,"Mauritius",8.875,8.9166666666666696,8.6666666666666696,8.5,8.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands","Europe"]
[null,null,null,null,null,"Mexico",5.2866666666666697,4.9158333333333299,4.7308333333333303,4.2483333333333304,3.5516666666666699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands Antilles","Latin America/Caribbean"]
[null,null,null,null,null,"Micronesia, Fed. Sts.",15.13,14.35,14.32,14.824999999999999,15.8333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Caledonia","Oceania"]
[null,null,null,null,null,"Middle East & North Africa (all income levels)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Zealand","Oceania"]
[null,null,null,null,null,"Middle East & North Africa (developing only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicaragua","Latin America/Caribbean"]
[null,null,null,null,null,"Middle income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niger","Africa"]
[null,null,null,null,null,"Moldova",16.36,14.4380437873132,13.418154344452599,12.294166666666699,11.012499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria","Africa"]
[null,null,null,null,null,"Monaco",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niue","Oceania"]
[null,null,null,null,null,"Mongolia",20.0687801614724,16.609436447373799,18.113814434925398,18.482022786952399,19.025430620340199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norfolk Island","Oceania"]
[null,null,null,null,null,"Montenegro",9.5299999999999994,9.6866666666666692,9.5625,9.39,9.4124999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Northern Mariana Islands","Oceania"]
[null,null,null,null,null,"Morocco",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway","Europe"]
[null,null,null,null,null,"Mozambique",16.2626666666667,19.099605952381001,16.813541666666701,15.320601851851899,14.797916666666699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oman","Middle East"]
[null,null,null,null,null,"Myanmar",17,16.3333333333333,13,13,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakistan","Asia"]
[null,null,null,null,null,"Namibia",9.71999999999999,8.73,8.6518750000000004,8.2891666666666701,8.6991666666666703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palau","Oceania"]
[null,null,null,null,null,"Nepal",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palestine, State of","Middle East"]
[null,null,null,null,null,"Netherlands",1.75,2,1.625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panama","Latin America/Caribbean"]
[null,null,null,null,null,"New Caledonia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Papua New Guinea","Oceania"]
[null,null,null,null,null,"New Zealand",6.2554542475587303,6.1088325149872196,5.8238375204311801,5.5330696000847102,5.8041666666666698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paraguay","Latin America/Caribbean"]
[null,null,null,null,null,"Nicaragua",13.319966855687399,10.537835089206499,11.9943081563015,14.9846018898851,13.5379413593366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peru","Latin America/Caribbean"]
[null,null,null,null,null,"Niger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Philippines","Asia"]
[null,null,null,null,null,"Nigeria",17.585000000000001,16.016666666666701,16.7925,16.7225,16.5483333333334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pitcairn","Oceania"]
[null,null,null,null,null,"North America",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland","Europe"]
[null,null,null,null,null,"Northern Mariana Islands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal","Europe"]
[null,null,null,null,null,"Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qatar","Middle East"]
[null,null,null,null,null,"Not classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania","Europe"]
[null,null,null,null,null,"OECD members",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Russian Federation","Europe"]
[null,null,null,null,null,"Oman",6.835,6.1890000000000001,5.6509999999999998,5.4089999999999998,5.0830000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rwanda","Africa"]
[null,null,null,null,null,"Other small states",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Helena","Africa"]
[null,null,null,null,null,"Pacific island small states",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Kitts and Nevis","Latin America/Caribbean"]
[null,null,null,null,null,"Pakistan",14.0425,14.419166666666699,13.519166666666701,11.9858333333333,11.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Lucia","Latin America/Caribbean"]
[null,null,null,null,null,"Palau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saint Vincent and the Grenadines","Latin America/Caribbean"]
[null,null,null,null,null,"Panama",7.7350000000000003,6.9058333333333302,6.91,6.5941666666666698,6.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samoa","Oceania"]
