{"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":[[59,0,63,0],[65,0,69,0],[132,0,136,0],[139,0,143,0],[146,0,150,0],[29,0,33,0],[35,0,39,0],[41,0,45,0],[47,0,51,0],[53,0,57,0],[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]]}
[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,5]
[null,10]
[null,25]
[null,50]
[null,""]
[]
["Materials"]
[null,"QTY"," "," ",null,null,null,null,null," "," "]
["Impeller Wheel",{"$f":"B21","v":1},2898.72]
[null,5,2766.7781321329708]
[null,10,2717.3623548766777]
[null,25,2668.8291634025563]
[null,50,2621.162794371322]
[]
["Inlet Guide Lane ",{"$f":"B21","v":1},294.67]
[null,5,281.25742127408739]
[null,10,276.23404989495737]
[null,25,271.30039796180085]
[null,50,266.4548630490001]
[]
[" Adjustment & Cover Rings",{"$f":"B21","v":1},884.01]
[null,5,843.77226382226206]
[null,10,828.70214968487198]
[null,25,813.90119388540245]
[null,50,799.36458914700029]
[]
["Shaft",{"$f":"B21","v":1},7486.29]
[null,5,7145.5343954592845]
[null,10,7017.9122590970237]
[null,25,6892.5695057435432]
[null,50,6769.4654246957571]
[]
["Casing",{"$f":"B21","v":1},1958.25]
[null,5,1869.115774289821]
[null,10,1835.7326100614252]
[null,25,1802.9456826575372]
[null,50,1770.7443430471524]
[]
["Flange & Nozzle",{"$f":"B21","v":1},1398.75]
[null,5,1335.0826959213007]
[null,10,1311.2375786153038]
[null,25,1287.8183447553836]
[null,50,1264.8173878908233]
[]
["Exhaust Diffuser",{"$f":"B21","v":1},1119]
[null,5,1068.0661567370407]
[null,10,1048.990062892243]
[null,25,1030.254675804307]
[null,50,1011.8539103126585]
[]
[]
[]
[]
["Location Agnostic Inputs"]
["Facility Operations"]
["parts/yr","Annual Production Volume","see Specific case"]
["days/yr","Days per Year",250,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["yr","Equipment Depreciation Life",20,null,null,null,null,null,null," "," "]
["yr","Depreciable Tooling Life"]
[" ","Indirect workers/ Direct Worker (part fabrication)",0.25,null,null,null,null,null,null,42230,"ULSAC COST MODEL:model developed by: Camanoe Associates in association with: The MIT Materials Systems Laboratory http://www.worldautosteel.org/projects/cost-models/"]
["$/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",50,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,5,0.3]
[null,10,0.3]
[null,25,0.3]
[null,50,0.3]
[]
["Cost of Equity %",{"$f":"B21","v":1},0.10589999999999999]
[null,5,0.10589999999999999]
[null,10,0.10589999999999999]
[null,25,0.10589999999999999]
[null,50,0.10589999999999999]
[]
[]
["Table Type  ->tbl_Corporate_Interest_Rates",null,null,null,null,null,null,null,null,null,"You can use the defaults from the indices or manually overide and type your numbers"]
["Corporate Interest Rate %",{"$f":"B21","v":1},3.2500000000000001E-2,null,null,null,null,null,null,null," "]
[null,5,3.2500000000000001E-2]
[null,10,3.2500000000000001E-2]
[null,25,3.2500000000000001E-2]
[null,50,3.2500000000000001E-2]
[]
[" "]
["Equipment Depreciation Schedule",{"$f":"B21","v":1},"7 Year Straighline",null,null,null,null,null,null,null,"Drop Down"]
[null,5,"7 Year Straighline",null,null,null,null,null,null,null,"PowerCoSim Model 2016"]
[null,10,"7 Year Straighline"]
[null,25,"7 Year Straighline"]
[null,50,"7 Year Straighline"]
[]
[" "]
["Tooling Depreciation Schedule",{"$f":"B21","v":1},"3 Year Straighline",null,null,null,null,null,null,null,"Drop Down"]
[null,5,"3 Year Straighline"]
[null,10,"3 Year Straighline"]
[null,25,"3 Year Straighline"]
[null,50,"3 Year Straighline"]
[]
[" "]
["Building Depreciation Schedule",{"$f":"B21","v":1},"15 Year Straighline",null,null,null,null,null,null,null,"Drop Down"]
[null,5,"15 Year Straighline",null,null,null,null,null,null,null,"PowerCoSim Model 2016"]
[null,10,"15 Year Straighline"]
[null,25,"15 Year Straighline"]
[null,50,"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",0.25]
["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":5},{"$f":"'Process Inputs'!B23","v":10},{"$f":"'Process Inputs'!B24","v":25},{"$f":"'Process Inputs'!B25","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,"Minimum Sustainable Price",null,893275.10640000005,225807.64259999999,141981.5962,91281.522599999997,74052.121199999994,null,null,null,"Variable Name","Value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country to Start Cal",null,1]
[null,null,null,"From Model Summary",null,null,null,null,null,null,"Production Volume","VARIABLE_DESCRIPTION",{"$f":"D30","v":1},{"$f":"E30","v":5},{"$f":"F30","v":10},{"$f":"G30","v":25},{"$f":"H30","v":50},null,null,"Country Being Calculated","AnalysisCountry",{"$f":"AnalysisCountry","v":1}]
[null," ",null,{"$f":"D6","v":1},5,10,25,50,null,null,"Incomes","Annual Production Volume",{"$f":"M10","v":1},{"$f":"N10","v":5},10,25,50,null,null,"Annual Production Volume","Product_per_yr",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T11,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":1}]
[null,"Materials",null,16039.689999999999,15382.352178154342,15107.617142451454,14751.953344034056,14488.477486654043," "," "]
[null,"Labor",null,62387.499999999993,20795.833333333336,15596.875,12477.5,11437.708333333332,null,null,null,"Sales Increase Rate",{"$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,7238.0051999999987,3251.4683999999997,2753.1512999999995,2454.16104,2354.4976199999996,null,null,null,"Cost of  = Labor + Material + Energy + Maintenance",{"$f":"SUM(D12:D16)","v":88182.020492506112},{"$f":"SUM(E12:E16)","v":41630.479008989721},{"$f":"SUM(F12:F16)","v":35614.356015577985},{"$f":"SUM(G12:G16)","v":31801.559442535279},{"$f":"SUM(H12:H16)","v":30365.205993613497},null,null,"Cost of  = Labor + Material + Energy + Maintenance","O_COGS",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T14,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":88182.020492506112}]
[null,"Outsourced Parts",null,2048.9749999999999,2044.875,2039.75,2024.375,1998.75,null,null,null,"Inflation on Cost of Goods Sold (COGS)",{"$f":"$C$45","v":0.03},0.03,0.03,0.03,0.03,null,null,"Inflation on Cost of Goods Sold (COGS)","CSI_inflation",0.03]
[null,"Maintenance",null,467.85029250612445,155.95009750204153,116.96257312653114,93.570058501224921,85.772553626122829,null,null,null,"Selling, general & admin (SG & A) expenses [Advertising/Marketing]",{"$f":"$C$46","v":0.1},0.1,0.1,0.1,0.1,null,null,"Selling, general & admin (SG & A) expenses [Advertising/Marketing]","CSI_advertising",0.1]
[null,"Equipment",null,16761.659122503959,5587.2197075013182,4190.4147806259898,3352.3318245007913,3072.9708391257245,null,null,null,"R & D expenses",{"$f":"$C$47","v":0.25},0.25,0.25,0.25,0.25,null,null,"R & D expenses","CSI_RandD",0.25]
[null,"Facilities",null,7279.6835174856733,2426.5611724952241,1819.9208793714186,1455.9367034971344,1334.6086448723734,null,null,null,"Corporate Interest Rate",{"$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},{"$f":"E6","v":5},{"$f":"F6","v":10},{"$f":"G6","v":25},{"$f":"H6","v":50},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 $",null,2380000,2380000,2380000,2380000,2380000,null,null,null,"Cash flow analysis period, years",{"$f":"$C$50","v":20},20,20,20,20,null,null,"Cash flow analysis period, years","CSI_analysis_yrs",20]
[null,"Facilities $",null,3400000,3400000,3400000,3400000,3400000,null,null,"Working ","Working Capital Collection Period",{"$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":3400000},3400000,3400000,3400000,3400000,null,null,"Total Facilities $","CSI_Building",3400000]
[null," ",null,{"$f":"D6","v":1},{"$f":"E6","v":5},{"$f":"F6","v":10},{"$f":"G6","v":25},{"$f":"H6","v":50},null,null,null,"Equipment",{"$f":"D24","v":2380000},{"$f":"E24","v":2380000},{"$f":"F24","v":2380000},{"$f":"G24","v":2380000},{"$f":"H24","v":2380000},null,null,"Equipment","O_EquipmentInv",2380000]
[null," ",null,null,null,null,null,null,null,null,"Payables at Year 1","Wages Payable",{"$f":"M64","v":62387.499999999993},103979.16666666669,155968.75,311937.5,571885.41666666663,null,null,"Wages Payable","O_Y1wages",{"$f":"INDEX(DCF_Calculation_Table,MATCH(T31,VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0))","v":62387.499999999993}]
[null,"Corporate tax rate %",null,{"$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":2380000},{"$f":"E24","v":2380000},{"$f":"F24","v":2380000},{"$f":"G24","v":2380000},{"$f":"H24","v":2380000}]
[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":0.25},{"$f":"'Process Inputs'!A161","v":"decimal"},null,null,null,null,null,null,null,"Equipment Cost w/ Equipment Life 4"]
[null,{"$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,{"$f":"D25","v":3400000},{"$f":"E25","v":3400000},{"$f":"F25","v":3400000},{"$f":"G25","v":3400000},{"$f":"H25","v":3400000}]
[null,{"$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":3400000},3400000,3400000,3400000,3400000]
[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",{"$f":"D13","v":62387.499999999993},{"$f":"E13","v":20795.833333333336},15596.875,12477.5,11437.708333333332]
[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":62387.499999999993},{"$f":"N63*N11","v":103979.16666666669},155968.75,311937.5,571885.41666666663]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6","v":1},{"$f":"E6","v":5},{"$f":"F6","v":10},{"$f":"G6","v":25},{"$f":"H6","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,"Material",{"$f":"D12","v":16039.689999999999},15382.352178154342,15107.617142451454,14751.953344034056,14488.477486654043]
