{"text_format":"1","workbook":"xlsx","n_sheets":35,"sheets":["Cover","1.0 Guidance","2.0 Companies","3.0 Sum Ratios","4.0 Graphs Ratios","5.0 Graph Financials","6.0 New Company","7.0 Blank Sheet","8.0 Anglo","9.0 Barrick","10.0 BHP","11.0 Fortescue","12.0 Glencore","13.0 Rio","14.0 Vale","15.0 Vedanta","16.0 Consol","17.0 EDF","18.0 Eskom","19.0 GdF","20. RWE","21.0 Sempra","22.0 Southern","23.0 Vattenfall","24.0 ABusch","25.0 Carlsberg","26.0 Diageo","27.0 Femsa","28.0 Heineken","29.0 Nestle","30.0 PRicard","31.0 SAB","32.0 Location Data","33.0 New Co Location Data","34.0 Country Data"],"not_rendered":{"charts":53,"images":3,"macros":1,"external_links":0,"defined_names":2,"comments":0,"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":"Cover","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[0,0,99,25]]}

{"sheet":"1.0 Guidance","index":1,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,4,2]]}
["Overview of Sheets in the Tool"]
[]
[]
[]
[]
[]
["Sheet No.","Title ","Explanation"]
[1,"Guidance","Lists and explains the purpose of different sheets."]
[2,"Companies","Lists the 24 companies analysed in the model [in sheets 8.0 to 31.0]. Data on each firm is presented, including its headquarters, market capitalisation, Bloomberg bond ticker, and credit rating with Moody’s and S&P. "]
[3,"Sum Ratios ","Summarises EBITDA/Revenue and Net debt/EBITDA ratios for 24 firms. On the left hand side of the sheet, static credit ratios are presented under the assumption that companies do not face water TEVs. On the right hand side, ratios are drawn from the company sheets; so as the analyst adjusts the assumptions made on any, or all, of the company sheets, so ratios resulting from these assumptions are shows on this sheet. "]
[4,"Graphs Ratios","Shows the water consumption, average shadow prices and the credit ratios before and after adding water cost. Graphs the change in ratios for all companies."]
[5,"Graph Financials","Allows analysts to graph data from any of the companies included on the model, for the years 2013 to 2017. This graphing facility allows analysts can visually to see how different elements of each company’s operations change over time."]
[6,"New Company","Where analysts enter a new company (see ‘How to Add New Companies to the Model’ in the accompanying report). Data on locations and longitude/latitude is automatically included in the “New Co Location Data” tab where water stress data is sourced from the WRI Aqueduct database and shadow prices are calculated."]
[7,"Blank Sheet"]
[8,"Anglo American","    Pre-populated sheet"]
[9,"Barrick","    Pre-populated sheet"]
[10,"BHP","    Pre-populated sheet"]
[11,"Fortescue","    Pre-populated sheet"]
[12,"Glencore","    Pre-populated sheet"]
[13,"Rio ","    Pre-populated sheet"]
[14,"Vale","    Pre-populated sheet"]
[15,"Vedanta","    Pre-populated sheet"]
[16,"Console","    Pre-populated sheet"]
[17,"EDF","    Pre-populated sheet"]
[18,"Eskom","    Pre-populated sheet"]
[19,"GdF","    Pre-populated sheet"]
[20,"RWE","    Pre-populated sheet"]
[21,"Sempra","    Pre-populated sheet"]
[22,"Southern","    Pre-populated sheet"]
[23,"Vattenfall","    Pre-populated sheet"]
[24,"Anheuser Busch","    Pre-populated sheet"]
[25,"Carlsberg","    Pre-populated sheet"]
[26,"Diageo","    Pre-populated sheet"]
[27,"Femsa","    Pre-populated sheet"]
[28,"Heineken","    Pre-populated sheet"]
[29,"Nestle","    Pre-populated sheet"]
[30,"Pernod Ricard","    Pre-populated sheet"]
[31,"SABMiller","    Pre-populated sheet"]
[32,"Location Data","Data for the 24 companies analysed by the model are held on the sheet. Data are pulled in from the World Resources Institute onto this sheet, using a macro."]
[33,"New Co Location Data","New location data. This tab links to the “New Location” tab and a macro pulls in the water stress data from WRI’s Aqueduct database for each location entered. It includes a formula to calculate the shadow prices for each of these locations, which is then displayed on the “New Location” tab alongside the locational information at the bottom."]
[34,"Country Data","This sheet has calculated 2010, 2020, 2030 and 2040 shadow prices for countries, as opposed to for specific locations on the map. This is necessary because for the beverages sector we use country shadow prices, not specific locational shadow prices."]

{"sheet":"2.0 Companies","index":2,"n_rows":167,"n_cols":133,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
["Overview of Companies in the Tool"]
[]
["Sheet Number","Sector","Company","Bloomberg Equity","HQ ","Market Cap (Bn)","Bond Ticker","Moodys","S&P"]
[8,"Mining","Anglo American","AAL_LN Equity","London, UK","£12.4","AALLN","Baa2 Neg","BBB-"]
[9,"Mining","Barrick Gold","ABX_US Equity","Toronto, Canada","$10.7","ABXCN","Baa2 Neg","BBB-"]
[10,"Mining","BHP Billiton","BHP_US Equity","Melbourne, Australia","£67.3","BHP","A1","A+ Neg"]
[11,"Mining","Fortescue Metals","FMG_AU Equity","Perth, Australia","AUD 5.3","FMGAU","Ba2 Neg","BB Neg"]
[12,"Mining","Glencore","GLEN_LN Equity","Zug, Switzerland","£31.9","GLENLN","NR","BBB"]
[13,"Mining","Rio Tinto","RIO_LN Equity","London, UK","£47.4","RIOLN","A3","A-"]
[14,"Mining","Vale","VALE_US Equity","Rio de Janeiro, Brazil","£27.4","VALEBZ","Baa2 Neg","BBB Neg"]
[15,"Mining","Vedanta","VED_LN Equity","Mumbai, India","£1.3","VEDLN","Ba3 Neg","BB- Neg"]
[16,"Power Gen/Utility","Consol Energy","CNX_US Equity","Canonsburg, PA, USA","$4.2","CNX","B1","BB"]
[17,"Power Gen/Utility","EDF","EDF_FP Equity","Paris, France","£40.2","EDF","A1 Neg","A+ Neg"]
[18,"Power Gen/Utility","Eskom","1001Z_SJ Equity","South Africa","Not listed","ESKOM","Ba1","BB+Neg"]
[19,"Power Gen/Utility","GdF","GSZ_FP Equity","Paris, France","£43.2","GdF","A1 Neg","A"]
[20,"Power Gen/Utility","RWE","RWE_GY Equity","Dusseldorf, Germany","£12.1","RWE","Baa1 Neg","BBB+ Neg"]
[21,"Power Gen/Utility","Sempra Energy","SRE_US Equity","San Diego, USA","$25.7","SRE","Baa1","BBB+"]
[22,"Power Gen/Utility","Southern Company","SO_US Equity","Atlanta, GA, USA","$39.9","SO","Baa1","A Cwn"]
[23,"Power Gen/Utility","Vattenfall","VATT_SS Equity","Stockholm, Sweden","Not listed","VATFAL","A3 ","A-  "]
[24,"Beverages/Food","Anheuser-Busch","ABI_BB Equity","Leuven, Belgium","£190.5","ABIBB","A2 Pos","A"]
[25,"Beverages/Food","Carlsberg","CARLB_DC Equity","Copenhagen, Denmark","DKK96.8","CARLB","Baa2 Neg","NR"]
[26,"Beverages/Food","Diageo","DGE_LN Equity","London, UK","£48.7","DGELN","A3","A-"]
[27,"Beverages/Food","FEMSA (Fomento Economico Mexicanos)","FEMSAUBD_MM Equity","Monterrey, Mexico","MXN512.9","FEMSA","NR","A-"]
[28,"Beverages/Food","Heineken","HEIA_NA Equity","Amsterdam, Netherlands","£42.2","HEIANA","Baa1","BBB+"]
[29,"Beverages/Food","Nestle","NESN_VX Equity","Vevey, Switzerland","CHF232","NESNVX","Aa2","AA"]
[30,"Beverages/Food","Pernod Ricard","RI_FP Equity","Paris, France","£29.2","RIFP","Baa3 Pos","BBB-"]
[31,"Beverages/Food","SABMiller","SAB_LN Equity","London, UK","£56.8","SABLN","A3","A-"]
[null,null,null,null,null,null,null,null,"Data at 17 July 2015"]
["Exchange Rates"]
[]
["1 US dollar =","USD",1]
["1 US dollar =","EUR",0.88119999999999998]
["1 US dollar =","CHF",0.94899999999999995]
["1 US dollar =","SEK",8.3632000000000009]
["1 US dollar =","ZAR",11.483499999999999]
["1 US dollar =","DKK",6.5789999999999997]
["1 US dollar =","AED",3.6728999999999998]
["1 US dollar =","CAD",1.2441]
["1 US dollar =","GBP",0.64605000000000001]
["1 US dollar =","MXN",14.92]
[]
["Exchange rates can be changed by the user"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99189826802143599,0.86662255891116002,3.9514411671517001E-2,0.94860618708024402,0.82841016430967596,7.6407729832719998E-2,0.94860618708024402,0.82841016430967596,7.6407729832719998E-2,0.98136002649452891,0.85734803918173885,3.6549496378118003E-2,0.98074256697016893,0.85676273182254403,5.9137431590271003E-2,0.98074256697016893,0.85676273182254403,5.9137431590271003E-2,1.0021070951232669,0.87560716683919293,4.6033440651554999E-2,0.99406224739640203,0.86851412198621902,5.6988360199614001E-2,0.99406224739640203,0.86851412198621902,5.6988360199614001E-2,0.97642485120303701,1.0432489252441079,2.4011309853476E-2,0.980786742674573,1.0787175260613009,5.698034451766E-2,0.980786742674573,1.0787175260613009,5.698034451766E-2,0.974326673174019,1.0412287136538807,4.1324047011262001E-2,0.95196072067531201,1.0471308571818001,6.1019781818499E-2,0.95196072067531201,1.0471308571818001,6.1019781818499E-2,0.96033073573468397,1.0261146569911621,3.6445773419107999E-2,0.94210641534948802,1.036136258318662,5.2226020813466001E-2,0.94210641534948802,1.036136258318662,5.2226020813466001E-2,1.476708256083914,2.84017462652E-4,0,1.4748710761523871,3.46034029368E-4,0,1.4625064704014481,6.0312420669299998E-4,0,1.909839488233035,3.37119485208E-3,0,1.8988922140085971,3.3811473443580002E-3,0,1.9054842905177627,3.8360968777380001E-3,0,2.2336356499807919,5.6790778102559997E-3,0,2.2294539571942891,5.7472849224079999E-3,0,2.287009608818015,6.6205724685300003E-3,0,1.4887698705528949,3.2772913621E-4,0,1.554776994120137,4.1770857514299999E-4,0,1.5417424958010859,7.2805022521099997E-4,0,1.946115020656674,3.9321193937729999E-3,0,1.9361780328092499,3.946422059192E-3,0,1.94289954845584,4.4774320068489996E-3,0,2.2289390633503481,6.485874060118E-3,0,2.2427709763986741,6.6173764788810003E-3,0,2.300670420597942,7.6228725600799999E-3,0]
[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,1.048264144870662,0.60974971128942701,5.9045556095383998E-2,1.0267583584404441,0.59736472266291396,7.9415529769491996E-2,1.0267583584404441,0.59736472266291396,7.9415529769491996E-2,1.0132017463134,0.58948380018465796,7.4872642414801002E-2,1.0059797240844139,0.58531961778200203,6.8557399710595004E-2,1.0059797240844139,0.58531961778200203,6.8557399710595004E-2,0.97482239063505316,0.56730070255186305,0.10116256151278601,0.96938287111605004,0.56410489670061803,0.107456273095625,0.96938287111605004,0.56410489670061803,0.107456273095625,0.99754022116347196,0.55015783128104301,5.2339701143079002E-2,1.016758390151199,0.56988327650901005,5.0149164779694999E-2,1.016758390151199,0.56988327650901005,5.0149164779694999E-2,1.003176298580863,0.55313710505000602,5.4821975246288998E-2,1.0288306216210621,0.57659809967951303,5.6648157245574003E-2,1.0288306216210621,0.57659809967951303,5.6648157245574003E-2,1.0236387930459561,0.56440326720465495,5.5344805946992003E-2,1.0486416924937907,0.58754112666480995,7.0004493635207998E-2,1.0486416924937907,0.58754112666480995,7.0004493635207998E-2,1.089096933676958,0,0,1.0891980503541627,0,0,1.0601115345617289,0,0,1.1599081330317853,0,0,1.1600217406550253,0,0,1.06963043250236,0,0,1.2011430775434353,0,0,1.2011448909460689,0,0,1.0504790042306209,0,0,1.0389527668251339,0,0,1.060812450563887,0,0,1.032483958710543,0,0,1.144794841947506,0,0,1.1531263631688109,0,0,1.0632723571798399,0,0,1.2321660736177229,0,0,1.2390820250033827,0,0,1.083657485118553,0,0]
[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,1.0359998624912361,6.5908665979908809,7.2499857661349004E-2,0.97775878246786196,6.2149358364470766,5.5460759078718003E-2,0.97775878246786196,6.2149358364470766,5.5460759078718003E-2,1.034095863041409,6.5785323940751468,8.4298743077879004E-2,0.99971082930328203,6.355802075724907,8.7264804547900005E-2,0.99971082930328203,6.355802075724907,8.7264804547900005E-2,1.0015798792058379,6.3678922202110151,0.106086010277053,0.98840258993240604,6.2832371269995617,0.109208710677947,0.98840258993240604,6.2832371269995617,0.109208710677947,0.99963783293935105,0.56767955281683102,0.110695354055074,1.000832674460554,0.57994583476536499,4.8509649435369E-2,1.000832674460554,0.57994583476536499,4.8509649435369E-2,0.99698516314792285,0.567083792753035,9.5282693704759003E-2,0.967451708123369,0.56028913093671096,8.2024385174562994E-2,0.967451708123369,0.56028913093671096,8.2024385174562994E-2,0.984700246056043,0.56047196417905198,0.113114121632374,0.98299024044997796,0.56964130346140096,0.150306675705143,0.98299024044997796,0.56964130346140096,0.150306675705143,1.037513712281569,0.434603927459351,0,1.037612164433678,0.43466470881705693,0,1.0088201651666333,0.42344437878398894,0,1.072369945768892,0.44491390813489801,0,1.0724403025658773,0.44496692044688202,0,0.97423015618040099,0.41325915984268102,0,1.103946047000294,0.45425367210059597,0,1.104047189400307,0.45431628146906,0,0.92565949475337483,0.39895726067418702,0,1.0018140872443979,6.6944489529824999E-2,0,1.062081467273488,7.1073156058757997E-2,0,1.032470810056723,6.9228930543144995E-2,0,1.0379087576780359,6.8698282737191002E-2,0,1.073995267390621,7.1156080189273996E-2,0,0.97503642669919199,6.6043781226004003E-2,0,1.103817121340261,7.2525378492676998E-2,0,1.118800454056242,7.3531202859608999E-2,0,0.93717033075845291,6.4511134045066004E-2,0]
[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,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,0,0,1.3727562229404959,0,0,1.484266352855115,0,0,2.4983879313776214,0,0,2.4914820955038981,0,0,2.897376466519038,0,0,3.731998567050113,2.9641397918300002E-4,0,3.7371237511380402,3.0684973219099998E-4,0,4.2644644198925779,8.1880369224699996E-4,0,1.1339359800364139,0,0,1.2989072182592361,0,0,1.4044185320924161,0,0,2.534135020482069,0,0,2.1282181600569108,0,0,2.4749321794023271,0,0,3.8348619028722415,0.34941199766753001,0,3.1631126724952021,0.31155158430563701,0,3.6094553850028128,0.831350204328269,0]
[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,0.98036349460739602,1.1170051499070941,0.106028750805241,0.972895774396909,1.108939146476277,0.117912363927811,0.972895774396909,1.108939146476277,0.117912363927811,0.97878524345543716,1.1152197299446027,0.16419442092845901,0.98234752931774005,1.119498385462268,0.18535473431749,0.98234752931774005,1.119498385462268,0.18535473431749,1.011488353081718,1.1522156064816147,0.146216959170965,0.98909331402248213,1.127034589420375,0.157631685211643,0.98909331402248213,1.127034589420375,0.157631685211643,0.978307193004194,0.56176690141272301,9.5144537268007007E-2,0.96850048148660284,0.57556337288995896,7.2313579247891002E-2,0.96850048148660284,0.57556337288995896,7.2313579247891002E-2,0.976779288874424,0.56151252575947297,9.3029119327689994E-2,0.91293927796471197,0.54238369306290102,0.105254497357263,0.91293927796471197,0.54238369306290102,0.105254497357263,0.96153763297731998,0.55223105744734802,9.4356164760384997E-2,0.92114853348260095,0.54757314111845701,8.1998320330040994E-2,0.92114853348260095,0.54757314111845701,8.1998320330040994E-2,1.623555944914471,1.5469271431599999E-3,0,1.623422718909793,1.547124906646E-3,0,1.6211755829306873,1.7336504819479999E-3,0,2.1329121790188759,2.377682104276E-3,0,2.132553748041186,2.377593110708E-3,0,2.1699473294737301,2.6685971353249999E-3,0,2.4590541609702719,2.9096164390170001E-3,0,2.4588520212537026,2.9098339788509999E-3,0,2.605171288033779,3.410091547324E-3,0,1.656105959416156,1.386373130973E-3,0,1.6686843601477619,1.396646108916E-3,0,1.66635007438598,1.565006931723E-3,0,2.1791912434504699,2.134327837086E-3,0,2.1709205117816728,2.1260804302920002E-3,0,2.2089320326481721,2.3862425794309999E-3,0,2.4311550548735621,2.527867493086E-3,0,2.4860115579721671,2.5845993639480001E-3,0,2.6338657061410622,3.028850938882E-3,0]
[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,1.008145274029933,0.378064254696654,4.4108999610360002E-2,0.96225727071855605,0.36059490120911802,0.100600156326368,0.96225727071855605,0.36059490120911802,0.100600156326368,1.006490587099788,0.37743337830344798,5.3264181450724001E-2,0.99547985191599508,0.37323849319833802,7.0975291797119006E-2,0.99547985191599508,0.37323849319833802,7.0975291797119006E-2,1.009704210536619,0.378658624678466,5.6195746852905001E-2,1.0054515866219107,0.37703345856532894,6.7383128544640999E-2,1.0054515866219107,0.37703345856532894,6.7383128544640999E-2,0.95784502801868987,1.000115882021047,9.2118147374626994E-2,0.95538951538112804,1.015767881435425,9.1222157657720002E-2,0.95538951538112804,1.015767881435425,9.1222157657720002E-2,0.94998409718981902,0.99155715611801787,8.8672161629240007E-2,0.93005224700573697,0.98926705268427884,8.2455687131405997E-2,0.93005224700573697,0.98926705268427884,8.2455687131405997E-2,0.95782500828330597,1.000322522577306,6.1536783152965999E-2,0.92052937774905996,0.97933185120386901,9.0617079753587002E-2,0.92052937774905996,0.97933185120386901,9.0617079753587002E-2,1.0797614640506039,0,0,1.0823443797581731,0,0,1.0376703563887639,0,0,1.1909414283184987,0,0,1.1901669758812621,0,0,1.0928722247104741,0,0,1.2654718408472687,0,0,1.2666416096219053,0,0,1.1446269754942739,0,0,1.0710375695502641,0,0,1.1247972997387099,0,0,1.0783710219345961,0,0,1.183261367351887,0,0,1.195571134453955,0,0,1.0978345996727401,0,0,1.253309461960864,0,0,1.259773843390644,0,0,1.138420776021609,0,0]
[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,1.016201712126348,0.87003639679140399,7.1123068790971994E-2,0.99404399449341596,0.85124998227063386,7.994898793289E-2,0.99404399449341596,0.85124998227063386,7.994898793289E-2,1.017367358785104,0.87102361400353701,6.6096761331062001E-2,0.998090295099334,0.85469079717753405,0.10999780990686001,0.998090295099334,0.85469079717753405,0.10999780990686001,1.014384741920175,0.86849755631346803,6.1762487960852999E-2,0.98313517662508798,0.84197355256516604,0.12609455105123299,0.98313517662508798,0.84197355256516604,0.12609455105123299,1.006046574972058,1.2390044954680399,5.1170657567481001E-2,1.0018155422816679,1.2372112220045053,2.982668191145E-2,1.0018155422816679,1.2372112220045053,2.982668191145E-2,1.0040473304170381,1.236632657199211,5.2515631450915999E-2,1.001390919072028,1.236661309317038,2.9047274365513999E-2,1.001390919072028,1.236661309317038,2.9047274365513999E-2,0.99898895344202798,1.2303966747841459,4.7837066881861998E-2,1.0167313324994569,1.255483755333727,5.6065732788565997E-2,1.0167313324994569,1.255483755333727,5.6065732788565997E-2,0.89740127517311596,0,0,0.90364333998027502,0,0,0.91043116643082,0,0,0.79449206085594004,0,0,0.802377061571798,0,0,0.82245068876887995,0,0,0.69295838718761504,0,0,0.70032250865662204,0,0,0.74235423224651298,0,0,0.88309364613778496,0,0,0.909057692603223,0,0,0.915886189619599,0,0,0.78092938012547197,0,0,0.80391229682474896,0,0,0.82402433207410997,0,0,0.68313171378729798,0,0,0.71233592827050796,0,0,0.75508866928642604,0,0]
[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,0.98159089299074709,0.71599211528654905,7.7720000769313E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,1.0121783930198047,0.73832656442285105,8.1745189197363996E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.027495728639116,0.74951101078061699,7.8702490315472995E-2,1.015241435943788,0.74056056631311196,8.5354474304732003E-2,1.015241435943788,0.74056056631311196,8.5354474304732003E-2,1.0202516036822999,1.138573560494778,3.6391036520851003E-2,1.0216799975473301,1.149023144774195,3.8891079267193998E-2,1.0216799975473301,1.149023144774195,3.8891079267193998E-2,1.0266570715504379,1.145795995125247,3.0466066603381001E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.0355187846723419,1.1557329993385981,2.8184263316808001E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,0.97981919994144095,4.1547931932119997E-3,0,0.994503337259521,4.2219405437319999E-3,0,0.99552172617100299,4.2249078038269997E-3,0,0.956820261318303,4.099951244853E-3,0,0.98398260844275787,4.1966839239750003E-3,0,0.99278096442825692,4.2183274682029998E-3,0,0.94414961753833804,4.0697375552900001E-3,0,0.99933109395221698,4.2335303125759999E-3,0,1.022311399969466,4.2892275300209998E-3,0,0.99819507998499502,5.8028476913450002E-3,0,1.0060243994095239,5.8550728460549997E-3,0,1.007054586091312,5.859187902587E-3,0,0.945307929824167,5.5530322792299996E-3,0,0.97104142787408187,5.6776156698639998E-3,0,0.97972406930066702,5.7068968185239998E-3,0,0.918884226203872,5.4298569290549999E-3,0,0.98432851395906495,5.7166564156299997E-3,0,1.0069638253280171,5.7918659528080002E-3,0]
[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,0.98159089299074709,0.71599211528654905,7.7720000769313E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,1.0121783930198047,0.73832656442285105,8.1745189197363996E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.027495728639116,0.74951101078061699,7.8702490315472995E-2,1.015241435943788,0.74056056631311196,8.5354474304732003E-2,1.015241435943788,0.74056056631311196,8.5354474304732003E-2,1.0202516036822999,1.138573560494778,3.6391036520851003E-2,1.0216799975473301,1.149023144774195,3.8891079267193998E-2,1.0216799975473301,1.149023144774195,3.8891079267193998E-2,1.0266570715504379,1.145795995125247,3.0466066603381001E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.0355187846723419,1.1557329993385981,2.8184263316808001E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,0.97981919994144095,4.1547931932119997E-3,0,0.994503337259521,4.2219405437319999E-3,0,0.99552172617100299,4.2249078038269997E-3,0,0.956820261318303,4.099951244853E-3,0,0.98398260844275787,4.1966839239750003E-3,0,0.99278096442825692,4.2183274682029998E-3,0,0.94414961753833804,4.0697375552900001E-3,0,0.99933109395221698,4.2335303125759999E-3,0,1.022311399969466,4.2892275300209998E-3,0,0.99819507998499502,5.8028476913450002E-3,0,1.0060243994095239,5.8550728460549997E-3,0,1.007054586091312,5.859187902587E-3,0,0.945307929824167,5.5530322792299996E-3,0,0.97104142787408187,5.6776156698639998E-3,0,0.97972406930066702,5.7068968185239998E-3,0,0.918884226203872,5.4298569290549999E-3,0,0.98432851395906495,5.7166564156299997E-3,0,1.0069638253280171,5.7918659528080002E-3,0]
[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,1.038567055531981,0.78878462246500403,0.31328822927688799,1.1062031792002529,0.84135636666283997,0.137845851066182,1.1062031792002529,0.84135636666283997,0.137845851066182,1.094392431266719,0.83165473084781005,0.25082777103409498,1.1088172781819581,0.843379368412986,0.16753728539326801,1.1088172781819581,0.843379368412986,0.16753728539326801,1.0882012454842001,0.82690031939922704,0.111167369157068,1.1321058075110959,0.86140192070382005,0.17215325224772701,1.1321058075110959,0.86140192070382005,0.17215325224772701,1.019271457967311,0.378918977485526,9.0182532917497005E-2,0.99320099814227103,0.36502396864651798,0.116626935876581,0.99320099814227103,0.36502396864651798,0.116626935876581,1.0241770545018307,0.38082146298612501,9.4159299097627006E-2,0.991284288442427,0.36506235373698498,9.3982556617711002E-2,0.991284288442427,0.36506235373698498,9.3982556617711002E-2,1.0349207233190441,0.38313737473541698,0.13572537351053701,1.0142118918158729,0.373019500881623,0.114545265881889,1.0142118918158729,0.373019500881623,0.114545265881889,0.97311262686835298,0,0,0.96630516228260399,0,0,0.97314354421207905,0,0,0.92817705829207797,0,0,0.95058826622497405,0,0,0.97206981103346213,0,0,0.89723465295792804,0,0,0.92095805234583505,0,0,0.95968643840866996,0,0,0.93697621322091695,0,0,0.87353316321257501,0,0,0.87971501303732402,0,0,0.84812086759202798,0,0,0.85729929081153899,0,0,0.87667267651825298,0,0,0.82451169457970996,0,0,0.81349114741362916,0,0,0.84770030507882899,0,0]
[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,1.0130792275174061,0.77386819567059295,6.7633018011241997E-2,1.013495114300609,0.77427342529661003,0.192982548519712,1.013495114300609,0.77427342529661003,0.192982548519712,1.004440278998169,0.76727955807727499,0.147335846806742,0.99159630347127903,0.75742905824392404,0.20318383389041,0.99159630347127903,0.75742905824392404,0.20318383389041,0.99049540397302116,0.756644267495301,0.15897228767302299,0.99069400181172595,0.75673501597540893,0.18007296811328599,0.99069400181172595,0.75673501597540893,0.18007296811328599,1.0153821834580541,1.425735311633155,5.5925336763868003E-2,0.99159594259541595,1.3938480982473751,4.4178489609944999E-2,0.99159594259541595,1.3938480982473751,4.4178489609944999E-2,1.026861113793436,1.4419988867711413,5.6238736184207001E-2,1.000426976023669,1.406221780966048,4.1196530113535003E-2,1.000426976023669,1.406221780966048,4.1196530113535003E-2,1.0224642273239919,1.43585165227809,6.3832236750027999E-2,1.0273402419720381,1.4430835317014239,6.7251465286444004E-2,1.0273402419720381,1.4430835317014239,6.7251465286444004E-2,2.1643351408354441,6.2422011027389998E-3,0,2.1712889315221906,6.2616696065929999E-3,0,2.1767448981544679,6.4772283646209999E-3,0,2.2290645471371811,6.4390038606119996E-3,0,2.2481373853295632,6.4952784583340003E-3,0,2.3001630974480678,6.8601331303660001E-3,0,2.2549728006735279,6.5177751029099999E-3,0,2.2877660994363862,6.6157443615469996E-3,0,2.393811227994072,7.1506763054770004E-3,0,2.1363927736819162,8.0662329033040006E-3,0,2.1423773049173009,8.0871555215710003E-3,0,2.1477606230559809,8.3655568601490003E-3,0,2.2192106327719721,8.3919919315289995E-3,0,2.267190163435981,8.5754281376439999E-3,0,2.319656789154914,9.0571295828959994E-3,0,2.2766110691967931,8.6140546924190001E-3,0,2.3092560318853739,8.7424847824960003E-3,0,2.4162972861614231,9.4493794452729998E-3,0]
[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,0.97656283636687813,2.7593453280753426,8.4498940232640998E-2,1.0289191096849293,2.907151713507409,0.104616277210981,1.0289191096849293,2.907151713507409,0.104616277210981,0.99879380899974612,2.8224000525469042,0.12082050306334099,1.033403424148176,2.9197631486381468,0.119635110313546,1.033403424148176,2.9197631486381468,0.119635110313546,1.026088605062569,2.89981753102035,0.117144644749545,1.018602972017997,2.8781391850479152,0.16752261507333499,1.018602972017997,2.8781391850479152,0.16752261507333499,1.0147862574926501,1.162596873805132,5.5065388462535003E-2,0.99492635671902596,1.146958851507099,2.6903705925616E-2,0.99492635671902596,1.146958851507099,2.6903705925616E-2,1.0219823370527099,1.1708890739035061,5.386482635717E-2,1.0077199729847379,1.161590615740413,4.3012008497462999E-2,1.0077199729847379,1.161590615740413,4.3012008497462999E-2,1.043610034269699,1.195278072362975,6.1374582292505003E-2,1.0251775171973021,1.181295279511233,6.1983789162673997E-2,1.0251775171973021,1.181295279511233,6.1983789162673997E-2,1.3045033071247747,1.7979110636867E-2,0,1.3052348815716219,1.7962682794062001E-2,0,1.3105967036712609,1.8107865015016E-2,0,1.2999799901970319,1.7921938031397001E-2,0,1.3091944371459601,1.8012685620681E-2,0,1.330567456725148,1.8360733137752001E-2,0,1.294368066557378,1.7851005947418001E-2,0,1.3147892616117871,1.8083339266646001E-2,0,1.3582585972460961,1.8711356206448999E-2,0,1.3402408457726187,6.5518568569279999E-3,0,1.2724178441805427,6.2112019534069996E-3,0,1.2776502673149013,6.2614301023309997E-3,0,1.3057692110756087,6.3846154075970002E-3,0,1.2708416215009,6.2020821411530001E-3,0,1.291602929754569,6.3219913266259996E-3,0,1.2654639307733693,6.1891317434270001E-3,0,1.2951216544053861,6.3179447946380002E-3,0,1.337973602338004,6.5375208150090002E-3,0]
[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,0.98159089299074709,0.71599211528654905,7.7720000769313E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,1.0121783930198047,0.73832656442285105,8.1745189197363996E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.027495728639116,0.74951101078061699,7.8702490315472995E-2,1.015241435943788,0.74056056631311196,8.5354474304732003E-2,1.015241435943788,0.74056056631311196,8.5354474304732003E-2,1.0202516036822999,1.138573560494778,3.6391036520851003E-2,1.0216799975473301,1.149023144774195,3.8891079267193998E-2,1.0216799975473301,1.149023144774195,3.8891079267193998E-2,1.0266570715504379,1.145795995125247,3.0466066603381001E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.0355187846723419,1.1557329993385981,2.8184263316808001E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,0.97981919994144095,4.1547931932119997E-3,0,0.994503337259521,4.2219405437319999E-3,0,0.99552172617100299,4.2249078038269997E-3,0,0.956820261318303,4.099951244853E-3,0,0.98398260844275787,4.1966839239750003E-3,0,0.99278096442825692,4.2183274682029998E-3,0,0.94414961753833804,4.0697375552900001E-3,0,0.99933109395221698,4.2335303125759999E-3,0,1.022311399969466,4.2892275300209998E-3,0,0.99819507998499502,5.8028476913450002E-3,0,1.0060243994095239,5.8550728460549997E-3,0,1.007054586091312,5.859187902587E-3,0,0.945307929824167,5.5530322792299996E-3,0,0.97104142787408187,5.6776156698639998E-3,0,0.97972406930066702,5.7068968185239998E-3,0,0.918884226203872,5.4298569290549999E-3,0,0.98432851395906495,5.7166564156299997E-3,0,1.0069638253280171,5.7918659528080002E-3,0]
[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,0.99953396750116708,0.67102906997707501,0.14022351212305501,0.98250717280620892,0.65969238288522802,0.133750538093583,0.98250717280620892,0.65969238288522802,0.133750538093583,0.95736904869809691,0.64271514190143297,0.149476746514703,1.0138537969040819,0.68056817198496,0.14270705143825399,1.0138537969040819,0.68056817198496,0.14270705143825399,0.98047156373435107,0.65822858216579105,0.15470205985763799,0.98438887030362898,0.66094552963503395,0.17485363588201,0.98438887030362898,0.66094552963503395,0.17485363588201,1.0156418454297369,1.0619332585070933,5.266105657359E-2,1.0005930282103981,1.0638129088852,3.1738681604616001E-2,1.0005930282103981,1.0638129088852,3.1738681604616001E-2,1.023535578690522,1.0700567042463027,5.7941196281608001E-2,0.98450519922620205,1.04694940534905,3.2687943540582E-2,0.98450519922620205,1.04694940534905,3.2687943540582E-2,1.041320701167781,1.0887123527950713,4.9746472825808997E-2,0.99352699632670916,1.0563363742093721,3.0574956755980001E-2,0.99352699632670916,1.0563363742093721,3.0574956755980001E-2,1.1551110599929599,2.5140611274210001E-3,0,1.153012908276402,2.7546694142279999E-3,0,1.1806301757220761,3.7007771541610001E-3,0,1.256426074439646,3.6858222748840002E-3,0,1.253185685366367,3.9255437494429999E-3,0,1.3223591193698241,5.3978939394129996E-3,0,1.3078276992997979,4.2803089583880001E-3,0,1.315333708086037,4.6519639096970003E-3,0,1.4283511748468321,6.6670835052389998E-3,0,1.1556496302779331,3.7465755805579999E-3,0,1.173541466352046,4.1756877685629997E-3,0,1.201650439202387,5.609852789228E-3,0,1.3123738187987479,5.7347680715590004E-3,0,1.2360615398325787,5.7680389871799997E-3,0,1.304289754013644,7.9314522212660006E-3,0,1.333876215969626,6.5027698194210001E-3,0,1.336193193326465,7.0383468850539997E-3,0,1.451002970407687,1.0087190557021E-2,0]