[null,null,null,null,null,"Papua New Guinea",10.4458333333334,10.8083333333333,10.815,10.130000000000001,9.3758333333333308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sao Tome and Principe","Africa"]
[null,null,null,null,null,"Paraguay",26.0357467975156,17.3980540247749,17.158467319811599,19.270573149178102,21.186067780805899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saudi Arabia","Middle East"]
[null,null,null,null,null,"Peru",18.9768683333333,18.677924999999998,19.2369083333333,18.139250000000001,15.743316666666701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Senegal","Africa"]
[null,null,null,null,null,"Philippines",7.6726666666666699,6.6632499999999997,5.6795,5.7668333333333299,5.5259166666666699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia","Europe"]
[null,null,null,null,null,"Poland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia and Montenegro","Europe"]
[null,null,null,null,null,"Portugal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seychelles","Africa"]
[null,null,null,null,null,"Puerto Rico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sierra Leone","Africa"]
[null,null,null,null,null,"Qatar",7.2714479809930896,5.4870586728365902,5.3811045503047499,5.1126741339999997,4.9639236111111096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Singapore","Asia"]
[null,null,null,null,null,"Romania",14.0725,12.1275,11.329166666666699,10.522500000000001,8.4658333333333307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia","Europe"]
[null,null,null,null,null,"Russian Federation",10.8166666666667,8.4583333333333304,9.1,9.4666666666666703,11.1425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia","Europe"]
[null,null,null,null,null,"Rwanda",16.670000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solomon Islands","Oceania"]
[null,null,null,null,null,"Samoa",10.72,9.9624999999999897,9.86,10.2008333333333,9.9808333333333294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Somalia","Africa"]
[null,null,null,null,null,"San Marino",5.3825000000000003,5.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa","Africa"]
[null,null,null,null,null,"Sao Tome and Principe",28.874972222222201,26.95,26.168055556111199,23.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain","Europe"]
[null,null,null,null,null,"Saudi Arabia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sri Lanka","Asia"]
[null,null,null,null,null,"Senegal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudan (North + South)","Africa"]
[null,null,null,null,null,"Serbia",17.3,17.170000000000002,18.2,17.07,14.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suriname","Latin America/Caribbean"]
[null,null,null,null,null,"Seychelles",12.7026498136256,11.189934488762701,12.191185764222899,12.2868344650413,11.648168423911001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swaziland","Africa"]
[null,null,null,null,null,"Sierra Leone",21.25,21,21,20.56,19.411666666666701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden","Europe"]
[null,null,null,null,null,"Singapore",5.38,5.38,5.38,5.38,5.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland","Europe"]
[null,null,null,null,null,"Sint Maarten (Dutch part)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Syrian Arab Republic","Middle East"]
[null,null,null,null,null,"Slovak Republic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tajikistan","Asia"]
[null,null,null,null,null,"Slovenia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanzania, United Republic of","Africa"]
[null,null,null,null,null,"Small states",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thailand","Asia"]
[null,null,null,null,null,"Solomon Islands",14.4336583333333,13.172387087380301,11.2788820201223,10.773947611820301,10.9099521925364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timor-Leste","Asia"]
[null,null,null,null,null,"Somalia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Togo","Africa"]
[null,null,null,null,null,"South Africa",9.8333333333333197,9,8.75,8.5,9.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tokelau","Oceania"]
[null,null,null,null,null,"South Asia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonga","Oceania"]
[null,null,null,null,null,"South Sudan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trinidad and Tobago","Latin America/Caribbean"]
[null,null,null,null,null,"Spain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tunisia","Africa"]
[null,null,null,null,null,"Sri Lanka",10.217416666666701,9.4118750000000002,13.2816666666667,12.6191666666667,7.8375000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkey","Middle East"]