[null,null,null,null,null,null,null,null,null,null,null,"Labor",62387.499999999993,20795.833333333336,15596.875,12477.5,11437.708333333332]
[null,null,null,null,null,null,null,null,null,null,null,"Energy and Utilities",7238.0051999999987,3251.4683999999997,2753.1512999999995,2454.16104,2354.4976199999996]
[null,null,null,null,null,null,null,null,null,null,null,"Equipment",{"$f":"D17","v":16761.659122503959},5587.2197075013182,4190.4147806259898,3352.3318245007913,3072.9708391257245]
[null,null,null,null,null,null,null,null,null,null,null,"Facilities",7279.6835174856733,2426.5611724952241,1819.9208793714186,1455.9367034971344,1334.6086448723734]
[null,null,null,null,null,null,null,null,null,null,null,"Maintenace",{"$f":"D16","v":467.85029250612445},{"$f":"E16","v":155.95009750204153},{"$f":"F16","v":116.96257312653114},{"$f":"G16","v":93.570058501224921},{"$f":"H16","v":85.772553626122829}]
[null,null,null,null,null,null,null,null,null,null,null,"Outsourced Parts",{"$f":"D15","v":2048.9749999999999},{"$f":"E15","v":2044.875},2039.75,2024.375,1998.75]
[null,null,null,null,null,null,null,null,null,null,null,"SG&A",{"$f":"M8*M16","v":89327.510640000008},{"$f":"N8*N16","v":22580.76426},{"$f":"O8*O16","v":14198.15962},{"$f":"P8*P16","v":9128.1522600000008},{"$f":"Q8*Q16","v":7405.2121200000001}]
[null,null,null,null,null,null,null,null,null,null,null,"D&E",{"$f":"M17*M8","v":223318.77660000001},{"$f":"N17*N8","v":56451.910649999998},{"$f":"O17*O8","v":35495.39905},{"$f":"P17*P8","v":22820.380649999999},{"$f":"Q17*Q8","v":18513.030299999999}]
[null,null,null,null,null,null,null,null,null,null,null,"Margin for MSP",{"$f":"M8-SUM(M77:M85)","v":468405.45602750429},{"$f":"N8-SUM(N77:N85)","v":97130.707801013719},{"$f":"O8-SUM(O77:O85)","v":50663.34585442461},{"$f":"P8-SUM(P77:P85)","v":22723.161719466792},{"$f":"Q8-SUM(Q77:Q85)","v":13361.093302388399}]
[null,null,null,null,null,null,null,null,null,null,null,"MSP",{"$f":"SUM(M77:M86)","v":893275.10640000005},{"$f":"SUM(N77:N86)","v":225807.64259999999},{"$f":"SUM(O77:O86)","v":141981.5962},{"$f":"SUM(P77:P86)","v":91281.522599999997},{"$f":"SUM(Q77:Q86)","v":74052.121199999994}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,1,5,10,25,50]
[null,null,null,null,null,null,null,null,null,null,null,"Material",{"$f":"M77/1000","v":16.03969},{"$f":"N77/1000","v":15.382352178154342},15.107617142451454,14.751953344034057,14.488477486654043]
[null,null,null,null,null,null,null,null,null,null,null,"Labor",{"$f":"M78/1000","v":62.387499999999996},20.795833333333334,15.596875000000001,12.477499999999999,11.437708333333331]
[null,null,null,null,null,null,null,null,null,null,null,"Energy and Utilities",7.238005199999999,3.2514683999999998,2.7531512999999994,2.4541610399999998,2.3544976199999996]
[null,null,null,null,null,null,null,null,null,null,null,"Equipment",16.761659122503961,5.5872197075013181,4.1904147806259902,3.3523318245007911,3.0729708391257247]
[null,null,null,null,null,null,null,null,null,null,null,"Facilities",7.2796835174856733,2.4265611724952243,1.8199208793714186,1.4559367034971344,1.3346086448723733]
[null,null,null,null,null,null,null,null,null,null,null,"Maintenace",0.46785029250612442,0.15595009750204153,0.11696257312653115,9.357005850122492E-2,8.5772553626122822E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Outsourced Parts",2.048975,2.0448750000000002,2.0397500000000002,2.024375,1.99875]
[null,null,null,null,null,null,null,null,null,null,null,"SG&A",89.327510640000014,22.580764259999999,14.19815962,9.1281522600000002,7.4052121199999998]
[null,null,null,null,null,null,null,null,null,null,null,"D&E",223.31877660000001,56.451910649999995,35.495399050000003,22.820380650000001,18.513030299999997]
[null,null,null,null,null,null,null,null,null,null,null,"Margin for MSP",468.40545602750427,97.130707801013713,50.663345854424612,22.723161719466791,13.361093302388399]
[null,null,null,null,null,null,null,null,null,null,null,"MSP",893.27510640000003,225.80764259999998,141.98159620000001,91.281522600000002,74.052121199999988]

{"sheet":"Financial Analysis dms","index":4,"n_rows":267,"n_cols":33,"rows_kept":267,"cut":false,"hidden":false,"merged":[[25,3,36,3],[3,0,13,0],[14,0,15,0],[17,0,19,0],[20,0,24,0],[25,0,36,0],[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]]}
["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  ",{"$f":"Product_per_yr","v":1}," ","from setup page"]
[null,"Minimum sustainable price (MSP)",893275.10640335083," "]
[null,"Sales increase rate",{"$f":"CSI_SalesIncrease","v":0},null,null,null,null,null,null,null,"Units are Million $"]
[null,"COGS",{"$f":"O_COGS","v":88182.020492506112}," ","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",{"$f":"'DCF Summary'!C47","v":0.25},null,"CEMAC Standard Injputs sheet"]
[null,"Interest rate, or cost of debt",{"$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",{"$f":"CSI_Building","v":3400000},null,"CEMAC Standard Injputs sheet"]
[null,"Equipment",{"$f":"O_EquipmentInv","v":2380000},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":62387.499999999993}]
[null,"Interest payable",null,{"$f":"D90+D96","v":120224}]
[null,"Taxes payable",null,0]
[null,"Dividends payable",null,0]
[null,"Deferred taxes",null,0]
[]
[]
[null,"Income Statement"]
[null,"Sales  ",null,{"$f":"C4*C5","v":893275.10640335083},{"$f":"D52*(1+$C$6)","v":893275.10640335083},893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083]
["Variable \ncosts","Less: Cost of  = Labor + Material + Energy + Maintenance",null,{"$f":"C4*C7","v":88182.020492506112},{"$f":"D53*(1+$C$6)*(1+$C$8)","v":90827.481107281303},93552.305540499743,96358.874706714734,99249.640947916181,102227.13017635368,105293.94408164429,108452.76240409362,111706.34527621644,115057.53563450293,118509.26170353802,122064.53955464417,125726.4757412835,129498.27001352201,133383.21811392767,137384.7146573455,141506.25609706587,145751.44377997785,150123.98709337719,154627.70670617852,159266.53790736388,164044.53404458478,168965.87006592233,174034.84616789999,179255.89155293698,184633.5682995251,190172.57534851084,195877.75260896617,201754.08518723515,207806.70774285222]
[null,"     Gross profit",null,{"$f":"D52-D53","v":805093.08591084473},802447.62529606954,799722.80086285109,796916.23169663607,794025.46545543463,791047.9762269971,787981.16232170654,784822.34399925719,781568.76112713444,778217.57076884795,774765.84469981282,771210.56684870669,767548.63066206733,763776.83638982882,759891.88828942319,755890.39174600528,751768.85030628496,747523.66262337298,743151.11930997367,738647.39969717234,734008.56849598698,729230.57235876611,724309.23633742845,719240.26023545081,714019.21485041385,708641.53810382576,703102.53105483996,697397.35379438463,691521.02121611568,685468.39866049867]
["Fixed \ncosts","Less: SG & A expenses",null,{"$f":"D56*D52","v":89327.510640335095},89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095,89327.510640335095]
[null,"          SG & A expenses as % of sales",null,{"$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":223318.77660083771},223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771,223318.77660083771]
[null,"           R & D expenses as % of sales",null,{"$f":"$C$10","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"EBITDA",null,{"$f":"D54-D55-D57","v":492446.79866967187},489801.3380548968,487076.51362167834,484269.94445546321,481379.17821426177,478401.68898582435,475334.87508053379,472176.05675808433,468922.47388596158,465571.28352767508,462119.55745864008,458564.27960753394,454902.34342089458,451130.54914865596,447245.60104825045,443244.10450483253,439122.5630651121,434877.37538220012,430504.83206880093,426001.11245599948,421362.28125481424,416584.28511759336,411662.9490962557,406593.97299427795,401372.9276092411,395995.2508626529,390456.24381366721,384751.06655321177,378874.73397494294,372822.11141932593]
[null,"      EBITDA margin %",null,{"$f":"D59/D52","v":0.5512823486735694},0.54832081913377662,0.54527044370778988,0.5421285570190234,0.53889241372959418,0.53555918614148201,0.53212596172572657,0.52858974057749819,0.52494743279482325,0.52119585577866789,0.51733173145202804,0.5133516833955889,0.50925223389745655,0.5050298009143801,0.50068069494181167,0.49620111579006593,0.49158714926376784,0.48683476374168083,0.48193980665393144,0.47689800085354922,0.47170494087915582,0.46635608910553056,0.46084677177869632,0.45517217493205714,0.44932734018001902,0.44330716038541951,0.43710637519698214,0.4307195664528915,0.4241411534464784,0.41736538804987278]
[null,"Less: Depreciation expense",null,{"$f":"SUM(D66:D67)","v":1473333.3333333333},{"$f":"SUM(E66:E67)","v":1473333.3333333333},1473333.3333333333,340000,340000,340000,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"           Depreciation expense as % of sales",null,{"$f":"D61/D52","v":1.6493612357177476},1.6493612357177476,1.6493612357177476,0.38062182362717256,0.38062182362717256,0.38062182362717256,0.38062182362717256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation expense:"]
[null,"Net "]