[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,0.97767419199824501,0.50501877371488502,0.13766133149411,0.99935959641227901,0.51635500716164695,9.5390339178736003E-2,0.99935959641227901,0.51635500716164695,9.5390339178736003E-2,0.96795327875829995,0.49993800770597802,0.13279399543280401,1.052524047230738,0.54397067070095295,0.128029320934163,1.052524047230738,0.54397067070095295,0.128029320934163,1.0310526282897641,0.53291773115071095,0.127807722621681,1.0122060291698809,0.52302793915384704,0.152292518157993,1.0122060291698809,0.52302793915384704,0.152292518157993,0.987865648100681,1.206259187304491,4.6533045781108999E-2,1.0073427036245599,1.228807920164158,2.3851325375725999E-2,1.0073427036245599,1.228807920164158,2.3851325375725999E-2,0.99278308487432498,1.212312872600134,4.3785900148736998E-2,0.99451513529622115,1.2131932304697579,2.9768111239881E-2,0.99451513529622115,1.2131932304697579,2.9768111239881E-2,1.026164312540143,1.2528585747523593,4.3641918554713E-2,0.99260868165984195,1.2110782803606379,3.4771260154350003E-2,0.99260868165984195,1.2110782803606379,3.4771260154350003E-2,1.024248550091754,4.7700688036E-2,0,1.0232567244822053,4.7855759332847997E-2,0,1.0231004786585669,4.6926421045650001E-2,0,1.021412519749173,4.7595733458040003E-2,0,1.021426334129439,4.7787847547108998E-2,0,1.0304636942927641,4.7196252365457998E-2,0,1.000049066268903,4.6805124059357002E-2,0,1.001898907638699,4.7063334111016999E-2,0,1.027579850753664,4.7090571458239E-2,0,1.0476379129925859,9.4453296627207015E-2,0,1.0239124416833707,9.2679955978167999E-2,0,1.023756095735227,9.0880151048792004E-2,0,1.0552291543032439,9.5203270654373007E-2,0,0.97045415429403292,8.7850044351711995E-2,0,0.97904052359087101,8.6762494574646007E-2,0,0.96993018477409099,8.7828047977109996E-2,0,0.98981717038413997,8.9982447567057006E-2,0,1.01518843115012,9.0034523842877995E-2,0]
[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,0.94945548673594915,0.31306191774400399,0.160219363118831,0.99784442396388195,0.32911463441805699,0.112037295701021,0.99784442396388195,0.32911463441805699,0.112037295701021,0.91230717988433108,0.30074362715977598,0.20344720240483499,1.018811387517822,0.33599856148637403,0.14821272934250801,1.018811387517822,0.33599856148637403,0.14821272934250801,0.95203238089770303,0.313916409745916,0.205703498102973,0.95404624540316396,0.31473470447915802,0.207953185049296,0.95404624540316396,0.31473470447915802,0.207953185049296,0.99961570692228396,1.132790460514264,4.5019675361274998E-2,1.009323238734334,1.1435019153449093,3.7629591069539003E-2,1.009323238734334,1.1435019153449093,3.7629591069539003E-2,1.005076708719018,1.1392065274221379,4.3968753233423002E-2,0.99368101379268492,1.125991688223289,4.2175989237227998E-2,0.99368101379268492,1.125991688223289,4.2175989237227998E-2,1.031148288653233,1.1683040008391079,4.9436681643838E-2,1.007012523412965,1.141069557393809,3.7307342047953003E-2,1.007012523412965,1.141069557393809,3.7307342047953003E-2,1.0564433230539201,1.5334138497905001E-2,0,1.053642502411662,1.5489633914321E-2,0,1.0647509578544061,1.5915094837632999E-2,0,1.0743136874339561,1.5627210222856999E-2,0,1.0871199399764191,1.6041943259213001E-2,0,1.1186178515680427,1.6810107120752E-2,0,1.084125854521145,1.5788128527184999E-2,0,1.1043195541105433,1.6325701763621001E-2,0,1.160359018021853,1.7503647329076E-2,0,1.1126833620033889,4.8981168352913003E-2,0,1.0559186152748401,4.7064555308245E-2,0,1.0670510675649627,4.8357299169555001E-2,0,1.17757890228395,5.1961899809615998E-2,0,1.067047299721513,4.7744083153948999E-2,0,1.0979636322022119,5.0030294910752997E-2,0,1.1387489294207469,5.0294052929452999E-2,0,1.1575115561026881,5.1871311079717E-2,0,1.216250285154159,5.5613972911064E-2,0]
[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,0.90190905390755904,0.30083181834377498,0.50451266066519695,1.029497816006766,0.33734887813637698,0.41287093350623894,1.029497816006766,0.33734887813637698,0.41287093350623894,1.0070427068193233,0.330986093243895,0.54364710022669205,1.019162845367432,0.33441186024271502,0.48661120689656107,1.019162845367432,0.33441186024271502,0.48661120689656107,0.98601019657551903,0.32495358055013801,0.60134812276662097,1.0831870671446839,0.35260642426710398,0.60796776399435803,1.0831870671446839,0.35260642426710398,0.60796776399435803,1.0108490985292,1.1609075233545527,0.132717019390132,1.0279716604338227,1.178752983323927,7.8722159885556003E-2,1.0279716604338227,1.178752983323927,7.8722159885556003E-2,1.014535597588994,1.166334285633692,9.5834317076511993E-2,1.038576014707455,1.190517328616975,8.8863841618115003E-2,1.038576014707455,1.190517328616975,8.8863841618115003E-2,1.0328216637693639,1.187521271843399,9.8113254436877004E-2,1.0361792899430853,1.1840052799173419,0.13656382173957099,1.0361792899430853,1.1840052799173419,0.13656382173957099,1.0358124271879201,0,0,1.037171666651781,0,0,1.044715230375427,0,0,1.047480146202211,0,0,1.056981074780962,0,0,1.080426976678043,1.7878079884420001E-3,0,1.048147127090985,0,0,1.0630542927826947,0,0,1.106824160978384,4.0698296412899999E-3,0,1.148466602813464,0,0,1.007453974671632,0,0,1.0147813954843401,0,0,1.040154642011764,0,0,1.037107150820334,0,0,1.060112210319563,5.3461261426089998E-3,0,1.0630185476086067,0,0,0.98141339111898795,0,0,1.02182180211587,1.1542131286317999E-2,0]
[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,1.03836750363802,0.39614798247372301,0.19164256142873101,0.99649462910181508,0.38043189609893902,0.20649722467568801,0.99649462910181508,0.38043189609893902,0.20649722467568801,1.006886129576539,0.38433166272424102,0.17436011183512601,1.075911493955396,0.41022660119910198,0.17312285711177799,1.075911493955396,0.41022660119910198,0.17312285711177799,0.97305666332584595,0.37163400253342999,0.121830142363944,1.0238431266860539,0.39069219058370902,0.163753102767906,1.0238431266860539,0.39069219058370902,0.163753102767906,1.0189128011121169,0.50385179209680997,0.10084725317030099,1.0488424517543009,0.50726677867011605,6.3367856486730004E-2,1.0488424517543009,0.50726677867011605,6.3367856486730004E-2,1.030143658481913,0.50960241382952598,8.6992669695968985E-2,1.0538078101148911,0.50953750841301604,7.9550164042846996E-2,1.0538078101148911,0.50953750841301604,7.9550164042846996E-2,1.038000840403899,0.51373321328121402,6.6943630050416994E-2,1.0698071698173579,0.51750638130555404,7.7900185286782997E-2,1.0698071698173579,0.51750638130555404,7.7900185286782997E-2,1.0471499561531721,6.2022842578590004E-3,0,1.0479820531689159,6.8668279193419999E-3,0,1.0606341632627061,7.3177027586640003E-3,0,1.0755115463314819,6.5977295124150003E-3,0,1.0784816637969841,7.3018075100910003E-3,0,1.1130067890440829,8.0715043544400001E-3,0,1.1012204033908219,6.9561877462540004E-3,0,1.13395823360887,8.0930036970599997E-3,0,1.1943195735432579,9.2418429769159996E-3,0,1.0084579423801121,1.5656483264483999E-2,0,1.051668541468717,1.8050084626857001E-2,0,1.064365157912293,1.9235250339685001E-2,0,1.0681560851213681,1.7166760255057999E-2,0,1.002388830174255,1.7799449106294E-2,0,1.034478017287753,1.9675721493550999E-2,0,1.131712514692536,1.8717845242452E-2,0,1.1075507605146839,2.0714526402407001E-2,0,1.166506413349667,2.3655049165708E-2,0]
[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,1.0303142337096147,0.47223280864204198,6.9112005267942006E-2,1.0419283818841201,0.47742294987292799,0.145396583568594,1.0419283818841201,0.47742294987292799,0.145396583568594,1.047598541312621,0.48004831556177502,0.10285509870535101,1.05854050036326,0.48491015628648398,0.144801400373609,1.05854050036326,0.48491015628648398,0.144801400373609,1.0638492667733861,0.487396463963577,7.5986920126349E-2,1.0629719576694481,0.48690744733674701,0.15814880708319001,1.0629719576694481,0.48690744733674701,0.15814880708319001,1.0161503324185599,1.3504269367430033,5.6817990901802E-2,0.99810039720672405,1.3274041283129241,3.6288468791767003E-2,0.99810039720672405,1.3274041283129241,3.6288468791767003E-2,1.0333491887683419,1.373373003383898,6.7552710780729996E-2,1.004087018723697,1.335442491244395,4.2923395707145998E-2,1.004087018723697,1.335442491244395,4.2923395707145998E-2,1.0408803505133479,1.383422473216255,6.1188095752642002E-2,1.026042895293771,1.3639345292991587,5.9133566641157001E-2,1.026042895293771,1.3639345292991587,5.9133566641157001E-2,2.1743150935004421,5.5226952999050003E-3,0,2.1853713268977968,5.5538007166089998E-3,0,2.1909516950091579,5.7431852225470004E-3,0,2.222203782502771,5.6625049423359997E-3,0,2.2497576715220879,5.7417510787240002E-3,0,2.3002522470848188,6.0681738410559996E-3,0,2.244588126738404,5.7278553878969997E-3,0,2.278047031642124,5.824330630484E-3,0,2.3814536471539101,6.3096138917080003E-3,0,2.1103417019406669,1.1694857279794E-2,0,2.0974295017724618,1.1632873363308E-2,0,2.102785309530832,1.2029554138684E-2,0,2.1212360411636242,1.1795697972004001E-2,0,2.1253392484747038,1.1840855474537001E-2,0,2.1730413208520978,1.2514016797517E-2,0,2.109874205719156,1.1751942846112E-2,0,2.1430923132127688,1.1961884465603E-2,0,2.2403729750079329,1.2958548747241E-2,0]
[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,0.98159089299074709,0.71599211528654905,7.7720000769313E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,1.0121783930198047,0.73832656442285105,8.1745189197363996E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.027495728639116,0.74951101078061699,7.8702490315472995E-2,1.015241435943788,0.74056056631311196,8.5354474304732003E-2,1.015241435943788,0.74056056631311196,8.5354474304732003E-2,1.0202516036822999,1.138573560494778,3.6391036520851003E-2,1.0216799975473301,1.149023144774195,3.8891079267193998E-2,1.0216799975473301,1.149023144774195,3.8891079267193998E-2,1.0266570715504379,1.145795995125247,3.0466066603381001E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.0355187846723419,1.1557329993385981,2.8184263316808001E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,0.97981919994144095,4.1547931932119997E-3,0,0.994503337259521,4.2219405437319999E-3,0,0.99552172617100299,4.2249078038269997E-3,0,0.956820261318303,4.099951244853E-3,0,0.98398260844275787,4.1966839239750003E-3,0,0.99278096442825692,4.2183274682029998E-3,0,0.94414961753833804,4.0697375552900001E-3,0,0.99933109395221698,4.2335303125759999E-3,0,1.022311399969466,4.2892275300209998E-3,0,0.99819507998499502,5.8028476913450002E-3,0,1.0060243994095239,5.8550728460549997E-3,0,1.007054586091312,5.859187902587E-3,0,0.945307929824167,5.5530322792299996E-3,0,0.97104142787408187,5.6776156698639998E-3,0,0.97972406930066702,5.7068968185239998E-3,0,0.918884226203872,5.4298569290549999E-3,0,0.98432851395906495,5.7166564156299997E-3,0,1.0069638253280171,5.7918659528080002E-3,0]
[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,0.970744498001334,0.19752162166963899,0.30603183150121599,1.1403204171880139,0.231120748000093,0.28219936362303999,1.1403204171880139,0.231120748000093,0.28219936362303999,1.0368232302032767,0.21074286073901599,0.43389638008788001,1.1232936115545773,0.22775403310513501,0.35092177405847302,1.1232936115545773,0.22775403310513501,0.35092177405847302,1.1414832164737987,0.23168355759215001,0.46437500823920203,1.1642384048877039,0.23585005819365301,0.42261713296557202,1.1642384048877039,0.23585005819365301,0.42261713296557202,1.017044237542843,1.0339073424666381,9.7910771732862001E-2,1.0095977817883259,1.025439180611599,9.6012552913338003E-2,1.0095977817883259,1.025439180611599,9.6012552913338003E-2,1.012030638052889,1.031102105319422,6.6758855780953003E-2,1.0319794530621469,1.047222994821092,0.101854172173722,1.0319794530621469,1.047222994821092,0.101854172173722,1.026020823667928,1.0433350928123599,9.9630035754686E-2,1.0595811358666221,1.072642677678237,0.13175653914265201,1.0595811358666221,1.072642677678237,0.13175653914265201,1.0623724108994379,2.8814283397098999E-2,0,1.0633743060101339,2.8755179257208999E-2,0,1.064661249704566,2.8323197528892001E-2,0,1.05258486440254,2.8550705008544001E-2,0,1.060012445349561,2.8664784690317999E-2,0,1.0712545130031541,2.8498988886140001E-2,0,1.0259737116022367,2.7834067312372E-2,0,1.0415383745080451,2.816804916168E-2,0,1.0694207871166499,2.8450097593951E-2,0,1.0943893198331347,0.14587913542595399,0,0.93252237702835716,0.12441626079021301,0,0.93365095779831797,0.122547187017933,0,1.015201852871461,0.13547649922006599,0,0.94366462556709596,0.12585851631038,0,0.953672754820173,0.12513055640592799,0,0.89880753110992895,0.1201382938075,0,0.89460918840630899,0.11943202124865,0,0.91855824599756197,0.12062790152288599,0]
[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,0.74467665372421099,7.5497707427954003E-2,0.30117161084941302,0.90509644919391197,9.1183585244858006E-2,0.33263138421807398,0.90509644919391197,9.1183585244858006E-2,0.33263138421807398,0.81469745555301787,8.2165109718689996E-2,0.35304492739604698,0.93918777039091295,9.4282255360117015E-2,0.34964752340607702,0.93918777039091295,9.4282255360117015E-2,0.34964752340607702,0.86039451279831902,8.6516397567435996E-2,0.49164220763008099,0.98077737751443805,9.8062468862382998E-2,0.55120726252761798,0.98077737751443805,9.8062468862382998E-2,0.55120726252761798,0.99119525941770603,1.166848511755086,0.113370646298444,1.0265416541482473,1.228963649683414,0.138954838337079,1.0265416541482473,1.228963649683414,0.138954838337079,0.99237814720345197,1.169000570261604,0.114253607540511,1.045277742274787,1.254526360567048,0.113941064242617,1.045277742274787,1.254526360567048,0.113941064242617,1.0623486244482161,1.248995477915916,0.132740032866286,1.053618506861121,1.265676890819927,0.13662696179272299,1.053618506861121,1.265676890819927,0.13662696179272299,2.491429553855411,1.6297558347415999E-2,0,2.4519471362608449,1.6021139778847001E-2,0,2.4539451681230759,1.6098184103277999E-2,0,2.453717871572251,1.6039548079263999E-2,0,2.4407260595533931,1.5944389516723001E-2,0,2.465590724717222,1.6178051425855999E-2,0,2.4351070231238721,1.5912219100338E-2,0,2.451517209950214,1.6018199155776999E-2,0,2.5111610396960842,1.6490580845723999E-2,0,3.3456528298497008,0.21586825484692601,0,2.7090451392717019,0.17570201627655499,0,2.711252674020082,0.176546952612675,0,3.0118148213764382,0.19521118068458901,0,2.598762607968693,0.16911336556197101,0,2.6252372554755281,0.171591688850282,0,2.830221470385728,0.18392142469796,0,2.4995654122478221,0.16334688838250699,0,2.5603782237107282,0.168164039076621,0]
[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,0.94700617979572699,6.2810616135855639,0.13123549313796401,0.97128185492401997,6.4449302825370243,0.117544019121732,0.97128185492401997,6.4449302825370243,0.117544019121732,0.96021032129156303,6.3698297425905324,0.16528051582001901,1.0146933078515541,6.7357626959397674,0.109603808412474,1.0146933078515541,6.7357626959397674,0.109603808412474,1.008938965973494,6.6974201897792014,0.195893755691666,1.0122312908292159,6.7192685612320338,0.191255623111382,1.0122312908292159,6.7192685612320338,0.191255623111382,1.0060227714132319,1.100603553737431,4.1420956757926002E-2,1.010161028182917,1.09894928006054,4.3436823548728999E-2,1.010161028182917,1.09894928006054,4.3436823548728999E-2,1.008372698267203,1.1026708514291941,5.0105214802011001E-2,1.0094654206819249,1.098270496687614,4.0582995555310003E-2,1.0094654206819249,1.098270496687614,4.0582995555310003E-2,1.0381274390586359,1.1356797054714809,4.5889312561520998E-2,1.025760841018031,1.1164258127501461,3.5272418240755998E-2,1.025760841018031,1.1164258127501461,3.5272418240755998E-2,1.167295200110569,5.7499044242232997E-2,0,1.148235038985874,5.6861527042471001E-2,0,1.149033485465317,5.6893761058189003E-2,0,1.146918869824471,5.6677673767632997E-2,0,1.138219957219041,5.6457209018153001E-2,0,1.1474858793261511,5.6831282780808998E-2,0,1.1371157225502,5.6282508611976E-2,0,1.1344347294646473,5.6304395906598997E-2,0,1.15812197502144,5.7260671706242001E-2,0,1.2374650570311021,9.3322353675910005E-3,0,1.1863356887859919,8.9892574101779997E-3,0,1.18717296958887,8.9944498326929995E-3,0,1.198940368358274,9.0689080027000005E-3,0,1.125127933986924,8.5351269663240005E-3,0,1.134323571983344,8.5919561981530005E-3,0,1.1305049894617001,8.5583696813989994E-3,0,1.1243871832731469,8.5355128060100004E-3,0,1.147936390606429,8.6810283106189996E-3,0]
[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,0.94017549023787395,3.5375275831920621,0.13359889695862501,0.97048480249508196,3.6533265714956888,0.117197380492614,0.97048480249508196,3.6533265714956888,0.117197380492614,0.95543502825459503,3.595573398311994,0.16757910723847899,1.0141177306839213,3.8185550693325401,0.11316714843461,1.0141177306839213,3.8185550693325401,0.11316714843461,1.00302748121406,3.7766105124475682,0.199926813686612,1.0114670785770401,3.808517620917149,0.20293317652970699,1.0114670785770401,3.808517620917149,0.20293317652970699,1.00903255240323,1.058108615370932,4.5019823051198997E-2,1.008831631636236,1.049912020296736,4.4628479458153E-2,1.008831631636236,1.049912020296736,4.4628479458153E-2,1.011235323203995,1.059936118378594,5.5171893050161999E-2,1.0098038553292621,1.0509583903881401,4.4496219087840003E-2,1.0098038553292621,1.0509583903881401,4.4496219087840003E-2,1.0432082295130307,1.0938765465394209,4.7444368222041997E-2,1.031293043647302,1.0736835407887559,3.7263239249074001E-2,1.031293043647302,1.0736835407887559,3.7263239249074001E-2,1.32924778430657,2.6873609511445001E-2,0,1.314806204826916,2.6352465625465001E-2,0,1.318697090128556,2.6494475765400999E-2,0,1.3213704643622259,2.6711516255102E-2,0,1.311868633500993,2.6292302841402E-2,0,1.329629950126741,2.6718679521837999E-2,0,1.311452823898253,2.6507438897651E-2,0,1.3130415486706959,2.6316324672449001E-2,0,1.3510207872081319,2.7157348454558E-2,0,1.42278015224202,7.79016969434E-3,0,1.3622240808624799,7.3898088569650001E-3,0,1.3662705536443287,7.429716741593E-3,0,1.391400206303679,7.6160207493320004E-3,0,1.2998494664696241,7.0489595078559999E-3,0,1.3174919555976019,7.163510880834E-3,0,1.314238699461723,7.1884762733670001E-3,0,1.304935960518727,7.0771912543919997E-3,0,1.3427666955965381,7.3038362857069999E-3,0]
[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,0.94945548673594915,0.31306191774400399,0.160219363118831,0.99784442396388195,0.32911463441805699,0.112037295701021,0.99784442396388195,0.32911463441805699,0.112037295701021,0.91230717988433108,0.30074362715977598,0.20344720240483499,1.018811387517822,0.33599856148637403,0.14821272934250801,1.018811387517822,0.33599856148637403,0.14821272934250801,0.95203238089770303,0.313916409745916,0.205703498102973,0.95404624540316396,0.31473470447915802,0.207953185049296,0.95404624540316396,0.31473470447915802,0.207953185049296,0.99961570692228396,1.132790460514264,4.5019675361274998E-2,1.009323238734334,1.1435019153449093,3.7629591069539003E-2,1.009323238734334,1.1435019153449093,3.7629591069539003E-2,1.005076708719018,1.1392065274221379,4.3968753233423002E-2,0.99368101379268492,1.125991688223289,4.2175989237227998E-2,0.99368101379268492,1.125991688223289,4.2175989237227998E-2,1.031148288653233,1.1683040008391079,4.9436681643838E-2,1.007012523412965,1.141069557393809,3.7307342047953003E-2,1.007012523412965,1.141069557393809,3.7307342047953003E-2,1.0564433230539201,1.5334138497905001E-2,0,1.053642502411662,1.5489633914321E-2,0,1.0647509578544061,1.5915094837632999E-2,0,1.0743136874339561,1.5627210222856999E-2,0,1.0871199399764191,1.6041943259213001E-2,0,1.1186178515680427,1.6810107120752E-2,0,1.084125854521145,1.5788128527184999E-2,0,1.1043195541105433,1.6325701763621001E-2,0,1.160359018021853,1.7503647329076E-2,0,1.1126833620033889,4.8981168352913003E-2,0,1.0559186152748401,4.7064555308245E-2,0,1.0670510675649627,4.8357299169555001E-2,0,1.17757890228395,5.1961899809615998E-2,0,1.067047299721513,4.7744083153948999E-2,0,1.0979636322022119,5.0030294910752997E-2,0,1.1387489294207469,5.0294052929452999E-2,0,1.1575115561026881,5.1871311079717E-2,0,1.216250285154159,5.5613972911064E-2,0]
[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,1.038567055531981,0.78878462246500403,0.31328822927688799,1.1062031792002529,0.84135636666283997,0.137845851066182,1.1062031792002529,0.84135636666283997,0.137845851066182,1.094392431266719,0.83165473084781005,0.25082777103409498,1.1088172781819581,0.843379368412986,0.16753728539326801,1.1088172781819581,0.843379368412986,0.16753728539326801,1.0882012454842001,0.82690031939922704,0.111167369157068,1.1321058075110959,0.86140192070382005,0.17215325224772701,1.1321058075110959,0.86140192070382005,0.17215325224772701,1.019271457967311,0.378918977485526,9.0182532917497005E-2,0.99320099814227103,0.36502396864651798,0.116626935876581,0.99320099814227103,0.36502396864651798,0.116626935876581,1.0241770545018307,0.38082146298612501,9.4159299097627006E-2,0.991284288442427,0.36506235373698498,9.3982556617711002E-2,0.991284288442427,0.36506235373698498,9.3982556617711002E-2,1.0349207233190441,0.38313737473541698,0.13572537351053701,1.0142118918158729,0.373019500881623,0.114545265881889,1.0142118918158729,0.373019500881623,0.114545265881889,0.97311262686835298,0,0,0.96630516228260399,0,0,0.97314354421207905,0,0,0.92817705829207797,0,0,0.95058826622497405,0,0,0.97206981103346213,0,0,0.89723465295792804,0,0,0.92095805234583505,0,0,0.95968643840866996,0,0,0.93697621322091695,0,0,0.87353316321257501,0,0,0.87971501303732402,0,0,0.84812086759202798,0,0,0.85729929081153899,0,0,0.87667267651825298,0,0,0.82451169457970996,0,0,0.81349114741362916,0,0,0.84770030507882899,0,0]
[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,1.0143675400889167,0.52973598877971295,0.13937568610996601,0.98097576709680301,0.51243577834184495,8.7718307355120997E-2,0.98097576709680301,0.51243577834184495,8.7718307355120997E-2,0.98375391892043196,0.51381422001641397,0.14194832751563299,1.0068623311370273,0.52580865540343102,0.104612937831584,1.0068623311370273,0.52580865540343102,0.104612937831584,1.018472008137413,0.53187067225295603,0.13711890276518801,0.997774497239033,0.52111392321397798,0.135929527630921,0.997774497239033,0.52111392321397798,0.135929527630921,1.007649818429585,1.2184025468314059,4.9335486068548998E-2,1.000594336257064,1.2185508967029921,2.0502730950207E-2,1.000594336257064,1.2185508967029921,2.0502730950207E-2,1.0121757516683101,1.2238656615936121,3.8661989316005001E-2,0.99052396814572308,1.206305177339807,3.0471805269308001E-2,0.99052396814572308,1.206305177339807,3.0471805269308001E-2,1.039297156679418,1.2564768949666081,4.5750653019717001E-2,1.0020043143593187,1.220393216790862,2.5345907722971E-2,1.0020043143593187,1.220393216790862,2.5345907722971E-2,1.157735676263522,1.5158737111643001E-2,0,1.1557325293665921,1.53202842323E-2,0,1.183038021102462,1.6452007499891001E-2,0,1.2611355961307309,1.6625981322136999E-2,0,1.2597798572200567,1.6805884224225999E-2,0,1.32847165502642,1.8577948114874E-2,0,1.3190773281437811,1.7448174133807001E-2,0,1.3202707699308851,1.7669580594798999E-2,0,1.4329894043193927,2.0105782648148E-2,0,1.1413374644875147,2.8615645213311999E-2,0,1.178145850418896,2.9896983934014E-2,0,1.205980882283832,3.2105501206661002E-2,0,1.2819624622331327,3.2357962614591999E-2,0,1.2511937513814979,3.1961977140394997E-2,0,1.3194173760837853,3.5332145874661998E-2,0,1.295153246829156,3.2805294677931002E-2,0,1.323215589879517,3.3907327760158999E-2,0,1.4361856394251953,3.8582317133545999E-2,0]
[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,0.97597620286494002,12.356151987752927,4.6209308630534997E-2,0.99100021116085013,12.544384577349064,5.2557885260215001E-2,0.99100021116085013,12.544384577349064,5.2557885260215001E-2,0.98014139490196683,12.408357820075484,6.0192479382971002E-2,0.98209455198638096,12.432687441838056,5.4248907338894002E-2,0.98209455198638096,12.432687441838056,5.4248907338894002E-2,0.98782831978549701,12.504704472997668,7.3282687256182005E-2,0.98473732414572801,12.465833790044774,7.9809815536345002E-2,0.98473732414572801,12.465833790044774,7.9809815536345002E-2,1.004913629199512,0.52514242411155798,0.10502287709713699,1.0120001924664139,0.53024312468873502,9.3647424934907006E-2,1.0120001924664139,0.53024312468873502,9.3647424934907006E-2,1.015776962208085,0.53079336041145397,0.122508116017243,1.0459672595490721,0.54809408981290297,0.101037859820012,1.0459672595490721,0.54809408981290297,0.101037859820012,1.0391137032112561,0.54276710565703201,9.9782575649625005E-2,1.0764377960302041,0.56407570153426301,0.114885783899836,1.0764377960302041,0.56407570153426301,0.114885783899836,0.92861698385138303,0,0,0.928070394266859,0,0,0.93905237948364395,0,0,0.82688863922650091,0,0,0.82625497511027501,0,0,0.85580220258722395,0,0,0.70076600960065405,0,0,0.70187665128304,0,0,0.74844195075929387,0,0,0.951491824403077,0,0,0.93651466774167003,0,0,0.94759674473915412,0,0,0.84365816687961603,0,0,0.84133525944176613,0,0,0.87142466212852188,0,0,0.70941439309940302,0,0,0.71276983737029598,0,0,0.76006064224871295,0,0]
[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,0.97139192127587204,0.47163110874990694,0.12852046716129401,0.98565138784366213,0.47854822457935697,8.3390772244472985E-2,0.98565138784366213,0.47854822457935697,8.3390772244472985E-2,0.92453156996928898,0.44913586512905102,0.125569814426186,0.99726363786410399,0.48406449659200906,0.134854917861679,0.99726363786410399,0.48406449659200906,0.134854917861679,0.96638853565300997,0.469229240744715,0.117620599557353,1.0401389977884421,0.50443196608040397,0.17331673758871499,1.0401389977884421,0.50443196608040397,0.17331673758871499,0.99574027880173599,1.3270428271933927,2.8038254129756E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,0.99716888064832299,1.3293472972019531,2.8131259820635999E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99804489464889412,1.3304514160858627,3.4332930258538001E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,1.2818850778567821,2.7519872675674999E-2,0,1.280860692982936,2.7720301537858E-2,0,1.2111836920614889,2.6515182081573E-2,0,1.8294310027823419,3.8400706568590001E-2,0,1.822090930987093,3.8528020727872002E-2,0,1.5632700528669701,3.3575580766203997E-2,0,2.7986950650026849,5.7661924266128997E-2,0,2.788933484729804,5.7834707768011001E-2,0,2.1112322659835412,4.4563883976429998E-2,0,1.3196373675551001,5.8350418717329003E-2,0,1.299506812226086,5.7925826727754003E-2,0,1.228815488923757,5.5407544568532002E-2,0,1.978765314464181,8.5499087358690995E-2,0,1.82709051228376,7.9592742287696985E-2,0,1.5675594632279113,6.9361791667407996E-2,0,2.8960350436189151,0.122886468402126,0,2.6813084507548259,0.114653137899656,0,2.0297597441038882,8.8344686643682002E-2,0]
[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,0.97139192127587204,0.47163110874990694,0.12852046716129401,0.98565138784366213,0.47854822457935697,8.3390772244472985E-2,0.98565138784366213,0.47854822457935697,8.3390772244472985E-2,0.92453156996928898,0.44913586512905102,0.125569814426186,0.99726363786410399,0.48406449659200906,0.134854917861679,0.99726363786410399,0.48406449659200906,0.134854917861679,0.96638853565300997,0.469229240744715,0.117620599557353,1.0401389977884421,0.50443196608040397,0.17331673758871499,1.0401389977884421,0.50443196608040397,0.17331673758871499,0.99574027880173599,1.3270428271933927,2.8038254129756E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,0.99716888064832299,1.3293472972019531,2.8131259820635999E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99804489464889412,1.3304514160858627,3.4332930258538001E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,1.2818850778567821,2.7519872675674999E-2,0,1.280860692982936,2.7720301537858E-2,0,1.2111836920614889,2.6515182081573E-2,0,1.8294310027823419,3.8400706568590001E-2,0,1.822090930987093,3.8528020727872002E-2,0,1.5632700528669701,3.3575580766203997E-2,0,2.7986950650026849,5.7661924266128997E-2,0,2.788933484729804,5.7834707768011001E-2,0,2.1112322659835412,4.4563883976429998E-2,0,1.3196373675551001,5.8350418717329003E-2,0,1.299506812226086,5.7925826727754003E-2,0,1.228815488923757,5.5407544568532002E-2,0,1.978765314464181,8.5499087358690995E-2,0,1.82709051228376,7.9592742287696985E-2,0,1.5675594632279113,6.9361791667407996E-2,0,2.8960350436189151,0.122886468402126,0,2.6813084507548259,0.114653137899656,0,2.0297597441038882,8.8344686643682002E-2,0]
[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,0.98165926036967999,1.067545032475576,9.8418599145755015E-2,1.0361577865432019,1.1276172228135961,9.7749670715650994E-2,1.0361577865432019,1.1276172228135961,9.7749670715650994E-2,1.0172623365600453,1.1067576510046393,9.4925878539075997E-2,1.0418338896710433,1.1338763908520699,9.4014274692700003E-2,1.0418338896710433,1.1338763908520699,9.4014274692700003E-2,1.0313291242757867,1.1222505701467187,9.2683244488974997E-2,1.0579054817038691,1.151598900981575,0.123441800293198,1.0579054817038691,1.151598900981575,0.123441800293198,1.0203355348000851,0.68898562636938399,5.1911649251765002E-2,1.0080469313094369,0.66763723080768,6.6027072655199998E-2,1.0080469313094369,0.66763723080768,6.6027072655199998E-2,0.979045036165065,0.66047340053699199,5.9115010152390998E-2,1.0029696212125621,0.66359522991400899,8.0922384781920001E-2,1.0029696212125621,0.66359522991400899,8.0922384781920001E-2,1.00166401306486,0.67570664095007504,6.2723389343787003E-2,1.019245177108032,0.67448928680027598,9.3491381091328998E-2,1.019245177108032,0.67448928680027598,9.3491381091328998E-2,1.9859556364572639,0,0,1.987462439746313,0,0,1.9647908444199187,0,0,3.8513171643019879,6.6642050097249998E-3,0,3.854648184375534,6.6757237282719997E-3,0,3.5870751808443,0,0,6.8798220428546193,0.18872475084318399,0,6.8831355584382132,0.188617482776716,0,5.7644045633944749,0.120968228730522,0,2.0230600541672472,0,0,1.918107903601076,0,0,1.8962274567996,0,0,3.785962603634307,6.0213769506589996E-3,0,3.6998683020309793,5.8875233509850002E-3,0,3.4430394484258051,0,0,6.6708307570444347,0.16816632208839999,0,6.5063804635478304,0.163787480706995,0,5.4488842936235544,0.10504371672065101,0]