[null,null,null,null,null,"St. Kitts and Nevis",8.6168100402748298,9.4450879142983695,8.7339888541387207,8.7763536115234402,9.2815298768339396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turkmenistan","Asia"]
[null,null,null,null,null,"St. Lucia",10.616538864254901,10.0020504342406,9.5003190197252199,9.0752142978051893,8.9977295029652993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turks and Caicos Islands","Latin America/Caribbean"]
[null,null,null,null,null,"St. Martin (French part)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuvalu","Oceania"]
[null,null,null,null,null,"St. Vincent and the Grenadines",9.1718376761686091,9.1363780533627601,9.4144089733020593,9.4397813289211605,9.0311040521896793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uganda","Africa"]
[null,null,null,null,null,"Sub-Saharan Africa (all income levels)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine","Europe"]
[null,null,null,null,null,"Sub-Saharan Africa (developing only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"United Arab Emirates","Middle East"]
[null,null,null,null,null,"Sudan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uruguay","Latin America/Caribbean"]
[null,null,null,null,null,"Suriname",11.5905430605278,11.761109027106199,11.741666666666699,11.9833333333334,12.283333333333299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uzbekistan","Asia"]
[null,null,null,null,null,"Swaziland",9.75,9,8.75,8.5,8.625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vanuatu","Oceania"]
[null,null,null,null,null,"Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Venezuela, Bolivarian Republic of","Latin America/Caribbean"]
[null,null,null,null,null,"Switzerland",2.7333333333333298,2.7183333333333302,2.6883333333333299,2.68916666666667,2.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Viet Nam","Asia"]
[null,null,null,null,null,"Syrian Arab Republic",9.9009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wallis and Futuna Islands","Oceania"]
[null,null,null,null,null,"Taiwan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Western Sahara","Africa"]
[null,null,null,null,null,"Tajikistan",23.399623614671199,22.461666666666702,21.093333333333302,24.3341666666667,24.531236335993899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yemen","Middle East"]
[null,null,null,null,null,"Tanzania",14.5459146984998,14.961873167976499,15.460464139748201,15.8348794323921,16.202636625103299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zambia","Africa"]
[null,null,null,null,null,"Thailand",5.9349999999999996,6.9141666666666604,7.0975000000000001,6.9583333333333304,6.7716666666666701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zimbabwe","Africa"]
[null,null,null,null,null,"Timor-Leste",11.02887752561,11.042965803016299,12.210269917739399,12.4128208969322,12.866485717990001]
[null,null,null,null,null,"Togo"]
[null,null,null,null,null,"Tonga",11.5356079717047,11.3719390589853,10.0256930554226,9.6632514521431307,8.9498353375876007]
[null,null,null,null,null,"Trinidad and Tobago",9.2825000000000006,7.9691666666666698,7.7083333333333304,7.5,7.5]
[null,null,null,null,null,"Tunisia"]
[null,null,null,null,null,"Turkey"]
[null,null,null,null,null,"Turkmenistan"]
[null,null,null,null,null,"Turks and Caicos Islands"]
[null,null,null,null,null,"Tuvalu"]
[null,null,null,null,null,"Uganda",20.1746301259357,21.833189374279701,26.3113691206892,23.2514019922016,21.527542109422601]
[null,null,null,null,null,"Ukraine",15.8683916666667,15.947225,18.392216666666702,16.6492,17.7180416666667]
[null,null,null,null,null,"United Arab Emirates"]
[null,null,null,null,null,"United Kingdom",0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,null,"United States",3.25,3.25,3.25,3.25,3.25]
[null,null,null,null,null,"Upper middle income"]
[null,null,null,null,null,"Uruguay",10.3262221820083,9.7818207418277296,11.1991921565682,12.434064958739899,15.534140201991599]
[null,null,null,null,null,"Uzbekistan"]
[null,null,null,null,null,"Vanuatu",5.5,5.5,6.05,5,4.69166666666667]
[null,null,null,null,null,"Venezuela, RB",18.3475,17.149999999999999,16.38,15.895,17.211666666666702]
[null,null,null,null,null,"Vietnam",13.135249999999999,16.9538333333333,13.4716666666667,10.374166666666699,8.6649999999999991]
[null,null,null,null,null,"Virgin Islands (U.S.)"]
[null,null,null,null,null,"West Bank and Gaza",6.2350000000000003,6.78660760685902,6.9675000000000002,7.5149999999999997,6.41]
[null,null,null,null,null,"World"]
[null,null,null,null,null,"Yemen, Rep.",23.8333333333333,25,24.5,22.0833333333333]
[null,null,null,null,null,"Zambia",20.916316795699199,18.8368242993594,12.1497663670192,9.5208333333333304,11.5729166666667]
[null,null,null,null,null,"Zimbabwe"]

{"sheet":"Additional Material Notes","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}