[null,"Building",0,{"$f":"INDEX(Building_DC_Totals,ROW(A1),COLUMN(A1))","v":1133333.3333333333},1133333.3333333333,1133333.3333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equipment and tooling",0,{"$f":"INDEX(DC_totals,ROW(A1),COLUMN(A1))","v":340000},340000,340000,340000,340000,340000,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"                                             DDB"]
[null,"Net:"]
[null,"Plant at Year 0",{"$f":"C23","v":3400000},{"$f":"C70-D76","v":3128000},2877760,2647539.2000000002,2435736.0640000002,2240877.17888,2061607.0045695999,1896678.444204032,1744944.1686677095,1605348.6351742926,1476920.7443603491,1358767.0848115212,1250065.7180265994,1150060.4605844715,1058055.6237377138,973411.17383869668,895538.2799316009,823895.21753707272,757983.60013410682,697344.91212337825,641557.31915350794,590232.73362122721,543014.11493152892,499572.98573700653,459607.14687804593,422838.57512780215,422838.57512780215,422838.57512780215,422838.57512780215,422838.57512780215,422838.57512780215]
[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$42,D2),0)","v":272000},250240,230220.80000000002,211803.13600000003,194858.88512000002,179270.17431040003,164928.56036556803,151734.27553632259,139595.53349341679,128427.89081394346,118153.65954882799,108701.36678492176,100005.25744212802,92004.836846757782,84644.449899017156,77872.893907095786,71643.062394528126,65911.617402965872,60638.688010728612,55787.592969870318,51324.585532280704,47218.61868969824,43441.129194522386,39965.838858960597,36768.571750243755,0,0,0,0,0]
[null,"Equipment at Year 0",null,{"$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":-980886.53466366138},-983531.99527843646,-986256.81971165491,144269.94445546321,141379.17821426177,138401.68898582435,135334.87508053379,472176.05675808433,468922.47388596158,465571.28352767508,462119.55745864008,458564.27960753394,454902.34342089458,451130.54914865596,447245.60104825045,443244.10450483253,439122.5630651121,434877.37538220012,430504.83206880093,426001.11245599948,421362.28125481424,416584.28511759336,411662.9490962557,406593.97299427795,401372.9276092411,395995.2508626529,390456.24381366721,384751.06655321177,378874.73397494294,372822.11141932593]
[null,"      EBIT margin % or Operating margin",null,{"$f":"D82/D52","v":-1.0980788870441782},-1.1010404165839711,-1.1040907920099579,0.16150673339185087,0.15827059010242159,0.15493736251430948,0.15150413809855401,0.52858974057749819,0.52494743279482325,0.52119585577866789,0.51733173145202804,0.5133516833955889,0.50925223389745655,0.5050298009143801,0.50068069494181167,0.49620111579006593,0.49158714926376784,0.48683476374168083,0.48193980665393144,0.47689800085354922,0.47170494087915582,0.46635608910553056,0.46084677177869632,0.45517217493205714,0.44932734018001902,0.44330716038541951,0.43710637519698214,0.4307195664528915,0.4241411534464784,0.41736538804987278]
[]
[]
[null,"      Debt for Year-0 Capex",{"$f":"C153","v":3699200}]
[null,"Beginning balance of debt",null,{"$f":"C86","v":3699200},{"$f":"D91","v":3380214.0170122385},3050860.9895773749,2710803.9887508783,2359695.1353975204,1997175.2443101783,1622873.4567624975,1236406.8611195171,837380.10111813992,425384.97141671798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Total debt payment (average yearly debt payment in column C)",{"$f":"SUMIF(D2:AG2,\"<=\" & CSI_analysis_yrs,D88:AG88)/CSI_analysis_yrs","v":219604.99149388075},{"$f":"-IF(D2<=$C$12,PMT($C$11,$C$12,$C$86),0)","v":439209.9829877615},439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"               · Principle payment",null,{"$f":"D88-D90","v":318985.9829877615},329353.02743486373,340057.00082649681,351108.85335335793,362519.89108734205,374301.78754768072,386466.5956429803,399026.7600013772,411995.12970142195,425384.97141671815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"               · Interest payment",null,{"$f":"IF(D2<=$C$12,D87*$C$11,0)","v":120224},109856.95555289775,99152.982161264692,88101.129634403551,76690.091900419415,64908.195440080795,52743.387344781171,40183.222986384309,27214.853286339549,13825.011571043335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending balance of debt",null,{"$f":"D87-D89","v":3380214.0170122385},3050860.9895773749,2710803.9887508783,2359695.1353975204,1997175.2443101783,1622873.4567624975,1236406.8611195171,837380.10111813992,425384.97141671798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"D89+D95","v":318985.9829877615},{"$f":"E89+E95","v":329353.02743486373},340057.00082649681,351108.85335335793,362519.89108734205,374301.78754768072,386466.5956429803,399026.7600013772,411995.12970142195,425384.97141671815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total interest expense",null,{"$f":"D90+D96","v":120224},109856.95555289775,99152.982161264692,88101.129634403551,76690.091900419415,64908.195440080795,52743.387344781171,40183.222986384309,27214.853286339549,13825.011571043335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Less: Total interest and principle expense",null,{"$f":"SUM(D98:D99)","v":439209.9829877615},439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income from continuing operations (loss)",null,{"$f":"D82-D102","v":-1420096.5176514229},-1422741.978266198,-1425466.8026994164,-294940.03853229829,-297830.80477349972,-300808.29400193715,-303875.10790722771,32966.073770322837,29712.490898200078,26361.300539913587,462119.55745864008,458564.27960753394,454902.34342089458,451130.54914865596,447245.60104825045,443244.10450483253,439122.5630651121,434877.37538220012,430504.83206880093,426001.11245599948,421362.28125481424,416584.28511759336,411662.9490962557,406593.97299427795,401372.9276092411,395995.2508626529,390456.24381366721,384751.06655321177,378874.73397494294,372822.11141932593]
["Non-operation\nIncome (loss)","Gained from old land sale (Paid for new land purchase)",null,{"$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":-1420096.5176514229},-1422741.978266198,-1425466.8026994164,-294940.03853229829,-297830.80477349972,-300808.29400193715,-303875.10790722771,32966.073770322837,29712.490898200078,26361.300539913587,462119.55745864008,458564.27960753394,454902.34342089458,451130.54914865596,447245.60104825045,443244.10450483253,439122.5630651121,434877.37538220012,430504.83206880093,426001.11245599948,421362.28125481424,416584.28511759336,411662.9490962557,406593.97299427795,401372.9276092411,395995.2508626529,390456.24381366721,384751.06655321177,378874.73397494294,372822.11141932593]
[null,"Cumulative before tax earnings….carry losses forward",null,{"$f":"C108+D107","v":-1420096.5176514229},-2842838.4959176211,-4268305.298617037,-4563245.3371493351,-4861076.1419228353,-5161884.4359247722,-5465759.5438320003,-5432793.4700616775,-5403080.9791634772,-5376719.6786235636,-4914600.1211649235,-4456035.8415573891,-4001133.4981364943,-3550002.9489878383,-3102757.3479395881,-2659513.2434347556,-2220390.6803696435,-1785513.3049874434,-1355008.4729186425,-929007.36046264297,-507645.07920782873,-91060.794090235373,320602.15500602033,727196.12800029828,1128569.0556095394,1524564.3064721923,1915020.5502858595,2299771.6168390713,2678646.3508140142,3051468.4622333404]
[null,"Less: Income tax expense (benefit)",null,{"$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$13*(MIN(E108,0)+F107)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96180.646501806099,121978.19189828337,120411.87828277232,118798.57525879587,117136.87314410016,115425.31996596353,113662.42019248288,111846.63342579777]
[null,"           Effective tax rate",null,{"$f":"D109/D107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23363930786813894,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"Net income (loss) before salvage",null,{"$f":"D107-D109","v":-1420096.5176514229},-1422741.978266198,-1425466.8026994164,-294940.03853229829,-297830.80477349972,-300808.29400193715,-303875.10790722771,32966.073770322837,29712.490898200078,26361.300539913587,462119.55745864008,458564.27960753394,454902.34342089458,451130.54914865596,447245.60104825045,443244.10450483253,439122.5630651121,434877.37538220012,430504.83206880093,426001.11245599948,421362.28125481424,416584.28511759336,315482.3025944496,284615.78109599458,280961.04932646878,277196.67560385703,273319.37066956703,269325.74658724823,265212.31378246006,260975.47799352815]
[null,"After-tax salvage value",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Net Income",null,{"$f":"D111+D112","v":-1420096.5176514229},-1422741.978266198,-1425466.8026994164,-294940.03853229829,-297830.80477349972,-300808.29400193715,-303875.10790722771,32966.073770322837,29712.490898200078,26361.300539913587,462119.55745864008,458564.27960753394,454902.34342089458,451130.54914865596,447245.60104825045,443244.10450483253,439122.5630651121,434877.37538220012,430504.83206880093,426001.11245599948,421362.28125481424,416584.28511759336,315482.3025944496,284615.78109599458,280961.04932646878,277196.67560385703,273319.37066956703,269325.74658724823,265212.31378246006,260975.47799352815]