[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,0.96479367073836308,0.400170692482051,0.174494875300301,0.97986173251933695,0.40651328261444702,0.159125316343141,0.97986173251933695,0.40651328261444702,0.159125316343141,0.92233625094974203,0.38245839117998198,0.27566994108489101,0.99371840149239299,0.412255085577453,0.21077686184392599,0.99371840149239299,0.412255085577453,0.21077686184392599,0.94317710957197387,0.39115273881459106,0.28012327411056098,1.0438192624854381,0.43301543372883,0.294610366507148,1.0438192624854381,0.43301543372883,0.294610366507148,0.97944424832780896,1.5859988780547341,4.6051918529902001E-2,1.0155224631380939,1.6181803464019553,5.0640077067696E-2,1.0155224631380939,1.6181803464019553,5.0640077067696E-2,0.94623677592209199,1.5349477598936927,7.8740293035574005E-2,1.0034805494829171,1.6001798630307873,5.9649097447312997E-2,1.0034805494829171,1.6001798630307873,5.9649097447312997E-2,0.96184196063190996,1.5609708819273791,9.1322705007556002E-2,0.99091586757495109,1.5795478632695441,6.8088366445901993E-2,0.99091586757495109,1.5795478632695441,6.8088366445901993E-2,1.113711925955025,0.116107870671495,0,1.116172384829101,0.11700290073860301,0,1.111157334021895,0.116391138166138,0,1.1072684417786891,0.114827215947815,0,1.1084835562447499,0.11547325626752999,0,1.103616623990169,0.114889582404619,0,1.1122124385593419,0.115809844702341,0,1.1075861672876599,0.11529472633393199,0,1.104451027224497,0.11505573426282099,0,1.183043051982362,0.51423284195123098,0,1.164283012613025,0.50939941278434397,0,1.158646012880503,0.50660917382891302,0,1.2416376953551429,0.52355892764865997,0,1.1403446346334121,0.487331201442541,0,1.13426702785006,0.48449848951860103,0,1.2174722940863487,0.51964216672237795,0,1.078617610897173,0.44082499979073297,0,1.073830715012724,0.43934597499022093,0]
[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,1.058169664216331,1.0683637100389201,8.7065068134689005E-2,1.084562131093044,1.094502915642855,0.100413259434767,1.084562131093044,1.094502915642855,0.100413259434767,1.068780098590653,1.078952646541085,0.121062283477188,1.0640771061932961,1.0741077937096659,0.109108602490169,1.0640771061932961,1.0741077937096659,0.109108602490169,1.0752200377155481,1.0853795376621811,0.17380975742797,1.0735045817248787,1.083493894723931,0.117229452050711,1.0735045817248787,1.083493894723931,0.117229452050711,1.002235602226077,1.4809917437162867,5.2862824497464003E-2,1.0023235024774839,1.458373591996085,5.6127713217598997E-2,1.0023235024774839,1.458373591996085,5.6127713217598997E-2,0.98924346398636398,1.462515157218532,5.1021058929668003E-2,1.001367909320225,1.457347475262774,4.6892841268973001E-2,1.001367909320225,1.457347475262774,4.6892841268973001E-2,0.98888499743770397,1.4621833041934631,4.9822554946917001E-2,1.0095963359634741,1.4699113023286541,3.7114590026578E-2,1.0095963359634741,1.4699113023286541,3.7114590026578E-2,1.733479353702966,8.2451718853492006E-2,0,1.738286589319175,8.2505260320043003E-2,0,1.713736297077477,8.1467274478437005E-2,0,1.849385637076622,8.8059403076998999E-2,0,1.8619119989861099,8.8478322037400997E-2,0,1.80569941139422,8.5915568344028997E-2,0,1.9818185811966349,9.4466666857688994E-2,0,1.991738056159851,9.4750973057197999E-2,0,1.8951097384648541,9.0240382834967006E-2,0,1.6381865898478221,7.7175701569353994E-2,0,1.602754272424479,7.5381489752891995E-2,0,1.58011813979743,7.4433126960276E-2,0,1.730370578115475,8.1615632863314996E-2,0,1.749790488066268,8.2373782739088006E-2,0,1.6969629370695267,7.9987845584195E-2,0,1.843174896002943,8.7035606974093002E-2,0,1.855360554642048,8.7449475736399995E-2,0,1.765348532951617,8.3286470993876996E-2,0]
[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,1.058169664216331,1.0683637100389201,8.7065068134689005E-2,1.084562131093044,1.094502915642855,0.100413259434767,1.084562131093044,1.094502915642855,0.100413259434767,1.068780098590653,1.078952646541085,0.121062283477188,1.0640771061932961,1.0741077937096659,0.109108602490169,1.0640771061932961,1.0741077937096659,0.109108602490169,1.0752200377155481,1.0853795376621811,0.17380975742797,1.0735045817248787,1.083493894723931,0.117229452050711,1.0735045817248787,1.083493894723931,0.117229452050711,1.002235602226077,1.4809917437162867,5.2862824497464003E-2,1.0023235024774839,1.458373591996085,5.6127713217598997E-2,1.0023235024774839,1.458373591996085,5.6127713217598997E-2,0.98924346398636398,1.462515157218532,5.1021058929668003E-2,1.001367909320225,1.457347475262774,4.6892841268973001E-2,1.001367909320225,1.457347475262774,4.6892841268973001E-2,0.98888499743770397,1.4621833041934631,4.9822554946917001E-2,1.0095963359634741,1.4699113023286541,3.7114590026578E-2,1.0095963359634741,1.4699113023286541,3.7114590026578E-2,1.733479353702966,8.2451718853492006E-2,0,1.738286589319175,8.2505260320043003E-2,0,1.713736297077477,8.1467274478437005E-2,0,1.849385637076622,8.8059403076998999E-2,0,1.8619119989861099,8.8478322037400997E-2,0,1.80569941139422,8.5915568344028997E-2,0,1.9818185811966349,9.4466666857688994E-2,0,1.991738056159851,9.4750973057197999E-2,0,1.8951097384648541,9.0240382834967006E-2,0,1.6381865898478221,7.7175701569353994E-2,0,1.602754272424479,7.5381489752891995E-2,0,1.58011813979743,7.4433126960276E-2,0,1.730370578115475,8.1615632863314996E-2,0,1.749790488066268,8.2373782739088006E-2,0,1.6969629370695267,7.9987845584195E-2,0,1.843174896002943,8.7035606974093002E-2,0,1.855360554642048,8.7449475736399995E-2,0,1.765348532951617,8.3286470993876996E-2,0]
[]
[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,0.97139192127587204,0.47163110874990694,0.12852046716129401,0.98565138784366213,0.47854822457935697,8.3390772244472985E-2,0.98565138784366213,0.47854822457935697,8.3390772244472985E-2,0.92453156996928898,0.44913586512905102,0.125569814426186,0.99726363786410399,0.48406449659200906,0.134854917861679,0.99726363786410399,0.48406449659200906,0.134854917861679,0.96638853565300997,0.469229240744715,0.117620599557353,1.0401389977884421,0.50443196608040397,0.17331673758871499,1.0401389977884421,0.50443196608040397,0.17331673758871499,0.99574027880173599,1.3270428271933927,2.8038254129756E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,0.99716888064832299,1.3293472972019531,2.8131259820635999E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99804489464889412,1.3304514160858627,3.4332930258538001E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,1.2818850778567821,2.7519872675674999E-2,0,1.280860692982936,2.7720301537858E-2,0,1.2111836920614889,2.6515182081573E-2,0,1.8294310027823419,3.8400706568590001E-2,0,1.822090930987093,3.8528020727872002E-2,0,1.5632700528669701,3.3575580766203997E-2,0,2.7986950650026849,5.7661924266128997E-2,0,2.788933484729804,5.7834707768011001E-2,0,2.1112322659835412,4.4563883976429998E-2,0,1.3196373675551001,5.8350418717329003E-2,0,1.299506812226086,5.7925826727754003E-2,0,1.228815488923757,5.5407544568532002E-2,0,1.978765314464181,8.5499087358690995E-2,0,1.82709051228376,7.9592742287696985E-2,0,1.5675594632279113,6.9361791667407996E-2,0,2.8960350436189151,0.122886468402126,0,2.6813084507548259,0.114653137899656,0,2.0297597441038882,8.8344686643682002E-2,0]
[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,1.029380838218062,0.154929206988622,0.276316616364366,0.96188491290476996,0.144860402607941,0.29072537374495899,0.96188491290476996,0.144860402607941,0.29072537374495899,1.0070154224441461,0.15159203804839599,0.29582857296286902,0.94278718200924605,0.14201198050613301,0.315238796649773,0.94278718200924605,0.14201198050613301,0.315238796649773,0.92782275128085301,0.13977561016835,0.33827281784573998,1.0834041624756161,0.162984970294347,0.33951477221722798,1.0834041624756161,0.162984970294347,0.33951477221722798,0.98895105722465315,1.491310265230906,9.3859903669511996E-2,1.00240498946312,1.497054933150419,8.1039058952307993E-2,1.00240498946312,1.497054933150419,8.1039058952307993E-2,0.96517003536360491,1.454394109817118,0.13550837685822201,0.98600208572092396,1.4693729098997119,0.12577419790172201,0.98600208572092396,1.4693729098997119,0.12577419790172201,0.96488386218892497,1.452412735623221,0.15439194284538099,0.98476496979294492,1.4654059160299719,0.14685228633406999,0.98476496979294492,1.4654059160299719,0.14685228633406999,1.0702573108646749,0.21092379727789601,0,1.0738945435518741,0.211427847554889,0,1.0681721766754473,0.21049810775825101,0,1.0688069773866371,0.210612472106812,0,1.0711599024611771,0.21084120080393501,0,1.064068034056491,0.20961707870266599,0,1.081001618059118,0.21323014497388501,0,1.0750890979633341,0.21168410840999899,0,1.067649293120629,0.21038586126799599,0,1.0397097664236421,1.361420492479418,0,1.1164480585404439,1.4595282337238129,0,1.110498940512231,1.4531100560858927,0,1.061361081037385,1.3893372951392999,0,1.1361629887440201,1.4846719273436839,0,1.1286407519762569,1.4760520764205021,0,1.165094967294996,1.525517539984719,0,0.99232505762828005,1.2987952694515481,0,0.98545799443950099,1.2908298285912141,0]
[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,0.98015289846387099,0.65276220594962298,8.2660824872724997E-2,1.0204825290220707,0.67944022691023997,8.6536569292482005E-2,1.0204825290220707,0.67944022691023997,8.6536569292482005E-2,1.0083826839160219,0.67148666587470096,9.2450958947524003E-2,1.0033205809212269,0.66811734608772,6.4529881364876002E-2,1.0033205809212269,0.66811734608772,6.4529881364876002E-2,1.0264749683360099,0.68348704948191497,0.119166026803097,1.0283900731736031,0.68465736074029704,6.3583634155993995E-2,1.0283900731736031,0.68465736074029704,6.3583634155993995E-2,1.0049285905468259,1.450199460505742,2.4554025756007E-2,0.99943487245189899,1.4395084358734791,3.0893923029260001E-2,0.99943487245189899,1.4395084358734791,3.0893923029260001E-2,1.002420151334759,1.446563030014413,1.9187855809749001E-2,1.005558538930414,1.4482649496085589,2.7567783427782998E-2,1.005558538930414,1.4482649496085589,2.7567783427782998E-2,1.002705514295352,1.4469443058060767,2.1235081139953E-2,1.0095767548817427,1.4540581572869189,2.8658758260387E-2,1.0095767548817427,1.4540581572869189,2.8658758260387E-2,1.261476668557195,7.3167072012173998E-2,0,1.2611248064745473,7.2849973571469995E-2,0,1.2443967817753281,7.1955185847382003E-2,0,1.3461955602431821,7.9610704049493997E-2,0,1.3510867326259,7.9680834014900004E-2,0,1.3115326347474121,7.7064078147417003E-2,0,1.4344401216571647,8.6322494911371006E-2,0,1.440490508116441,8.6469313759811997E-2,0,1.371998660730565,8.1665411129476007E-2,0,1.2870202909507531,0.112088401174716,0,1.235812246274401,0.107220577596289,0,1.219419976712226,0.105903629189868,0,1.3350046383336067,0.118558875544893,0,1.346615187924642,0.119261735204879,0,1.3071919979386759,0.115345124024514,0,1.3974428660276981,0.126297191697786,0,1.4007238553665733,0.12629574838181201,0,1.3341228163517651,0.11927924216161701,0]
[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,0.97139192127587204,0.47163110874990694,0.12852046716129401,0.98565138784366213,0.47854822457935697,8.3390772244472985E-2,0.98565138784366213,0.47854822457935697,8.3390772244472985E-2,0.92453156996928898,0.44913586512905102,0.125569814426186,0.99726363786410399,0.48406449659200906,0.134854917861679,0.99726363786410399,0.48406449659200906,0.134854917861679,0.96638853565300997,0.469229240744715,0.117620599557353,1.0401389977884421,0.50443196608040397,0.17331673758871499,1.0401389977884421,0.50443196608040397,0.17331673758871499,0.99574027880173599,1.3270428271933927,2.8038254129756E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,0.99716888064832299,1.3293472972019531,2.8131259820635999E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99804489464889412,1.3304514160858627,3.4332930258538001E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,1.2818850778567821,2.7519872675674999E-2,0,1.280860692982936,2.7720301537858E-2,0,1.2111836920614889,2.6515182081573E-2,0,1.8294310027823419,3.8400706568590001E-2,0,1.822090930987093,3.8528020727872002E-2,0,1.5632700528669701,3.3575580766203997E-2,0,2.7986950650026849,5.7661924266128997E-2,0,2.788933484729804,5.7834707768011001E-2,0,2.1112322659835412,4.4563883976429998E-2,0,1.3196373675551001,5.8350418717329003E-2,0,1.299506812226086,5.7925826727754003E-2,0,1.228815488923757,5.5407544568532002E-2,0,1.978765314464181,8.5499087358690995E-2,0,1.82709051228376,7.9592742287696985E-2,0,1.5675594632279113,6.9361791667407996E-2,0,2.8960350436189151,0.122886468402126,0,2.6813084507548259,0.114653137899656,0,2.0297597441038882,8.8344686643682002E-2,0]
[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,0.98346393444756497,0.36032632337315801,0.205585885052673,1.103185809747443,0.402322202512643,0.17921738030519499,1.103185809747443,0.402322202512643,0.17921738030519499,0.91964210773771604,0.33797039761147502,0.165984392430511,1.090055280516635,0.39771525747235498,0.176805528575876,1.090055280516635,0.39771525747235498,0.176805528575876,0.89649567810075603,0.32986251525698801,0.16975724213716001,0.88748086114451907,0.32664049725432098,0.19255495669192499,0.88748086114451907,0.32664049725432098,0.19255495669192499,0.989165939318156,0.57804065471786903,7.5425977460454999E-2,0.98851328083624102,0.59021756057386798,7.0316268814972993E-2,0.98851328083624102,0.59021756057386798,7.0316268814972993E-2,1.0198764503228013,0.59467124191293397,8.3769744216069003E-2,0.99118671465051,0.59227919539247098,7.4520088000522997E-2,0.99118671465051,0.59227919539247098,7.4520088000522997E-2,1.015346900169682,0.59268842805429101,7.1828419344121999E-2,0.99972037086105292,0.59748861620549398,8.1259910598671006E-2,0.99972037086105292,0.59748861620549398,8.1259910598671006E-2,0.98302959128934497,3.1252655126460002E-3,0,0.98231979935298597,3.1119297414250002E-3,0,0.98341773625542095,3.1106312986370001E-3,0,0.96968378930886001,3.0971427694409998E-3,0,0.96808549307549696,3.0820197299119998E-3,0,0.97827352367647502,3.099831309802E-3,0,0.95283661722703084,3.061641816042E-3,0,0.95881647341063603,3.062543088094E-3,0,0.97402427311621387,3.0909102440600002E-3,0,1.019671854920903,9.5886070202320008E-3,0,0.89605126616166308,8.4558292312230006E-3,0,0.89535342957375108,8.4371653736569994E-3,0,1.096214576013506,1.0299189496360999E-2,0,0.90276446688225387,8.5513077959019999E-3,0,0.91107690825634891,8.5901474707409994E-3,0,1.111478187266236,1.0483494786201E-2,0,1.1362474958423827,1.0645651395406E-2,0,1.1515997157111419,1.072089488138E-2,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,0.97578685998023795,0.22661771303841399,6.5456369705261003E-2,1.0392114417410747,0.241399990505511,0.14539517620353201,1.0392114417410747,0.241399990505511,0.14539517620353201,0.99875555557187701,0.23201781095183699,8.9144313479200002E-2,1.0215668607759367,0.23730980117252601,9.3752441732447997E-2,1.0215668607759367,0.23730980117252601,9.3752441732447997E-2,0.93971320110552092,0.218136548348774,9.6472730224210004E-2,1.0343115943593779,0.24026415715625399,0.10672749401054001,1.0343115943593779,0.24026415715625399,0.10672749401054001,0.99639171059659715,0.76163774236624404,4.8635426842494001E-2,1.0104429112947011,0.77013041000165317,8.3337612026311E-2,1.0104429112947011,0.77013041000165317,8.3337612026311E-2,1.018955985741296,0.77815047065512799,8.5390883424039998E-2,1.0319924137952381,0.78660511968863012,7.6426473242504997E-2,1.0319924137952381,0.78660511968863012,7.6426473242504997E-2,1.040356726658265,0.79441568711224708,9.2156604144255E-2,1.0259193219541121,0.78208067797224501,6.4113045260390994E-2,1.0259193219541121,0.78208067797224501,6.4113045260390994E-2,1.1308355375758521,0,0,1.1325681808990833,0,0,1.1294944251227499,0,0,1.2524801618173329,0,0,1.264637078836935,0,0,1.246566847381342,0,0,1.3539971993153881,0,0,1.3696871471189347,0,0,1.319061029562193,0,0,1.158896049900441,0,0,1.089834210256192,0,0,1.0868764331832379,0,0,1.254040745836128,0,0,1.2379386287808647,0,0,1.2202498879363659,0,0,1.4408621670127493,0,0,1.324250017681837,0,0,1.2753033387189101,0,0]
[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,0.97575721040030916,0.2066983657865,4.619691668736E-2,1.0275149377265409,0.217804422463763,0.184087722322993,1.0275149377265409,0.217804422463763,0.184087722322993,1.003745801149438,0.21273453388411001,5.7208518674951997E-2,1.006412096035479,0.21329644343189599,0.117456608571629,1.006412096035479,0.21329644343189599,0.117456608571629,0.93551635529598587,0.19801980929973501,0.119045881186257,1.022658842646514,0.216767065736267,0.120689460802405,1.022658842646514,0.216767065736267,0.120689460802405,1.00886499361953,0.87072224209136684,5.6729846250844998E-2,1.0217012767126401,0.88086683515614095,0.10849493888973399,1.0217012767126401,0.88086683515614095,0.10849493888973399,1.0299190252415369,0.88766363261963499,0.10117123528546,1.0420730460519041,0.89842028353813796,0.10604980751472499,1.0420730460519041,0.89842028353813796,0.10604980751472499,1.0470448546708513,0.90250893561119006,0.104579364827055,1.0368608487117721,0.89437866603632499,8.7005734517300995E-2,1.0368608487117721,0.89437866603632499,8.7005734517300995E-2,1.0904132473010499,0,0,1.0905013655383231,0,0,1.0807037809508533,0,0,1.1742675771053901,0,0,1.1746949462554179,0,0,1.1414770843360611,0,0,1.24474513980246,0,0,1.2456089799804573,0,0,1.1757056527087013,0,0,1.1175046780886233,0,0,1.0612997684988841,0,0,1.0517645449924029,0,0,1.169885418958345,0,0,1.167210679286198,0,0,1.134204456437516,0,0,1.3305434295786711,0,0,1.218010276777127,0,0,1.149655783219085,0,0]
[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,0.96750255063033996,0.27601621748766803,9.5148034384202995E-2,1.010337822826133,0.28844640673532002,9.1029448476421998E-2,1.010337822826133,0.28844640673532002,9.1029448476421998E-2,0.95206385283371397,0.271524916045496,8.5320168085541007E-2,1.002737555066648,0.286258264508576,0.10336333135541199,1.002737555066648,0.286258264508576,0.10336333135541199,0.90420132004155396,0.25760113404087498,0.108414865693642,1.0143926458685899,0.289613803701052,0.11318994023397699,1.0143926458685899,0.289613803701052,0.11318994023397699,1.00048306477559,0.73503646810927403,7.3542980520705015E-2,1.00869978909951,0.74759177379987196,8.3185904559819002E-2,1.00869978909951,0.74759177379987196,8.3185904559819002E-2,1.029655511614556,0.75602470195497395,0.10566992902967,1.0037760446653781,0.74396167361467813,6.0326937869206003E-2,1.0037760446653781,0.74396167361467813,6.0326937869206003E-2,1.0615429737762461,0.77880481889575903,0.108402442610973,1.020310996075765,0.75601368394721691,5.8574260106068997E-2,1.020310996075765,0.75601368394721691,5.8574260106068997E-2,1.006373210628619,3.903476890134E-2,0,1.0063626557443679,3.9036878810472998E-2,0,0.99689809995478595,3.7207939243155998E-2,0,1.010776614538007,3.9331914437657003E-2,0,1.0109691976592099,3.9347738756158997E-2,0,0.96786641851466304,3.5266119537189999E-2,0,1.01972412283673,3.9935700101390997E-2,0,1.0199217304756101,3.9951876071416002E-2,0,0.93046486441016596,3.2764470607773002E-2,0,1.040176286845915,0.14142201228840401,0,0.99606550700968,0.13533494576097699,0,0.98669779298794003,0.12899428931800899,0,1.06166893273969,0.14485563612536501,0,1.0082091695388973,0.137455380803441,0,0.96522406448647813,0.12319686070105999,0,1.127762258508832,0.15502920920780699,0,1.005450635539934,0.13794879788483799,0,0.91726302255813397,0.113131591757946,0]
[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,0.97039214374453597,3.0331473201224441,6.6665535932258005E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.97104911622953605,3.035232532098239,0.104504618474274,0.97881064921317595,3.0602994346941919,9.9538491910529006E-2,0.97881064921317595,3.0602994346941919,9.9538491910529006E-2,0.91716851639966801,2.8642170412010066,9.2074075418772994E-2,0.96444334855748604,3.0149909579737879,0.116282298662391,0.96444334855748604,3.0149909579737879,0.116282298662391,1.0122712410338153,0.44954887348631201,7.4401539263237004E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,1.033841066918562,0.459269505212059,7.6606484453871998E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.0751986409091907,0.47781061010307702,6.8908165276785005E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.1951649558980539,0,0,1.195456037648966,0,0,1.2048503103894299,0,0,1.3997284330186459,0,0,1.3983083522628379,0,0,1.4037524224697779,0,0,1.5121252663615781,0,0,1.5092591164566611,0,0,1.4718120745292691,0,0,1.2363246973128461,0,0,1.2085596436477499,0,0,1.2178183671533127,0,0,1.4488841927726139,0,0,1.435836308920758,0,0,1.440295074373082,0,0,1.6615710648975499,0,0,1.575364474212144,0,0,1.5337024948938087,0,0]
[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,0.97039214374453597,3.0331473201224441,6.6665535932258005E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.97104911622953605,3.035232532098239,0.104504618474274,0.97881064921317595,3.0602994346941919,9.9538491910529006E-2,0.97881064921317595,3.0602994346941919,9.9538491910529006E-2,0.91716851639966801,2.8642170412010066,9.2074075418772994E-2,0.96444334855748604,3.0149909579737879,0.116282298662391,0.96444334855748604,3.0149909579737879,0.116282298662391,1.0122712410338153,0.44954887348631201,7.4401539263237004E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,1.033841066918562,0.459269505212059,7.6606484453871998E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.0751986409091907,0.47781061010307702,6.8908165276785005E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.1951649558980539,0,0,1.195456037648966,0,0,1.2048503103894299,0,0,1.3997284330186459,0,0,1.3983083522628379,0,0,1.4037524224697779,0,0,1.5121252663615781,0,0,1.5092591164566611,0,0,1.4718120745292691,0,0,1.2363246973128461,0,0,1.2085596436477499,0,0,1.2178183671533127,0,0,1.4488841927726139,0,0,1.435836308920758,0,0,1.440295074373082,0,0,1.6615710648975499,0,0,1.575364474212144,0,0,1.5337024948938087,0,0]
[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,0.87397373742872708,0.19591257045830099,0.103961876186853,0.91023296264462916,0.20414089276029501,0.119382677220702,0.91023296264462916,0.20414089276029501,0.119382677220702,0.88101640031795003,0.197519441303278,0.13143111115675199,0.87665192542847603,0.19646225239016701,0.15629489386892301,0.87665192542847603,0.19646225239016701,0.15629489386892301,0.82186882932788796,0.184024189738621,0.13581745392972699,0.853618171327713,0.191195353902927,0.154779059737084,0.853618171327713,0.191195353902927,0.154779059737084,1.026088251469087,0.69585194526709004,7.1943124179712006E-2,1.030368463351641,0.70401320975804205,9.7971871864268006E-2,1.030368463351641,0.70401320975804205,9.7971871864268006E-2,1.061527151569404,0.71982806974909497,8.6431736863092995E-2,1.041945826449941,0.71211022284429304,8.0084488314576999E-2,1.041945826449941,0.71211022284429304,8.0084488314576999E-2,1.09916117267179,0.74543099078087205,8.2887566066563015E-2,1.057854865965441,0.72282630975471995,6.8937828699344006E-2,1.057854865965441,0.72282630975471995,6.8937828699344006E-2,1.152747955594134,2.4992238786548999E-2,0,1.1550303333826559,2.5295583306964999E-2,0,1.1543013692388313,2.5218004331207002E-2,0,1.3075460276851387,2.9837707210185999E-2,0,1.322137109166031,3.0544319401821E-2,0,1.3033057662953087,2.9894372038102E-2,0,1.417704097948741,3.3285860303186997E-2,0,1.428713705225537,3.3891834330418001E-2,0,1.3613503292096687,3.1716047941199997E-2,0,1.318973221078215,0.12756832666777801,0,1.2689392504824073,0.123912377206398,0,1.268138396004771,0.12353235057523899,0,1.484133583907471,0.151062128433083,0,1.5081665491350147,0.155471695097749,0,1.4866855686859981,0.15216343941090699,0,1.724976112195566,0.18087763543730301,0,1.6737151963427901,0.177262855182271,0,1.5948000815074399,0.165882942727274,0]
[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,0.87552918781672895,0.18679021685325201,9.7951729159167999E-2,0.936620785849544,0.20026119411221499,0.15978887906205999,0.936620785849544,0.20026119411221499,0.15978887906205999,0.87961710265595716,0.187684806257225,0.117547389373843,0.876741850844311,0.187253647924331,0.15570891751097299,0.876741850844311,0.187253647924331,0.15570891751097299,0.80187718744271907,0.17067239108945001,0.13572010679754301,0.86972086651236891,0.18572847420549099,0.16616592914908501,0.86972086651236891,0.18572847420549099,0.16616592914908501,1.003429023058195,0.83697125047460497,5.0183349196264E-2,1.008921475069708,0.85231435986338988,0.11362725487854999,1.008921475069708,0.85231435986338988,0.11362725487854999,1.040504164443673,0.86769965096753698,6.4127308932818997E-2,1.0306921307379071,0.87073549024833796,0.10685345565517899,1.0306921307379071,0.87073549024833796,0.10685345565517899,1.0768673345162587,0.89735389486907691,8.5291020828886996E-2,1.0411365333932121,0.87909511362288684,0.100276462147234,1.0411365333932121,0.87909511362288684,0.100276462147234,1.1022610018682319,1.7346265809370001E-3,0,1.102757591718621,1.81433815715E-3,0,1.093826565958669,1.306230141928E-3,0,1.1979884459631267,3.8920964084350001E-3,0,1.2127674754846931,4.2972850801560004E-3,0,1.1783131410418879,3.200741757223E-3,0,1.3071297528007719,6.3518829269440004E-3,0,1.3157076335829807,6.6206667623639999E-3,0,1.2491107787972493,4.7882951280510001E-3,0,1.258965454500603,9.2864958891249998E-3,0,1.177378943943024,9.0598588767700008E-3,0,1.1678435739246753,6.5226323438179997E-3,0,1.3619431026816833,2.0737408030253E-2,0,1.383266322141216,2.2949005948833999E-2,0,1.343968170228399,1.7093080923672E-2,0,1.6300872169332601,3.7216815715760999E-2,0,1.5127929939855811,3.5647020688057002E-2,0,1.4362203172223007,2.5781157943250001E-2,0]

{"sheet":"3.0 Sum Ratios","index":3,"n_rows":58,"n_cols":17,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,2,6,6],[6,8,6,11],[6,13,6,16]]}
["Summary of Results"]
[]
[]
[]
[]
[]
[null,null,"Without Shadow Water Cost Modelling",null,null,null,null,null,"With 2010 Shadow Water Cost Modelling",null,null,null,null,"%age Difference Without and With Water Costs"]
["Company","Ratios",2013,2014,2015,2016,2017,null,2014,2015,2016,2017,null,{"$f":"I8","v":2014},{"$f":"J8","v":2015},{"$f":"K8","v":2016},{"$f":"L8","v":2017}]
["Anglo American","EBITDA/Revenues, %",{"$f":"'8.0 Anglo'!H30","v":0.32444959443800697},{"$f":"'8.0 Anglo'!I30","v":0.32630120977054661},{"$f":"'8.0 Anglo'!J30","v":0.32827194902614021},{"$f":"'8.0 Anglo'!K30","v":0.33035666243550732},{"$f":"'8.0 Anglo'!L30","v":0.33255036653469089},null,{"$f":"'8.0 Anglo'!C30","v":0.31643537023461754},{"$f":"'8.0 Anglo'!D30","v":0.31820879269949248},{"$f":"'8.0 Anglo'!E30","v":0.32009224298232669},{"$f":"'8.0 Anglo'!F30","v":0.32208065869244662},null,{"$f":"(I9-D9)/D9","v":-3.0235375292867211E-2},{"$f":"(J9-E9)/E9","v":-3.0654938250134798E-2},{"$f":"(K9-F9)/F9","v":-3.1070720286092195E-2},{"$f":"(L9-G9)/G9","v":-3.1483074132026535E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'8.0 Anglo'!H34","v":1.0655462184873949},{"$f":"'8.0 Anglo'!I34","v":1.2096909616734064},{"$f":"'8.0 Anglo'!J34","v":1.3071736986167533},{"$f":"'8.0 Anglo'!K34","v":1.3606790831911144},{"$f":"'8.0 Anglo'!L34","v":1.3728511942382418},null,{"$f":"'8.0 Anglo'!C34","v":1.2785848291184361},{"$f":"'8.0 Anglo'!D34","v":1.4102378984147168},{"$f":"'8.0 Anglo'!E34","v":1.4959543231456696},{"$f":"'8.0 Anglo'!F34","v":1.53840800073308},null,{"$f":"ABS(I10-D10)/ABS(D10)","v":5.6951626182051046E-2},{"$f":"ABS(J10-E10)/ABS(E10)","v":7.8845068491682269E-2},{"$f":"ABS(K10-F10)/ABS(F10)","v":9.9417446498334269E-2},{"$f":"ABS(L10-G10)/ABS(G10)","v":0.12059340967882634}]
["Barrick Gold","EBITDA/Revenues, %",{"$f":"'9.0 Barrick'!H30","v":0.44153145232195667},{"$f":"'9.0 Barrick'!I30","v":0.44655615679561206},{"$f":"'9.0 Barrick'!J30","v":0.45154365016547715},{"$f":"'9.0 Barrick'!K30","v":0.4564939566431967},{"$f":"'9.0 Barrick'!L30","v":0.46140711002266793},null,{"$f":"'9.0 Barrick'!C30","v":0.41229483364650649},{"$f":"'9.0 Barrick'!D30","v":0.4165971005533895},{"$f":"'9.0 Barrick'!E30","v":0.42084847603886727},{"$f":"'9.0 Barrick'!F30","v":0.42504871980625186},null,{"$f":"(I11-D11)/D11","v":-7.6723436969175898E-2},{"$f":"(J11-E11)/E11","v":-7.7393513560163663E-2},{"$f":"(K11-F11)/F11","v":-7.808532859108698E-2},{"$f":"(L11-G11)/G11","v":-7.8798937915434075E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'9.0 Barrick'!H34","v":1.9326574945691528},{"$f":"'9.0 Barrick'!I34","v":2.230184534805117},{"$f":"'9.0 Barrick'!J34","v":2.4614520638178345},{"$f":"'9.0 Barrick'!K34","v":2.6316349453043908},{"$f":"'9.0 Barrick'!L34","v":2.7455376280334751},null,{"$f":"'9.0 Barrick'!C34","v":2.4986099118572294},{"$f":"'9.0 Barrick'!D34","v":2.8316640182609021},{"$f":"'9.0 Barrick'!E34","v":3.0965876685082931},{"$f":"'9.0 Barrick'!F34","v":3.2986116857582428},null,0.12036016431060423,0.15040388552960499,0.17667827524236007,0.20144471963435218]
["BHP Billiton","EBITDA/Revenues, %",{"$f":"'10.0 BHP'!H30","v":0.47782936047376723},{"$f":"'10.0 BHP'!I30","v":0.47959945786162761},{"$f":"'10.0 BHP'!J30","v":0.48144847237596361},{"$f":"'10.0 BHP'!K30","v":0.48337283872803261},{"$f":"'10.0 BHP'!L30","v":0.48536910777081882},null,{"$f":"'10.0 BHP'!C30","v":0.44676789662612221},{"$f":"'10.0 BHP'!D30","v":0.44893566416216213},{"$f":"'10.0 BHP'!E30","v":0.45117568884640386},{"$f":"'10.0 BHP'!F30","v":0.45348455157736128},null,{"$f":"(I13-D13)/D13","v":-6.8456210067230419E-2},{"$f":"(J13-E13)/E13","v":-6.7531231438641259E-2},{"$f":"(K13-F13)/F13","v":-6.6609348523499312E-2},{"$f":"(L13-G13)/G13","v":-6.5691358767960076E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'10.0 BHP'!H34","v":0.8029769875128453},{"$f":"'10.0 BHP'!I34","v":0.65905999351786115},{"$f":"'10.0 BHP'!J34","v":0.49076520278800156},{"$f":"'10.0 BHP'!K34","v":0.29977924925220911},{"$f":"'10.0 BHP'!L34","v":8.7725613879091613E-2},null,{"$f":"'10.0 BHP'!C34","v":0.78097907092225605},{"$f":"'10.0 BHP'!D34","v":0.66973130353295662},{"$f":"'10.0 BHP'!E34","v":0.53109028486316701},{"$f":"'10.0 BHP'!F34","v":0.36696993715412263},null,0.18498934634710273,0.3646674616053901,0.77160455964833041,3.1831561037566667]
["Fortescue Metals","EBITDA/Revenues, %",{"$f":"'11.0 Fortescue'!H30","v":0.43223006891857396},{"$f":"'11.0 Fortescue'!I30","v":0.43719884780502233},{"$f":"'11.0 Fortescue'!J30","v":0.44213521768892822},{"$f":"'11.0 Fortescue'!K30","v":0.44703903210713669},{"$f":"'11.0 Fortescue'!L30","v":0.45191015944896007},null,{"$f":"'11.0 Fortescue'!C30","v":0.42915800333801252},{"$f":"'11.0 Fortescue'!D30","v":0.43393355633257819},{"$f":"'11.0 Fortescue'!E30","v":0.43867333752365961},{"$f":"'11.0 Fortescue'!F30","v":0.44337715097381353},null,{"$f":"(I15-D15)/D15","v":-1.8391732977749722E-2},{"$f":"(J15-E15)/E15","v":-1.8550120027128105E-2},{"$f":"(K15-F15)/F15","v":-1.8713566339039873E-2},{"$f":"(L15-G15)/G15","v":-1.8882090381750496E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'11.0 Fortescue'!H34","v":1.4092519685039371},{"$f":"'11.0 Fortescue'!I34","v":0.95387856515290359},{"$f":"'11.0 Fortescue'!J34","v":0.49295007838829114},{"$f":"'11.0 Fortescue'!K34","v":2.7577845453358719E-2},{"$f":"'11.0 Fortescue'!L34","v":-0.44122138710717579},null,{"$f":"'11.0 Fortescue'!C34","v":0.99048707187448193},{"$f":"'11.0 Fortescue'!D34","v":0.5391583418098711},{"$f":"'11.0 Fortescue'!E34","v":8.2603864742635355E-2},{"$f":"'11.0 Fortescue'!F34","v":-0.37811605940812865},null,3.837858199037119E-2,9.373822106420733E-2,1.9952979786742187,{"$f":"ABS(L16-G16)/ABS(G16)","v":0.14302418138157572}]
["Glencore","EBITDA/Revenues, %",{"$f":"'12.0 Glencore'!H30","v":4.497752413040302E-2},{"$f":"'12.0 Glencore'!I30","v":5.3843453392392292E-2},{"$f":"'12.0 Glencore'!J30","v":6.2631002993689761E-2},{"$f":"'12.0 Glencore'!K30","v":7.1344841519870625E-2},{"$f":"'12.0 Glencore'!L30","v":7.9985346604467308E-2},null,{"$f":"'12.0 Glencore'!C30","v":3.543691676116531E-2},{"$f":"'12.0 Glencore'!D30","v":4.3856335629838233E-2},{"$f":"'12.0 Glencore'!E30","v":5.2194680808742074E-2},{"$f":"'12.0 Glencore'!F30","v":6.0452182679116187E-2},null,{"$f":"(I17-D17)/D17","v":-0.34185282465235967},{"$f":"(J17-E17)/E17","v":-0.29976635318682543},{"$f":"(K17-F17)/F17","v":-0.2684168932633334},{"$f":"(L17-G17)/G17","v":-0.24420928025659344}]
[null,"Net debt/EBITDA, X",{"$f":"'12.0 Glencore'!H34","v":3.4284349321612844},{"$f":"'12.0 Glencore'!I34","v":2.5509712574738903},{"$f":"'12.0 Glencore'!J34","v":1.7721979706555251},{"$f":"'12.0 Glencore'!K34","v":1.0584216417804804},{"$f":"'12.0 Glencore'!L34","v":0.39109304890161473},null,{"$f":"'12.0 Glencore'!C34","v":4.3954060588320987},{"$f":"'12.0 Glencore'!D34","v":3.3664378376097774},{"$f":"'12.0 Glencore'!E34","v":2.4952895871593914},{"$f":"'12.0 Glencore'!F34","v":1.7195206948308368},null,{"$f":"ABS(I18-D18)/ABS(D18)","v":0.72303237284792754},{"$f":"ABS(J18-E18)/ABS(E18)","v":0.89958339494348527},{"$f":"ABS(K18-F18)/ABS(F18)","v":1.3575572235671665},{"$f":"ABS(L18-G18)/ABS(G18)","v":3.3967048242358504}]
["Rio Tinto","EBITDA/Revenues, %",{"$f":"'13.0 Rio'!H30","v":0.38177874186550975},{"$f":"'13.0 Rio'!I30","v":0.38608507207795378},{"$f":"'13.0 Rio'!J30","v":0.39039898601429979},{"$f":"'13.0 Rio'!K30","v":0.39471897142222567},{"$f":"'13.0 Rio'!L30","v":0.39904357263313894},null,{"$f":"'13.0 Rio'!C30","v":0.2597630598588857},{"$f":"'13.0 Rio'!D30","v":0.26407697379523176},{"$f":"'13.0 Rio'!E30","v":0.26839695920315765},{"$f":"'13.0 Rio'!F30","v":0.27272156041407092},null,{"$f":"(I19-D19)/D19","v":-0.32718698896900789},{"$f":"(J19-E19)/E19","v":-0.32357156843240625},{"$f":"(K19-F19)/F19","v":-0.32003025282497261},{"$f":"(L19-G19)/G19","v":-0.31656195183276958}]
[null,"Net debt/EBITDA, X",{"$f":"'13.0 Rio'!H34","v":0.93852375102375107},{"$f":"'13.0 Rio'!I34","v":0.96947769060472078},{"$f":"'13.0 Rio'!J34","v":0.95671005687851973},{"$f":"'13.0 Rio'!K34","v":0.90376901808553201},{"$f":"'13.0 Rio'!L34","v":0.81396958461416358},null,{"$f":"'13.0 Rio'!C34","v":1.9272289006224341},{"$f":"'13.0 Rio'!D34","v":2.3571285663344703},{"$f":"'13.0 Rio'!E34","v":2.7003664044996745},{"$f":"'13.0 Rio'!F34","v":2.9643685676583753},null,{"$f":"ABS(I20-D20)/ABS(D20)","v":0.98790433168225567},{"$f":"ABS(J20-E20)/ABS(E20)","v":1.4637857095650575},{"$f":"ABS(K20-F20)/ABS(F20)","v":1.9878944182219287},{"$f":"ABS(L20-G20)/ABS(G20)","v":2.6418665066748659}]
["Vale","EBITDA/Revenues, %",{"$f":"'14.0 Vale'!H30","v":0.47033164410802492},{"$f":"'14.0 Vale'!I30","v":0.47569244847572173},{"$f":"'14.0 Vale'!J30","v":0.48099484523367064},{"$f":"'14.0 Vale'!K30","v":0.486239586716881},{"$f":"'14.0 Vale'!L30","v":0.49142741255990058},null,{"$f":"'14.0 Vale'!C30","v":0.46691154992964562},{"$f":"'14.0 Vale'!D30","v":0.47203832871667301},{"$f":"'14.0 Vale'!E30","v":0.47710393986954341},{"$f":"'14.0 Vale'!F30","v":0.48210905277561633},null,{"$f":"(I21-D21)/D21","v":-1.8459192644770916E-2},{"$f":"(J21-E21)/E21","v":-1.8620816014455411E-2},{"$f":"(K21-F21)/F21","v":-1.8788365030132623E-2},{"$f":"(L21-G21)/G21","v":-1.8961823345881063E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'14.0 Vale'!H34","v":1.0967448627023095},{"$f":"'14.0 Vale'!I34","v":0.95770204472266207},{"$f":"'14.0 Vale'!J34","v":0.78841748876850615},{"$f":"'14.0 Vale'!K34","v":0.59165170103388398},{"$f":"'14.0 Vale'!L34","v":0.36995249632842536},null,{"$f":"'14.0 Vale'!C34","v":0.99451925997626989},{"$f":"'14.0 Vale'!D34","v":0.84041143397134399},{"$f":"'14.0 Vale'!E34","v":0.65770283028080967},{"$f":"'14.0 Vale'!F34","v":0.44900807922979613},null,{"$f":"ABS(I22-D22)/ABS(D22)","v":3.8443287718227227E-2},{"$f":"ABS(J22-E22)/ABS(E22)","v":6.59472245904279E-2},{"$f":"ABS(K22-F22)/ABS(F22)","v":0.11163853519140467},{"$f":"ABS(L22-G22)/ABS(G22)","v":0.21369117301803303}]
["Vedanta","EBITDA/Revenues, %",{"$f":"'15.0 Vedanta'!H30","v":0.33628427964465035},{"$f":"'15.0 Vedanta'!I30","v":0.34055102431121959},{"$f":"'15.0 Vedanta'!J30","v":0.34483975487263652},{"$f":"'15.0 Vedanta'!K30","v":0.34914841096292154},{"$f":"'15.0 Vedanta'!L30","v":0.35347500601316362},null,{"$f":"'15.0 Vedanta'!C30","v":0.27375997003490138},{"$f":"'15.0 Vedanta'!D30","v":0.27671287951079193},{"$f":"'15.0 Vedanta'!E30","v":0.27965899809384004},{"$f":"'15.0 Vedanta'!F30","v":0.2825958048867005},null,{"$f":"(I23-D23)/D23","v":-0.19612642308566314},{"$f":"(J23-E23)/E23","v":-0.19756096679458154},{"$f":"(K23-F23)/F23","v":-0.1990254306970369},{"$f":"(L23-G23)/G23","v":-0.20052111159402183}]
[null,"Net debt/EBITDA, X",{"$f":"'15.0 Vedanta'!H34","v":3.2309105945051928},{"$f":"'15.0 Vedanta'!I34","v":3.0499387097015744},{"$f":"'15.0 Vedanta'!J34","v":2.8374707480051304},{"$f":"'15.0 Vedanta'!K34","v":2.5964834146974729},{"$f":"'15.0 Vedanta'!L34","v":2.3297448156173224},null,{"$f":"'15.0 Vedanta'!C34","v":4.0380293941831455},{"$f":"'15.0 Vedanta'!D34","v":4.01660117263273},{"$f":"'15.0 Vedanta'!E34","v":3.9517664394897194},{"$f":"'15.0 Vedanta'!F34","v":3.8471576176362143},null,{"$f":"ABS(I24-D24)/ABS(D24)","v":0.32397066909526595},{"$f":"ABS(J24-E24)/ABS(E24)","v":0.41555685656198615},{"$f":"ABS(K24-F24)/ABS(F24)","v":0.52196868161014465},{"$f":"ABS(L24-G24)/ABS(G24)","v":0.65132146312634531}]
[]
["Consol","EBITDA/Revenues, %",{"$f":"'16.0 Consol'!H30","v":0.42463810939529062},{"$f":"'16.0 Consol'!I30","v":0.42827963086973675},{"$f":"'16.0 Consol'!J30","v":0.43194243416380229},{"$f":"'16.0 Consol'!K30","v":0.43562466305408204},{"$f":"'16.0 Consol'!L30","v":0.43932452738546968},null,{"$f":"'16.0 Consol'!C30","v":0.40958925012256198},{"$f":"'16.0 Consol'!D30","v":0.41287824580168392},{"$f":"'16.0 Consol'!E30","v":0.41617919092472139},{"$f":"'16.0 Consol'!F30","v":0.41949014581352179},null,{"$f":"(I26-D26)/D26","v":-4.3640601606989661E-2},{"$f":"(J26-E26)/E26","v":-4.4135946955581595E-2},{"$f":"(K26-F26)/F26","v":-4.4638134106164074E-2},{"$f":"(L26-G26)/G26","v":-4.5147448720851677E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'16.0 Consol'!H34","v":2.0322943935505426},{"$f":"'16.0 Consol'!I34","v":2.270410091414131},{"$f":"'16.0 Consol'!J34","v":2.4505820504329994},{"$f":"'16.0 Consol'!K34","v":2.5768617224121013},{"$f":"'16.0 Consol'!L34","v":2.6530787882136195},null,{"$f":"'16.0 Consol'!C34","v":2.4196454773273164},{"$f":"'16.0 Consol'!D34","v":2.6538587978693968},{"$f":"'16.0 Consol'!E34","v":2.8307911941650912},{"$f":"'16.0 Consol'!F34","v":2.954420383543324},null,{"$f":"ABS(I27-D27)/ABS(D27)","v":6.5730586063522015E-2},{"$f":"ABS(J27-E27)/ABS(E27)","v":8.2950394336104752E-2},{"$f":"ABS(K27-F27)/ABS(F27)","v":9.8542141219473828E-2},{"$f":"ABS(L27-G27)/ABS(G27)","v":0.11358184938510812}]
["EDF","EBITDA/Revenues, %",{"$f":"'17.0 EDF'!H30","v":0.21069132470831017},{"$f":"'17.0 EDF'!I30","v":0.22116898885744002},{"$f":"'17.0 EDF'!J30","v":0.23146295316647503},{"$f":"'17.0 EDF'!K30","v":0.24157738874877852},{"$f":"'17.0 EDF'!L30","v":0.25151635667914413},null,{"$f":"'17.0 EDF'!C30","v":0.19679710959873853},{"$f":"'17.0 EDF'!D30","v":0.20660363632259948},{"$f":"'17.0 EDF'!E30","v":0.21622088556802543},{"$f":"'17.0 EDF'!F30","v":0.22565272343477605},null,{"$f":"(I28-D28)/D28","v":-0.1101957348749783},{"$f":"(J28-E28)/E28","v":-0.10740084537846532},{"$f":"(K28-F28)/F28","v":-0.10496223720309292},{"$f":"(L28-G28)/G28","v":-0.10283082017350446}]
[null,"Net debt/EBITDA, X",{"$f":"'17.0 EDF'!H34","v":3.2479437433289382},{"$f":"'17.0 EDF'!I34","v":3.2446787630178235},{"$f":"'17.0 EDF'!J34","v":3.1610866417897299},{"$f":"'17.0 EDF'!K34","v":3.0112219963438469},{"$f":"'17.0 EDF'!L34","v":2.8064274972557675},null,{"$f":"'17.0 EDF'!C34","v":3.7703511090963655},{"$f":"'17.0 EDF'!D34","v":3.7762926091347202},{"$f":"'17.0 EDF'!E34","v":3.6994934169187901},{"$f":"'17.0 EDF'!F34","v":3.5544885834739919},null,{"$f":"ABS(I29-D29)/ABS(D29)","v":0.16201059780402499},{"$f":"ABS(J29-E29)/ABS(E29)","v":0.19461850846222797},{"$f":"ABS(K29-F29)/ABS(F29)","v":0.22856880741792726},{"$f":"ABS(L29-G29)/ABS(G29)","v":0.26655279245578489}]
["Eskom","EBITDA/Revenues, %",{"$f":"'18.0 Eskom'!H30","v":0.16729029575788856},{"$f":"'18.0 Eskom'!I30","v":0.19590583082413263},{"$f":"'18.0 Eskom'!J30","v":0.20970343874346908},{"$f":"'18.0 Eskom'!K30","v":0.22319259799137189},{"$f":"'18.0 Eskom'!L30","v":0.23638138548638879},null,{"$f":"'18.0 Eskom'!C30","v":6.6478381949977614E-2},{"$f":"'18.0 Eskom'!D30","v":7.7687440891830981E-2},{"$f":"'18.0 Eskom'!E30","v":8.8536280182701002E-2},{"$f":"'18.0 Eskom'!F30","v":9.9031941321544484E-2},null,{"$f":"(I30-D30)/D30","v":-0.66066154503764529},{"$f":"(J30-E30)/E30","v":-0.62953663822906447},{"$f":"(K30-F30)/F30","v":-0.60331892285189659},{"$f":"(L30-G30)/G30","v":-0.58105016975946733}]
[null,"Net debt/EBITDA, X",{"$f":"'18.0 Eskom'!H34","v":9.8015682577770153},{"$f":"'18.0 Eskom'!I34","v":9.3551552862990164},{"$f":"'18.0 Eskom'!J34","v":9.5068209568636259},{"$f":"'18.0 Eskom'!K34","v":9.5163235088007241},{"$f":"'18.0 Eskom'!L34","v":9.4142705222787022},null,{"$f":"'18.0 Eskom'!C34","v":29.515714133983987},{"$f":"'18.0 Eskom'!D34","v":28.9787736027059},{"$f":"'18.0 Eskom'!E34","v":28.336382954266917},{"$f":"'18.0 Eskom'!F34","v":27.630723946515229},null,{"$f":"ABS(I31-D31)/ABS(D31)","v":2.1550212936829474},{"$f":"ABS(J31-E31)/ABS(E31)","v":2.0482086213882185},{"$f":"ABS(K31-F31)/ABS(F31)","v":1.9776607455664308},{"$f":"ABS(L31-G31)/ABS(G31)","v":1.9349830006613489}]
["GdF","EBITDA/Revenues, %",{"$f":"'19.0 GdF'!H30","v":0.16157894736842104},{"$f":"'19.0 GdF'!I30","v":0.17486252296719904},{"$f":"'19.0 GdF'!J30","v":0.18786731922873484},{"$f":"'19.0 GdF'!K30","v":0.20060040622185196},{"$f":"'19.0 GdF'!L30","v":0.21306865828247296},null,{"$f":"'19.0 GdF'!C30","v":0.16711683853834552},{"$f":"'19.0 GdF'!D30","v":0.17996672111130424},{"$f":"'19.0 GdF'!E30","v":0.19254179614207276},{"$f":"'19.0 GdF'!F30","v":0.20484887600109822},null,{"$f":"(I32-D32)/D32","v":-4.4295851949399459E-2},{"$f":"(J32-E32)/E32","v":-4.2054137727974686E-2},{"$f":"(K32-F32)/F32","v":-4.0172451449908171E-2},{"$f":"(L32-G32)/G32","v":-3.857809190536822E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'19.0 GdF'!H34","v":2.1576685841014625},{"$f":"'19.0 GdF'!I34","v":1.9608895476657082},{"$f":"'19.0 GdF'!J34","v":1.6984303102807299},{"$f":"'19.0 GdF'!K34","v":1.3866570155737321},{"$f":"'19.0 GdF'!L34","v":1.0374596478080653},null,{"$f":"'19.0 GdF'!C34","v":2.0981235706731929},{"$f":"'19.0 GdF'!D34","v":1.8586782451272283},{"$f":"'19.0 GdF'!E34","v":1.5643050537309826},{"$f":"'19.0 GdF'!F34","v":1.2283654449160026},null,{"$f":"ABS(I33-D33)/ABS(D33)","v":6.9985595655222638E-2},{"$f":"ABS(J33-E33)/ABS(E33)","v":9.4350609428308793E-2},{"$f":"ABS(K33-F33)/ABS(F33)","v":0.1281124576315999},{"$f":"ABS(L33-G33)/ABS(G33)","v":0.1840127445065273}]
["RWE","EBITDA/Revenues, %",{"$f":"'20. RWE'!H30","v":0.14533107621660538},{"$f":"'20. RWE'!I30","v":0.15660079127545415},{"$f":"'20. RWE'!J30","v":0.16767416290764067},{"$f":"'20. RWE'!K30","v":0.178555639948457},{"$f":"'20. RWE'!L30","v":0.1892495536734603},null,{"$f":"'20. RWE'!C30","v":0.13704879217766067},{"$f":"'20. RWE'!D30","v":0.14773112382789136},{"$f":"'20. RWE'!E30","v":0.15821374008711267},{"$f":"'20. RWE'!F30","v":0.1685008158148891},null,{"$f":"(I34-D34)/D34","v":-0.12485249236960971},{"$f":"(J34-E34)/E34","v":-0.1189392493984566},{"$f":"(K34-F34)/F34","v":-0.11392471202374983},{"$f":"(L34-G34)/G34","v":-0.10963691832199514}]
[null,"Net debt/EBITDA, X",{"$f":"'20. RWE'!H34","v":1.9791136698353193},{"$f":"'20. RWE'!I34","v":1.9523633744811297},{"$f":"'20. RWE'!J34","v":1.8303621154529488},{"$f":"'20. RWE'!K34","v":1.635104428569782},{"$f":"'20. RWE'!L34","v":1.3828741071624657},null,{"$f":"'20. RWE'!C34","v":2.3735608554438468},{"$f":"'20. RWE'!D34","v":2.3409420374070478},{"$f":"'20. RWE'!E34","v":2.2127713150780624},{"$f":"'20. RWE'!F34","v":2.0112516196322803},null,{"$f":"ABS(I35-D35)/ABS(D35)","v":0.21573723747745302},{"$f":"ABS(J35-E35)/ABS(E35)","v":0.27895022391662033},{"$f":"ABS(K35-F35)/ABS(F35)","v":0.35329051552601004},{"$f":"ABS(L35-G35)/ABS(G35)","v":0.45439965157724238}]
["Sempra","EBITDA/Revenues, %",{"$f":"'21.0 Sempra'!H30","v":0.29193899782135074},{"$f":"'21.0 Sempra'!I30","v":0.30527299330219404},{"$f":"'21.0 Sempra'!J30","v":0.31828760261020772},{"$f":"'21.0 Sempra'!K30","v":0.33099151053249276},{"$f":"'21.0 Sempra'!L30","v":0.34339315338359783},null,{"$f":"'21.0 Sempra'!C30","v":0.20253532728205367},{"$f":"'21.0 Sempra'!D30","v":0.21349518326966457},{"$f":"'21.0 Sempra'!E30","v":0.22410324280513874},{"$f":"'21.0 Sempra'!F30","v":0.23436712030169674},null,{"$f":"(I36-D36)/D36","v":-0.33654357992434303},{"$f":"(J36-E36)/E36","v":-0.32923814336833479},{"$f":"(K36-F36)/F36","v":-0.32293356272308688},{"$f":"(L36-G36)/G36","v":-0.31749623429477708}]
[null,"Net debt/EBITDA, X",{"$f":"'21.0 Sempra'!H34","v":3.5347177157689811},{"$f":"'21.0 Sempra'!I34","v":3.6260675714350259},{"$f":"'21.0 Sempra'!J34","v":3.6281889727157166},{"$f":"'21.0 Sempra'!K34","v":3.5559002258768211},{"$f":"'21.0 Sempra'!L34","v":3.4212242656277376},null,{"$f":"'21.0 Sempra'!C34","v":5.9726773778261038},{"$f":"'21.0 Sempra'!D34","v":6.3671005372599421},{"$f":"'21.0 Sempra'!E34","v":6.6149929509885723},{"$f":"'21.0 Sempra'!F34","v":6.7433625553073888},null,{"$f":"ABS(I37-D37)/ABS(D37)","v":0.64715004896127759},{"$f":"ABS(J37-E37)/ABS(E37)","v":0.75489771484921775},{"$f":"ABS(K37-F37)/ABS(F37)","v":0.86028643403723004},{"$f":"ABS(L37-G37)/ABS(G37)","v":0.9710378600597509}]
["Southern","EBITDA/Revenues, %",{"$f":"'22.0 Southern'!H30","v":0.32498390589336923},{"$f":"'22.0 Southern'!I30","v":0.3378591911979868},{"$f":"'22.0 Southern'!J30","v":0.35042534564548472},{"$f":"'22.0 Southern'!K30","v":0.36269073346031577},{"$f":"'22.0 Southern'!L30","v":0.37466348145832651},null,{"$f":"'22.0 Southern'!C30","v":0.27707273376278602},{"$f":"'22.0 Southern'!D30","v":0.28842315906157989},{"$f":"'22.0 Southern'!E30","v":0.29944850314473287},{"$f":"'22.0 Southern'!F30","v":0.31015640653643195},null,{"$f":"(I38-D38)/D38","v":-0.17991654221293532},{"$f":"(J38-E38)/E38","v":-0.17693408126543067},{"$f":"(K38-F38)/F38","v":-0.17436957848966556},{"$f":"(L38-G38)/G38","v":-0.17217337187710308}]
[null,"Net debt/EBITDA, X",{"$f":"'22.0 Southern'!H34","v":3.809472357284351},{"$f":"'22.0 Southern'!I34","v":3.9688960494030625},{"$f":"'22.0 Southern'!J34","v":4.0362007413957421},{"$f":"'22.0 Southern'!K34","v":4.0253506909862535},{"$f":"'22.0 Southern'!L34","v":3.9479074075043634},null,{"$f":"'22.0 Southern'!C34","v":5.0590126556280817},{"$f":"'22.0 Southern'!D34","v":5.3234463195331685},{"$f":"'22.0 Southern'!E34","v":5.4790488895341296},{"$f":"'22.0 Southern'!F34","v":5.5427365774977506},null,{"$f":"ABS(I39-D39)/ABS(D39)","v":0.27466494275882508},{"$f":"ABS(J39-E39)/ABS(E39)","v":0.31892506359638823},{"$f":"ABS(K39-F39)/ABS(F39)","v":0.36113578918802341},{"$f":"ABS(L39-G39)/ABS(G39)","v":0.40396823060284109}]
["Vattenfall","EBITDA/Revenues, %",{"$f":"'23.0 Vattenfall'!H30","v":0.25231821252999698},{"$f":"'23.0 Vattenfall'!I30","v":0.25615281450703176},{"$f":"'23.0 Vattenfall'!J30","v":0.2600498186347831},{"$f":"'23.0 Vattenfall'!K30","v":0.26400572038294656},{"$f":"'23.0 Vattenfall'!L30","v":0.26801713358032619},null,{"$f":"'23.0 Vattenfall'!C30","v":0.22153774334315443},{"$f":"'23.0 Vattenfall'!D30","v":0.22474244604762819},{"$f":"'23.0 Vattenfall'!E30","v":0.22799220034404863},{"$f":"'23.0 Vattenfall'!F30","v":0.23128334314065024},null,{"$f":"(I40-D40)/D40","v":-0.13513445569783927},{"$f":"(J40-E40)/E40","v":-0.13577157166466239},{"$f":"(K40-F40)/F40","v":-0.13641189284330457},{"$f":"(L40-G40)/G40","v":-0.13705761996990626}]
[null,"Net debt/EBITDA, X",{"$f":"'23.0 Vattenfall'!H34","v":2.6335672568618849},{"$f":"'23.0 Vattenfall'!I34","v":2.4202852925579941},{"$f":"'23.0 Vattenfall'!J34","v":2.1768964720849659},{"$f":"'23.0 Vattenfall'!K34","v":1.9064799982296341},{"$f":"'23.0 Vattenfall'!L34","v":1.6119031251101907},null,{"$f":"'23.0 Vattenfall'!C34","v":2.9547017627089542},{"$f":"'23.0 Vattenfall'!D34","v":2.8255266493478608},{"$f":"'23.0 Vattenfall'!E34","v":2.659047859696932},{"$f":"'23.0 Vattenfall'!F34","v":2.4587776149687537},null,{"$f":"ABS(I41-D41)/ABS(D41)","v":0.22080722127850333},{"$f":"ABS(J41-E41)/ABS(E41)","v":0.29796096671591205},{"$f":"ABS(K41-F41)/ABS(F41)","v":0.39474207028981989},{"$f":"ABS(L41-G41)/ABS(G41)","v":0.52538795704653163}]
[]
["Anheuser-Busch","EBITDA/Revenues, %",{"$f":"'24.0 ABusch'!H30","v":0.54237758999884245},{"$f":"'24.0 ABusch'!I30","v":0.54781983261726841},{"$f":"'24.0 ABusch'!J30","v":0.55317969547376433},{"$f":"'24.0 ABusch'!K30","v":0.5584588515434693},{"$f":"'24.0 ABusch'!L30","v":0.56365893175661597},null,{"$f":"'24.0 ABusch'!C30","v":0.54320711843731717},{"$f":"'24.0 ABusch'!D30","v":0.54847472701021405},{"$f":"'24.0 ABusch'!E30","v":0.55365978371064795},{"$f":"'24.0 ABusch'!F30","v":0.55876388256713816},null,{"$f":"(I43-D43)/D43","v":-8.4201299502310797E-3},{"$f":"(J43-E43)/E43","v":-8.5053166304680967E-3},{"$f":"(K43-F43)/F43","v":-8.5934134978032633E-3},{"$f":"(L43-G43)/G43","v":-8.6844169651009023E-3}]
[null,"Net debt/EBITDA, X",{"$f":"'24.0 ABusch'!H34","v":1.6769250469523647},{"$f":"'24.0 ABusch'!I34","v":1.8791731167764947},{"$f":"'24.0 ABusch'!J34","v":2.025155892983189},{"$f":"'24.0 ABusch'!K34","v":2.119270491412601},{"$f":"'24.0 ABusch'!L34","v":2.1655903046961451},null,{"$f":"'24.0 ABusch'!C34","v":1.9036219912693317},{"$f":"'24.0 ABusch'!D34","v":2.0592716424130932},{"$f":"'24.0 ABusch'!E34","v":2.1624115094946577},{"$f":"'24.0 ABusch'!F34","v":2.2171526573235938},null,{"$f":"ABS(I44-D44)/ABS(D44)","v":1.3010442877544081E-2},{"$f":"ABS(J44-E44)/ABS(E44)","v":1.6845986794453385E-2},{"$f":"ABS(K44-F44)/ABS(F44)","v":2.0356541676424204E-2},{"$f":"ABS(L44-G44)/ABS(G44)","v":2.380983721419247E-2}]
["Carlsberg","EBITDA/Revenues, %",{"$f":"'25.0 Carlsberg'!H30","v":0.14758033542440149},{"$f":"'25.0 Carlsberg'!I30","v":0.16677749700758079},{"$f":"'25.0 Carlsberg'!J30","v":0.18547018393918674},{"$f":"'25.0 Carlsberg'!K30","v":0.20367255891803129},{"$f":"'25.0 Carlsberg'!L30","v":0.22139837728992875},null,{"$f":"'25.0 Carlsberg'!C30","v":0.16244337409254886},{"$f":"'25.0 Carlsberg'!D30","v":0.18104937856585418},{"$f":"'25.0 Carlsberg'!E30","v":0.19916333743723214},{"$f":"'25.0 Carlsberg'!F30","v":0.21679897137951362},null,{"$f":"(I45-D45)/D45","v":-2.5987456298345389E-2},{"$f":"(J45-E45)/E45","v":-2.3835666086264754E-2},{"$f":"(K45-F45)/F45","v":-2.2139563153492414E-2},{"$f":"(L45-G45)/G45","v":-2.0774343365633857E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'25.0 Carlsberg'!H34","v":2.6384009253235017},{"$f":"'25.0 Carlsberg'!I34","v":2.0218565388265337},{"$f":"'25.0 Carlsberg'!J34","v":1.4243419533743971},{"$f":"'25.0 Carlsberg'!K34","v":0.84203550383899706},{"$f":"'25.0 Carlsberg'!L34","v":0.27250843273634928},null,{"$f":"'25.0 Carlsberg'!C34","v":2.1024821583325983},{"$f":"'25.0 Carlsberg'!D34","v":1.5067804040212625},{"$f":"'25.0 Carlsberg'!E34","v":0.92580351485023338},{"$f":"'25.0 Carlsberg'!F34","v":0.35721380342526826},null,{"$f":"ABS(I46-D46)/ABS(D46)","v":3.9877022903345535E-2},{"$f":"ABS(J46-E46)/ABS(E46)","v":5.7878271753184773E-2},{"$f":"ABS(K46-F46)/ABS(F46)","v":9.9482754146734104E-2},{"$f":"ABS(L46-G46)/ABS(G46)","v":0.31083577795506628}]
["Diageo","EBITDA/Revenues, %",{"$f":"'26.0 Diageo'!H30","v":0.32520959251316045},{"$f":"'26.0 Diageo'!I30","v":0.33723714571814184},{"$f":"'26.0 Diageo'!J30","v":0.34898842588155549},{"$f":"'26.0 Diageo'!K30","v":0.36047076091682512},{"$f":"'26.0 Diageo'!L30","v":0.3716912722823637},null,{"$f":"'26.0 Diageo'!C30","v":0.33560288352223072},{"$f":"'26.0 Diageo'!D30","v":0.34732147844172612},{"$f":"'26.0 Diageo'!E30","v":0.35877047452819916},{"$f":"'26.0 Diageo'!F30","v":0.36995698016596518},null,{"$f":"(I47-D47)/D47","v":-4.8460325817044243E-3},{"$f":"(J47-E47)/E47","v":-4.7765121024246262E-3},{"$f":"(K47-F47)/F47","v":-4.7168496670893191E-3},{"$f":"(L47-G47)/G47","v":-4.6659479135712223E-3}]
[null,"Net debt/EBITDA, X",{"$f":"'26.0 Diageo'!H34","v":2.5755395683453237},{"$f":"'26.0 Diageo'!I34","v":2.3537646358850011},{"$f":"'26.0 Diageo'!J34","v":2.0921599985002399},{"$f":"'26.0 Diageo'!K34","v":1.7970937647044092},{"$f":"'26.0 Diageo'!L34","v":1.4738863924829251},null,{"$f":"'26.0 Diageo'!C34","v":2.3700962320288923},{"$f":"'26.0 Diageo'!D34","v":2.1115689062056155},{"$f":"'26.0 Diageo'!E34","v":1.819154400823402},{"$f":"'26.0 Diageo'!F34","v":1.4982352894890549},null,{"$f":"ABS(I48-D48)/ABS(D48)","v":6.9385000925339573E-3},{"$f":"ABS(J48-E48)/ABS(E48)","v":9.2769710343801881E-3},{"$f":"ABS(K48-F48)/ABS(F48)","v":1.2275729042230234E-2},{"$f":"ABS(L48-G48)/ABS(G48)","v":1.6520199338506299E-2}]
["Femsa","EBITDA/Revenues, %",{"$f":"'27.0 Femsa'!H30","v":0.15422481603653895},{"$f":"'27.0 Femsa'!I30","v":0.16769140945450253},{"$f":"'27.0 Femsa'!J30","v":0.1808741956393328},{"$f":"'27.0 Femsa'!K30","v":0.19378038816439169},{"$f":"'27.0 Femsa'!L30","v":0.20641700071893102},null,{"$f":"'27.0 Femsa'!C30","v":0.11379641494685211},{"$f":"'27.0 Femsa'!D30","v":0.12590130124152937},{"$f":"'27.0 Femsa'!E30","v":0.1377080358786322},{"$f":"'27.0 Femsa'!F30","v":0.14922320138745634},null,{"$f":"(I49-D49)/D49","v":-0.32139389061711615},{"$f":"(J49-E49)/E49","v":-0.30392889490671521},{"$f":"(K49-F49)/F49","v":-0.289360305327653},{"$f":"(L49-G49)/G49","v":-0.2770789185593921}]
[null,"Net debt/EBITDA, X",{"$f":"'27.0 Femsa'!H34","v":1.2431720960842383},{"$f":"'27.0 Femsa'!I34","v":1.2086152743213574},{"$f":"'27.0 Femsa'!J34","v":1.0767345908539203},{"$f":"'27.0 Femsa'!K34","v":0.87185143557980183},{"$f":"'27.0 Femsa'!L34","v":0.61138010843166357},null,{"$f":"'27.0 Femsa'!C34","v":2.2546351171666359},{"$f":"'27.0 Femsa'!D34","v":2.3991144796999682},{"$f":"'27.0 Femsa'!E34","v":2.390514128483499},{"$f":"'27.0 Femsa'!F34","v":2.2715703825885409},null,{"$f":"ABS(I50-D50)/ABS(D50)","v":0.86546965363533324},{"$f":"ABS(J50-E50)/ABS(E50)","v":1.2281391348236661},{"$f":"ABS(K50-F50)/ABS(F50)","v":1.7418824250644842},{"$f":"ABS(L50-G50)/ABS(G50)","v":2.7154797011889427}]
["Heineken","EBITDA/Revenues, %",{"$f":"'28.0 Heineken'!H30","v":0.21793281653746771},{"$f":"'28.0 Heineken'!I30","v":0.2286164421364241},{"$f":"'28.0 Heineken'!J30","v":0.23910632165220749},{"$f":"'28.0 Heineken'!K30","v":0.24940695810201755},{"$f":"'28.0 Heineken'!L30","v":0.25952273441587898},null,{"$f":"'28.0 Heineken'!C30","v":0.22419482296025151},{"$f":"'28.0 Heineken'!D30","v":0.23459627009251141},{"$f":"'28.0 Heineken'!E30","v":0.24480670551112757},{"$f":"'28.0 Heineken'!F30","v":0.25483047677317117},null,{"$f":"(I51-D51)/D51","v":-1.9340775032856316E-2},{"$f":"(J51-E51)/E51","v":-1.8862117607480848E-2},{"$f":"(K51-F51)/F51","v":-1.8444764435995749E-2},{"$f":"(L51-G51)/G51","v":-1.8080333706674723E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'28.0 Heineken'!H34","v":2.4903960161252074},{"$f":"'28.0 Heineken'!I34","v":2.0501883049047058},{"$f":"'28.0 Heineken'!J34","v":1.5948106313616253},{"$f":"'28.0 Heineken'!K34","v":1.128003761708319},{"$f":"'28.0 Heineken'!L34","v":0.65277628985554181},null,{"$f":"'28.0 Heineken'!C34","v":2.1103447836396998},{"$f":"'28.0 Heineken'!D34","v":1.6629939996666907},{"$f":"'28.0 Heineken'!E34","v":1.20290304096541},{"$f":"'28.0 Heineken'!F34","v":0.73329680352799753},null,{"$f":"ABS(I52-D52)/ABS(D52)","v":2.9341928539481199E-2},{"$f":"ABS(J52-E52)/ABS(E52)","v":4.2753269237270825E-2},{"$f":"ABS(K52-F52)/ABS(F52)","v":6.639984882998877E-2},{"$f":"ABS(L52-G52)/ABS(G52)","v":0.12335085529879579}]
["Nestle","EBITDA/Revenues, %",{"$f":"'29.0 Nestle'!H30","v":0.18307297586957227},{"$f":"'29.0 Nestle'!I30","v":0.19675368511729407},{"$f":"'29.0 Nestle'!J30","v":0.21013411430679452},{"$f":"'29.0 Nestle'!K30","v":0.22322205618538676},{"$f":"'29.0 Nestle'!L30","v":0.23602508578224637},null,{"$f":"'29.0 Nestle'!C30","v":0.19388792384957057},{"$f":"'29.0 Nestle'!D30","v":0.20721103781371653},{"$f":"'29.0 Nestle'!E30","v":0.22024051816244719},{"$f":"'29.0 Nestle'!F30","v":0.23298391699884802},null,{"$f":"(I53-D53)/D53","v":-1.4565222836945037E-2},{"$f":"(J53-E53)/E53","v":-1.3910528058334775E-2},{"$f":"(K53-F53)/F53","v":-1.335682536883091E-2},{"$f":"(L53-G53)/G53","v":-1.2884938790803361E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'29.0 Nestle'!H34","v":0.90639228904263502},{"$f":"'29.0 Nestle'!I34","v":0.59866709188102318},{"$f":"'29.0 Nestle'!J34","v":0.25315599511564013},{"$f":"'29.0 Nestle'!K34","v":-0.12069640630121324},{"$f":"'29.0 Nestle'!L34","v":-0.51588754531588843},null,{"$f":"'29.0 Nestle'!C34","v":0.62229619750521536},{"$f":"'29.0 Nestle'!D34","v":0.28426130394678528},{"$f":"'29.0 Nestle'!E34","v":-8.3642051558888889E-2},{"$f":"'29.0 Nestle'!F34","v":-0.47406138672807135},null,{"$f":"ABS(I54-D54)/ABS(D54)","v":3.9469524790395762E-2},{"$f":"ABS(J54-E54)/ABS(E54)","v":0.1228701252638178},{"$f":"ABS(K54-F54)/ABS(F54)","v":0.30700462323501576},{"$f":"ABS(L54-G54)/ABS(G54)","v":8.1076116234219356E-2}]
["Pernod Ricard","EBITDA/Revenues, %",{"$f":"'30.0 PRicard'!H30","v":0.27650145772594753},{"$f":"'30.0 PRicard'!I30","v":0.29027371281383568},{"$f":"'30.0 PRicard'!J30","v":0.30371571307380529},{"$f":"'30.0 PRicard'!K30","v":0.31683638943467518},{"$f":"'30.0 PRicard'!L30","v":0.32964441938213201},null,{"$f":"'30.0 PRicard'!C30","v":0.28907918424432855},{"$f":"'30.0 PRicard'!D30","v":0.30249729393290797},{"$f":"'30.0 PRicard'!E30","v":0.31559360191095992},{"$f":"'30.0 PRicard'!F30","v":0.32837677610794247},null,{"$f":"(I55-D55)/D55","v":-4.1151799724738966E-3},{"$f":"(J55-E55)/E55","v":-4.0117092677428726E-3},{"$f":"(K55-F55)/F55","v":-3.9224898564610639E-3},{"$f":"(L55-G55)/G55","v":-3.8454868326469717E-3}]
[null,"Net debt/EBITDA, X",{"$f":"'30.0 PRicard'!H34","v":3.6706031210459722},{"$f":"'30.0 PRicard'!I34","v":3.1345362493515401},{"$f":"'30.0 PRicard'!J34","v":2.5951304392642411},{"$f":"'30.0 PRicard'!K34","v":2.0541847991521074},{"$f":"'30.0 PRicard'!L34","v":1.513129362667391},null,{"$f":"'30.0 PRicard'!C34","v":3.15162091660084},{"$f":"'30.0 PRicard'!D34","v":2.6134450236509057},{"$f":"'30.0 PRicard'!E34","v":2.0735280040658277},{"$f":"'30.0 PRicard'!F34","v":1.5333317082665401},null,{"$f":"ABS(I56-D56)/ABS(D56)","v":5.4504608944415042E-3},{"$f":"ABS(J56-E56)/ABS(E56)","v":7.0572885699945855E-3},{"$f":"ABS(K56-F56)/ABS(F56)","v":9.4164872224273555E-3},{"$f":"ABS(L56-G56)/ABS(G56)","v":1.3351367105543318E-2}]
["SABMiller","EBITDA/Revenues, %",{"$f":"'31.0 SAB'!H30","v":0.24754605351620276},{"$f":"'31.0 SAB'!I30","v":0.25485143163740465},{"$f":"'31.0 SAB'!J30","v":0.26208588375742992},{"$f":"'31.0 SAB'!K30","v":0.26925009847823167},{"$f":"'31.0 SAB'!L30","v":0.27634475771630718},null,{"$f":"'31.0 SAB'!C30","v":0.24565964141535365},{"$f":"'31.0 SAB'!D30","v":0.25271025773093786},{"$f":"'31.0 SAB'!E30","v":0.25968695993120977},{"$f":"'31.0 SAB'!F30","v":0.26659035639834489},null,{"$f":"(I57-D57)/D57","v":-3.6067249703069397E-2},{"$f":"(J57-E57)/E57","v":-3.5773105716634251E-2},{"$f":"(K57-F57)/F57","v":-3.5517678920347948E-2},{"$f":"(L57-G57)/G57","v":-3.5297942318761349E-2}]
[null,"Net debt/EBITDA, X",{"$f":"'31.0 SAB'!H34","v":2.7097591888466415},{"$f":"'31.0 SAB'!I34","v":2.4911219365601367},{"$f":"'31.0 SAB'!J34","v":2.2350148779608396},{"$f":"'31.0 SAB'!K34","v":1.9466976278995363},{"$f":"'31.0 SAB'!L34","v":1.6307417025352713},null,{"$f":"'31.0 SAB'!C34","v":2.621748441978685},{"$f":"'31.0 SAB'!D34","v":2.3903483346044618},{"$f":"'31.0 SAB'!E34","v":2.1236274632873413},{"$f":"'31.0 SAB'!F34","v":1.8265294589307048},null,{"$f":"ABS(I58-D58)/ABS(D58)","v":5.2436817123020375E-2},{"$f":"ABS(J58-E58)/ABS(E58)","v":6.9499965380697498E-2},{"$f":"ABS(K58-F58)/ABS(F58)","v":9.0887168532028384E-2},{"$f":"ABS(L58-G58)/ABS(G58)","v":0.12006055654984936}]

{"sheet":"4.0 Graphs Ratios","index":4,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Table and Graphs of Credit Ratios before and after water cost (all company data from 2014)"]
[null,"Sector"]