[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},-127240.5172484527,-406591.0763968674,-699388.09997355356,-1006061.7418448395,-1327055.9301908808,-1662828.8090002534,-2013853.1937280095,-2380617.041571938,-2763623.9368364201,-3163393.5918683223,-2702042.3980894331,-2244269.5330720423,-1790182.3466789951,-1339891.4092690225,-893510.60831161588,-451157.24790035241,-12952.151251616415,420980.23372171633,850511.72566938389,1275510.2978006159,1695839.9625209197,2111360.6526079671,2425747.4523209548,2709234.8654490435,2989033.6957685691,3265033.2857952747,3537119.6583203762,3805175.4168188237,4069079.6428698199,4328707.7904999405]
[null,"Accounts receivables = (Collection period/365)*Sales",null,{"$f":"($C$18/365)*D52","v":24473.290586393174},24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174,24473.290586393174]
[null,"Inventory = COGS / Inventory turnover",null,{"$f":"D53/$C$19","v":22045.505123126528},22706.870276820326,23388.076385124936,24089.718676678684,24812.410236979045,25556.782544088419,26323.486020411074,27113.190601023405,27926.586319054109,28764.383908625732,29627.315425884506,30516.134888661043,31431.618935320876,32374.567503380502,33345.804528481916,34346.178664336374,35376.564024266467,36437.860944994463,37530.996773344297,38656.92667654463,39816.634476840969,41011.133511146196,42241.467516480581,43508.711541974997,44813.972888234246,46158.392074881274,47543.143837127711,48969.438152241542,50438.521296808787,51951.676935713054]
[null,"     Current Asset",{"$f":"C140-C138","v":0},-80721.721538932994,-359410.91553365393,-651526.73300203541,-957498.73258176772,-1277770.2293675086,-1612798.7358697718,-1963056.4171212052,-2329030.5603845213,-2711224.0599309728,-3110155.9173733033,-2647941.7920771553,-2189280.1075969879,-1734277.437157281,-1283043.5511792488,-835691.51319674077,-392337.77864962287,46897.703359043226,481891.38525310397,912516.01302912133,1338640.5150635536,1760129.8875841538,2176845.0767055065,2492462.2104238286,2777216.8675774117,3058320.9592431965,3335664.9684565491,3609136.0927438969,3878618.1455574585,4143991.4547530217,4405132.7580220466]
[]
[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$23","v":3400000},{"$f":"C126+IF(D2=$E$28,$C$28,0)+IF(D2=$E$32,$C$32,0)+IF(D2=$E$36,$C$36,0)","v":3400000},3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000,3400000]
[null,"Depreciable Tooling",{"$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$24","v":2380000},{"$f":"C128+D92/CSI_newPercent_debt","v":2380000},2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000,2380000]
[null,"     Less: Accumulated depreciation",null,{"$f":"C129+D61","v":1473333.3333333333},2946666.6666666665,4420000,4760000,5100000,5440000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000]
[null,"Net plant & equipment",{"$f":"SUM(C126:C128)-C129","v":5780000},4306666.666666667,2833333.3333333335,1360000,1020000,680000,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"     Total gross fixed assets, PP&E",{"$f":"SUM(C125:C128)","v":5780000},5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000,5780000]
[null,"      Gross PP&E / Sales",null,{"$f":"D132/D52","v":6.4705710016619333},6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333,6.4705710016619333]
[null,"     Total net fixed assets, PP&E",{"$f":"C125+C130","v":5780000},4306666.666666667,2833333.3333333335,1360000,1020000,680000,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"      Net PP&E / Sales",null,{"$f":"D134/D52","v":4.8212097659441859},3.1718485302264381,1.5224872945086902,1.1418654708815177,0.76124364725434512,0.38062182362717256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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",{"$f":"SUM(C137,C134)","v":5780000},4306666.666666667,2833333.3333333335,1360000,1020000,680000,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"     Total Assets",{"$f":"C165","v":5780000},4225944.945127734,2473922.4177996796,708473.26699796459,62501.267418232281,-597770.22936750855,-1272798.7358697718,-1963056.4171212052,-2329030.5603845213,-2711224.0599309728,-3110155.9173733033,-2647941.7920771553,-2189280.1075969879,-1734277.437157281,-1283043.5511792488,-835691.51319674077,-392337.77864962287,46897.703359043226,481891.38525310397,912516.01302912133,1338640.5150635536,1760129.8875841538,2176845.0767055065,2492462.2104238286,2777216.8675774117,3058320.9592431965,3335664.9684565491,3609136.0927438969,3878618.1455574585,4143991.4547530217,4405132.7580220466]
[]
[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$20/365)*D53","v":2415.9457669179756},2488.4241399255152,2563.0768641232803,2639.9691700469789,2719.1682451483885,2800.7432925028402,2884.7655912779255,2971.3085590162636,3060.4478157867516,3152.2612502603542,3246.8290877681648,3344.23396040121,3444.5609792132464,3547.8978085896438,3654.334742847333,3763.9647851327531,3876.883728686736,3993.1902405473384,4112.9859477637583,4236.3755261966717,4363.4667919825715,4494.3707957420484,4629.2019196143101,4768.077977202739,4911.1203165188208,5058.4539260143856,5210.207543794817,5366.5137701086614,5527.5091832119215,5693.3344587082793]
[null,"Wages payable",null,{"$f":"$D$44","v":62387.499999999993},62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993,62387.499999999993]
[null,"Intererst payable",null,{"$f":"$D$45","v":120224},120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224,120224]
[null,"Taxes payable",null,{"$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},185027.44576691795,185099.92413992551,185174.57686412329,185251.46917004697,185330.66824514838,185412.24329250283,185496.26559127792,185582.80855901627,185671.94781578676,185763.76125026034,185858.32908776816,185955.73396040121,186056.06097921325,186159.39780858962,186265.83474284731,186375.46478513273,186488.38372868672,186604.69024054735,186724.48594776375,186847.87552619667,186974.96679198256,187105.87079574203,187240.70191961431,187379.57797720272,187522.62031651882,187669.95392601436,187821.70754379482,187978.01377010864,188139.00918321192,188304.83445870827]
[]
[null,"Noncurrent liabilities"]
[null,"Long-term debt …...e.g. bank loan, corporate bond ",{"$f":"CSI_percent_debt*SUM(C22:C25)","v":3699200},{"$f":"D91+D97","v":3380214.0170122385},{"$f":"E91+E97","v":3050860.9895773749},2710803.9887508783,2359695.1353975204,1997175.2443101783,1622873.4567624975,1236406.8611195171,837380.10111813992,425384.97141671798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Deferred taxes",null,{"$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":3699200},3380214.0170122385,3050860.9895773749,2710803.9887508783,2359695.1353975204,1997175.2443101783,1622873.4567624975,1236406.8611195171,837380.10111813992,425384.97141671798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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":2080800},{"$f":"C161+D158","v":2080800},{"$f":"D161+E158","v":2080800},2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800]
[null,"Retained earnings",null,{"$f":"C162+D113-D114","v":-1420096.5176514229},-2842838.4959176211,-4268305.298617037,-4563245.3371493351,-4861076.1419228353,-5161884.4359247722,-5465759.5438320003,-5432793.4700616775,-5403080.9791634772,-5376719.6786235636,-4914600.1211649235,-4456035.8415573891,-4001133.4981364943,-3550002.9489878383,-3102757.3479395881,-2659513.2434347556,-2220390.6803696435,-1785513.3049874434,-1355008.4729186425,-929007.36046264297,-507645.07920782873,-91060.794090235373,224421.50850421423,509037.28960020881,789998.33892667759,1067195.0145305346,1340514.3852001016,1609840.1317873499,1875052.44556981,2136027.9235633384]
[null,"     Stockholders' Equity",{"$f":"SUM(C161:C162)","v":2080800},660703.48234857712,-762038.49591762107,-2187505.298617037,-2482445.3371493351,-2780276.1419228353,-3081084.4359247722,-3384959.5438320003,-3351993.4700616775,-3322280.9791634772,-3295919.6786235636,-2833800.1211649235,-2375235.8415573891,-1920333.4981364943,-1469202.9489878383,-1021957.3479395881,-578713.2434347556,-139590.68036964349,295286.69501255662,725791.52708135755,1151792.639537357,1573154.9207921713,1989739.2059097646,2305221.5085042142,2589837.2896002089,2870798.3389266776,3147995.0145305349,3421314.3852001019,3690640.1317873499,3955852.44556981,4216827.9235633388]
[]
[null,"     Total Liabilities & Stockholders' Equity",{"$f":"SUM(C163,C155,C150)","v":5780000},4225944.945127734,2473922.4177996796,708473.26699796459,62501.267418232281,-597770.22936750855,-1272798.7358697718,-1963056.4171212052,-2329030.5603845213,-2711224.0599309728,-3110155.9173733033,-2647941.7920771553,-2189280.1075969879,-1734277.437157281,-1283043.5511792488,-835691.51319674077,-392337.77864962287,46897.703359043226,481891.38525310397,912516.01302912133,1338640.5150635536,1760129.8875841538,2176845.0767055065,2492462.2104238286,2777216.8675774117,3058320.9592431965,3335664.9684565491,3609136.0927438969,3878618.1455574585,4143991.4547530217,4405132.7580220466]
[]
[null,"Cash Flow Statement"]
[null,"Cash flow from operations"]
[null,"Cash collections from customers",null,{"$f":"D52-(D120-C120)","v":868801.81581695762},893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083,893275.10640335083]