["Company",null,"Water Use (`000m3)","Shadow price 2010 ($/m3)","Shadow price 2040 ($/m3)","EBITDA/Revenues before water cost (%)","EBITDA/Revenues after 2010 water cost (%)","Net debt/EBITDA before water cost (X)","Net debt/EBITDA after 2010 water cost (X)"]
["Glencore","Mining",{"$f":"'12.0 Glencore'!C45","v":988380},{"$f":"'12.0 Glencore'!B48","v":4.333445268891249},{"$f":"'12.0 Glencore'!B51","v":5.4133974140382701},{"$f":"'3.0 Sum Ratios'!D17","v":5.3843453392392292E-2},{"$f":"'3.0 Sum Ratios'!I17","v":3.543691676116531E-2},{"$f":"'3.0 Sum Ratios'!D18","v":2.5509712574738903},{"$f":"'3.0 Sum Ratios'!I18","v":4.3954060588320987}]
["Rio Tinto","Mining",{"$f":"'13.0 Rio'!C45","v":745620},{"$f":"'13.0 Rio'!B48","v":8.6693271200637483},{"$f":"'13.0 Rio'!B51","v":8.6988583767482766},{"$f":"'3.0 Sum Ratios'!D19","v":0.38608507207795378},{"$f":"'3.0 Sum Ratios'!I19","v":0.2597630598588857},{"$f":"'3.0 Sum Ratios'!D20","v":0.96947769060472078},{"$f":"'3.0 Sum Ratios'!I20","v":1.9272289006224341}]
["EdF","Power",{"$f":"'17.0 EDF'!C45","v":510000},{"$f":"'17.0 EDF'!B48","v":4.0995074468022263},{"$f":"'17.0 EDF'!B51","v":4.38370489796268},{"$f":"'3.0 Sum Ratios'!D28","v":0.22116898885744002},{"$f":"'3.0 Sum Ratios'!I28","v":0.19679710959873853},{"$f":"'3.0 Sum Ratios'!D29","v":3.2446787630178235},{"$f":"'3.0 Sum Ratios'!I29","v":3.7703511090963655}]
["Southern","Power",{"$f":"'22.0 Southern'!C45","v":396033.9719999996},{"$f":"'22.0 Southern'!B48","v":2.6226492463512123},{"$f":"'22.0 Southern'!B51","v":2.7256391205533306},{"$f":"'3.0 Sum Ratios'!D38","v":0.3378591911979868},{"$f":"'3.0 Sum Ratios'!I38","v":0.27707273376278602},{"$f":"'3.0 Sum Ratios'!D39","v":3.9688960494030625},{"$f":"'3.0 Sum Ratios'!I39","v":5.0590126556280817}]
["Vale","Mining",{"$f":"'14.0 Vale'!C45","v":381276},{"$f":"'14.0 Vale'!B48","v":1.0770577804643857},{"$f":"'14.0 Vale'!B51","v":1.1265761829422447},{"$f":"'3.0 Sum Ratios'!D21","v":0.47569244847572173},{"$f":"'3.0 Sum Ratios'!I21","v":0.46691154992964562},{"$f":"'3.0 Sum Ratios'!D22","v":0.95770204472266207},{"$f":"'3.0 Sum Ratios'!I22","v":0.99451925997626989}]
["BHP Billiton","Mining",{"$f":"'10.0 BHP'!C45","v":354450},{"$f":"'10.0 BHP'!B48","v":6.4118274552833423},{"$f":"'10.0 BHP'!B51","v":6.4353134058514785},{"$f":"'3.0 Sum Ratios'!D13","v":0.47959945786162761},{"$f":"'3.0 Sum Ratios'!I13","v":0.44676789662612221},{"$f":"'3.0 Sum Ratios'!D14","v":0.65905999351786115},{"$f":"'3.0 Sum Ratios'!I14","v":0.78097907092225605}]
["Vedanta","Mining",{"$f":"'15.0 Vedanta'!C45","v":351745.77600000001},{"$f":"'15.0 Vedanta'!B48","v":2.4580542442873283},{"$f":"'15.0 Vedanta'!B51","v":3.7630040627929224},{"$f":"'3.0 Sum Ratios'!D23","v":0.34055102431121959},{"$f":"'3.0 Sum Ratios'!I23","v":0.27375997003490138},{"$f":"'3.0 Sum Ratios'!D24","v":3.0499387097015744},{"$f":"'3.0 Sum Ratios'!I24","v":4.0380293941831455}]
["Eskom","Power",{"$f":"'18.0 Eskom'!C45","v":340960.5},{"$f":"'18.0 Eskom'!B48","v":4.61148641415644},{"$f":"'18.0 Eskom'!B51","v":5.24923770208615},{"$f":"'3.0 Sum Ratios'!D30","v":0.19590583082413263},{"$f":"'3.0 Sum Ratios'!I30","v":6.6478381949977614E-2},{"$f":"'3.0 Sum Ratios'!D31","v":9.3551552862990164},{"$f":"'3.0 Sum Ratios'!I31","v":29.515714133983987}]
["RWE","Mining",{"$f":"'20. RWE'!C45","v":321198},{"$f":"'20. RWE'!B48","v":3.5501591089746922},{"$f":"'20. RWE'!B51","v":3.8438077839297677},{"$f":"'3.0 Sum Ratios'!D34","v":0.15660079127545415},{"$f":"'3.0 Sum Ratios'!I34","v":0.13704879217766067},{"$f":"'3.0 Sum Ratios'!D35","v":1.9523633744811297},{"$f":"'3.0 Sum Ratios'!I35","v":2.3735608554438468}]
["Anglo American","Mining",{"$f":"'8.0 Anglo'!C45","v":205519.80000000002},{"$f":"'8.0 Anglo'!B48","v":1.4085429416690327},{"$f":"'8.0 Anglo'!B51","v":1.8853739434437926},{"$f":"'3.0 Sum Ratios'!D9","v":0.32630120977054661},{"$f":"'3.0 Sum Ratios'!I9","v":0.31643537023461754},{"$f":"'3.0 Sum Ratios'!D10","v":1.2096909616734064},{"$f":"'3.0 Sum Ratios'!I10","v":1.2785848291184361}]
["Vattenfall","Power",{"$f":"'23.0 Vattenfall'!C45","v":165240},{"$f":"'23.0 Vattenfall'!B48","v":4.3003854415977312},{"$f":"'23.0 Vattenfall'!B51","v":4.2847183219011349},{"$f":"'3.0 Sum Ratios'!D40","v":0.25615281450703176},{"$f":"'3.0 Sum Ratios'!I40","v":0.22153774334315443},{"$f":"'3.0 Sum Ratios'!D41","v":2.4202852925579941},{"$f":"'3.0 Sum Ratios'!I41","v":2.9547017627089542}]
["Fortescue Metals","Mining",{"$f":"'11.0 Fortescue'!C45","v":142208.4},{"$f":"'11.0 Fortescue'!B48","v":0.66454615213142543},{"$f":"'11.0 Fortescue'!B51","v":0.66454615213142543},{"$f":"'3.0 Sum Ratios'!D15","v":0.43719884780502233},{"$f":"'3.0 Sum Ratios'!I15","v":0.42915800333801252},{"$f":"'3.0 Sum Ratios'!D16","v":0.95387856515290359},{"$f":"'3.0 Sum Ratios'!I16","v":0.99048707187448193}]
["GdF","Power",{"$f":"'19.0 GdF'!C45","v":135252},{"$f":"'19.0 GdF'!B48","v":5.8035412249601084},{"$f":"'19.0 GdF'!B51","v":6.3858975168650778},{"$f":"'3.0 Sum Ratios'!D32","v":0.17486252296719904},{"$f":"'3.0 Sum Ratios'!I32","v":0.16711683853834552},{"$f":"'3.0 Sum Ratios'!D33","v":1.9608895476657082},{"$f":"'3.0 Sum Ratios'!I33","v":2.0981235706731929}]
["Sempra","Power",{"$f":"'21.0 Sempra'!C45","v":123175.30200000001},{"$f":"'21.0 Sempra'!B48","v":8.8053491451932615},{"$f":"'21.0 Sempra'!B51","v":8.6191863942631439},{"$f":"'3.0 Sum Ratios'!D36","v":0.30527299330219404},{"$f":"'3.0 Sum Ratios'!I36","v":0.20253532728205367},{"$f":"'3.0 Sum Ratios'!D37","v":3.6260675714350259},{"$f":"'3.0 Sum Ratios'!I37","v":5.9726773778261038}]
["Barrick Gold","Ming",{"$f":"'9.0 Barrick'!C45","v":102927.18000000001},{"$f":"'9.0 Barrick'!B48","v":4.1645308257591402},{"$f":"'9.0 Barrick'!B51","v":4.5472225039240168},{"$f":"'3.0 Sum Ratios'!D11","v":0.44655615679561206},{"$f":"'3.0 Sum Ratios'!I11","v":0.41229483364650649},{"$f":"'3.0 Sum Ratios'!D12","v":2.230184534805117},{"$f":"'3.0 Sum Ratios'!I12","v":2.4986099118572294}]
["SAB","Beverages",{"$f":"'31.0 SAB'!C45","v":63342},{"$f":"'31.0 SAB'!B48","v":3.2376311395942694},{"$f":"'31.0 SAB'!B51","v":3.683117471603917},{"$f":"'3.0 Sum Ratios'!D57","v":0.25485143163740465},{"$f":"'3.0 Sum Ratios'!I57","v":0.24565964141535365},{"$f":"'3.0 Sum Ratios'!D58","v":2.4911219365601367},{"$f":"'3.0 Sum Ratios'!I58","v":2.621748441978685}]
["Nestle","Beverages",{"$f":"'29.0 Nestle'!C45","v":62286.3},{"$f":"'29.0 Nestle'!B48","v":4.4784353736424061},{"$f":"'29.0 Nestle'!B51","v":4.8338526996254378},{"$f":"'3.0 Sum Ratios'!D53","v":0.19675368511729407},{"$f":"'3.0 Sum Ratios'!I53","v":0.19388792384957057},{"$f":"'3.0 Sum Ratios'!D54","v":0.59866709188102318},{"$f":"'3.0 Sum Ratios'!I54","v":0.62229619750521536}]
["A Busch","Beverages",{"$f":"'24.0 ABusch'!C45","v":40235.94},{"$f":"'24.0 ABusch'!B48","v":4.9519456735196936},{"$f":"'24.0 ABusch'!B51","v":5.3741909460949087},{"$f":"'3.0 Sum Ratios'!D43","v":0.54781983261726841},{"$f":"'3.0 Sum Ratios'!I43","v":0.54320711843731717},{"$f":"'3.0 Sum Ratios'!D44","v":1.8791731167764947},{"$f":"'3.0 Sum Ratios'!I44","v":1.9036219912693317}]
["Heineken","Beverages",{"$f":"'28.0 Heineken'!C45","v":28223.4},{"$f":"'28.0 Heineken'!B48","v":3.4401587579693871},{"$f":"'28.0 Heineken'!B51","v":3.8165174211809472},{"$f":"'3.0 Sum Ratios'!D51","v":0.2286164421364241},{"$f":"'3.0 Sum Ratios'!I51","v":0.22419482296025151},{"$f":"'3.0 Sum Ratios'!D52","v":2.0501883049047058},{"$f":"'3.0 Sum Ratios'!I52","v":2.1103447836396998}]
["Consol","Power",{"$f":"'16.0 Consol'!C45","v":16802.868000000002},{"$f":"'16.0 Consol'!B48","v":3.6703477641877278},{"$f":"'16.0 Consol'!B51","v":4.0293247890052637},{"$f":"'3.0 Sum Ratios'!D26","v":0.42827963086973675},{"$f":"'3.0 Sum Ratios'!I26","v":0.40958925012256198},{"$f":"'3.0 Sum Ratios'!D27","v":2.270410091414131},{"$f":"'3.0 Sum Ratios'!I27","v":2.4196454773273164}]
["Femsa","Beverages",{"$f":"'27.0 Femsa'!C45","v":15249},{"$f":"'27.0 Femsa'!B48","v":4.667826267925852},{"$f":"'27.0 Femsa'!B51","v":5.3834239043813188},{"$f":"'3.0 Sum Ratios'!D49","v":0.16769140945450253},{"$f":"'3.0 Sum Ratios'!I49","v":0.11379641494685211},{"$f":"'3.0 Sum Ratios'!D50","v":1.2086152743213574},{"$f":"'3.0 Sum Ratios'!I50","v":2.2546351171666359}]
["Carlsberg","Beverages",{"$f":"'25.0 Carlsberg'!C45","v":14586},{"$f":"'25.0 Carlsberg'!B48","v":4.2334361296938035},{"$f":"'25.0 Carlsberg'!B51","v":4.5787491964673244},{"$f":"'3.0 Sum Ratios'!D45","v":0.16677749700758079},{"$f":"'3.0 Sum Ratios'!I45","v":0.16244337409254886},{"$f":"'3.0 Sum Ratios'!D46","v":2.0218565388265337},{"$f":"'3.0 Sum Ratios'!I46","v":2.1024821583325983}]
["Diageo","Beverages",{"$f":"'26.0 Diageo'!C45","v":5692.3139999999976},{"$f":"'26.0 Diageo'!B48","v":4.5585786259915393},{"$f":"'26.0 Diageo'!B51","v":4.9524538673597789},{"$f":"'3.0 Sum Ratios'!D47","v":0.33723714571814184},{"$f":"'3.0 Sum Ratios'!I47","v":0.33560288352223072},{"$f":"'3.0 Sum Ratios'!D48","v":2.3537646358850011},{"$f":"'3.0 Sum Ratios'!I48","v":2.3700962320288923}]
["Pernod Ricard","Beverages",{"$f":"'30.0 PRicard'!C45","v":2454.3240000000001},{"$f":"'30.0 PRicard'!B48","v":4.3977705157992188},{"$f":"'30.0 PRicard'!B51","v":4.659580488892435},{"$f":"'3.0 Sum Ratios'!D55","v":0.29027371281383568},{"$f":"'3.0 Sum Ratios'!I55","v":0.28907918424432855},{"$f":"'3.0 Sum Ratios'!D56","v":3.1345362493515401},{"$f":"'3.0 Sum Ratios'!I56","v":3.15162091660084}]

{"sheet":"5.0 Graph Financials","index":5,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":false,"merged":[[2,0,2,2],[5,0,5,2]]}
["Graph tool for Company financials after water cost"]
[]
["Select Company Sheet"]
[]
[]
["Select Graph Item"]

{"sheet":"6.0 New Company","index":6,"n_rows":74,"n_cols":14,"rows_kept":74,"cut":false,"hidden":false,"merged":[[1,13,3,15],[60,9,61,9],[60,10,60,13],[57,0,58,5],[57,7,58,9],[5,13,11,15],[1,1,1,5],[1,7,1,11],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5],[60,6,61,6],[60,7,61,7],[60,8,61,8]]}
["New Company"]
[null,"With water opex and capex (edit yellow cells)",null,null,null,null,null,"No water costs added (BAU)",null,null,null,null,null,"Please make a copy of this sheet and change the name before making edits."]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",171684,{"$f":"B4*(1+$B37)","v":176834.52000000002},{"$f":"C4*(1+$B37)","v":182139.55560000002},{"$f":"D4*(1+$B37)","v":187603.74226800003},{"$f":"E4*(1+$B37)","v":193231.85453604005},null,{"$f":"B4","v":171684},{"$f":"H4*(1+$B37)","v":176834.52000000002},{"$f":"I4*(1+$B37)","v":182139.55560000002},{"$f":"J4*(1+$B37)","v":187603.74226800003},{"$f":"K4*(1+$B37)","v":193231.85453604005}]
["COGs",-158693,{"$f":"B5*(1+$B38)","v":-161866.86000000002},{"$f":"C5*(1+$B38)","v":-165104.19720000002},-168406.28114400004,-171774.40676688004,null,{"$f":"B5","v":-158693},{"$f":"H5*(1+$B38)","v":-161866.86000000002},{"$f":"I5*(1+$B38)","v":-165104.19720000002},-168406.28114400004,-171774.40676688004]
["Other income",2230,2230,2230,2230,2230,null,2230,{"$f":"C6","v":2230},2230,2230,2230,null,"Note that default water opex for 2014 - 2017 is the 2010 shadow price. To change this to shadow price for 2020, 2030 or 2040 edit the formula in C7 - F7"]
["Additional water opex (from model 2010 price)",0,{"$f":"-C45/1000*C53","v":-2216.3407406620909},{"$f":"-D45/1000*D53","v":-2328.4875821395922},{"$f":"-E45/1000*E53","v":-2446.309053795856},{"$f":"-F45/1000*F53","v":-2570.0922919179266}]
["Selling expenses",-6470,-6470,-6470,-6470,-6470,null,{"$f":"B8","v":-6470},{"$f":"C8","v":-6470},{"$f":"D8","v":-6470},{"$f":"E8","v":-6470},{"$f":"F8","v":-6470}]
["Administrative expenses",-14195,-14194,-14193,-14192,-14191,null,{"$f":"B9","v":-14195},-14194,-14193,-14192,-14191]
["Other  ",{"$f":"-846-947+784","v":-1009},{"$f":"-846-947+784","v":-1009},{"$f":"-846-947+784","v":-1009},{"$f":"-846-947+784","v":-1009},{"$f":"-846-947+784","v":-1009},null,-1009,-1009,-1009,-1009,-1009]
["EBIT",{"$f":"SUM(B4:B10)","v":-6453},{"$f":"SUM(C4:C10)","v":-6691.6807406620865},{"$f":"SUM(D4:D10)","v":-4735.1291821395935},{"$f":"SUM(E4:E10)","v":-2689.847929795862},{"$f":"SUM(F4:F10)","v":-552.64452275792428},null,{"$f":"SUM(H4:H10)","v":-6453},{"$f":"SUM(I4:I10)","v":-4475.3399999999965},{"$f":"SUM(J4:J10)","v":-2406.6416000000027},{"$f":"SUM(K4:K10)","v":-243.53887600000598},{"$f":"SUM(L4:L10)","v":2017.4477691600041}]
["Cash Flow"]
["D&A",49772,49772,49772,49772,49772,null,{"$f":"B13","v":49772},{"$f":"C13","v":49772},{"$f":"D13","v":49772},{"$f":"E13","v":49772},{"$f":"F13","v":49772}]
["EBITDA ",{"$f":"B11+B13","v":43319},{"$f":"C11+C13","v":43080.319259337914},{"$f":"D11+D13","v":45036.870817860407},{"$f":"E11+E13","v":47082.152070204138},{"$f":"F11+F13","v":49219.355477242076},null,{"$f":"H11+H13","v":43319},{"$f":"I11+I13","v":45296.66},{"$f":"J11+J13","v":47365.358399999997},{"$f":"K11+K13","v":49528.461123999994},{"$f":"L11+L13","v":51789.447769160004}]
["Cash interest",-4719,-4719,-4719,-4719,-4719,null,{"$f":"B15","v":-4719},{"$f":"C15","v":-4719},{"$f":"D15","v":-4719},{"$f":"E15","v":-4719},{"$f":"F15","v":-4719}]
["Cash tax",-4090,-4090,-4090,-4090,-4090,null,{"$f":"B16","v":-4090},-4090,-4090,-4090,-4090]
["FFO",{"$f":"SUM(B14:B16)","v":34510},{"$f":"SUM(C14:C16)","v":34271.319259337914},{"$f":"SUM(D14:D16)","v":36227.870817860407},{"$f":"SUM(E14:E16)","v":38273.152070204138},{"$f":"SUM(F14:F16)","v":40410.355477242076},null,{"$f":"SUM(H14:H16)","v":34510},{"$f":"SUM(I14:I16)","v":36487.660000000003},{"$f":"SUM(J14:J16)","v":38556.358399999997},{"$f":"SUM(K14:K16)","v":40719.461123999994},{"$f":"SUM(L14:L16)","v":42980.447769160004}]
["WC",{"$f":"1361-3966+5145","v":2540},{"$f":"1361-3966+5145","v":2540},{"$f":"1361-3966+5145","v":2540},{"$f":"1361-3966+5145","v":2540},{"$f":"1361-3966+5145","v":2540},null,{"$f":"B18","v":2540},{"$f":"C18","v":2540},{"$f":"D18","v":2540},{"$f":"E18","v":2540},{"$f":"F18","v":2540}]
["CFO",{"$f":"B17+B18","v":37050},{"$f":"C17+C18","v":36811.319259337914},{"$f":"D17+D18","v":38767.870817860407},{"$f":"E17+E18","v":40813.152070204138},{"$f":"F17+F18","v":42950.355477242076},null,{"$f":"H17+H18","v":37050},{"$f":"I17+I18","v":39027.660000000003},{"$f":"J17+J18","v":41096.358399999997},{"$f":"K17+K18","v":43259.461123999994},{"$f":"L17+L18","v":45520.447769160004}]
["Capex",-27735,-27735,-27735,-27735,-27735,null,{"$f":"B20","v":-27735},{"$f":"C20","v":-27735},{"$f":"D20","v":-27735},{"$f":"E20","v":-27735},{"$f":"F20","v":-27735}]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":9315},{"$f":"SUM(C19:C21)","v":9076.3192593379135},11032.870817860407,13078.152070204138,15215.355477242076,null,{"$f":"SUM(H19:H21)","v":9315},{"$f":"SUM(I19:I21)","v":11292.660000000003},13361.358399999997,15524.461123999994,17785.447769160004]
["Dividends",-6840,-6840,-6840,-6840,-6840,null,{"$f":"B23","v":-6840},{"$f":"C23","v":-6840},{"$f":"D23","v":-6840},{"$f":"E23","v":-6840},{"$f":"F23","v":-6840}]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":2475},{"$f":"SUM(C22:C23)","v":2236.3192593379135},{"$f":"SUM(D22:D23)","v":4192.8708178604065},{"$f":"SUM(E22:E23)","v":6238.152070204138},{"$f":"SUM(F22:F23)","v":8375.3554772420757},null,{"$f":"SUM(H22:H23)","v":2475},{"$f":"SUM(I22:I23)","v":4452.6600000000035},{"$f":"SUM(J22:J23)","v":6521.3583999999973},{"$f":"SUM(K22:K23)","v":8684.461123999994},{"$f":"SUM(L22:L23)","v":10945.447769160004}]
["Balance Sheet"]
["Gross debt",{"$f":"98004+27456+(8835/2)","v":129877.5},{"$f":"98004+27456+(8835/2)","v":129877.5},{"$f":"98004+27456+(8835/2)","v":129877.5},{"$f":"98004+27456+(8835/2)","v":129877.5},{"$f":"98004+27456+(8835/2)","v":129877.5},null,{"$f":"B26","v":129877.5},{"$f":"C26","v":129877.5},{"$f":"D26","v":129877.5},{"$f":"E26","v":129877.5},{"$f":"F26","v":129877.5}]
["Cash and securities",15794,{"$f":"B27+C24","v":18030.319259337914},{"$f":"C27+D24","v":22223.19007719832},{"$f":"D27+E24","v":28461.342147402458},{"$f":"E27+F24","v":36836.697624644534},null,{"$f":"B27","v":15794},18030.319259337914,22223.19007719832,28461.342147402458,36836.697624644534]
["Net debt  ",{"$f":"B26-B27","v":114083.5},{"$f":"C26-C27","v":111847.18074066209},{"$f":"D26-D27","v":107654.30992280168},{"$f":"E26-E27","v":101416.15785259753},{"$f":"F26-F27","v":93040.802375355473},null,{"$f":"H26-H27","v":114083.5},{"$f":"I26-I27","v":111847.18074066209},{"$f":"J26-J27","v":107654.30992280168},{"$f":"K26-K27","v":101416.15785259753},{"$f":"L26-L27","v":93040.802375355473}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.25231821252999698},{"$f":"C14/C4","v":0.24361939772470845},{"$f":"D14/D4","v":0.2472657335168133},{"$f":"E14/E4","v":0.25096595356261742},{"$f":"F14/F4","v":0.25471657142359039},null,{"$f":"H14/H4","v":0.25231821252999698},{"$f":"I14/I4","v":0.25615281450703176},{"$f":"J14/J4","v":0.2600498186347831},{"$f":"K14/K4","v":0.26400572038294656},{"$f":"L14/L4","v":0.26801713358032619}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.26571192084849182},{"$f":"C17/C26","v":0.26387418343699187},{"$f":"D17/D26","v":0.27893877552201424},{"$f":"E17/E26","v":0.29468654747900241},{"$f":"F17/F26","v":0.31114207986173181},null,{"$f":"H17/H26","v":0.26571192084849182},{"$f":"I17/I26","v":0.28093903870955328},{"$f":"J17/J26","v":0.29686711247136721},{"$f":"K17/K26","v":0.31352205827799268},{"$f":"L17/L26","v":0.330930667507151}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.30249773192442375},{"$f":"C17/C28","v":0.30641200817392228},{"$f":"D17/D28","v":0.3365203942493265},{"$f":"E17/E28","v":0.37738712332044694},{"$f":"F17/F28","v":0.43432939576567881},null,{"$f":"H17/H28","v":0.30249773192442375},{"$f":"I17/I28","v":0.32622780259972078},{"$f":"J17/J28","v":0.35814969626063792},{"$f":"K17/K28","v":0.40150861545340094},{"$f":"L17/L28","v":0.4619526774475089}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.9981647775802767},{"$f":"C26/C14","v":3.0147757080943238},{"$f":"D26/D14","v":2.883803817659865},{"$f":"E26/E14","v":2.7585293851126393},{"$f":"F26/F14","v":2.6387484911307388},null,{"$f":"H26/H14","v":2.9981647775802767},{"$f":"I26/I14","v":2.8672643854977387},{"$f":"J26/J14","v":2.7420356223885345},{"$f":"K26/K14","v":2.622280140601124},{"$f":"L26/L14","v":2.5077985109804644}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":2.6335672568618849},{"$f":"C28/C14","v":2.5962477220133078},{"$f":"D28/D14","v":2.3903594536614405},{"$f":"E28/E14","v":2.1540255360752418},{"$f":"F28/F14","v":1.8903295557857407},null,{"$f":"H28/H14","v":2.6335672568618849},{"$f":"I28/I14","v":2.4692147443246828},{"$f":"J28/J14","v":2.2728490516985445},{"$f":"K28/K14","v":2.0476339371556675},{"$f":"L28/L14","v":1.7965204570256135}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use, Thousand Cubic Metres",1406300]
["Total Water Recycled, Thousand Cubic Metres",1090100]
["Total Water Withdrawal, Thousand Cubic Metres",{"$f":"B43-B44","v":316200},{"$f":"B45*(1+$B39)","v":322524},{"$f":"C45*(1+$B39)","v":328974.48},{"$f":"D45*(1+$B39)","v":335553.96960000001},{"$f":"E45*(1+$B39)","v":342265.048992}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.22484533883239707}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K74","v":6.6717116458198422}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L74","v":6.5833942330861763}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M74","v":6.930192562445936}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N74","v":7.1762631888080195}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!$C$31","v":6.6717116458198422},{"$f":"B53*(1+$B$40)","v":6.8718629951944372},{"$f":"C53*(1+$B$40)","v":7.0780188850502705},{"$f":"D53*(1+$B$40)","v":7.2903594516017787},{"$f":"E53*(1+$B$40)","v":7.5090702351498324}]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!$C$31","v":6.5833942330861763},{"$f":"B54*(1+$B$40)","v":6.7808960600787618},6.9843229418811248,7.1938526301375587,7.4096682090416861]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!$C$31","v":6.930192562445936},7.1380983393193143,7.3522412894988936,7.5728085281838604,7.7999927840293761]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!$C$31","v":7.1762631888080195},7.3915510844722601,7.6132976170064284,7.841696545516621,8.076947441882119]
[]
["To obtain shadow price by location and production for 2010 - 2040 add information in yellow boxes. For more production locations add more lines.",null,null,null,null,null,null,"Click the button to obtain shadow prices for each location"]
[]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Production (by unit)","Production by location (%)","Shadow price by production by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Buzwagi, Tanzania",-6.76,39.28,{"$f":"B$45*(I63/I$74)","v":65615.272878190503},4.4899960750789107,4.8963636608870216,5.7583470459062109,6.8215236120786731,3000,{"$f":"I63/I$74","v":0.20751193193608633},{"$f":"E63*$J63","v":0.93172775992506973},{"$f":"F63*$J63","v":1.016053882732314},1.1949257202544534,1.4155475434900753]
["Boxberg Saxony Germany",49.4818,9.6375250000000001,56319.775887113508,5.6162420250681189,5.3078704386685471,5.1860533177080974,4.9481492190613467,2575,0.17811440824514077,1.0003336248564991,0.94540820222532407,0.9237108178113268,0.88133667006176719]
["Lippendorf Saxony Germany",51.189580999999997,12.362564000000001,38975.472089645154,8.0174011344614335,7.6982998352572203,7.6557886799691115,7.4492981603960819,1782,0.12326208757003528,0.98824160072008538,0.94890850843386365,0.94366849468803737,0.91821604218204456]
["Schwarze Pumpe Brandenburg Germany",51.521110999999998,14.332777999999999,34994.812201701599,5.5076577186281162,5.2093657603270334,4.9507186678488271,4.4971316000770294,1600,0.11067303036591271,0.60954916993878305,0.57653629497981973,0.5479110374599242,0.49771118213483068]
["Moorburg Hamburg Germany",53.488999999999997,9.9436,10935.87881303175,3.6490491932114018,3.4612221412021551,3.480071316145954,3.2553022552622628,500,3.4585321989347724E-2,0.12620354130218586,0.11970748223013611,0.12035938701480094,0.11258567667089517]
["Isibonelo South Africa",-29.726299999999998,30.947929999999999,109358.78813031749,8.719467611161873,8.6070612943883162,9.2513728980255703,9.6886941671396709,5000,0.34585321989347723,3.0156559490772197,2.9767798624847193,3.1996171052173934,3.3508660742684069]
[]
[]
[]
[]
[]
["TOTAL",null,null,{"$f":"SUM(D63:D73)","v":316200},null,null,null,null,{"$f":"SUM(I63:I73)","v":14457},1,6.6717116458198422,6.5833942330861763,6.930192562445936,7.1762631888080195]

{"sheet":"7.0 Blank Sheet","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"8.0 Anglo","index":8,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Anglo American (AAL_LN Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",29342,{"$f":"B4*(1+$B37)","v":30222.260000000002},{"$f":"C4*(1+$B37)","v":31128.927800000001},{"$f":"D4*(1+$B37)","v":32062.795634000002},{"$f":"E4*(1+$B37)","v":33024.679503020001},null,{"$f":"B4","v":29342},{"$f":"H4*(1+$B37)","v":30222.260000000002},{"$f":"I4*(1+$B37)","v":31128.927800000001},{"$f":"J4*(1+$B37)","v":32062.795634000002},{"$f":"K4*(1+$B37)","v":33024.679503020001}]
["COGs"]
["Operating costs",-26935,{"$f":"B6*(1+$B38)","v":-27473.7},{"$f":"C6*(1+$B38)","v":-28023.174000000003},{"$f":"D6*(1+$B38)","v":-28583.637480000005},{"$f":"E6*(1+$B38)","v":-29155.310229600007},null,{"$f":"B6","v":-26935},{"$f":"H6*(1+$B38)","v":-27473.7},{"$f":"I6*(1+$B38)","v":-28023.174000000003},{"$f":"J6*(1+$B38)","v":-28583.637480000005},{"$f":"K6*(1+$B38)","v":-29155.310229600007}]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-298.16796757312824},{"$f":"-D45/1000*D53","v":-313.25526673232855},{"$f":"-E45/1000*E53","v":-329.10598322898437},{"$f":"-F45/1000*F53","v":-345.75874598037097}]
["Non operating special items",-469,-469,-469,-469,-469,null,{"$f":"B8","v":-469},{"$f":"C8","v":-469},-469,-469,-469]
["Share of net income from assocs and JVs",168,168,168,168,168,null,{"$f":"B9","v":168},168,168,168,168]
["Other special items",{"$f":"209+75+469+3761","v":4514},{"$f":"209+75+469+3761","v":4514},{"$f":"209+75+469+3761","v":4514},{"$f":"209+75+469+3761","v":4514},{"$f":"209+75+469+3761","v":4514},null,{"$f":"B10","v":4514},4514,4514,4514,4514]
["EBIT, Underlying",{"$f":"SUM(B4:B10)","v":6620},{"$f":"SUM(C4:C10)","v":6663.3920324268729},{"$f":"SUM(D4:D10)","v":7005.4985332676697},{"$f":"SUM(E4:E10)","v":7363.0521707710122},{"$f":"SUM(F4:F10)","v":7736.6105274396232},null,{"$f":"SUM(H4:H10)","v":6620},{"$f":"SUM(I4:I10)","v":6961.5600000000013},{"$f":"SUM(J4:J10)","v":7318.7537999999986},{"$f":"SUM(K4:K10)","v":7692.158153999997},{"$f":"SUM(L4:L10)","v":8082.369273419994}]
["Cash Flow"]
["D&A",{"$f":"262+2638","v":2900},{"$f":"262+2638","v":2900},{"$f":"262+2638","v":2900},{"$f":"262+2638","v":2900},{"$f":"262+2638","v":2900},null,{"$f":"B13","v":2900},{"$f":"C13","v":2900},2900,2900,2900]
["EBITDA, Underlying",{"$f":"SUM(B11,B13)","v":9520},{"$f":"SUM(C11,C13)","v":9563.3920324268729},{"$f":"SUM(D11,D13)","v":9905.4985332676697},{"$f":"SUM(E11,E13)","v":10263.052170771012},{"$f":"SUM(F11,F13)","v":10636.610527439623},null,{"$f":"SUM(H11,H13)","v":9520},{"$f":"SUM(I11,I13)","v":9861.5600000000013},{"$f":"SUM(J11,J13)","v":10218.753799999999},{"$f":"SUM(K11,K13)","v":10592.158153999997},{"$f":"SUM(L11,L13)","v":10982.369273419994}]
["Cash interest",-907,-907,-907,-907,-907,null,{"$f":"B15","v":-907},{"$f":"C15","v":-907},-907,-907,-907]
["Cash tax",-1201,-1201,-1201,-1201,-1201,null,{"$f":"B16","v":-1201},-1201,-1201,-1201,-1201]
["FFO",{"$f":"SUM(B14:B16)","v":7412},{"$f":"SUM(C14:C16)","v":7455.3920324268729},{"$f":"SUM(D14:D16)","v":7797.4985332676697},{"$f":"SUM(E14:E16)","v":8155.0521707710122},{"$f":"SUM(F14:F16)","v":8528.6105274396232},null,{"$f":"SUM(H14:H16)","v":7412},{"$f":"SUM(I14:I16)","v":7753.5600000000013},{"$f":"SUM(J14:J16)","v":8110.7537999999986},{"$f":"SUM(K14:K16)","v":8484.158153999997},{"$f":"SUM(L14:L16)","v":8874.369273419994}]
["WC",{"$f":"-56-562-541-18","v":-1177},{"$f":"-56-562-541-18","v":-1177},{"$f":"-56-562-541-18","v":-1177},{"$f":"-56-562-541-18","v":-1177},{"$f":"-56-562-541-18","v":-1177},null,{"$f":"B18","v":-1177},{"$f":"C18","v":-1177},-1177,-1177,-1177]
["CFO",{"$f":"SUM(B17:B18)","v":6235},{"$f":"SUM(C17:C18)","v":6278.3920324268729},{"$f":"SUM(D17:D18)","v":6620.4985332676697},{"$f":"SUM(E17:E18)","v":6978.0521707710122},{"$f":"SUM(F17:F18)","v":7351.6105274396232},null,{"$f":"SUM(H17:H18)","v":6235},{"$f":"SUM(I17:I18)","v":6576.5600000000013},{"$f":"SUM(J17:J18)","v":6933.7537999999986},{"$f":"SUM(K17:K18)","v":7307.158153999997},{"$f":"SUM(L17:L18)","v":7697.369273419994}]
["Capex",{"$f":"-6125","v":-6125},-6125,-6125,-6125,-6125,null,{"$f":"B20","v":-6125},{"$f":"C20","v":-6125},-6125,-6125,-6125]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"B19+B20+B21","v":110},{"$f":"C19+C20+C21","v":153.3920324268729},495.4985332676697,853.05217077101224,1226.6105274396232,null,{"$f":"H19+H20","v":110},{"$f":"I19+I20","v":451.56000000000131},{"$f":"J19+J20","v":808.75379999999859},{"$f":"K19+K20","v":1182.158153999997},{"$f":"L19+L20","v":1572.369273419994}]
["Dividends",{"$f":"-1078-1159","v":-2237},{"$f":"-1078-1159","v":-2237},{"$f":"-1078-1159","v":-2237},{"$f":"-1078-1159","v":-2237},{"$f":"-1078-1159","v":-2237},null,{"$f":"B23","v":-2237},{"$f":"C23","v":-2237},-2237,-2237,-2237]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-2127},{"$f":"SUM(C22:C23)","v":-2083.6079675731271},{"$f":"SUM(D22:D23)","v":-1741.5014667323303},{"$f":"SUM(E22:E23)","v":-1383.9478292289878},{"$f":"SUM(F22:F23)","v":-1010.3894725603768},null,{"$f":"SUM(H22:H23)","v":-2127},{"$f":"SUM(I22:I23)","v":-1785.4399999999987},{"$f":"SUM(J22:J23)","v":-1428.2462000000014},{"$f":"SUM(K22:K23)","v":-1054.841846000003},{"$f":"SUM(L22:L23)","v":-664.63072658000601}]
["Balance Sheet"]
["Gross debt",{"$f":"15740+2108","v":17848},{"$f":"B26","v":17848},{"$f":"C26","v":17848},{"$f":"D26","v":17848},{"$f":"E26","v":17848},null,{"$f":"B26","v":17848},{"$f":"C26","v":17848},17848,17848,17848]
["Cash and securities",7704,{"$f":"B27+C24","v":5620.3920324268729},{"$f":"C27+D24","v":3878.8905656945426},{"$f":"D27+E24","v":2494.9427364655548},{"$f":"E27+F24","v":1484.553263905178},null,{"$f":"B27","v":7704},{"$f":"H27+I24","v":5918.5600000000013},{"$f":"I27+J24","v":4490.3137999999999},{"$f":"J27+K24","v":3435.4719539999969},{"$f":"K27+L24","v":2770.8412274199909}]
["Net debt  ",{"$f":"B26-B27","v":10144},{"$f":"C26-C27","v":12227.607967573127},{"$f":"D26-D27","v":13969.109434305457},{"$f":"E26-E27","v":15353.057263534445},{"$f":"F26-F27","v":16363.446736094822},null,{"$f":"H26-H27","v":10144},{"$f":"I26-I27","v":11929.439999999999},{"$f":"J26-J27","v":13357.6862},{"$f":"K26-K27","v":14412.528046000003},{"$f":"L26-L27","v":15077.158772580009}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.32444959443800697},{"$f":"C14/C4","v":0.31643537023461754},{"$f":"D14/D4","v":0.31820879269949248},{"$f":"E14/E4","v":0.32009224298232669},{"$f":"F14/F4","v":0.32208065869244662},null,{"$f":"H14/H4","v":0.32444959443800697},{"$f":"I14/I4","v":0.32630120977054661},{"$f":"J14/J4","v":0.32827194902614021},{"$f":"K14/K4","v":0.33035666243550732},{"$f":"L14/L4","v":0.33255036653469089}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.41528462572837294},{"$f":"C17/C26","v":0.41771582431795568},{"$f":"D17/D26","v":0.4368836022673504},{"$f":"E17/E26","v":0.45691686299703116},{"$f":"F17/F26","v":0.47784684712234554},null,{"$f":"H17/H26","v":0.41528462572837294},{"$f":"I17/I26","v":0.43442178395338421},{"$f":"J17/J26","v":0.45443488346033162},{"$f":"K17/K26","v":0.47535623901837726},{"$f":"L17/L26","v":0.49721925557037172}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.73067823343848581},{"$f":"C17/C28","v":0.60971794746757657},{"$f":"D17/D28","v":0.55819582271426027},{"$f":"E17/E28","v":0.53116796419045131},{"$f":"F17/F28","v":0.52119890540096547},null,{"$f":"H17/H28","v":0.73067823343848581},{"$f":"I17/I28","v":0.64995171609061297},{"$f":"J17/J28","v":0.60719750999989797},{"$f":"K17/K28","v":0.58866550871029577},{"$f":"L17/L28","v":0.58859692381560091}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":1.8747899159663866},{"$f":"C26/C14","v":1.8662834211420241},{"$f":"D26/D14","v":1.8018275344807126},{"$f":"E26/E14","v":1.7390538119674361},{"$f":"F26/F14","v":1.677978144819434},null,{"$f":"H26/H14","v":1.8747899159663866},{"$f":"I26/I14","v":1.8098556415009388},{"$f":"J26/J14","v":1.746592622673814},{"$f":"K26/K14","v":1.6850201574133337},{"$f":"L26/L14","v":1.6251502344941635}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":1.0655462184873949},{"$f":"C28/C14","v":1.2785848291184361},{"$f":"D28/D14","v":1.4102378984147168},{"$f":"E28/E14","v":1.4959543231456696},{"$f":"F28/F14","v":1.53840800073308},null,{"$f":"H28/H14","v":1.0655462184873949},{"$f":"I28/I14","v":1.2096909616734064},{"$f":"J28/J14","v":1.3071736986167533},{"$f":"K28/K14","v":1.3606790831911144},{"$f":"L28/L14","v":1.3728511942382418}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use, Thousand Cubic Metres",{"$f":"B44+B45","v":618650}]
["Total Water Recycled, Thousand Cubic Metres",417160]
["Total Water Withdrawal, Thousand Cubic Metres",201490,{"$f":"B45*(1+$B$39)","v":205519.80000000002},{"$f":"C45*(1+$B$39)","v":209630.19600000003},{"$f":"D45*(1+$B$39)","v":213822.79992000002},{"$f":"E45*(1+$B$39)","v":218099.25591840001}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.32569304129960397}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"+K79","v":1.4085429416690327}]
["2020 shadow price, US$/Cubic Metre",{"$f":"+L79","v":1.6937210428032443}]
["2030 shadow price, US$/Cubic Metre",{"$f":"+M79","v":1.7928387726929944}]
["2040 shadow price, US$/Cubic Metre",{"$f":"+N79","v":1.8853739434437926}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":1.4085429416690327},{"$f":"B53*(1+$B40)","v":1.4507992299191037},{"$f":"C53*(1+$B40)","v":1.494323206816677},{"$f":"D53*(1+$B40)","v":1.5391529030211772},{"$f":"E53*(1+$B40)","v":1.5853274901118126}]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":1.6937210428032443},{"$f":"B54*(1+$B$40)","v":1.7445326740873417},1.7968686543099619,1.8507747139392607,1.9062979553574386]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":1.7928387726929944},1.8466239358737844,1.902022653949998,1.9590833335684981,2.017855833575553]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":1.8853739434437926},1.9419351617471063,2.0001932165995195,2.0601990130975052,2.1220049834904304]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Reserves (Mt)","Reserves by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Grootegeluk South Africa",-30.559481999999999,22.937000000000001,{"$f":"B$45*(I60/I$79)","v":92587.915608085706},{"$f":"'32.0 Location Data'!E17","v":0.1100001},{"$f":"'32.0 Location Data'!F17","v":0.1100001},{"$f":"'32.0 Location Data'!G17","v":0.1100001},{"$f":"'32.0 Location Data'!H17","v":0.1100001},2912,{"$f":"I60/I$79","v":0.4595161824809455},{"$f":"E60*J60","v":5.0546826024522255E-2},{"$f":"F60*J60","v":5.0546826024522255E-2},{"$f":"G60*J60","v":5.0546826024522255E-2},{"$f":"H60*J60","v":5.0546826024522255E-2}]
["Cerrejon Colombia",11.005800000000001,-72.672777999999994,23528.522510296509,{"$f":"'32.0 Location Data'!E18","v":1.6526538772022779},{"$f":"'32.0 Location Data'!F18","v":3.7252638642108407},{"$f":"'32.0 Location Data'!G18","v":3.8475225997163549},{"$f":"'32.0 Location Data'!H18","v":3.9082280362993389},740,0.11677265626232819,0.19298478312314554,0.43500895670196493,0.44928543399821724,0.45637416907757661]
["Dawson Australia",-32.804000000000002,138.97499999999999,12969.303151283708,{"$f":"'32.0 Location Data'!E19","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F19","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G19","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H19","v":3.2912501499999998},407.9,6.4366981742437379E-2,0.21184783831484427,0.21184783831484427,0.21184783831484427,0.21184783831484427]
["New Vaal South Africa",-26.63,27.801760000000002,11067.944170046236,{"$f":"'32.0 Location Data'!E20","v":5.2577451640297923},{"$f":"'32.0 Location Data'!F20","v":5.8558631658045348},{"$f":"'32.0 Location Data'!G20","v":6.477762487740728},{"$f":"'32.0 Location Data'!H20","v":7.1764841034953282},348.1,5.4930488709346546E-2,0.28881051136935992,0.32166542551270433,0.35582665919467066,0.3942077790198551]
["Callide Australia",-24.302,150.46289999999999,7764.4124283978463,{"$f":"'32.0 Location Data'!E21","v":0.81300097511578817},{"$f":"'32.0 Location Data'!F21","v":1.1113042740615451},{"$f":"'32.0 Location Data'!G21","v":1.4971614564215519},{"$f":"'32.0 Location Data'!H21","v":1.8261702254340362},244.2,3.8534976566568298E-2,3.132897352468407E-2,4.282408415928883E-2,5.7693081639573762E-2,7.0371426843665333E-2]
["Matla South Africa",-26.283300000000001,29.133330000000001,7694.4627668807498,{"$f":"'32.0 Location Data'!E22","v":4.8800634731457322},{"$f":"'32.0 Location Data'!F22","v":4.8091796076010125},{"$f":"'32.0 Location Data'!G22","v":4.9615867623442362},{"$f":"'32.0 Location Data'!H22","v":5.0656223665191478},242,3.8187814615518137E-2,0.18635895922445078,0.18365205930779771,0.18947215547921054,0.19344504784485547]
["German Creek Australia",-22.900300000000001,148.54239699999999,6139.6725631598047,{"$f":"'32.0 Location Data'!E23","v":0.1100001},{"$f":"'32.0 Location Data'!F23","v":0.1100001},{"$f":"'32.0 Location Data'!G23","v":0.1100001},{"$f":"'32.0 Location Data'!H23","v":0.1100001},193.1,3.0471351248994017E-2,3.3518516845244669E-3,3.3518516845244669E-3,3.3518516845244669E-3,3.3518516845244669E-3]
["German Creek Australia",-22.900300000000001,148.54239699999999,4950.5283173691432,{"$f":"'32.0 Location Data'!E24","v":0.1100001},{"$f":"'32.0 Location Data'!F24","v":0.1100001},{"$f":"'32.0 Location Data'!G24","v":0.1100001},{"$f":"'32.0 Location Data'!H24","v":0.1100001},155.69999999999999,2.4569598081141213E-2,2.7026582458853417E-3,2.7026582458853417E-3,2.7026582458853417E-3,2.7026582458853417E-3]
["Leeuwpan South Africa",-26.534821999999998,25.600671999999999,4642.1139006801213,{"$f":"'32.0 Location Data'!E25","v":3.7399949183317913},{"$f":"'32.0 Location Data'!F25","v":3.738744844795566},{"$f":"'32.0 Location Data'!G25","v":3.7699168364399185},{"$f":"'32.0 Location Data'!H25","v":4.2632361602815916},146,2.3038929478783669E-2,8.6165479174455425E-2,8.6136678818411042E-2,8.6854848135618515E-2,9.8220397248128061E-2]
["Zongdagsfontein South Africa",{"$f":"B60","v":-30.559481999999999},{"$f":"C60","v":22.937000000000001},3653.2800492338765,{"$f":"'32.0 Location Data'!E26","v":0.1100001},{"$f":"'32.0 Location Data'!F26","v":0.1100001},{"$f":"'32.0 Location Data'!G26","v":0.1100001},{"$f":"'32.0 Location Data'!H26","v":0.1100001},114.9,1.8131321898029067E-2,1.994447221915387E-3,1.994447221915387E-3,1.994447221915387E-3,1.994447221915387E-3]
["New Denmark South Africa",{"$f":"B69","v":-30.559481999999999},{"$f":"C69","v":22.937000000000001},3561.0736772340656,{"$f":"'32.0 Location Data'!E27","v":0.1100001},{"$f":"'32.0 Location Data'!F27","v":0.1100001},{"$f":"'32.0 Location Data'!G27","v":0.1100001},{"$f":"'32.0 Location Data'!H27","v":0.1100001},112,1.7673699326190211E-2,1.944108693250856E-3,1.944108693250856E-3,1.944108693250856E-3,1.944108693250856E-3]
["Goedehoop South Africa",-26.133333,29.833333,3532.4579066134352,{"$f":"'32.0 Location Data'!E28","v":3.6655729706410591},{"$f":"'32.0 Location Data'!F28","v":3.648736782535575},{"$f":"'32.0 Location Data'!G28","v":4.0589517400266306},{"$f":"'32.0 Location Data'!H28","v":4.3164625587154219},111.1,1.7531678528033327E-2,6.4263646942327196E-2,6.3968480304824354E-2,7.1160237066948392E-2,7.5674833957690965E-2]
["Moranbah Australia",-22.000914000000002,148.04576499999999,3332.1475122690185,{"$f":"'32.0 Location Data'!E29","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F29","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G29","v":0.51000009999999996},{"$f":"'32.0 Location Data'!H29","v":0.51000009999999996},104.8,1.6537532940935126E-2,8.4341434536302079E-3,8.4341434536302079E-3,8.4341434536302079E-3,8.4341434536302079E-3]
["Kriel South Africa",-26.254999999999999,29.263397999999999,3309.8908017863059,{"$f":"'32.0 Location Data'!E30","v":4.8800634731457322},{"$f":"'32.0 Location Data'!F30","v":4.8091796076010125},{"$f":"'32.0 Location Data'!G30","v":4.9615867623442362},{"$f":"'32.0 Location Data'!H30","v":5.0656223665191478},104.1,1.6427072320146438E-2,8.0165155600269947E-2,7.9000741214635295E-2,8.1504344567709983E-2,8.3213344961361388E-2]
["Lake Lindsay Australia",-22.998699999999999,148.81142299999999,3243.1206703381672,{"$f":"'32.0 Location Data'!E31","v":0.1100001},{"$f":"'32.0 Location Data'!F31","v":0.1100001},{"$f":"'32.0 Location Data'!G31","v":0.1100001},{"$f":"'32.0 Location Data'!H31","v":0.1100001},102,1.6095690457780372E-2,1.7705275599248867E-3,1.7705275599248867E-3,1.7705275599248867E-3,1.7705275599248867E-3]
["Mafube South Africa",-27.2912,28.579798,2632.6508970980412,{"$f":"'32.0 Location Data'!E32","v":1.4470004412841988},{"$f":"'32.0 Location Data'!F32","v":1.7866678381439245},{"$f":"'32.0 Location Data'!G32","v":2.3851667095865432},{"$f":"'32.0 Location Data'!H32","v":2.7738648894986793},82.8,1.3065913430433477E-2,1.8906382499618381E-2,2.334444730212825E-2,3.1164381744609639E-2,3.6243078513908664E-2]
["Dawson Central Australia",-32.804000000000002,138.975627,2384.6475517192403,{"$f":"'32.0 Location Data'!E33","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F33","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G33","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H33","v":3.2912501499999998},75,1.1835066513073802E-2,3.8952164436414125E-2,3.8952164436414125E-2,3.8952164436414125E-2,3.8952164436414125E-2]
["Goedehoop South Africa",-26.133333,29.833333,2254.2868188919224,{"$f":"'32.0 Location Data'!E34","v":3.6655729706410591},{"$f":"'32.0 Location Data'!F34","v":3.648736782535575},{"$f":"'32.0 Location Data'!G34","v":4.0589517400266306},{"$f":"'32.0 Location Data'!H34","v":4.3164625587154219},70.900000000000006,1.118808287702577E-2,4.1010734187317717E-2,4.0822369519460368E-2,4.5411888461265898E-2,4.8292940842486858E-2]
["Isibonelo South Africa",-29.726299999999998,30.947929999999999,2241.5686986160863,{"$f":"'32.0 Location Data'!E35","v":8.719467611161873},{"$f":"'32.0 Location Data'!F35","v":8.6070612943883162},{"$f":"'32.0 Location Data'!G35","v":9.2513728980255703},{"$f":"'32.0 Location Data'!H35","v":9.6886941671396709},70.5,1.1124962522289375E-2,9.7003750388491905E-2,9.5753234327117492E-2,0.10292117677025811,0.10778635949935252]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I78)","v":6337.1},null,{"$f":"SUM(K60:K78)","v":1.4085429416690327},{"$f":"SUM(L60:L78)","v":1.6937210428032443},{"$f":"SUM(M60:M78)","v":1.7928387726929944},{"$f":"SUM(N60:N78)","v":1.8853739434437926}]

{"sheet":"9.0 Barrick","index":9,"n_rows":70,"n_cols":14,"rows_kept":70,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Barrick Gold (ABX_US Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",12511,{"$f":"B4*(1+$B37)","v":12886.33},13272.919900000001,13671.107497000001,14081.240721910001,null,{"$f":"B4","v":12511},{"$f":"H4*(1+$B37)","v":12886.33},13272.919900000001,13671.107497000001,14081.240721910001]
["COGs",-7243,-7387.8600000000006,-7535.6172000000006,-7686.3295440000011,-7840.0561348800011,null,{"$f":"B5","v":-7243},-7387.8600000000006,-7535.6172000000006,-7686.3295440000011,-7840.0561348800011]
["Exploration and evaluation",-208,-208,-208,-208,-208,null,{"$f":"B6","v":-208},{"$f":"C6","v":-208},-208,-208,-208]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-441.50271633601352},{"$f":"-D45/1000*D53","v":-463.84275378261589},{"$f":"-E45/1000*E53","v":-487.31319712401626},{"$f":"-F45/1000*F53","v":-511.97124489849153}]
["General and administrative",-390,-390,-390,-390,-390,null,{"$f":"B8","v":-390},{"$f":"C8","v":-390},-390,-390,-390]
["Other expense",-878,-878,-878,-878,-878,null,{"$f":"B9","v":-878},-878,-878,-878,-878]
["Impairment charge",-12687,null,null,null,null,null,{"$f":"B10","v":-12687}]
["EBIT",{"$f":"SUM(B4:B10)","v":-8895},{"$f":"SUM(C4:C10)","v":3580.9672836639857},{"$f":"SUM(D4:D10)","v":3797.4599462173846},{"$f":"SUM(E4:E10)","v":4021.4647558759834},{"$f":"SUM(F4:F10)","v":4253.2133421315075},null,{"$f":"SUM(H4:H10)","v":-8895},{"$f":"SUM(I4:I10)","v":4022.4699999999993},{"$f":"SUM(J4:J10)","v":4261.3027000000002},{"$f":"SUM(K4:K10)","v":4508.7779529999998},{"$f":"SUM(L4:L10)","v":4765.1845870299994}]
["Cash Flow"]
["D&A, Impairment",{"$f":"-B10+1732","v":14419},1732,1732,1732,1732,null,{"$f":"B13","v":14419},{"$f":"C13","v":1732},1732,1732,1732]
["EBITDA ",{"$f":"B11+B13","v":5524},{"$f":"C11+C13","v":5312.9672836639857},{"$f":"D11+D13","v":5529.4599462173846},{"$f":"E11+E13","v":5753.4647558759834},{"$f":"F11+F13","v":5985.2133421315075},null,{"$f":"H11+H13","v":5524},{"$f":"I11+I13","v":5754.4699999999993},{"$f":"J11+J13","v":5993.3027000000002},{"$f":"K11+K13","v":6240.7779529999998},{"$f":"L11+L13","v":6497.1845870299994}]
["Cash interest",-662,-662,-662,-662,-662,null,{"$f":"B15","v":-662},{"$f":"C15","v":-662},-662,-662,-662]
["Cash tax",-1109,-1109,-1109,-1109,-1109,null,{"$f":"B16","v":-1109},-1109,-1109,-1109,-1109]
["FFO",{"$f":"SUM(B14:B16)","v":3753},{"$f":"SUM(C14:C16)","v":3541.9672836639857},{"$f":"SUM(D14:D16)","v":3758.4599462173846},{"$f":"SUM(E14:E16)","v":3982.4647558759834},{"$f":"SUM(F14:F16)","v":4214.2133421315075},null,{"$f":"SUM(H14:H16)","v":3753},{"$f":"SUM(I14:I16)","v":3983.4699999999993},{"$f":"SUM(J14:J16)","v":4222.3027000000002},{"$f":"SUM(K14:K16)","v":4469.7779529999998},{"$f":"SUM(L14:L16)","v":4726.1845870299994}]
["WC",{"$f":"(449-385)-(2679-2585)+(2165-2267)","v":-132},{"$f":"(449-385)-(2679-2585)+(2165-2267)","v":-132},{"$f":"(449-385)-(2679-2585)+(2165-2267)","v":-132},{"$f":"(449-385)-(2679-2585)+(2165-2267)","v":-132},{"$f":"(449-385)-(2679-2585)+(2165-2267)","v":-132},null,{"$f":"B18","v":-132},{"$f":"C18","v":-132},-132,-132,-132]
["CFO",{"$f":"SUM(B17:B18)","v":3621},{"$f":"SUM(C17:C18)","v":3409.9672836639857},{"$f":"SUM(D17:D18)","v":3626.4599462173846},{"$f":"SUM(E17:E18)","v":3850.4647558759834},{"$f":"SUM(F17:F18)","v":4082.2133421315075},null,{"$f":"SUM(H17:H18)","v":3621},{"$f":"SUM(I17:I18)","v":3851.4699999999993},{"$f":"SUM(J17:J18)","v":4090.3027000000002},{"$f":"SUM(K17:K18)","v":4337.7779529999998},{"$f":"SUM(L17:L18)","v":4594.1845870299994}]
["Capex",-5501,-5501,-5501,-5501,-5501,null,{"$f":"B20","v":-5501},{"$f":"C20","v":-5501},-5501,-5501,-5501]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":-1880},{"$f":"SUM(C19:C21)","v":-2091.0327163360143},-1874.5400537826154,-1650.5352441240166,-1418.7866578684925,null,{"$f":"SUM(H19:H20)","v":-1880},{"$f":"SUM(I19:I20)","v":-1649.5300000000007},{"$f":"SUM(J19:J20)","v":-1410.6972999999998},{"$f":"SUM(K19:K20)","v":-1163.2220470000002},{"$f":"SUM(L19:L20)","v":-906.81541297000058}]
["Dividends",-508,-508,-508,-508,-508,null,{"$f":"B23","v":-508},{"$f":"C23","v":-508},-508,-508,-508]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-2388},{"$f":"SUM(C22:C23)","v":-2599.0327163360143},{"$f":"SUM(D22:D23)","v":-2382.5400537826154},{"$f":"SUM(E22:E23)","v":-2158.5352441240166},{"$f":"SUM(F22:F23)","v":-1926.7866578684925},null,{"$f":"SUM(H22:H23)","v":-2388},{"$f":"SUM(I22:I23)","v":-2157.5300000000007},{"$f":"SUM(J22:J23)","v":-1918.6972999999998},{"$f":"SUM(K22:K23)","v":-1671.2220470000002},{"$f":"SUM(L22:L23)","v":-1414.8154129700006}]
["Balance Sheet"]
["Gross debt",{"$f":"12901+179","v":13080},{"$f":"B26","v":13080},{"$f":"C26","v":13080},13080,13080,null,{"$f":"B26","v":13080},{"$f":"H26","v":13080},{"$f":"I26","v":13080},13080,13080]
["Cash and securities",2404,{"$f":"B27+C24","v":-195.03271633601435},{"$f":"C27+D24","v":-2577.5727701186297},{"$f":"D27+E24","v":-4736.1080142426463},{"$f":"E27+F24","v":-6662.8946721111388},null,{"$f":"B27","v":2404},{"$f":"H27+I24","v":246.46999999999935},{"$f":"I27+J24","v":-1672.2273000000005},{"$f":"J27+K24","v":-3343.4493470000007},{"$f":"K27+L24","v":-4758.2647599700013}]
["Net debt  ",{"$f":"B26-B27","v":10676},{"$f":"C26-C27","v":13275.032716336014},{"$f":"D26-D27","v":15657.57277011863},{"$f":"E26-E27","v":17816.108014242647},{"$f":"F26-F27","v":19742.894672111139},null,{"$f":"H26-H27","v":10676},{"$f":"I26-I27","v":12833.53},{"$f":"J26-J27","v":14752.2273},{"$f":"K26-K27","v":16423.449347000002},{"$f":"L26-L27","v":17838.264759969999}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.44153145232195667},{"$f":"C14/C4","v":0.41229483364650649},{"$f":"D14/D4","v":0.4165971005533895},{"$f":"E14/E4","v":0.42084847603886727},{"$f":"F14/F4","v":0.42504871980625186},null,{"$f":"H14/H4","v":0.44153145232195667},{"$f":"I14/I4","v":0.44655615679561206},{"$f":"J14/J4","v":0.45154365016547715},{"$f":"K14/K4","v":0.4564939566431967},{"$f":"L14/L4","v":0.46140711002266793}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.28692660550458715},{"$f":"C17/C26","v":0.27079260578470837},{"$f":"D17/D26","v":0.28734403258542696},{"$f":"E17/E26","v":0.30446978255932594},{"$f":"F17/F26","v":0.32218756438314278},null,{"$f":"H17/H26","v":0.28692660550458715},{"$f":"I17/I26","v":0.30454663608562688},{"$f":"J17/J26","v":0.32280601681957188},{"$f":"K17/K26","v":0.34172614319571865},{"$f":"L17/L26","v":0.36132909686773695}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.35153615586361936},{"$f":"C17/C28","v":0.26681420372737047},{"$f":"D17/D28","v":0.24004103326858806},{"$f":"E17/E28","v":0.22353169124773495},{"$f":"F17/F28","v":0.21345468393165848},null,{"$f":"H17/H28","v":0.35153615586361936},{"$f":"I17/I28","v":0.3103955030299535},{"$f":"J17/J28","v":0.28621459079606237},{"$f":"K17/K28","v":0.27215829382494938},{"$f":"L17/L28","v":0.26494643120421696}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.3678493845039825},{"$f":"C26/C14","v":2.4619011000157394},{"$f":"D26/D14","v":2.3655113025907384},{"$f":"E26/E14","v":2.273412726938401},{"$f":"F26/F14","v":2.1853857585871506},null,{"$f":"H26/H14","v":2.3678493845039825},{"$f":"I26/I14","v":2.2730155861443366},{"$f":"J26/J14","v":2.1824360715169617},{"$f":"K26/K14","v":2.0958925471322565},{"$f":"L26/L14","v":2.0131796818749681}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":1.9326574945691528},{"$f":"C28/C14","v":2.4986099118572294},{"$f":"D28/D14","v":2.8316640182609021},{"$f":"E28/E14","v":3.0965876685082931},{"$f":"F28/F14","v":3.2986116857582428},null,{"$f":"H28/H14","v":1.9326574945691528},{"$f":"I28/I14","v":2.230184534805117},{"$f":"J28/J14","v":2.4614520638178345},{"$f":"K28/K14","v":2.6316349453043908},{"$f":"L28/L14","v":2.7455376280334751}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use, Thousand Cubic Metres"]
["Total Water Recycled, Thousand Cubic Metres"]
["Total Water Withdrawal, Thousand Cubic Metres",{"$f":"D70","v":100909},{"$f":"B45*(1+$B39)","v":102927.18000000001},{"$f":"C45*(1+$B39)","v":104985.72360000001},{"$f":"D45*(1+$B39)","v":107085.43807200002},{"$f":"E45*(1+$B39)","v":109227.14683344003}]
["% Water Not Recyled"]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"+K70","v":4.1645308257591402}]
["2020 shadow price, US$/Cubic Metre",{"$f":"+L70","v":4.3569896782572526}]
["2030 shadow price, US$/Cubic Metre",{"$f":"+M70","v":4.4422268628630537}]
["2040 shadow price, US$/Cubic Metre",{"$f":"+N70","v":4.5472225039240168}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":4.1645308257591402},{"$f":"B53*(1+$B40)","v":4.2894667505319148},{"$f":"C53*(1+$B40)","v":4.4181507530478727},{"$f":"D53*(1+$B40)","v":4.5506952756393089},{"$f":"E53*(1+$B40)","v":4.6872161339084881}]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":4.3569896782572526},{"$f":"B54*(1+$B$40)","v":4.4876993686049707},4.6223303496631196,4.761000260153013,4.9038302679576038]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":4.4422268628630537},4.5754936687489458,4.7127584788114145,4.8541412331757572,4.9997654701710301]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":4.5472225039240168},4.6836391790417373,4.8241483544129897,4.9688728050453799,5.1179389891967411]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Reserves (Mt)","Reserves by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Buzwagi, Tanzania",-6.76,39.28,3330,{"$f":"'32.0 Location Data'!E36","v":4.4899960750789107},{"$f":"'32.0 Location Data'!F36","v":4.8963636608870216},{"$f":"'32.0 Location Data'!G36","v":5.7583470459062109},{"$f":"'32.0 Location Data'!H36","v":6.8215236120786731},null,{"$f":"D60/D$70","v":3.3000029729756512E-2},{"$f":"E60*$J60","v":0.1481700039640941},{"$f":"F60*$J60","v":0.16158014637697116},{"$f":"G60*$J60","v":0.19002562370916054},{"$f":"H60*$J60","v":0.22511048200083225}]
["Hemlo, Ontario, Canada",48.68,-85.98,1042,{"$f":"'32.0 Location Data'!E37","v":0.1100001},{"$f":"'32.0 Location Data'!F37","v":0.1100001},{"$f":"'32.0 Location Data'!G37","v":0.1100001},{"$f":"'32.0 Location Data'!H37","v":0.1100001},null,{"$f":"D61/D$70","v":1.0326135428950837E-2},{"$f":"E61*$J61","v":1.1358759297981349E-3},1.1358759297981349E-3,1.1358759297981349E-3,1.1358759297981349E-3]
["Lagunas Norte, Peru",-12.06,-77.099999999999994,732,{"$f":"'32.0 Location Data'!E38","v":11.829446139247439},{"$f":"'32.0 Location Data'!F38","v":11.406795571071656},{"$f":"'32.0 Location Data'!G38","v":11.446486684250798},{"$f":"'32.0 Location Data'!H38","v":11.273560431701442},null,{"$f":"D62/D$70","v":7.2540605892437741E-3},8.5811519031296773E-2,8.2745586201671328E-2,8.3033507941527362E-2,8.1779090428063458E-2]
["Lumwana Copper, Zambia",-11.82,25.13,2729,{"$f":"'32.0 Location Data'!E39","v":0.1100001},{"$f":"'32.0 Location Data'!F39","v":0.1100001},{"$f":"'32.0 Location Data'!G39","v":0.1100001},{"$f":"'32.0 Location Data'!H39","v":0.1100001},null,2.7044168508259917E-2,2.9748612403254419E-3,2.9748612403254419E-3,2.9748612403254419E-3,2.9748612403254419E-3]
["Nevada, USA",38.799999999999997,-116.42,15158,{"$f":"'32.0 Location Data'!E40","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F40","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G40","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H40","v":3.2912501499999998},null,0.1502145497428376,0.49439365937329666,0.49439365937329666,0.49439365937329666,0.49439365937329666]
["Porgera, Papua New Guinea",-5.46,143.15,32410,{"$f":"'32.0 Location Data'!E41","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F41","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G41","v":0.51000009999999996},{"$f":"'32.0 Location Data'!H41","v":0.51000009999999996},null,0.32118046953195456,0.16380207157934376,0.16380207157934376,0.16380207157934376,0.16380207157934376]
["Pueblo Viejo, Dominican Republic",18.399999999999999,-70.77,18484,{"$f":"'32.0 Location Data'!E42","v":4.9536632368047426},{"$f":"'32.0 Location Data'!F42","v":5.2645298582061706},{"$f":"'32.0 Location Data'!G42","v":5.5729988310705822},{"$f":"'32.0 Location Data'!H42","v":5.9615083092859358},null,0.18317493979724306,0.90738696517752493,0.96432993983770388,1.0208337253714599,1.0919989256542155]
["Super Pit, Australia",-30.79,121.5,18631,{"$f":"'32.0 Location Data'!E43","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F43","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G43","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H43","v":8.1625001499999996},null,0.18463169786639447,1.5070562615291994,1.5070562615291994,1.5070562615291994,1.5070562615291994]
["Veladero, Argentina",-27.91,-68.92,1473,{"$f":"'32.0 Location Data'!E44","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F44","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G44","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H44","v":3.2912501499999998},null,1.459731044802743E-2,4.8043400201666843E-2,4.8043400201666843E-2,4.8043400201666843E-2,4.8043400201666843E-2]
["Zaldivar Copper, Chile",-33.229999999999997,-70.8,6920,{"$f":"'32.0 Location Data'!E45","v":11.749718665619696},{"$f":"'32.0 Location Data'!F45","v":13.575000150000001},{"$f":"'32.0 Location Data'!G45","v":13.575000150000001},{"$f":"'32.0 Location Data'!H45","v":13.575000150000001},null,6.8576638357331854E-2,0.80575620773259371,0.93092787598727578,0.93092787598727578,0.93092787598727578]
[null,null,null,{"$f":"SUM(D60:D69)","v":100909},null,null,null,null,null,1,{"$f":"SUM(K60:K69)","v":4.1645308257591402},{"$f":"SUM(L60:L69)","v":4.3569896782572526},{"$f":"SUM(M60:M69)","v":4.4422268628630537},{"$f":"SUM(N60:N69)","v":4.5472225039240168}]

{"sheet":"10.0 BHP","index":10,"n_rows":403,"n_cols":138,"rows_kept":403,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["BHP Billition (BHP_US Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",67206,{"$f":"B4*(1+$B$37)","v":69222.180000000008},{"$f":"C4*(1+$B$37)","v":71298.845400000006},{"$f":"D4*(1+$B$37)","v":73437.810762000008},{"$f":"E4*(1+$B$37)","v":75640.94508486001},null,{"$f":"B4","v":67206},{"$f":"H4*(1+$B$37)","v":69222.180000000008},{"$f":"I4*(1+$B$37)","v":71298.845400000006},{"$f":"J4*(1+$B$37)","v":73437.810762000008},{"$f":"K4*(1+$B$37)","v":75640.94508486001}]
["Expenses excluding net finance costs",-46513,{"$f":"B5*(1+$B38)","v":-47443.26},{"$f":"C5*(1+$B38)","v":-48392.125200000002},{"$f":"D5*(1+$B38)","v":-49359.967704000002},{"$f":"E5*(1+$B38)","v":-50347.167058080006},null,{"$f":"B5","v":-46513},{"$f":"H5*(1+$B38)","v":-47443.26},{"$f":"I5*(1+$B38)","v":-48392.125200000002},{"$f":"J5*(1+$B38)","v":-49359.967704000002},{"$f":"K5*(1+$B38)","v":-50347.167058080006}]
["Other income",1524,1524,1524,1524,1524,null,{"$f":"B6","v":1524},{"$f":"C6","v":1524},1524,1524,1524]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-2272.6722415251807},{"$f":"-D45/1000*D53","v":-2318.1256863556841},{"$f":"-E45/1000*E53","v":-2364.4882000827984},{"$f":"-F45/1000*F53","v":-2411.7779640844542}]
["Distribution Costs"]
["Administrative expenses"]
["Share of op. profit of equity accounted investments",1195,1195,1195,1195,1195,null,{"$f":"B10","v":1195},{"$f":"C10","v":1195},1195,1195,1195]
["EBIT",{"$f":"SUM(B4:B10)","v":23412},{"$f":"SUM(C4:C10)","v":22225.247758474827},{"$f":"SUM(D4:D10)","v":23307.594513644319},{"$f":"SUM(E4:E10)","v":24432.354857917206},{"$f":"SUM(F4:F10)","v":25601.000062695552},null,{"$f":"SUM(H4:H10)","v":23412},{"$f":"SUM(I4:I10)","v":24497.920000000006},{"$f":"SUM(J4:J10)","v":25625.720200000003},{"$f":"SUM(K4:K10)","v":26796.843058000006},{"$f":"SUM(L4:L10)","v":28012.778026780004}]
["Cash Flow"]
["D&A",8701,8701,8701,8701,8701,null,{"$f":"B13","v":8701},{"$f":"C13","v":8701},8701,8701,8701]
["EBITDA ",{"$f":"B11+B13","v":32113},{"$f":"C11+C13","v":30926.247758474827},{"$f":"D11+D13","v":32008.594513644319},{"$f":"E11+E13","v":33133.354857917206},{"$f":"F11+F13","v":34302.000062695552},null,{"$f":"H11+H13","v":32113},{"$f":"I11+I13","v":33198.920000000006},{"$f":"J11+J13","v":34326.720200000003},{"$f":"K11+K13","v":35497.843058000006},{"$f":"L11+L13","v":36713.778026780004}]
["Cash interest",{"$f":"-975+136","v":-839},{"$f":"-975+136","v":-839},{"$f":"-975+136","v":-839},{"$f":"-975+136","v":-839},{"$f":"-975+136","v":-839},null,{"$f":"B15","v":-839},{"$f":"C15","v":-839},-839,-839,-839]
["Cash tax",{"$f":"-6445+852","v":-5593},{"$f":"-6445+852","v":-5593},{"$f":"-6445+852","v":-5593},{"$f":"-6445+852","v":-5593},{"$f":"-6445+852","v":-5593},null,{"$f":"B16","v":-5593},-5593,-5593,-5593,-5593]
["FFO",{"$f":"SUM(B14:B16)","v":25681},{"$f":"SUM(C14:C16)","v":24494.247758474827},{"$f":"SUM(D14:D16)","v":25576.594513644319},{"$f":"SUM(E14:E16)","v":26701.354857917206},{"$f":"SUM(F14:F16)","v":27870.000062695552},null,{"$f":"SUM(H14:H16)","v":25681},{"$f":"SUM(I14:I16)","v":26766.920000000006},{"$f":"SUM(J14:J16)","v":27894.720200000003},{"$f":"SUM(K14:K16)","v":29065.843058000006},{"$f":"SUM(L14:L16)","v":30281.778026780004}]
["WC",{"$f":"-252-54+77","v":-229},{"$f":"-252-54+77","v":-229},{"$f":"-252-54+77","v":-229},{"$f":"-252-54+77","v":-229},{"$f":"-252-54+77","v":-229},null,{"$f":"B18","v":-229},{"$f":"C18","v":-229},-229,-229,-229]
["CFO",{"$f":"SUM(B17:B18)","v":25452},{"$f":"SUM(C17:C18)","v":24265.247758474827},{"$f":"SUM(D17:D18)","v":25347.594513644319},{"$f":"SUM(E17:E18)","v":26472.354857917206},{"$f":"SUM(F17:F18)","v":27641.000062695552},null,{"$f":"SUM(H17:H18)","v":25452},{"$f":"SUM(I17:I18)","v":26537.920000000006},{"$f":"SUM(J17:J18)","v":27665.720200000003},{"$f":"SUM(K17:K18)","v":28836.843058000006},{"$f":"SUM(L17:L18)","v":30052.778026780004}]
["Capex",-15993,-15993,-15993,-15993,-15993,null,{"$f":"B20","v":-15993},{"$f":"C20","v":-15993},-15993,-15993,-15993]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":9459},{"$f":"SUM(C19:C21)","v":8272.2477584748267},9354.5945136443188,10479.354857917206,11648.000062695552,null,{"$f":"SUM(H19:H20)","v":9459},{"$f":"SUM(I19:I20)","v":10544.920000000006},{"$f":"SUM(J19:J20)","v":11672.720200000003},{"$f":"SUM(K19:K20)","v":12843.843058000006},{"$f":"SUM(L19:L20)","v":14059.778026780004}]
["Dividends",{"$f":"-6387-252","v":-6639},{"$f":"-6387-252","v":-6639},{"$f":"-6387-252","v":-6639},{"$f":"-6387-252","v":-6639},{"$f":"-6387-252","v":-6639},null,{"$f":"B23","v":-6639},{"$f":"C23","v":-6639},-6639,-6639,-6639]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":2820},{"$f":"SUM(C22:C23)","v":1633.2477584748267},{"$f":"SUM(D22:D23)","v":2715.5945136443188},{"$f":"SUM(E22:E23)","v":3840.3548579172057},{"$f":"SUM(F22:F23)","v":5009.0000626955516},null,{"$f":"SUM(H22:H23)","v":2820},{"$f":"SUM(I22:I23)","v":3905.9200000000055},{"$f":"SUM(J22:J23)","v":5033.7202000000034},{"$f":"SUM(K22:K23)","v":6204.8430580000058},{"$f":"SUM(L22:L23)","v":7420.7780267800044}]
["Balance Sheet"]
["Gross debt",{"$f":"30327+4262","v":34589},{"$f":"B26","v":34589},{"$f":"C26","v":34589},{"$f":"D26","v":34589},{"$f":"E26","v":34589},null,{"$f":"B26","v":34589},{"$f":"C26","v":34589},34589,34589,34589]
["Cash and securities",8803,{"$f":"B27+C24","v":10436.247758474827},{"$f":"C27+D24","v":13151.842272119145},{"$f":"D27+E24","v":16992.197130036351},{"$f":"E27+F24","v":22001.197192731903},null,{"$f":"B27","v":8803},{"$f":"H27+I24","v":12708.920000000006},{"$f":"I27+J24","v":17742.640200000009},{"$f":"J27+K24","v":23947.483258000015},{"$f":"K27+L24","v":31368.261284780019}]