[null,"Less: Cash paid to suppliers ",null,{"$f":"D53-(C121-D121)-(D145-C145)","v":107811.57984871467},91416.367887967557,94158.858924606597,96983.624692344791,99893.13343311513,102889.9274361086,105976.62525919186,109155.92401696762,112430.60173747665,115803.51978960095,119277.62538328898,122855.95414478765,126541.63276913131,130337.88175220524,134248.01820477139,138275.45875091452,142423.72251344199,146696.43418884525,151097.32721451059,155630.24703094593,160299.15444187433,165108.12907513054,170061.37294738446,175163.21413580596,180418.11055988015,185830.65387667654,191405.57349297687,197147.74069776616,203062.17291869913,209154.03810626012]
[null,"Less: Cash paid for operating expenses, excluding depreciation",null,{"$f":"D55+D57-(D146-C146)","v":250258.7872411728},312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728,312646.2872411728]
[null,"Less: Cash paid for interest and principle",null,{"$f":"D102-(D147-C147)","v":318985.9829877615},439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,439209.9829877615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash paid for taxes",null,{"$f":"D109-(D148-C148)-(D154-C154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96180.646501806099,121978.19189828337,120411.87828277232,118798.57525879587,117136.87314410016,115425.31996596353,113662.42019248288,111846.63342579777]
[null,"     Cash Flow from Operations (Loss)",null,{"$f":"D169-SUM(D170:D173)","v":191745.46573930862},50002.468286448973,47259.977249810006,44435.211482071783,41525.702741301386,38528.908738307888,35442.210915224627,32262.91215744894,28988.234436939936,25615.316384815611,461351.19377888902,457772.86501739034,454087.18639304675,450290.93740997277,446380.80095740664,442353.36041126354,438205.09664873604,433932.38497333275,429531.49194766744,424998.57213123213,420329.66472030373,415520.69008704752,314386.7997129875,283487.41312808869,279798.83031952556,275999.59002670564,272086.37252510095,268055.75849844841,263904.22605099599,259628.14763012016]
[]
[null,"Cash flow from investments"]
[null,"Cash gained from old land sale (Cash paid for new land)",null,{"$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,{"$f":"(D144-C144)+(D153-C153)","v":-318985.9829877615},-329353.02743486362,-340057.00082649663,-351108.85335335787,-362519.89108734205,-374301.78754768078,-386466.59564298042,-399026.7600013772,-411995.12970142195,-425384.97141671798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Cash Flow from Financing (Loss)",null,{"$f":"SUM(D185:D186)","v":-318985.9829877615},-329353.02743486362,-340057.00082649663,-351108.85335335787,-362519.89108734205,-374301.78754768078,-386466.59564298042,-399026.7600013772,-411995.12970142195,-425384.97141671798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"     Total Cash Flow",null,{"$f":"SUM(D174,D180,D187)","v":-127240.51724845287},-279350.55914841464,-292797.02357668662,-306673.64187128609,-320994.18834604067,-335772.87880937289,-351024.38472775579,-366763.84784392826,-383006.89526448201,-399769.65503190237,461351.19377888902,457772.86501739034,454087.18639304675,450290.93740997277,446380.80095740664,442353.36041126354,438205.09664873604,433932.38497333275,429531.49194766744,424998.57213123213,420329.66472030373,415520.69008704752,314386.7997129875,283487.41312808869,279798.83031952556,275999.59002670564,272086.37252510095,268055.75849844841,263904.22605099599,259628.14763012016]
[]
[null,"Free Cash Flow Analysis"]
[null,"Working capital",{"$f":"C122-C150","v":0},-265749.16730585095,-544510.83967357944,-836701.30986615876,-1142750.2017518147,-1463100.8976126569,-1798210.9791622746,-2148552.6827124832,-2514613.3689435376,-2896896.0077467593,-3295919.6786235636,-2833800.1211649235,-2375235.8415573891,-1920333.4981364943,-1469202.9489878383,-1021957.3479395881,-578713.2434347556,-139590.68036964349,295286.69501255662,725791.52708135755,1151792.6395373568,1573154.9207921713,1989739.2059097644,2305221.5085042142,2589837.2896002089,2870798.3389266776,3147995.0145305349,3421314.3852001019,3690640.1317873499,3955852.44556981,4216827.9235633388]
[null,"Fixed capital investment, Capital Expenditures, or CapEx",{"$f":"C132-0","v":5780000},{"$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":-138508.65005739825},588.88678068626905,606.55338410683544,624.7499856300492,643.49248519895264,662.79725975492693,682.68117754756531,703.16161287399518,724.25646126021456,745.98415509801998,768.36367975096073,791.41459014348584,815.15702784779569,839.6117386832193,864.8000908437316,890.74409356903197,917.46641637610446,944.99040886739385,973.34012113340577,1002.5403247674112,1032.6165345104382,1063.5950305457591,1095.5028814621328,1128.3679679059787,1162.2190069431745,1197.0855771514543,1232.9981444660079,1269.9880887999898,1308.0877314639874,1347.3303634079202]
[null,"Net borrowing (pay back) = Note payable + long-term debt",{"$f":"(C144-0)+(C153-0)","v":3699200},{"$f":"(D144-C144)+(D153-C153)","v":-318985.9829877615},-329353.02743486362,-340057.00082649663,-351108.85335335787,-362519.89108734205,-374301.78754768078,-386466.59564298042,-399026.7600013772,-411995.12970142195,-425384.97141671798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Noncash charges….add back dep., deferred tax; subtract unusual gain)",null,{"$f":"D61+ABS(D154)","v":1473333.3333333333},1473333.3333333333,1473333.3333333333,340000,340000,340000,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free cash flow to firm (FCFF): cash available to equity-holders & debt-holders",null,{"$f":"IF(D2>$C$17,0,D113+D196+D102*(1-D110)-D193-D194)","v":630955.44872707012},489212.45127421053,486469.9602375715,483645.19446983316,480735.68572906282,477738.89172606944,474652.19390298624,471472.89514521032,468198.21742470138,464825.29937257705,461351.19377888914,457772.86501739046,454087.18639304681,450290.93740997277,446380.8009574067,442353.36041126348,438205.09664873598,433932.38497333275,429531.4919476675,424998.57213123207,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted FCFF at WACC, until analysis period",null,{"$f":"D198/(1+$C$16)^D2","v":599377.82727491832},441470.2657416432,417024.87553951569,393853.57218573493,371891.49938627519,351077.07025427168,331351.80317807727,312660.16591460333,294949.42749605887,278169.51755881379,262272.89272270887,247214.40966773106,232951.204572658,219442.57859705645,206649.88910397881,194536.44633584571,183067.41527040253,172209.7223973051,161931.96716888298,152204.33789096354,0,0,0,0,0,0,0,0,0,0]
[null,"Firm valuation ",null,{"$f":"SUM(D199:AG199)","v":5824306.8882574458}]
[null,"Growth rate of FCFF",null,null,{"$f":"E198/D198-1","v":-0.22464818671242315},-5.6059305716685826E-3,-5.8066602228816766E-3,-6.0157916878709194E-3,-6.2337664790759195E-3,-6.461056188938219E-3,-6.6981650956525751E-3,-6.9456330453532278E-3,-7.2040386455909378E-3,-7.474002810039071E-3,-7.756192700378417E-3,-8.051326118256541E-3,-8.3601764084751951E-3,-8.6835779441992722E-3,-9.0224322764443921E-3,-9.377715043626611E-3,-9.7504837531093846E-3,-1.0141886565889102E-2,-1.0553172238620623E-2,-1,{"$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$13)+D195)","v":227812.66573930858},82959.554952318489,77005.871898189595,70865.550372392812,64532.730311427207,58001.367370332126,51265.227118659008,44317.8790533641,37152.690422841755,29762.819856128714,461351.19377888914,457772.86501739046,454087.18639304681,450290.93740997277,446380.8009574067,442353.36041126348,438205.09664873598,433932.38497333275,429531.4919476675,424998.57213123207,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted FCFE at cost of equity, until analysis period",null,{"$f":"D203/(1+$C$15)^D2","v":205997.52756967949},67832.011741802591,56934.599281726871,47377.455475797047,39012.227642602316,31706.118885134932,25340.307421979029,19808.523427456301,15015.767882946764,10877.159453667677,152460.45447595743,136791.70070698494,122696.75930402572,110019.88674518115,98620.599044413932,88372.186787660117,79160.373996006223,70882.106931429691,63444.46029783877,56763.649498805811,0,0,0,0,0,0,0,0,0,0]
[null,"Equity valuation ",null,{"$f":"SUM(D204:AG204)","v":1499113.8765710967}]
[null,"Growth rate of FCFE",null,null,{"$f":"E203/D203-1","v":-0.63584309641830417},-7.1766092013762717E-2,-7.9738354679172785E-2,-8.9363873245704606E-2,-0.10121008222611239,-0.11613761118188182,-0.13551774674116834,-0.16167715566655594,-0.19890539507657545,14.500923501503786,-7.756192700378417E-3,-8.051326118256541E-3,-8.3601764084751951E-3,-8.6835779441992722E-3,-9.0224322764443921E-3,-9.377715043626611E-3,-9.7504837531093846E-3,-1.0141886565889102E-2,-1.0553172238620623E-2,-1,{"$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":-138508.65005739825},-137919.76327671198,-137313.20989260514,-136688.4599069751,-136044.96742177615,-135382.17016202121,-134699.48898447363,-133996.32737159965,-133272.07091033942,-132526.08675524138,-131757.72307549042,-130966.30848534693,-130151.15145749913,-129311.53971881591,-128446.73962797219,-127555.99553440316,-126638.52911802706,-125693.53870915966,-124720.19858802625,-123717.65826325884,-122685.0417287484,-121621.44669820264,-120525.9438167405,-119397.57584883453,-118235.35684189136,-117038.27126473992,-115805.27312027391,-114535.28503147392,-113227.19730000992,-111879.866936602]
[null,"Investment outlay = FCInv + NWCInv ",{"$f":"-(C193+C194)","v":-5780000},138508.65005739825,-588.88678068626905,-606.55338410683544,-624.7499856300492,-643.49248519895264,-662.79725975492693,-682.68117754756531,-703.16161287399518,-724.25646126021456,-745.98415509801998,-768.36367975096073,-791.41459014348584,-815.15702784779569,-839.6117386832193,-864.8000908437316,-890.74409356903197,-917.46641637610446,-944.99040886739385,-973.34012113340577,-1002.5403247674112,-1032.6165345104382,-1063.5950305457591,-1095.5028814621328,-1128.3679679059787,-1162.2190069431745,-1197.0855771514543,-1232.9981444660079,-1269.9880887999898,-1308.0877314639874,-1347.3303634079202]
[null,"After-tax operating cash flow = (S–C–D)(1–T)+D = EBIT(1-T)+D",null,{"$f":"D82*(1-D110)+D196","v":492446.79866967187},489801.3380548968,487076.51362167834,484269.94445546321,481379.17821426177,478401.68898582435,475334.87508053379,472176.05675808433,468922.47388596158,465571.28352767508,462119.55745864008,458564.27960753394,454902.34342089458,451130.54914865596,447245.60104825045,443244.10450483253,439122.5630651121,434877.37538220012,430504.83206880093,426001.11245599948,421362.28125481424,416584.28511759336,315482.3025944496,284615.78109599452,280961.04932646872,277196.67560385703,273319.37066956703,269325.74658724823,265212.31378246006,260975.47799352813]
[null,"Terminal year after-tax non-operating cash flow = Sal + NWCInv - T(Sal - B) ",null,{"$f":"IF(D2=$C$17,D209+D130,\"\")","v":""},"","","","","","","","","","","","","","","","","","",-123717.65826325884,"","","","","","","","","",""]
[null,"Total cash flow for capital budgeting, until analysis period",{"$f":"IF(C2>$C$17,0,SUM(C210:C212))","v":-5780000},630955.44872707012,489212.45127421053,486469.9602375715,483645.19446983316,480735.68572906282,477738.89172606944,474652.19390298624,471472.89514521032,468198.21742470138,464825.29937257705,461351.19377888914,457772.86501739046,454087.18639304681,450290.93740997277,446380.8009574067,442353.36041126348,438205.09664873598,433932.38497333275,429531.4919476675,301280.91386797326,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted cash flow for capital budgeting, until analysis period",{"$f":"C213/(1+$C$16)^C2","v":-5780000},599377.82727491832,441470.2657416432,417024.87553951569,393853.57218573493,371891.49938627519,351077.07025427168,331351.80317807727,312660.16591460333,294949.42749605887,278169.51755881379,262272.89272270887,247214.40966773106,232951.204572658,219442.57859705645,206649.88910397881,194536.44633584571,183067.41527040253,172209.7223973051,161931.96716888298,107897.4495949593,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of project",{"$f":"SUM(C214:AG214)","v":-3.8557860534638166E-5}]
[null,"IRR of project",{"$f":"IRR(C213:AG213)","v":5.268399999915685E-2}]
[null,"WACC",{"$f":"C16","v":5.2683999999999995E-2}]
[]
[null,"EVA"]
[null,"Invested Capital = short & long-term loans + Equity",{"$f":"C144+C153+C161","v":5780000},5461014.0170122385,5131660.9895773754,4791603.9887508787,4440495.1353975199,4077975.2443101783,3703673.4567624973,3317206.8611195171,2918180.1011181399,2506184.9714167179,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800,2080800]
[null,"EVA = EBIT x (1 - Tax rate) - (WACC x Invested Capital)",null,{"$f":"D82*(1-D110)-$C$16*D220","v":-1268594.597135934},-1253888.4228533308,-1238697.6842550063,-89673.101257819711,-73464.869556975638,-56722.643410251039,-39428.851190686837,318434.65631077625,336886.62485184323,355946.41632767511,352494.6902586401,348939.41240753396,345277.4762208946,341505.68194865598,337620.73384825047,333619.23730483255,329497.69586511212,325252.50818220014,320879.96486880095,316376.2452559995,311737.41405481426,306959.41791759338,205857.43539444963,174990.91389599454,171336.18212646875,167571.80840385705,163694.50346956705,159700.87938724825,155587.44658246008,151350.61079352815]
[null,"Return on Invested Capital, ROIC = NOPAT / Invested Capital",null,{"$f":"D82*(1-D110)/D220","v":-0.179616190621007},-0.1916595810354644,-0.20583020258499321,3.2489607590246342E-2,3.4668964312993808E-2,3.7368761204667818E-2,4.0797840094560729E-2,0.16180497446924669,0.18710609122393909,0.22374629158385001,0.22208744591437912,0.22037883487482407,0.21861896550408236,0.21680630005221835,0.21493925463679855,0.21301619785891607,0.21103544937769708,0.20899527844204158,0.20689390237831648,0.20472948503267949,0.20250013516667351,0.2002039048046873,0.15161587014343023,0.13678190171856713,0.13502549467823372,0.13321639542669023,0.13135302319760045,0.12943374980163794,0.12745689820379663,0.12542074105802006]
[]
[]
[null,"Ratios"]
[null,"Profitablity ratio"]
[null,"Gross profit margin",null,{"$f":"D54/D52","v":0.90128234867356949},0.89832081913377659,0.89527044370778985,0.89212855701902349,0.88889241372959427,0.88555918614148199,0.88212596172572655,0.87858974057749828,0.87494743279482334,0.87119585577866798,0.86733173145202802,0.86335168339558888,0.85925223389745653,0.85502980091438019,0.85068069494181164,0.84620111579006585,0.84158714926376788,0.83683476374168086,0.83193980665393141,0.82689800085354925,0.8217049408791558,0.81635608910553048,0.81084677177869624,0.80517217493205717,0.79932734018001894,0.7933071603854196,0.78710637519698212,0.78071956645289153,0.77414115344647838,0.76736538804987275]
[null,"Operating profit margin = EBIT/sales",null,{"$f":"D82/D52","v":-1.0980788870441782},-1.1010404165839711,-1.1040907920099579,0.16150673339185087,0.15827059010242159,0.15493736251430948,0.15150413809855401,0.52858974057749819,0.52494743279482325,0.52119585577866789,0.51733173145202804,0.5133516833955889,0.50925223389745655,0.5050298009143801,0.50068069494181167,0.49620111579006593,0.49158714926376784,0.48683476374168083,0.48193980665393144,0.47689800085354922,0.47170494087915582,0.46635608910553056,0.46084677177869632,0.45517217493205714,0.44932734018001902,0.44330716038541951,0.43710637519698214,0.4307195664528915,0.4241411534464784,0.41736538804987278]
[null,"Pretax margin = EBT/sales",null,{"$f":"D107/D52","v":-1.5897639008090643},-1.5927254303488569,-1.5957758057748437,-0.33017828037303504,-0.33341442366246432,-0.33674765125057643,-0.34018087566633193,3.6904726812612289E-2,3.3262419029937297E-2,2.9510842013781995E-2,0.51733173145202804,0.5133516833955889,0.50925223389745655,0.5050298009143801,0.50068069494181167,0.49620111579006593,0.49158714926376784,0.48683476374168083,0.48193980665393144,0.47689800085354922,0.47170494087915582,0.46635608910553056,0.46084677177869632,0.45517217493205714,0.44932734018001902,0.44330716038541951,0.43710637519698214,0.4307195664528915,0.4241411534464784,0.41736538804987278]
[null,"Net profit margin",null,{"$f":"D113/D52","v":-1.5897639008090643},-1.5927254303488569,-1.5957758057748437,-0.33017828037303504,-0.33341442366246432,-0.33674765125057643,-0.34018087566633193,3.6904726812612289E-2,3.3262419029937297E-2,2.9510842013781995E-2,0.51733173145202804,0.5133516833955889,0.50925223389745655,0.5050298009143801,0.50068069494181167,0.49620111579006593,0.49158714926376784,0.48683476374168083,0.48193980665393144,0.47689800085354922,0.47170494087915582,0.46635608910553056,0.35317485098705553,0.31862052245243999,0.31452913812601335,0.31031501226979363,0.30597446263788747,0.30150369651702402,0.29689880741253488,0.29215577163491097]
[null,"Return on assets (ROA)",null,{"$f":"D113/AVERAGE(C140:D140)","v":-0.28385055593233516},-0.42470750574517363,-0.89584510782797655,-0.76510967708067035,1.1128267317757277,0.32162224391847516,0.18781749710047976,-1.5361326060302957E-2,-1.1790075357875563E-2,-9.0567187308466315E-3,-0.16051118990224422,-0.18959819876711664,-0.23188259034410824,-0.29902721711909575,-0.42218171452217251,-0.72187871648958346,-2.542395017113912,1.644804648006537,0.61747353406062122,0.37847311560954416,0.27195450227276358,0.21162658584127253,0.13513023803940152,0.10802015716067011,9.6293112191013094E-2,8.6705438122094622E-2,7.8711936673481128E-2,7.1937656609933412E-2,6.6116220779880941E-2,6.1053149187737632E-2]
[null,"Return on equity (ROE)",null,{"$f":"D113/AVERAGE(C163:D163)","v":-1.035998332152299},28.079968179938557,0.96656764706510057,0.1263139855369784,0.11318509100580712,0.10264111549076516,9.3991042702019578E-2,-9.7866420330783403E-3,-8.9035867866205376E-3,-7.9663044090077916E-3,-0.15077999404624859,-0.1760649313574261,-0.21180072183554249,-0.26619011548401733,-0.35906609590709915,-0.55382301254658639,-1.2226650823215865,5.5862364413062977,0.84323575364474879,0.45377578276362673,0.30926267161182275,0.23384600849939535,0.14690812027019681,0.11628697134596627,0.10290415564763236,9.2110381375574049E-2,8.3210990391402187E-2,7.5738883296832926E-2,6.9368357086439444E-2,6.3865333331568686E-2]
[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,{"$f":"D234*D232","v":-1.035998332152299},28.079968179938557,0.96656764706510057,0.1263139855369784,0.11318509100580712,0.10264111549076516,9.3991042702019578E-2,-9.7866420330783403E-3,-8.9035867866205376E-3,-7.9663044090077916E-3,-0.15077999404624859,-0.1760649313574261,-0.21180072183554249,-0.26619011548401733,-0.35906609590709915,-0.55382301254658639,-1.2226650823215865,5.5862364413062977,0.84323575364474879,0.45377578276362673,0.30926267161182275,0.23384600849939535,0.14690812027019681,0.11628697134596627,0.10290415564763236,9.2110381375574049E-2,8.3210990391402187E-2,7.5738883296832926E-2,6.9368357086439444E-2,6.3865333331568686E-2]
[null,"Liquidity ratios"]