["Net debt  ",{"$f":"B26-B27","v":25786},{"$f":"C26-C27","v":24152.752241525173},{"$f":"D26-D27","v":21437.157727880855},{"$f":"E26-E27","v":17596.802869963649},{"$f":"F26-F27","v":12587.802807268097},null,{"$f":"H26-H27","v":25786},{"$f":"I26-I27","v":21880.079999999994},{"$f":"J26-J27","v":16846.359799999991},{"$f":"K26-K27","v":10641.516741999985},{"$f":"L26-L27","v":3220.7387152199808}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.47782936047376723},{"$f":"C14/C4","v":0.44676789662612221},{"$f":"D14/D4","v":0.44893566416216213},{"$f":"E14/E4","v":0.45117568884640386},{"$f":"F14/F4","v":0.45348455157736128},null,{"$f":"H14/H4","v":0.47782936047376723},{"$f":"I14/I4","v":0.47959945786162761},{"$f":"J14/J4","v":0.48144847237596361},{"$f":"K14/K4","v":0.48337283872803261},{"$f":"L14/L4","v":0.48536910777081882}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.74246147619185288},{"$f":"C17/C26","v":0.70815137062288092},{"$f":"D17/D26","v":0.73944301696043013},{"$f":"E17/E26","v":0.77196087941013636},{"$f":"F17/F26","v":0.80574749378980459},null,{"$f":"H17/H26","v":0.74246147619185288},{"$f":"I17/I26","v":0.77385642834427149},{"$f":"J17/J26","v":0.80646217583624857},{"$f":"K17/K26","v":0.84032042146347119},{"$f":"L17/L26","v":0.87547422668420605}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.99592802295819438},{"$f":"C17/C28","v":1.0141389897737008},{"$f":"D17/D28","v":1.1930963441286702},{"$f":"E17/E28","v":1.517398078232399},{"$f":"F17/F28","v":2.2140480343879898},null,{"$f":"H17/H28","v":0.99592802295819438},{"$f":"I17/I28","v":1.223346532553812},{"$f":"J17/J28","v":1.6558307273005066},{"$f":"K17/K28","v":2.731362808769807},{"$f":"L17/L28","v":9.4021219056609251}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":1.0771027309812227},{"$f":"C26/C14","v":1.1184350675235555},{"$f":"D26/D14","v":1.0806160197148216},{"$f":"E26/E14","v":1.0439329234339507},{"$f":"F26/F14","v":1.008366857232228},null,{"$f":"H26/H14","v":1.0771027309812227},{"$f":"I26/I14","v":1.0418712415946059},{"$f":"J26/J14","v":1.0076406891911567},{"$f":"K26/K14","v":0.97439723150178326},{"$f":"L26/L14","v":0.9421258682440653}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":0.8029769875128453},{"$f":"C28/C14","v":0.78097907092225605},{"$f":"D28/D14","v":0.66973130353295662},{"$f":"E28/E14","v":0.53109028486316701},{"$f":"F28/F14","v":0.36696993715412263},null,{"$f":"H28/H14","v":0.8029769875128453},{"$f":"I28/I14","v":0.65905999351786115},{"$f":"J28/J14","v":0.49076520278800156},{"$f":"K28/K14","v":0.29977924925220911},{"$f":"L28/L14","v":8.7725613879091613E-2}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use, Thousand Cubic Metres",{"$f":"B45+71900+150000+98899+26800","v":695099}]
["Total Water Recycled, Thousand Cubic Metres"]
["Total Water Withdrawal, Thousand Cubic Metres",347500,{"$f":"B45*(1+$B39)","v":354450},{"$f":"C45*(1+$B39)","v":361539},{"$f":"D45*(1+$B39)","v":368769.78},{"$f":"E45*(1+$B39)","v":376145.17560000002}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.4999287871224099}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"+K78","v":6.4118274552833423}]
["2020 shadow price, US$/Cubic Metre",{"$f":"+L78","v":6.4044602108491446}]
["2030 shadow price, US$/Cubic Metre",{"$f":"+M78","v":6.4190190328355614}]
["2040 shadow price, US$/Cubic Metre",{"$f":"+N78","v":6.4353134058514785}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":6.4118274552833423},{"$f":"B53*(1+$B41)","v":6.4118274552833423},{"$f":"C53*(1+$B41)","v":6.4118274552833423},{"$f":"D53*(1+$B41)","v":6.4118274552833423},{"$f":"E53*(1+$B41)","v":6.4118274552833423}]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":6.4044602108491446},{"$f":"B54*(1+$B$40)","v":6.5965940171746196},6.7944918376898586,6.9983265928205549,7.2082763906051719]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":6.4190190328355614},6.6115896038206285,6.8099372919352472,7.0142354106933045,7.2246624730141038]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":6.4353134058514785},6.6283728080270228,6.8272239922678333,7.0320407120358688,7.2430019333969451]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Reserves (Mt)","Reserves by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Escondida Chile",-23.705424000000001,-70.417789999999997,{"$f":"B$45*(I60/SUM(I$60:I$77))","v":114983.40434656944},{"$f":"'32.0 Location Data'!E46","v":10.86875015},{"$f":"'32.0 Location Data'!F46","v":10.86875015},{"$f":"'32.0 Location Data'!G46","v":10.86875015},{"$f":"'32.0 Location Data'!H46","v":10.86875015},7098,{"$f":"I60/I$78","v":0.33088749452250199},{"$f":"E60*$J60","v":3.596333505724568},{"$f":"F60*$J60","v":3.596333505724568},3.596333505724568,3.596333505724568]
["Escondida Chile",-23.705424000000001,-70.417789999999997,38505.994946716761,{"$f":"'32.0 Location Data'!E47","v":10.86875015},{"$f":"'32.0 Location Data'!F47","v":10.86875015},{"$f":"'32.0 Location Data'!G47","v":10.86875015},{"$f":"'32.0 Location Data'!H47","v":10.86875015},2377,0.11080861855170292,{"$f":"E61*$J61","v":1.204351189505114},1.204351189505114,1.204351189505114,1.204351189505114]
["Alegria Brazil",-27.839500000000001,-54.056255999999998,32875.080414331933,{"$f":"'32.0 Location Data'!E48","v":0.1100001},{"$f":"'32.0 Location Data'!F48","v":0.1100001},{"$f":"'32.0 Location Data'!G48","v":0.1100001},{"$f":"'32.0 Location Data'!H48","v":0.1100001},2029.4,9.4604547954912036E-2,1.0406509735495119E-2,1.0406509735495119E-2,1.0406509735495119E-2,1.0406509735495119E-2]
["Escondida Norte Chile",{"$f":"B61","v":-23.705424000000001},{"$f":"C61","v":-70.417789999999997},26874.819359109428,{"$f":"'32.0 Location Data'!E49","v":10.86875015},{"$f":"'32.0 Location Data'!F49","v":10.86875015},{"$f":"'32.0 Location Data'!G49","v":10.86875015},{"$f":"'32.0 Location Data'!H49","v":10.86875015},1659,7.7337609666501952E-2,0.84056315666343462,0.84056315666343462,0.84056315666343462,0.84056315666343462]
["Germano Brazil",-4.2847559999999998,-41.787796,25757.06014525858,{"$f":"'32.0 Location Data'!E50","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F50","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G50","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H50","v":1.0100001000000001},1590,7.4121036389233327E-2,7.4862254165229306E-2,7.4862254165229306E-2,7.4862254165229306E-2,7.4862254165229306E-2]
["Mount Newman Australia",-28.500800000000002,121.09,20751.442796274368,{"$f":"'32.0 Location Data'!E51","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F51","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G51","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H51","v":3.2912501499999998},1281,5.9716382147552136E-2,0.19654155170058826,0.19654155170058826,0.19654155170058826,0.19654155170058826]
["Yandi Australia",-27.75658,114.78830000000001,15227.444362605704,{"$f":"'32.0 Location Data'!E52","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F52","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G52","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H52","v":3.2912501499999998},940,4.3819983777282599E-2,0.14422252817997891,0.14422252817997891,0.14422252817997891,0.14422252817997891]
["Mount Whaleback Australia",-13.273889,131.21250000000001,15081.649682538202,{"$f":"'32.0 Location Data'!E53","v":0.1100001},{"$f":"'32.0 Location Data'!F53","v":0.1100001},{"$f":"'32.0 Location Data'!G53","v":0.1100001},{"$f":"'32.0 Location Data'!H53","v":0.1100001},931,4.340043074111713E-2,4.7740517215659585E-3,4.7740517215659585E-3,4.7740517215659585E-3,4.7740517215659585E-3]
["Area C Iron Ore Mine Australia",-33.801684999999999,116.608822,12311.550761255676,{"$f":"'32.0 Location Data'!E54","v":0.1100001},{"$f":"'32.0 Location Data'!F54","v":0.1100001},{"$f":"'32.0 Location Data'!G54","v":0.68629847578523329},{"$f":"'32.0 Location Data'!H54","v":1.0805678870224722},760,3.5428923053973167E-2,3.8971850788293541E-3,3.8971850788293541E-3,2.4314815890654096E-2,3.8283356523913535E-2]
["Antamina Peru",-9.766667,-77.099999999999994,12052.360218913449,{"$f":"'32.0 Location Data'!E55","v":1.5272260242272633},{"$f":"'32.0 Location Data'!F55","v":1.3148097510340626},{"$f":"'32.0 Location Data'!G55","v":1.1458854880806175},{"$f":"'32.0 Location Data'!H55","v":1.2129451127759601},744,3.4683050989678992E-2,5.2968858071038898E-2,4.5601613636841537E-2,3.9742804811433254E-2,4.2068637194090555E-2]
["Olympic Dam Australia",-30.4758,136.88775999999999,8942.0737108067533,{"$f":"'32.0 Location Data'!E56","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F56","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G56","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H56","v":3.2912501499999998},552,2.5732586218148931E-2,8.4692378250370598E-2,8.4692378250370598E-2,8.4692378250370598E-2,8.4692378250370598E-2]
["Jimblebar Australia",-23.466272,120.184,7548.9245457172947,{"$f":"'32.0 Location Data'!E57","v":0.1100001},{"$f":"'32.0 Location Data'!F57","v":0.1100001},{"$f":"'32.0 Location Data'!G57","v":0.1100001},{"$f":"'32.0 Location Data'!H57","v":0.1100001},466,2.1723523872567756E-2,2.3895897983348406E-3,2.3895897983348406E-3,2.3895897983348406E-3,2.3895897983348406E-3]
["SpenceCopper Chile",-22.815242000000001,-69.262935999999996,4908.420895605881,{"$f":"'32.0 Location Data'!E58","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F58","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G58","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H58","v":3.2912501499999998},303,1.4124952217570879E-2,4.6488751104822985E-2,4.6488751104822985E-2,4.6488751104822985E-2,4.6488751104822985E-2]
["Cerro Colorado Chile",-22.592500000000001,-67.921666999999999,3288.480005966976,{"$f":"'32.0 Location Data'!E59","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F59","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G59","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H59","v":3.2912501499999998},203,9.4632518157323053E-3,3.1145928958016721E-2,3.1145928958016721E-2,3.1145928958016721E-2,3.1145928958016721E-2]
["Escondida Copper Chile",{"$f":"B61","v":-23.705424000000001},{"$f":"C61","v":-70.417789999999997},2462.3101522511352,{"$f":"'32.0 Location Data'!E60","v":10.86875015},{"$f":"'32.0 Location Data'!F60","v":10.86875015},{"$f":"'32.0 Location Data'!G60","v":10.86875015},{"$f":"'32.0 Location Data'!H60","v":10.86875015},152,7.0857846107946331E-3,7.7013622551441868E-2,7.7013622551441868E-2,7.7013622551441868E-2,7.7013622551441868E-2]
["Mount Keith Australia",-27.264946999999999,120.502731,2235.5184277016883,{"$f":"'32.0 Location Data'!E61","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F61","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G61","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H61","v":3.2912501499999998},138,6.4331465545372328E-3,2.1173094562592649E-2,2.1173094562592649E-2,2.1173094562592649E-2,2.1173094562592649E-2]
["Orebody 18 Australia",-25.274000000000001,133.77500000000001,2057.3249298414089,{"$f":"'32.0 Location Data'!E62","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F62","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G62","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H62","v":3.2912501499999998},127,5.9203595103349896E-3,1.9485384126443961E-2,{"$f":"F76*$J76","v":1.9485384126443961E-2},1.9485384126443961E-2,1.9485384126443961E-2]
["Montelibano Colombia",7.9123510000000001,-75.876632999999998,1636.1402985352936,{"$f":"'32.0 Location Data'!E63","v":0.1100001},{"$f":"'32.0 Location Data'!F63","v":0.1100001},{"$f":"'32.0 Location Data'!G63","v":0.1100001},{"$f":"'32.0 Location Data'!H63","v":0.1100001},101,4.7083174058569601E-3,5.1791538547600624E-4,5.1791538547600624E-4,5.1791538547600624E-4,5.1791538547600624E-4]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I77)","v":21451.4},1,{"$f":"SUM(K60:K77)","v":6.4118274552833423},{"$f":"SUM(L60:L77)","v":6.4044602108491446},{"$f":"SUM(M60:M77)","v":6.4190190328355614},{"$f":"SUM(N60:N77)","v":6.4353134058514785}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,5.3758929860189E-2,0,1.035304941158431,5.3512115823779002E-2,0,1.0183347021533251,5.2524243567216002E-2,0,1.069249751790144,5.4872242301007998E-2,0,1.062741978763369,5.4570471170121003E-2,0,1.0527166799271099,5.3844815723083E-2,0,1.0583189408861493,5.4450329539816003E-2,0,1.082090696515505,5.5316827944226002E-2,0,1.0808459307548193,5.4925227840527002E-2,0,0.94267955806960002,0.68275462718369195,0,0.95526131633367295,0.691065181843177,0,0.93960311534761698,0.67830762011887802,0,0.97452797152335413,0.70089579947962999,0,1.0155650878718181,0.72949063821430404,0,1.005984828790085,0.71979017487153896,0,0.95872081002826404,0.69140303141480397,0,1.0589397837029093,0.75698234577090895,0,1.057721649225247,0.751623499717744,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.047703039097863,0.103656859404801,0.154947149186517,1.059008428847559,0.10479513271511701,0.124051414291629,1.059008428847559,0.10479513271511701,0.124051414291629,0.98854340033721,9.7847412520842003E-2,0.15344596060599,1.0033315062305821,9.9301183002237003E-2,0.120239621297574,1.0033315062305821,9.9301183002237003E-2,0.120239621297574,1.0311136172346993,0.10202778649008,0.132654531639714,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.98807363327208597,0.88957317636774003,4.9212266168168997E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,0.97581642433740212,0.87841802388104684,6.5251065194144003E-2,1.005830920759577,0.91113756534960899,4.5400634073164997E-2,1.005830920759577,0.91113756534960899,4.5400634073164997E-2,0.99184750456249804,0.89334769897810395,8.735665936617E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.232135242575551,1.0454436056228001E-2,0,1.2341455354130659,1.045171281875E-2,0,1.192058217488464,9.3237377695300008E-3,0,1.4969119245106539,1.2395902656348001E-2,0,1.5024338522338421,1.2416831240665E-2,0,1.4969890007835851,1.1443223412157E-2,0,1.5728964635001861,1.2953056872103E-2,0,1.5894053413933893,1.3053867089092E-2,0,1.6542574803378127,1.2536351107731001E-2,0,1.176034808142292,0.10085619144027,0,1.1653783877396493,9.9734716183460997E-2,0,1.125636194213953,8.8971095583952997E-2,0,1.5142601973773031,0.12668605471511801,0,1.4974451045381181,0.125042128051845,0,1.4920183324130081,0.115237533594127,0,1.5254346729688939,0.12695616868413001,0,1.7235908492109653,0.14299288137902499,0,1.793918128429979,0.13732397875963701,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.047703039097863,0.103656859404801,0.154947149186517,1.059008428847559,0.10479513271511701,0.124051414291629,1.059008428847559,0.10479513271511701,0.124051414291629,0.98854340033721,9.7847412520842003E-2,0.15344596060599,1.0033315062305821,9.9301183002237003E-2,0.120239621297574,1.0033315062305821,9.9301183002237003E-2,0.120239621297574,1.0311136172346993,0.10202778649008,0.132654531639714,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.98807363327208597,0.88957317636774003,4.9212266168168997E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,0.97581642433740212,0.87841802388104684,6.5251065194144003E-2,1.005830920759577,0.91113756534960899,4.5400634073164997E-2,1.005830920759577,0.91113756534960899,4.5400634073164997E-2,0.99184750456249804,0.89334769897810395,8.735665936617E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.232135242575551,1.0454436056228001E-2,0,1.2341455354130659,1.045171281875E-2,0,1.192058217488464,9.3237377695300008E-3,0,1.4969119245106539,1.2395902656348001E-2,0,1.5024338522338421,1.2416831240665E-2,0,1.4969890007835851,1.1443223412157E-2,0,1.5728964635001861,1.2953056872103E-2,0,1.5894053413933893,1.3053867089092E-2,0,1.6542574803378127,1.2536351107731001E-2,0,1.176034808142292,0.10085619144027,0,1.1653783877396493,9.9734716183460997E-2,0,1.125636194213953,8.8971095583952997E-2,0,1.5142601973773031,0.12668605471511801,0,1.4974451045381181,0.125042128051845,0,1.4920183324130081,0.115237533594127,0,1.5254346729688939,0.12695616868413001,0,1.7235908492109653,0.14299288137902499,0,1.793918128429979,0.13732397875963701,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.047703039097863,0.103656859404801,0.154947149186517,1.059008428847559,0.10479513271511701,0.124051414291629,1.059008428847559,0.10479513271511701,0.124051414291629,0.98854340033721,9.7847412520842003E-2,0.15344596060599,1.0033315062305821,9.9301183002237003E-2,0.120239621297574,1.0033315062305821,9.9301183002237003E-2,0.120239621297574,1.0311136172346993,0.10202778649008,0.132654531639714,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.98807363327208597,0.88957317636774003,4.9212266168168997E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,0.97581642433740212,0.87841802388104684,6.5251065194144003E-2,1.005830920759577,0.91113756534960899,4.5400634073164997E-2,1.005830920759577,0.91113756534960899,4.5400634073164997E-2,0.99184750456249804,0.89334769897810395,8.735665936617E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.232135242575551,1.0454436056228001E-2,0,1.2341455354130659,1.045171281875E-2,0,1.192058217488464,9.3237377695300008E-3,0,1.4969119245106539,1.2395902656348001E-2,0,1.5024338522338421,1.2416831240665E-2,0,1.4969890007835851,1.1443223412157E-2,0,1.5728964635001861,1.2953056872103E-2,0,1.5894053413933893,1.3053867089092E-2,0,1.6542574803378127,1.2536351107731001E-2,0,1.176034808142292,0.10085619144027,0,1.1653783877396493,9.9734716183460997E-2,0,1.125636194213953,8.8971095583952997E-2,0,1.5142601973773031,0.12668605471511801,0,1.4974451045381181,0.125042128051845,0,1.4920183324130081,0.115237533594127,0,1.5254346729688939,0.12695616868413001,0,1.7235908492109653,0.14299288137902499,0,1.793918128429979,0.13732397875963701,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,5.3758929860189E-2,0,1.035304941158431,5.3512115823779002E-2,0,1.0183347021533251,5.2524243567216002E-2,0,1.069249751790144,5.4872242301007998E-2,0,1.062741978763369,5.4570471170121003E-2,0,1.0527166799271099,5.3844815723083E-2,0,1.0583189408861493,5.4450329539816003E-2,0,1.082090696515505,5.5316827944226002E-2,0,1.0808459307548193,5.4925227840527002E-2,0,0.94267955806960002,0.68275462718369195,0,0.95526131633367295,0.691065181843177,0,0.93960311534761698,0.67830762011887802,0,0.97452797152335413,0.70089579947962999,0,1.0155650878718181,0.72949063821430404,0,1.005984828790085,0.71979017487153896,0,0.95872081002826404,0.69140303141480397,0,1.0589397837029093,0.75698234577090895,0,1.057721649225247,0.751623499717744,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91868317058807203,7.0444333519050994E-2,0.200621701045712,0.96566699032621806,7.4078798377625002E-2,0.147976536053291,0.96566699032621806,7.4078798377625002E-2,0.147976536053291,0.83709352503080403,6.4155704505237998E-2,0.14513106715162999,0.96103916509523812,7.3723871861899007E-2,0.17511783093703001,0.96103916509523812,7.3723871861899007E-2,0.17511783093703001,0.82645181737231899,6.3335480920731005E-2,0.18755486352900899,0.87216884059208399,6.6908049514897996E-2,0.13587681577201999,0.87216884059208399,6.6908049514897996E-2,0.13587681577201999,1.005846478051033,0.88637901642018091,0.18388513709191501,0.98593106723175505,0.87491903565402684,0.145652168036733,0.98593106723175505,0.87491903565402684,0.145652168036733,1.0065583350899321,0.88853237251103012,0.16826350335252599,0.99372610640081105,0.88270823656680897,0.158236356687871,0.99372610640081105,0.88270823656680897,0.158236356687871,1.008537544091832,0.89388856586071797,0.14027909776594,1.0035185753004601,0.88927499402804988,0.165884376880507,1.0035185753004601,0.88927499402804988,0.165884376880507,0.99885003243498305,0.24426914555519399,0,0.99919400021624405,0.24431694633002299,0,0.98984717010631595,0.244777745799378,0,1.0007273299129169,0.24463434347488999,0,1.0035287063703473,0.245160151998013,0,0.98904588805503413,0.244620959257938,0,1.0025751410430299,0.244993805301607,0,1.0086694123082067,0.246160144207443,0,0.99204580988117597,0.24520795277284199,0,1.0872627957205241,3.4675485358823548,0,1.034719018280515,3.2980684309239172,0,1.0250398740169533,3.3042888270351738,0,1.1954785218008841,3.8131347065936678,0,1.044212080858222,3.3253835671741494,0,1.0291421244596419,3.3180698880840862,0,1.2131077940280779,3.8681920740167168,0,1.1565070492812579,3.6790811567841359,0,1.1374469755279399,3.6648498132985008,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.154679681908263,0.16713457070728899,0.20883349038132201,1.180667549137806,0.17092018945440601,0.14940119034818,1.180667549137806,0.17092018945440601,0.14940119034818,1.1305086917866167,0.163601840694825,0.23458242941731,1.078954680634036,0.156061391861573,0.178891692592304,1.078954680634036,0.156061391861573,0.178891692592304,1.131084387433374,0.16368598194344999,0.184590105785124,1.016691179316874,0.146965583463852,0.26251146863719399,1.016691179316874,0.146965583463852,0.26251146863719399,0.99386147142478398,0.77545984916590516,7.0193017181279002E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.0390815934232027,0.81009972849512402,7.8167215975394E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.0567226044427187,0.82373406149128303,7.7144866365726997E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,1.156131414589912,5.9443927060511E-2,0,1.1612385349137599,6.0017979071283999E-2,0,1.1036359591272431,5.9814594237780003E-2,0,1.2845355434556167,6.6492882122482E-2,0,1.2901975804644299,6.7114921293530999E-2,0,1.1804273205460301,6.4148911158181998E-2,0,1.375290527872294,7.1475025706603995E-2,0,1.3855161988273119,7.2360545781034999E-2,0,1.2247008438349201,6.6647831317576997E-2,0,1.001257260090737,0.35566505965195,0,0.98354404316588895,0.35114622364313502,0,0.93475590138238596,0.349956283272992,0,1.1362456147290487,0.406431136960828,0,1.1957847754145341,0.43005461179701598,0,1.094047175227383,0.41104920565544001,0,1.2159044392727101,0.436659418589045,0,1.362769961039944,0.492363885989896,0,1.20459473707425,0.45349278209731603,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.081429606623737,0.272049891520521,0.13964402284244801,1.081429606623737,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458402,6.7065333953471001E-2,1.028343442117976,0.63790997101458402,6.7065333953471001E-2,1.098862479529058,2.6731176589682E-2,0,1.097885823741072,2.6360476678592999E-2,0,1.091513800481652,2.6256822545984999E-2,0,1.1078918249015179,2.6870291346603001E-2,0,1.104079769427686,2.6454856494073E-2,0,1.111164826900868,2.6556192047398001E-2,0,1.0806975611915193,2.6451310431640999E-2,0,1.0975188414099279,2.6354884810912999E-2,0,1.1170646111424447,2.6646071091330999E-2,0,1.0932173628887607,0.114279524543422,0,0.97840758040658304,0.101218186167708,0,0.97091687046071795,0.100637788857227,0,1.218379633488041,0.126560111627008,0,1.0355542743645547,0.106764516137559,0,1.0407284009117299,0.10702656874713699,0,1.1889135087356739,0.124640253159525,0,1.2789440063348969,0.131320088969518,0,1.2986273501812979,0.13246330489163199,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.064780432702803,5.6348258123163998E-2,0.24407839289145999,1.208956338595373,6.3914703575409001E-2,0.207241664155948,1.208956338595373,6.3914703575409001E-2,0.207241664155948,0.97600738384544916,5.1709623382136999E-2,0.19204968237924699,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,0.97542641638337291,5.1679266242354999E-2,0.20275635644814999,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,1.0304077160058227,0.62070703638615199,8.4643615137799E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.059377750572305,0.63705387514841205,8.890987853889E-2,1.0326729802111867,0.62805059714112699,6.8268569910973007E-2,1.0326729802111867,0.62805059714112699,6.8268569910973007E-2,1.0200639824978961,0.61358124809464898,8.6502674171153995E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.195698274885199,1.4741897928256999E-2,0,1.1955813757461713,1.444833293935E-2,0,1.1787710049531981,1.4221960269284E-2,0,1.261400488881455,1.5360571305597001E-2,0,1.267075863412797,1.5112024763827E-2,0,1.238277486732702,1.4772445434372001E-2,0,1.2935285261789,1.5663099335220001E-2,0,1.326506819398422,1.5663729390236001E-2,0,1.2822729564626101,1.5179440650576E-2,0,1.122952900111132,0.26162118261108203,0,0.98893676932556496,0.22605648045138299,0,0.97503190753998203,0.222514687133054,0,1.2924087560808839,0.29705440304760999,0,1.14000869410398,0.256985354461231,0,1.114098327772036,0.25121068722030798,0,1.3261159472950981,0.303082850707794,0,1.4074840451010553,0.31360084264063798,0,1.3605499054306871,0.30390498075134598,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.064780432702803,5.6348258123163998E-2,0.24407839289145999,1.208956338595373,6.3914703575409001E-2,0.207241664155948,1.208956338595373,6.3914703575409001E-2,0.207241664155948,0.97600738384544916,5.1709623382136999E-2,0.19204968237924699,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,0.97542641638337291,5.1679266242354999E-2,0.20275635644814999,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,1.0304077160058227,0.62070703638615199,8.4643615137799E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.059377750572305,0.63705387514841205,8.890987853889E-2,1.0326729802111867,0.62805059714112699,6.8268569910973007E-2,1.0326729802111867,0.62805059714112699,6.8268569910973007E-2,1.0200639824978961,0.61358124809464898,8.6502674171153995E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.195698274885199,1.4741897928256999E-2,0,1.1955813757461713,1.444833293935E-2,0,1.1787710049531981,1.4221960269284E-2,0,1.261400488881455,1.5360571305597001E-2,0,1.267075863412797,1.5112024763827E-2,0,1.238277486732702,1.4772445434372001E-2,0,1.2935285261789,1.5663099335220001E-2,0,1.326506819398422,1.5663729390236001E-2,0,1.2822729564626101,1.5179440650576E-2,0,1.122952900111132,0.26162118261108203,0,0.98893676932556496,0.22605648045138299,0,0.97503190753998203,0.222514687133054,0,1.2924087560808839,0.29705440304760999,0,1.14000869410398,0.256985354461231,0,1.114098327772036,0.25121068722030798,0,1.3261159472950981,0.303082850707794,0,1.4074840451010553,0.31360084264063798,0,1.3605499054306871,0.30390498075134598,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96897946583641903,9.2660519627769999E-2,0.161226689104668,1.0993705717309961,0.10597023365527,0.143515407525832,1.0993705717309961,0.10597023365527,0.143515407525832,0.88060545341849905,8.3649455604551004E-2,0.28420318538495998,0.99621586545488705,9.5437134181677999E-2,0.21814826188525699,0.99621586545488705,9.5437134181677999E-2,0.21814826188525699,0.97994351079488096,9.3778469445494006E-2,0.26931017658441497,0.96766209713177787,9.2521516533675005E-2,0.34951048386678002,0.96766209713177787,9.2521516533675005E-2,0.34951048386678002,1.024720955335074,0.44790870745046701,7.1622478273172002E-2,0.99637787724679316,0.43891683405495102,7.2497028118485005E-2,0.99637787724679316,0.43891683405495102,7.2497028118485005E-2,0.99733866803696303,0.43622336606598999,7.8109937165653995E-2,1.010312365801312,0.44482154553523706,8.0806072673727997E-2,1.010312365801312,0.44482154553523706,8.0806072673727997E-2,1.006403997203303,0.43943409297180702,8.6761340048416E-2,1.0391997236082413,0.45724513125621402,9.9458840805164997E-2,1.0391997236082413,0.45724513125621402,9.9458840805164997E-2,1.336750243063346,2.0445773414679E-2,0,1.3518883264737509,2.0429418460443001E-2,0,1.302974298147012,2.0531173253034E-2,0,1.429483583875552,2.2118278245006999E-2,0,1.4470635576169599,2.2134253831748E-2,0,1.3415719024336421,2.123894654317E-2,0,1.4830299715802859,2.3084021431851998E-2,0,1.4858584361094047,2.2829170778993001E-2,0,1.323750020113694,2.0912142522061999E-2,0,1.379544448766485,0.220652479576116,0,1.2296930272975719,0.19278449953127,0,1.185200269728373,0.19374472004868201,0,1.623296310880558,0.26441628442353798,0,1.4525602410038001,0.23192496318688599,0,1.3466678748596921,0.22254384234483501,0,1.5133831238673401,0.24615481110266299,0,1.535513729961729,0.24674445074280199,0,1.367987879278715,0.226024640597526,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90376777851066115,8.6840071689078993E-2,0.13374180192157001,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.832391588158234,7.9712996291082985E-2,0.217336566598367,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.81425016576416998,7.7901533888971003E-2,0.214632093624224,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.97842424113663884,1.0199764964189859,0.121853684473702,0.99452758927108498,1.031728487705408,0.13063455904815699,0.99452758927108498,1.031728487705408,0.13063455904815699,0.96551955766099107,1.006690291498592,0.13409633264418799,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97330967805942403,1.016982786628164,0.117440476029658,0.93810843809897693,0.97159265542727902,0.139063946656832,0.93810843809897693,0.97159265542727902,0.139063946656832,1.1273507767784141,0.20700966878348101,0,1.13006625824174,0.20784256461818101,0,1.132175731945771,0.20759995588840599,0,1.2960226609040999,0.24493981076426399,0,1.301085817882266,0.24631848503466799,0,1.3292391791553799,0.25186893498172502,0,1.4592759153266099,0.28165143671880999,0,1.4645406516853201,0.283092496091156,0,1.5161947264825679,0.29386724229441602,0,1.247389875567593,2.3838035224643122,0,1.268886806220348,2.4333086650241289,0,1.27125541366402,2.430468332845511,0,1.556986734779126,3.0727713442088391,0,1.6646787683596509,3.309773859988888,0,1.700699684217142,3.384355084144115,0,1.79217146852784,3.6154799868284262,0,1.951969433184024,3.9723689172600527,0,2.0208150299160792,4.123560727358087,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90376777851066115,8.6840071689078993E-2,0.13374180192157001,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.832391588158234,7.9712996291082985E-2,0.217336566598367,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.81425016576416998,7.7901533888971003E-2,0.214632093624224,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.97