[null,"Current ratio",{"$f":"C122/C150","v":{"$error":"#DIV/0!"}},-0.43626890704971111,-1.941712927240093,-3.5184459121519165,-5.1686431253231016,-6.8945428269719642,-8.6984478868822652,-10.582727425071724,-12.549818479785953,-14.602227702274639,-16.742533077715365,-14.247097803331235,-11.773125038796541,-9.3212627851507612,-6.8921771679691561,-4.4865528579112208,-2.1050934955517806,0.25147787986233239,2.582418398122309,4.8869649226636405,7.164333612537499,9.4137194822575996,11.634295960076551,13.311540625893862,14.821342312529373,16.309077561315359,17.7741023465673,19.215755941854304,20.633360613656073,22.026221317651117,23.393625398332563]
[null,"Cash ratio",{"$f":"C119/C122","v":{"$error":"#DIV/0!"}},1.5762859713922623,1.1312708068233273,1.0734603271779619,1.0507186146681657,1.0385716458958105,1.0310206549755887,1.0258763712360834,1.022149336322534,1.0193270182571268,1.0171173651448258,1.0204311915670319,1.0251175833024913,1.0322352746590244,1.0443070369961525,1.0691871273093367,1.1499204829399268,-0.2761787960586532,0.87359983308397338,0.93205128844379115,0.95284005186415521,0.96347432907268316,0.96991773792343317,0.97323339233635586,0.97552153635460614,0.97734467232249778,0.97882530669920476,0.98004607402632771,0.98106471790146299,0.98192278804115762,0.98265092751565064]
[null,"Quick ratio",{"$f":"(C119+C120)/C150","v":{"$error":"#DIV/0!"}},-0.55541612346266211,-2.0643865068340812,-3.6447487598818538,-5.2986810612412558,-7.0284246635396617,-8.8362855080137397,-10.72463586692905,-12.695916013342794,-14.75263591766516,-16.897376970383291,-14.406505861992374,-11.937229335226354,-9.4901990658066886,-7.0660849474553595,-4.6655755142911097,-2.2893783675113659,6.177939399988757E-2,2.387150739533324,4.6859682693171507,6.9574437746537132,9.2007677959436833,11.415109179155515,13.085940811946275,14.589146723171879,16.070098536744389,17.528147194401182,18.96262682031205,20.372854413116421,21.758129540641221,23.117734038001586]
[null,"Solvency ratios"]
[null,"Long-term-debt-to-equity",{"$f":"C153/C163","v":1.7777777777777777},5.1160832465975847,-4.0035523217283542,-1.2392216788981842,-0.95055270707681627,-0.7183370076790051,-0.52672151332178607,-0.36526488577166921,-0.24981555262478836,-0.12804003456800525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total debt-to-equity",{"$f":"(C144+C153)/C163","v":1.7777777777777777},5.1160832465975847,-4.0035523217283542,-1.2392216788981842,-0.95055270707681627,-0.7183370076790051,-0.52672151332178607,-0.36526488577166921,-0.24981555262478836,-0.12804003456800525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total debt-to-capital",{"$f":"(C144+C153)/(C144+C153+C163)","v":0.64},0.83649666630088693,1.3329390977362976,5.1802231495315816,-19.223554028599676,-2.5503421722522859,-1.1129208872743639,-0.57546034177695404,-0.33300550751066266,-0.1468416437038717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt ratio",{"$f":"(C144+C153)/C140","v":0.64},0.7998717590747193,1.2332080293329601,3.8262615048799948,37.754356557402744,-3.3410416681730011,-1.2750432657002138,-0.62983766046453749,-0.35954019468936854,-0.1568977561476598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial leverage = total assets / total equity",{"$f":"C140/C163","v":2.7777777777777777},6.3961293651819888,-3.2464533367447079,-0.32387270899223353,-2.5177298562394257E-2,0.21500390567466851,0.41310089429202795,0.57993497165963004,0.69481953983092526,0.81607307658054751,0.94363826204410461,0.93441374792116061,0.9217106231276494,0.90311263061350355,0.87329225146407563,0.81773619503946438,0.67794850575914845,-0.33596586272705048,1.6319441186898458,1.2572701374713526,1.1622235366960221,1.118853498991587,1.0940353742038227,1.0812246030278925,1.0723518727333363,1.0653207220353309,1.0596157087478748,1.0548975295448653,1.0509337153062042,1.0475596629985302,1.0446555652428864]
[null,"Interest coverage = EBIT / interest payment",null,{"$f":"D82/D102","v":-2.233297449186153},-2.2393206743341314,-2.2455245962365495,0.32847601385117708,0.32189427310490182,0.31511508013623835,0.30813251137851499,1.0750576604522248,1.0676498532571561,1.0600198118462352,{"$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":0.21465443777040349},5.5976560779553146E-2,5.2906408015886391E-2,4.9744150669309525E-2,4.6487025602335329E-2,4.3132186783351921E-2,3.9676702799799055E-2,3.6117554296739685E-2,3.2451631338588478E-2,2.8675730691692679E-2,0.51647156679027595,0.5124657137939842,0.5083396852078037,0.50408987576403785,0.49971257203695896,0.49520394919806776,0.49056006767400973,0.48577686970423001,0.48085017579535694,0.47577568106921769,0.47054895150129417,0.46516542004633304,0.3519484618560822,0.31735734164753759,0.31322806189696362,0.3089749037538726,0.30459415086648867,0.30008197539248349,0.29543443465425784,0.29064746769388561]
[null,"Cash (CFO) return-on-assets",null,{"$f":"D174/AVERAGE(C140:D140)","v":3.8326308367842184E-2},1.492640542800271E-2,2.9700880676511526E-2,0.11527024434268597,-0.15515826880780914,-4.1194855099523711E-2,-2.1905931656096878E-2,-1.5033671184453947E-2,-1.1502686519089157E-2,-8.8004275565868057E-3,-0.16024430881806603,-0.18927098012527724,-0.231467071000477,-0.2984706891647092,-0.42136537829837145,-0.72042802781386017,-2.5370831469401671,1.6412304804254791,0.61607747129972001,0.37758242647952905,0.27128803370598742,0.21108627504925928,0.13466100232022674,0.10759190794427424,9.589478763501362E-2,8.6330997017379188E-2,7.8356851442500319E-2,7.1598439256269866E-2,6.5790120471718505E-2,6.0737951904396105E-2]
[null,"Cash (CFO) return-on-equity",null,{"$f":"D174/AVERAGE(C163:D163)","v":0.139883437663953},-0.98687445780781624,-3.2045618266377425E-2,-1.903027031667098E-2,-1.5781075592327359E-2,-1.3146745785926846E-2,-1.0962564135407513E-2,-9.5778943658692151E-3,-8.6865575149686278E-3,-7.7408702785934343E-3,-0.15052929296859816,-0.17576106914729461,-0.21142118796546142,-0.26569470158198039,-0.35837180088970466,-0.5527100488945158,-1.2201105468778239,5.5740975254704015,0.84132925892167554,0.45270787822694458,0.30850477333183846,0.23324896856908994,0.14639798620643898,0.1158259480919278,0.10247848395444277,9.1712598794630715E-2,8.283560903258945E-2,7.5381741505285649E-2,6.9026216498913703E-2,6.3535617668517272E-2]
[null,"Cash (CFO)-to-operating income",null,{"$f":"D174/D82","v":-0.19548180035426493},-5.08396966509395E-2,-4.7918530250190897E-2,0.3080004754267382,0.29371865974753869,0.27838467160797559,0.26188527453942684,6.8328140945906932E-2,6.1818820916631212E-2,5.5019107258347376E-2,0.99833730542810917,0.99827414688553384,0.99820806148915875,0.99813887190688444,0.99806638659202707,0.99799039832788283,0.99791068258945281,0.99782699569496613,0.99773907271503537,0.99764662510154622,0.99754933799144196,0.99744686713219244,0.76369952749737768,0.69722482859350754,0.69710439113602929,0.69697702036945242,0.6968421605134979,0.69669919540398684,0.69654744005296865,0.69638613075206635]
[null,"Coverage ratios (for cash flow)"]
[null,"Debt coverage by cash (CFO)",null,{"$f":"D174/(D144+D153)","v":5.6725835930587581E-2},1.6389625242602627E-2,1.7433933787144498E-2,1.8830912017194168E-2,2.0792217838472311E-2,2.3741166372373834E-2,2.8665491942622447E-2,3.8528396022748573E-2,6.8145882870277341E-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":0.17854887495424801},0.26665456434141904,0.56138531777838974,2.3172622869567627,-3.3376682374794613,-0.95508385203005819,-0.55211068738826308,-0.41624277936812104,-0.35445634147246174,-0.30689462288527758,-0.31026743604481249,-0.36933393792148578,-0.45533936801698999,-0.59209816248010105,-0.84321548401469293,-1.4548107481382566,-5.1718093544991248,3.3785686037804936,1.2812254259462179,0.79361438909820381,0.57653519966506872,0.45378754729496862,0.38261568642766774,0.33902448068703456,0.3061500526302085,0.27941103296256675,0.25725002013202192,0.23859626744533644,0.22268941177663201,0.20897464679914654]
[null,"Fixed asset turnover",null,{"$f":"D52/AVERAGE(D132,C132)","v":0.15454586615974927},0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927,0.15454586615974927]
[null,"Working capital turnover",null,{"$f":"D52/AVERAGE(C192:D192)","v":-6.7226935494046511},-2.2049097788582523,-1.2934654632179672,-0.90254810603893132,-0.68559182573494504,-0.54780109364253682,-0.45266207096831074,-0.38311957863311508,-0.33013898497564165,-0.28848754803710597,-0.29145707653200537,-0.34297137235985337,-0.41590533676125391,-0.52707803579524948,-0.71715586307722379,-1.1161260926726722,-2.487178690803304,11.474604644853192,1.74967027417649,0.95151538054565454,0.65562737383124325,0.50143230454632048,0.41596427338927727,0.36497012323907746,0.327168911156348,0.29682863456019837,0.27195403718996036,0.25120382990911833,0.23364309776446326,0.21860027948165012]
[null,"Receivables turnover",null,{"$f":"D52/AVERAGE(C120:D120)","v":36.5},36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5,36.5]
[null,"Collection period, or days of sales outstanding ",null,{"$f":"365/D260","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Inventory turnover",null,{"$f":"ABS(D53/AVERAGE(C121:D121))","v":4},4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926112,4.0591133004926112,4.0591133004926112,4.0591133004926103,4.0591133004926112]
[null,"Days of inventory on hand",null,{"$f":"365/D262","v":91.25},89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854368,89.921116504854368,89.921116504854368,89.921116504854382,89.921116504854368]
[null,"Payables turnover",null,{"$f":"ABS((-D53+(C121-D121))/AVERAGE(C145:D145))","v":45.625},37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492612,37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492612,37.309113300492612,37.309113300492605,37.309113300492612,37.309113300492612,37.309113300492619,37.309113300492612,37.309113300492619,37.309113300492612]
[null,"Payable period, or days of payable",null,{"$f":"365/D264","v":8},9.783132530120481,9.783132530120481,9.7831325301204792,9.783132530120481,9.783132530120481,9.7831325301204792,9.783132530120481,9.783132530120481,9.783132530120481,9.783132530120481,9.783132530120481,9.7831325301204792,9.783132530120481,9.783132530120481,9.783132530120481,9.7831325301204792,9.783132530120481,9.783132530120481,9.783132530120481,9.7831325301204792,9.783132530120481,9.783132530120481,9.7831325301204828,9.783132530120481,9.783132530120481,9.7831325301204792,9.783132530120481,9.7831325301204792,9.783132530120481]
[null,"Operatig cycle",null,{"$f":"D263+D261","v":101.25},99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854368,99.921116504854368,99.921116504854368,99.921116504854382,99.921116504854368]
[null,"Cash conversion cycle",null,{"$f":"D263+D261-D265","v":93.25},90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733885,90.137983974733885,90.137983974733885,90.137983974733899,90.137983974733885]

{"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$87,MATCH(A2,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":16039.689999999999}]
["Labor",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A3,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":62387.499999999993}]
["Energy and Utilities",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A4,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":7238.0051999999987}]
["Equipment",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A5,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":16761.659122503959}]
["Facilities",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A6,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":7279.6835174856733}]
["Maintenace",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A7,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":467.85029250612445}]
["SG&A",{"$f":"INDEX('DCF Summary'!$L$76:$Q$87,MATCH(A8,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":89327.510640000008}]
["R&D",{"$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$87,MATCH(A10,expensevariable,0),MATCH(AnalysisCountry,expensecountry,0))","v":468405.45602750429}]
[]
[]
[]
[]
[]
["Product_per_yr",{"$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",{"$f":"'Financial Analysis dms'!D53","v":88182.020492506112},{"$f":"'Financial Analysis dms'!E53","v":90827.481107281303},{"$f":"'Financial Analysis dms'!F53","v":93552.305540499743},{"$f":"'Financial Analysis dms'!G53","v":96358.874706714734},{"$f":"'Financial Analysis dms'!H53","v":99249.640947916181},{"$f":"'Financial Analysis dms'!I53","v":102227.13017635368},{"$f":"'Financial Analysis dms'!J53","v":105293.94408164429},{"$f":"'Financial Analysis dms'!K53","v":108452.76240409362},{"$f":"'Financial Analysis dms'!L53","v":111706.34527621644},{"$f":"'Financial Analysis dms'!M53","v":115057.53563450293},{"$f":"'Financial Analysis dms'!N53","v":118509.26170353802},{"$f":"'Financial Analysis dms'!O53","v":122064.53955464417},{"$f":"'Financial Analysis dms'!P53","v":125726.4757412835},{"$f":"'Financial Analysis dms'!Q53","v":129498.27001352201},{"$f":"'Financial Analysis dms'!R53","v":133383.21811392767},{"$f":"'Financial Analysis dms'!S53","v":137384.7146573455},{"$f":"'Financial Analysis dms'!T53","v":141506.25609706587},{"$f":"'Financial Analysis dms'!U53","v":145751.44377997785},{"$f":"'Financial Analysis dms'!V53","v":150123.98709337719},{"$f":"'Financial Analysis dms'!W53","v":154627.70670617852}]
["SG & A expenses","SG & A expense",{"$f":"'Financial Analysis dms'!D55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!E55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!F55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!G55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!H55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!I55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!J55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!K55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!L55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!M55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!N55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!O55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!P55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!Q55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!R55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!S55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!T55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!U55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!V55","v":89327.510640335095},{"$f":"'Financial Analysis dms'!W55","v":89327.510640335095}]
[" R & D expenses"," D & E expense",{"$f":"'Financial Analysis dms'!D57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!E57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!F57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!G57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!H57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!I57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!J57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!K57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!L57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!M57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!N57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!O57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!P57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!Q57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!R57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!S57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!T57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!U57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!V57","v":223318.77660083771},{"$f":"'Financial Analysis dms'!W57","v":223318.77660083771}]
["D61 – Depreciation","Equipment & Building Depreciation expense",{"$f":"'Financial Analysis dms'!D61","v":1473333.3333333333},{"$f":"'Financial Analysis dms'!E61","v":1473333.3333333333},{"$f":"'Financial Analysis dms'!F61","v":1473333.3333333333},{"$f":"'Financial Analysis dms'!G61","v":340000},{"$f":"'Financial Analysis dms'!H61","v":340000},{"$f":"'Financial Analysis dms'!I61","v":340000},{"$f":"'Financial Analysis dms'!J61","v":340000},{"$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",{"$f":"'Financial Analysis dms'!D102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!E102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!F102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!G102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!H102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!I102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!J102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!K102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!L102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!M102","v":439209.9829877615},{"$f":"'Financial Analysis dms'!N102","v":0},{"$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":2380000},{"$f":"tblI_Equipment[[#Totals],[Depreciable Tooling Cost (USD)]]","v":0},null,null,{"$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":340000},{"$f":"$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":340000},{"$f":"$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":340000},{"$f":"$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":340000},{"$f":"$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":340000},{"$f":"$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":340000},{"$f":"$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":340000},{"$f":"$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",{"$f":"IFERROR(OFFSET(INDEX(DCF_Calculation_Table,MATCH(CONCATENATE(\"Equipment \",tblI_Equipment[[#This Row],[Table Name]]),VARIABLE_DESCRIPTION,0),MATCH(AnalysisCountry,CName,0)),1,0),0)","v":2380000},{"$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":2380000},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":340000},340000,340000,340000,340000,340000,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU6:AU35)","v":0}]
[]
[]
[]
[]
[null," "]
[]
[null,"Building  Depreciation"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(Q$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1133333.3333333333},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(R$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1133333.3333333333},{"$f":"CSI_Building*INDEX(tbl_MACRS_Schedule[#Data],MATCH(S$5,tbl_MACRS_Schedule[Years],0),MATCH(CSI_Building_deprec,tbl_MACRS_Schedule[#Headers],0))","v":1133333.3333333333},{"$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":[]}