842424113663884,1.0199764964189859,0.121853684473702,0.99452758927108498,1.031728487705408,0.13063455904815699,0.99452758927108498,1.031728487705408,0.13063455904815699,0.96551955766099107,1.006690291498592,0.13409633264418799,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97330967805942403,1.016982786628164,0.117440476029658,0.93810843809897693,0.97159265542727902,0.139063946656832,0.93810843809897693,0.97159265542727902,0.139063946656832,1.1273507767784141,0.20700966878348101,0,1.13006625824174,0.20784256461818101,0,1.132175731945771,0.20759995588840599,0,1.2960226609040999,0.24493981076426399,0,1.301085817882266,0.24631848503466799,0,1.3292391791553799,0.25186893498172502,0,1.4592759153266099,0.28165143671880999,0,1.4645406516853201,0.283092496091156,0,1.5161947264825679,0.29386724229441602,0,1.247389875567593,2.3838035224643122,0,1.268886806220348,2.4333086650241289,0,1.27125541366402,2.430468332845511,0,1.556986734779126,3.0727713442088391,0,1.6646787683596509,3.309773859988888,0,1.700699684217142,3.384355084144115,0,1.79217146852784,3.6154799868284262,0,1.951969433184024,3.9723689172600527,0,2.0208150299160792,4.123560727358087,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90057324621179602,5.1125283310162001E-2,0.17895329414511099,0.89696631464721788,5.0823626807403002E-2,0.22421315705272499,0.89696631464721788,5.0823626807403002E-2,0.22421315705272499,0.78005928568685012,4.3947686447028997E-2,0.302642587954567,0.76670872820309999,4.2955939266281003E-2,0.26186552631346299,0.76670872820309999,4.2955939266281003E-2,0.26186552631346299,0.75192961973148498,4.2272333639415002E-2,0.272265644243736,0.74648629732336891,4.1734484364291002E-2,0.32539443145380598,0.74648629732336891,4.1734484364291002E-2,0.32539443145380598,0.94591688361240001,0.86205135088802098,0.16859854157710399,0.98276104378691198,0.89493588748164299,0.16656471106551701,0.98276104378691198,0.89493588748164299,0.16656471106551701,0.89252585693021202,0.81340488399152699,0.22074178636730901,0.96188524976275602,0.87927782073414495,0.13805536207819799,0.96188524976275602,0.87927782073414495,0.13805536207819799,0.89254642977371101,0.81749204520236995,0.21277886615575201,0.90948027894769901,0.82914840513973298,0.169320897899636,0.90948027894769901,0.82914840513973298,0.169320897899636,1.1128282846615969,0.19751851937863299,0,1.116030229715911,0.19806471272183099,0,1.1356094556373539,0.200850750638397,0,1.3347096938127301,0.225138844593051,0,1.3413404743063293,0.22612758445578801,0,1.393168915690479,0.23297222864695999,0,1.578484309490535,0.25548448819518998,0,1.586454674699505,0.256657081142943,0,1.622345159296104,0.26155389933203099,0,1.2356888119235587,3.863421512607534,0,1.244227583011132,3.8970991478510935,0,1.266055856382964,3.9519169184742839,0,1.711036222891066,5.1228827452478933,0,1.749478550283321,5.2641750667826646,0,1.8170771564784247,5.4235161103748588,0,2.099244753856369,6.0437753537451924,0,2.1252294655480748,6.1497604451667369,0,2.1733086931578631,6.2670931081594006,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88643869171394596,0.12951018213183699,0.123388674501949,0.85924858015147998,0.12525785862795899,0.121730388973189,0.85924858015147998,0.12525785862795899,0.121730388973189,0.87841867513215,0.128309108861837,0.16078400627065401,0.78467618057525201,0.113994386129253,0.16726002489484601,0.78467618057525201,0.113994386129253,0.16726002489484601,0.86458040615787102,0.12623669731523299,0.183010426769705,0.74936914465377502,0.108661584310184,0.20955719914833101,0.74936914465377502,0.108661584310184,0.20955719914833101,1.003528669611528,1.211149325155783,0.103367445427735,1.001508865162682,1.1899728386808679,0.109564125905771,1.001508865162682,1.1899728386808679,0.109564125905771,1.0130456167267521,1.2255715244107319,8.6228931875868997E-2,0.99812108527916699,1.185347288982443,0.11243783621021999,0.99812108527916699,1.185347288982443,0.11243783621021999,1.0163126068664381,1.231020574323759,7.6284194240951994E-2,0.98519896709763499,1.168695781991208,0.122137245803504,0.98519896709763499,1.168695781991208,0.122137245803504,1.0912815323357159,0.28379606496874799,0,1.0942557359743119,0.284574184198783,0,1.090449878669753,0.28329579197003502,0,1.2124120682098547,0.31059998826283203,0,1.217753859792182,0.31190908587024302,0,1.200688525867134,0.30767286698218699,0,1.3378611401138181,0.33835952285385801,0,1.3433294873573407,0.339703819309981,0,1.29527193046329,0.32858809777794301,0,1.231085175474123,2.191303110668581,0,1.2735031063786011,2.2719068273714118,0,1.269073820846482,2.261700743355997,0,1.380221188976269,2.4207165883856718,0,1.551918982553335,2.7361793546270299,0,1.5301707323228553,2.699017709813635,0,1.547410895024987,2.680357851955856,0,1.792613823161866,3.126254982075964,0,1.7284831377221099,3.0239582817047661,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90376777851066115,8.6840071689078993E-2,0.13374180192157001,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.832391588158234,7.9712996291082985E-2,0.217336566598367,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.81425016576416998,7.7901533888971003E-2,0.214632093624224,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.97842424113663884,1.0199764964189859,0.121853684473702,0.99452758927108498,1.031728487705408,0.13063455904815699,0.99452758927108498,1.031728487705408,0.13063455904815699,0.96551955766099107,1.006690291498592,0.13409633264418799,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97330967805942403,1.016982786628164,0.117440476029658,0.93810843809897693,0.97159265542727902,0.139063946656832,0.93810843809897693,0.97159265542727902,0.139063946656832,1.1273507767784141,0.20700966878348101,0,1.13006625824174,0.20784256461818101,0,1.132175731945771,0.20759995588840599,0,1.2960226609040999,0.24493981076426399,0,1.301085817882266,0.24631848503466799,0,1.3292391791553799,0.25186893498172502,0,1.4592759153266099,0.28165143671880999,0,1.4645406516853201,0.283092496091156,0,1.5161947264825679,0.29386724229441602,0,1.247389875567593,2.3838035224643122,0,1.268886806220348,2.4333086650241289,0,1.27125541366402,2.430468332845511,0,1.556986734779126,3.0727713442088391,0,1.6646787683596509,3.309773859988888,0,1.700699684217142,3.384355084144115,0,1.79217146852784,3.6154799868284262,0,1.951969433184024,3.9723689172600527,0,2.0208150299160792,4.123560727358087,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90057324621179602,5.1125283310162001E-2,0.17895329414511099,0.89696631464721788,5.0823626807403002E-2,0.22421315705272499,0.89696631464721788,5.0823626807403002E-2,0.22421315705272499,0.78005928568685012,4.3947686447028997E-2,0.302642587954567,0.76670872820309999,4.2955939266281003E-2,0.26186552631346299,0.76670872820309999,4.2955939266281003E-2,0.26186552631346299,0.75192961973148498,4.2272333639415002E-2,0.272265644243736,0.74648629732336891,4.1734484364291002E-2,0.32539443145380598,0.74648629732336891,4.1734484364291002E-2,0.32539443145380598,0.94591688361240001,0.86205135088802098,0.16859854157710399,0.98276104378691198,0.89493588748164299,0.16656471106551701,0.98276104378691198,0.89493588748164299,0.16656471106551701,0.89252585693021202,0.81340488399152699,0.22074178636730901,0.96188524976275602,0.87927782073414495,0.13805536207819799,0.96188524976275602,0.87927782073414495,0.13805536207819799,0.89254642977371101,0.81749204520236995,0.21277886615575201,0.90948027894769901,0.82914840513973298,0.169320897899636,0.90948027894769901,0.82914840513973298,0.169320897899636,1.1128282846615969,0.19751851937863299,0,1.116030229715911,0.19806471272183099,0,1.1356094556373539,0.200850750638397,0,1.3347096938127301,0.225138844593051,0,1.3413404743063293,0.22612758445578801,0,1.393168915690479,0.23297222864695999,0,1.578484309490535,0.25548448819518998,0,1.586454674699505,0.256657081142943,0,1.622345159296104,0.26155389933203099,0,1.2356888119235587,3.863421512607534,0,1.244227583011132,3.8970991478510935,0,1.266055856382964,3.9519169184742839,0,1.711036222891066,5.1228827452478933,0,1.749478550283321,5.2641750667826646,0,1.8170771564784247,5.4235161103748588,0,2.099244753856369,6.0437753537451924,0,2.1252294655480748,6.1497604451667369,0,2.1733086931578631,6.2670931081594006,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88643869171394596,0.12951018213183699,0.123388674501949,0.85924858015147998,0.12525785862795899,0.121730388973189,0.85924858015147998,0.12525785862795899,0.121730388973189,0.87841867513215,0.128309108861837,0.16078400627065401,0.78467618057525201,0.113994386129253,0.16726002489484601,0.78467618057525201,0.113994386129253,0.16726002489484601,0.86458040615787102,0.12623669731523299,0.183010426769705,0.74936914465377502,0.108661584310184,0.20955719914833101,0.74936914465377502,0.108661584310184,0.20955719914833101,1.003528669611528,1.211149325155783,0.103367445427735,1.001508865162682,1.1899728386808679,0.109564125905771,1.001508865162682,1.1899728386808679,0.109564125905771,1.0130456167267521,1.2255715244107319,8.6228931875868997E-2,0.99812108527916699,1.185347288982443,0.11243783621021999,0.99812108527916699,1.185347288982443,0.11243783621021999,1.0163126068664381,1.231020574323759,7.6284194240951994E-2,0.98519896709763499,1.168695781991208,0.122137245803504,0.98519896709763499,1.168695781991208,0.122137245803504,1.0912815323357159,0.28379606496874799,0,1.0942557359743119,0.284574184198783,0,1.090449878669753,0.28329579197003502,0,1.2124120682098547,0.31059998826283203,0,1.217753859792182,0.31190908587024302,0,1.200688525867134,0.30767286698218699,0,1.3378611401138181,0.33835952285385801,0,1.3433294873573407,0.339703819309981,0,1.29527193046329,0.32858809777794301,0,1.231085175474123,2.191303110668581,0,1.2735031063786011,2.2719068273714118,0,1.269073820846482,2.261700743355997,0,1.380221188976269,2.4207165883856718,0,1.551918982553335,2.7361793546270299,0,1.5301707323228553,2.699017709813635,0,1.547410895024987,2.680357851955856,0,1.792613823161866,3.126254982075964,0,1.7284831377221099,3.0239582817047661,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87043115740093413,8.8722536430134002E-2,0.12578871973282099,0.84874916050664395,8.6298242115654997E-2,0.127952199375229,0.84874916050664395,8.6298242115654997E-2,0.127952199375229,0.88241465825018395,8.9974190291481002E-2,0.14310417625232599,0.79372120746693797,8.0492593037764001E-2,0.16016805702032899,0.79372120746693797,8.0492593037764001E-2,0.16016805702032899,0.862601531252707,8.7904746877263004E-2,0.174071663982206,0.76211178047807504,7.7157683586959999E-2,0.196132859580534,0.76211178047807504,7.7157683586959999E-2,0.196132859580534,1.01227674947919,1.003725504197529,0.13218450144618901,1.0091022851519691,0.99688955555577696,0.13356218993947999,1.0091022851519691,0.99688955555577696,0.13356218993947999,1.032011536395455,1.0264500198177759,0.119389422858189,1.0023011859321691,0.99037861665219795,0.13228259870502801,1.0023011859321691,0.99037861665219795,0.13228259870502801,1.0361899691552987,1.032316858444301,0.104034982836357,0.98616134516613396,0.97339436803020596,0.14430901727557199,0.98616134516613396,0.97339436803020596,0.14430901727557199,1.2136637911863313,0.26976844747346301,0,1.2194421422348647,0.27044491540236199,0,1.213519381689476,0.26858571036963202,0,1.252089894589254,0.27631064237432301,0,1.2617085904330301,0.27763509157626598,0,1.267139294075657,0.27768665602926801,0,1.2850093084233287,0.28191530176604701,0,1.2952631478541401,0.28334324046457499,0,1.3215240215677859,0.28691741429786199,0,1.39432484794119,3.040585383691075,0,1.4367521041280833,3.133840374638424,0,1.429773881561297,3.1122964244124298,0,1.418935964948872,3.0709989329071381,0,1.589611791348772,3.449200492845462,0,1.596453870899549,3.4498411040005559,0,1.4896905023541791,3.2070543603256372,0,1.6995710879073651,3.6722621428264759,0,1.734029121999388,3.7185851228218278,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90068627485762986,3.2735529449339999E-3,0.15491229875635801,0.88868802532082203,3.2271925840349999E-3,0.14393612862942201,0.88868802532082203,3.2271925840349999E-3,0.14393612862942201,0.85197255557572893,3.0930816228450001E-3,0.18420981263143199,0.85876773958353503,3.1158324997889999E-3,0.185195933594101,0.85876773958353503,3.1158324997889999E-3,0.185195933594101,0.83496658124120304,3.03007902898E-3,9.4266354949982006E-2,0.84232203592665,3.0546233602509998E-3,0.215670371101987,0.84232203592665,3.0546233602509998E-3,0.215670371101987,0.98222463883038091,0.62614320291346204,0.14611358583744699,0.98333370935499598,0.63205347811605095,0.137850032014285,0.98333370935499598,0.63205347811605095,0.137850032014285,0.96567847116335603,0.61414762864718897,0.167004518726592,0.98803271038289908,0.63711754965175804,0.108675573073543,0.98803271038289908,0.63711754965175804,0.108675573073543,0.95995202344448005,0.611944935211168,0.14265108390874701,0.93903137955132898,0.60531060184768803,0.12978736021468201,0.93903137955132898,0.60531060184768803,0.12978736021468201,1.1956066206766649,1.6476870205551001E-2,0,1.195833039277957,1.6500269120954002E-2,0,1.1800057601843259,1.5837358495103E-2,0,1.3178175939224139,1.7846674380942999E-2,0,1.320355689383425,1.7897166777339001E-2,0,1.281248999967999,1.6950566293689E-2,0,1.366868363430886,1.8396460927063998E-2,0,1.373160193527645,1.8489528793591999E-2,0,1.325090402892892,1.7432619137328E-2,0,1.327439591400071,5.0333293771992453,0,1.3456162401268481,5.1128864148312214,0,1.327806526658595,4.9074723874407882,0,1.5467840898136509,5.7698685508751062,0,1.5375003374296987,5.7439438026761636,0,1.4919621929316409,5.4401404102557542,0,1.6370336180389331,6.0712808976652672,0,1.630208085458684,6.0529651655887458,0,1.573139899438986,5.7069619004999259,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.90376777851066115,8.6840071689078993E-2,0.13374180192157001,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.832391588158234,7.9712996291082985E-2,0.217336566598367,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.81425016576416998,7.7901533888971003E-2,0.214632093624224,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.97842424113663884,1.0199764964189859,0.121853684473702,0.99452758927108498,1.031728487705408,0.13063455904815699,0.99452758927108498,1.031728487705408,0.13063455904815699,0.96551955766099107,1.006690291498592,0.13409633264418799,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97330967805942403,1.016982786628164,0.117440476029658,0.93810843809897693,0.97159265542727902,0.139063946656832,0.93810843809897693,0.97159265542727902,0.139063946656832,1.1273507767784141,0.20700966878348101,0,1.13006625824174,0.20784256461818101,0,1.132175731945771,0.20759995588840599,0,1.2960226609040999,0.24493981076426399,0,1.301085817882266,0.24631848503466799,0,1.3292391791553799,0.25186893498172502,0,1.4592759153266099,0.28165143671880999,0,1.4645406516853201,0.283092496091156,0,1.5161947264825679,0.29386724229441602,0,1.247389875567593,2.3838035224643122,0,1.268886806220348,2.4333086650241289,0,1.27125541366402,2.430468332845511,0,1.556986734779126,3.0727713442088391,0,1.6646787683596509,3.309773859988888,0,1.700699684217142,3.384355084144115,0,1.79217146852784,3.6154799868284262,0,1.951969433184024,3.9723689172600527,0,2.0208150299160792,4.123560727358087,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88643869171394596,0.12951018213183699,0.123388674501949,0.85924858015147998,0.12525785862795899,0.121730388973189,0.85924858015147998,0.12525785862795899,0.121730388973189,0.87841867513215,0.128309108861837,0.16078400627065401,0.78467618057525201,0.113994386129253,0.16726002489484601,0.78467618057525201,0.113994386129253,0.16726002489484601,0.86458040615787102,0.12623669731523299,0.183010426769705,0.74936914465377502,0.108661584310184,0.20955719914833101,0.74936914465377502,0.108661584310184,0.20955719914833101,1.003528669611528,1.211149325155783,0.103367445427735,1.001508865162682,1.1899728386808679,0.109564125905771,1.001508865162682,1.1899728386808679,0.109564125905771,1.0130456167267521,1.2255715244107319,8.6228931875868997E-2,0.99812108527916699,1.185347288982443,0.11243783621021999,0.99812108527916699,1.185347288982443,0.11243783621021999,1.0163126068664381,1.231020574323759,7.6284194240951994E-2,0.98519896709763499,1.168695781991208,0.122137245803504,0.98519896709763499,1.168695781991208,0.122137245803504,1.0912815323357159,0.28379606496874799,0,1.0942557359743119,0.284574184198783,0,1.090449878669753,0.28329579197003502,0,1.2124120682098547,0.31059998826283203,0,1.217753859792182,0.31190908587024302,0,1.200688525867134,0.30767286698218699,0,1.3378611401138181,0.33835952285385801,0,1.3433294873573407,0.339703819309981,0,1.29527193046329,0.32858809777794301,0,1.231085175474123,2.191303110668581,0,1.2735031063786011,2.2719068273714118,0,1.269073820846482,2.261700743355997,0,1.380221188976269,2.4207165883856718,0,1.551918982553335,2.7361793546270299,0,1.5301707323228553,2.699017709813635,0,1.547410895024987,2.680357851955856,0,1.792613823161866,3.126254982075964,0,1.7284831377221099,3.0239582817047661,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,9.9442537986870003E-3,0,1.429308068372408,9.9097026066630005E-3,0,1.4264959568733151,9.6244959034949996E-3,0,1.7288301779156421,1.4223629297942001E-2,0,1.730658744602648,1.4216362073052E-2,0,1.70130278526505,1.3524063280829E-2,0,1.989250187185795,1.7948528287552001E-2,0,1.9933893587410341,1.7971094933265E-2,0,1.955085354896676,1.7125291952122E-2,0,1.45130247800462,0.61887559399081604,0,1.419787578776627,0.60550732823576403,0,1.416994198493611,0.58808049357837799,0,1.648541516442912,0.83956331096533299,0,2.1732992917027159,1.056706038374309,0,2.1364351289469878,1.0052472818835969,0,1.833628501405133,1.029264585088373,0,2.154949032574347,1.1795765588849061,0,2.113540576335645,1.1240602214721953,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98514603479225205,1.6055341980579001E-2,0.60697999050890705,1.006610081182429,1.6350378025034001E-2,0.369622757254576,1.006610081182429,1.6350378025034001E-2,0.369622757254576,1.0488396249355041,1.6928571261112E-2,0.638157048575276,0.79596242285326613,1.3437979629504E-2,0.33079567178215602,0.79596242285326613,1.3437979629504E-2,0.33079567178215602,1.084964015778453,1.7423831078538E-2,0.47621932537710199,0.92483136192200588,1.5219711714039999E-2,0.40706197500592001,0.92483136192200588,1.5219711714039999E-2,0.40706197500592001,1.063691699430664,0.20622883205638201,0.40214490242170198,1.0581435295620221,0.20325880289543999,0.42035947184857098,1.0581435295620221,0.20325880289543999,0.42035947184857098,1.1555950161023201,0.22491652027834799,0.41267069042513693,1.046227089335227,0.200912274150777,0.440430156507648,1.046227089335227,0.200912274150777,0.440430156507648,1.1278373990088919,0.21592501611216899,0.42588090262026507,1.070472062587188,0.20639882064464901,0.42177037138707901,1.070472062587188,0.20639882064464901,0.42177037138707901,2.3127278408499121,0,0,2.310563951455082,0,0,2.3311889122141718,0,0,3.0864642075974231,0,0,3.087840703618546,0,0,3.1337291107048002,0,0,4.455994167274242,0,0,4.4672708737936322,0,0,5.0534374694325939,0,0,2.347598994638008,0,0,2.2953912290853919,0,0,2.3158807524317728,0,0,2.942741801719416,0,0,3.8793799995603351,0,0,3.9370314737615399,0,0,4.1070432774464916,0,0,4.8303626560734756,0,0,5.4641718236397443,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95981206795737795,2.5902100506541001E-2,0.49150005738590802,1.0415224889578307,2.8130579913675999E-2,0.27734799859883202,1.0415224889578307,2.8130579913675999E-2,0.27734799859883202,0.99861575530044,2.6955190718555001E-2,0.52210355040999201,0.93028132133321995,2.5082287699762E-2,0.247728569227222,0.93028132133321995,2.5082287699762E-2,0.247728569227222,1.050819989041492,2.8371957302937002E-2,0.44811802256942707,0.99726789494835899,2.6917890967401999E-2,0.31142983383406098,0.99726789494835899,2.6917890967401999E-2,0.31142983383406098,1.108816906316529,0.28228558982975599,0.19673977199869799,1.0938721402283289,0.27749692192223602,0.20740380761332999,1.0938721402283289,0.27749692192223602,0.20740380761332999,1.206526767598096,0.30965482671571598,0.200207730525505,1.1129818701958301,0.27629310453621297,0.29402598366843302,1.1129818701958301,0.27629310453621297,0.29402598366843302,1.1892892144381639,0.304546344118859,0.20445583250947899,1.088289983162686,0.27657087569757299,0.245206112443146,1.088289983162686,0.27657087569757299,0.245206112443146,1.1836128725282973,0,0,1.18218152150996,0,0,1.170490808265664,0,0,1.3006212998801321,6.3045101197829996E-3,0,1.3021936217217127,6.1321761633249998E-3,0,1.2719953282630887,3.6506278712969999E-3,0,1.3922973455214247,1.2384136562583E-2,0,1.396607357295419,1.2382012728612E-2,0,1.353635770054902,9.0375810348810003E-3,0,1.233171484337763,0,0,1.1350513637904027,0,0,1.1238267254669481,0,0,1.30242417363907,0.23388853692818801,0,1.3997847660270033,0.24448233098702099,0,1.367323302202978,0.14554604886904501,0,1.324962752936792,0.436492147170287,0,1.400433488704395,0.45999193412318401,0,1.3573441769375281,0.33574625314539203,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95915448488904709,2.3102856912965999E-2,0.49562874312357402,1.0390940599409473,2.5030062799156001E-2,0.28221386963427297,1.0390940599409473,2.5030062799156001E-2,0.28221386963427297,1.0002482391823879,2.4088872048669E-2,0.52952948980256498,0.92232704176549796,2.2201102607334999E-2,0.25037855039333101,0.92232704176549796,2.2201102607334999E-2,0.25037855039333101,1.053236685411242,2.536029177893E-2,0.44960277222481898,0.99237196860090804,2.3898108429293002E-2,0.31673744216953398,0.99237196860090804,2.3898108429293002E-2,0.31673744216953398,1.107201018992118,0.25868644059239299,0.200739753820949,1.0936484000634681,0.25372165496855997,0.214394147583887,1.0936484000634681,0.25372165496855997,0.214394147583887,1.201363943659479,0.28304093312093798,0.202431477808236,1.1153213945054641,0.25361470053455099,0.29685193249035602,1.1153213945054641,0.25361470053455099,0.29685193249035602,1.1802373421835013,0.27740166594562599,0.20467563838945799,1.092233995051382,0.25414622984381102,0.25197793826539699,1.092233995051382,0.25414622984381102,0.25197793826539699,1.0127305472478969,1.6700680809488E-2,0,1.010476272878847,1.6073599919497999E-2,0,1.001354829651816,1.5149907068295001E-2,0,1.010934226672328,1.6540742987265E-2,0,1.0124569432200039,1.6249531523944E-2,0,0.99378275926619197,1.4477752792042E-2,0,1.0066300559425547,1.6157515348301E-2,0,1.0115730076958509,1.6171016593034E-2,0,0.98299092100337004,1.3519787550361999E-2,0,1.055857594582428,0.72288379192252095,0,0.972458906113152,0.64217177753305699,0,0.96368064091206895,0.60526844018965598,0,1.010683335467478,0.68665493983470605,0,1.0977201116016091,0.73192452696358901,0,1.0774732977186867,0.65211863789406999,0,0.95574913966228892,0.637118669183657,0,1.0193486310602,0.67666512773925902,0,0.99054684342730404,0.565726261991087,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0596075358792501,1.1178220341555E-2,0.61161662458200905,1.0196276673051961,1.0864618490252E-2,0.33957722253601902,1.0196276673051961,1.0864618490252E-2,0.33957722253601902,1.131423804437002,1.174304598096E-2,0.67249739815148202,0.81290724131870495,9.2299987386650004E-3,0.26174732223152702,0.81290724131870495,9.2299987386650004E-3,0.26174732223152702,1.0867625133082981,1.1391790717702001E-2,0.50464663848867597,0.96333283765267108,1.0419473120495E-2,0.43307312803434,0.96333283765267108,1.0419473120495E-2,0.43307312803434,1.108069556064569,0.25050399762286302,0.33106141569627301,1.04222256403508,0.22247489139127899,0.31660186573301902,1.04222256403508,0.22247489139127899,0.31660186573301902,1.1353357144017699,0.26027897961044999,0.33324560339144199,0.96398063050503102,0.20336084308736299,0.33126752201357301,0.96398063050503102,0.20336084308736299,0.33126752201357301,1.047001804628948,0.236363904793259,0.27890190214812399,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0083923680925071,7.0719988801400005E-4,0,1.0042143630047271,5.5557677681800002E-4,0,0.99544289376246098,3.4820705107800002E-4,0,0.98342286898975884,1.4525353246E-4,0,0.98608975454183012,1.4819767054199999E-4,0,0.96766733124465998,0,0,0.97376211859658901,0,0,0.98210319494276399,5.8593468061999999E-5,0,0.96773853602962101,0,0,0.95166590831741693,6.3265874746195994E-2,0,0.98488339930868596,5.1136335557109003E-2,0,0.97628077942740188,3.2049634452442001E-2,0,0.86919054127477202,1.2369323316617E-2,0,1.2130409281902661,1.6056087843334999E-2,0,1.19037853528639,0,0,0.89602107790071295,0,0,1.019484809980973,5.6234578643450002E-3,0,1.00457339167186,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0596075358792501,1.1178220341555E-2,0.61161662458200905,1.0196276673051961,1.0864618490252E-2,0.33957722253601902,1.0196276673051961,1.0864618490252E-2,0.33957722253601902,1.131423804437002,1.174304598096E-2,0.67249739815148202,0.81290724131870495,9.2299987386650004E-3,0.26174732223152702,0.81290724131870495,9.2299987386650004E-3,0.26174732223152702,1.0867625133082981,1.1391790717702001E-2,0.50464663848867597,0.96333283765267108,1.0419473120495E-2,0.43307312803434,0.96333283765267108,1.0419473120495E-2,0.43307312803434,1.108069556064569,0.25050399762286302,0.33106141569627301,1.04222256403508,0.22247489139127899,0.31660186573301902,1.04222256403508,0.22247489139127899,0.31660186573301902,1.1353357144017699,0.26027897961044999,0.33324560339144199,0.96398063050503102,0.20336084308736299,0.33126752201357301,0.96398063050503102,0.20336084308736299,0.33126752201357301,1.047001804628948,0.236363904793259,0.27890190214812399,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0083923680925071,7.0719988801400005E-4,0,1.0042143630047271,5.5557677681800002E-4,0,0.99544289376246098,3.4820705107800002E-4,0,0.98342286898975884,1.4525353246E-4,0,0.98608975454183012,1.4819767054199999E-4,0,0.96766733124465998,0,0,0.97376211859658901,0,0,0.98210319494276399,5.8593468061999999E-5,0,0.96773853602962101,0,0,0.95166590831741693,6.3265874746195994E-2,0,0.98488339930868596,5.1136335557109003E-2,0,0.97628077942740188,3.2049634452442001E-2,0,0.86919054127477202,1.2369323316617E-2,0,1.2130409281902661,1.6056087843334999E-2,0,1.19037853528639,0,0,0.89602107790071295,0,0,1.019484809980973,5.6234578643450002E-3,0,1.00457339167186,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99573031049124117,1.5832675243039999E-3,0.37294032602882093,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,1.0111854919556511,1.608066485516E-3,0.29747148622921699,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,1.0775037948018169,1.7144790193130001E-3,0.27065757590898099,1.028694035070649,1.63509569525E-3,0.39938769529274698,1.028694035070649,1.63509569525E-3,0.39938769529274698,0.99875280073779904,0.38252110005523798,5.9388417418939996E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,0.99748705749918187,0.382036621818723,4.3895070590390002E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,0.99543098208343594,0.38124931661946598,3.6477541582710001E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.94851393720740396,1.0775770727986E-2,0,0.94975872684470097,1.1127882694983E-2,0,0.91669551416900596,1.0434322017879E-2,0,0.98889747884722801,1.1620076184075E-2,0,0.99007211564067898,1.1977463657113E-2,0,0.97737645724267597,1.1713239375853999E-2,0,1.137267534252459,1.4722073735856E-2,0,1.1409290880620393,1.5156685637741E-2,0,1.1949363313432999,1.6298552083473E-2,0,0.95258116300533013,6.8060328166751516,0,1.123571560890628,8.2573385249420088,0,1.0844575370611167,7.742688482753973,0,0.97795853155950896,7.2261167611798527,0,1.1103718266211893,8.4330780933366505,0,1.0961335694449159,8.2470433816642288,0,1.0554649920853727,8.5869080752906815,0,1.1091044073019061,9.2696015785308141,0,1.161605191247399,9.96794996819958,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.148530226844954,0.49929073211616498,0.189357825672438,1.148453435306346,0.49934808834130706,0.18899957337246601,1.148453435306346,0.49934808834130706,0.18899957337246601,1.1300198338022041,0.49117714564607307,0.207310773196169,1.1645080633410201,0.50639509216855605,0.14366331814130201,1.1645080633410201,0.50639509216855605,0.14366331814130201,1.116205098940362,0.48512178822583402,0.156766318684464,1.246814105496219,0.54252243145170298,0.15939042168552101,1.246814105496219,0.54252243145170298,0.15939042168552101,1.0031167163693433,1.1822007095164959,0.13268383995265901,0.98515089343843909,1.119476533947094,0.108112010524515,0.98515089343843909,1.119476533947094,0.108112010524515,1.0130129146080713,1.193940135586915,0.13102284798529501,0.97506059067945405,1.108932743219935,9.0393641667733005E-2,0.97506059067945405,1.108932743219935,9.0393641667733005E-2,1.000080590867864,1.1782812390000379,0.13656019281619999,0.97832533290184309,1.1141985402575407,7.1591473687741006E-2,0.97832533290184309,1.1141985402575407,7.1591473687741006E-2,1.213646676304295,1.5211632608766E-2,0,1.224326090424027,1.5330219726120999E-2,0,1.164911865000464,1.4624044607561001E-2,0,1.4916013725903787,1.8386570555471E-2,0,1.5001620778900031,1.8480535273335999E-2,0,1.370821185366808,1.6973103789496E-2,0,1.8075338131569061,2.199530934475E-2,0,1.8155450705167453,2.2082516124807001E-2,0,1.608203611938146,1.9681215145385001E-2,0,1.0566954599342313,3.0466483013401002E-2,0,1.066065068713423,3.0700467437540999E-2,0,1.0143309508144993,2.9286273341183E-2,0,1.3199780463777819,3.7433685012535002E-2,0,1.2882367457258981,3.6494301700664998E-2,0,1.177167619976687,3.3517512416660997E-2,0,1.6193563484639499,4.5339768030602003E-2,0,1.4561473619150127,4.0703415830599998E-2,0,1.2898503512663559,3.6277237593146001E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.057556358615287,0.15931367057111501,0.17412661941766999,1.0012190243290959,0.15097792031549101,0.155507582685425,1.0012190243290959,0.15097792031549101,0.155507582685425,0.96856236343251412,0.14614592083528799,0.153292060052168,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94395713401624892,0.142505276289771,0.14528969241374201,0.96669284965901503,0.145868013761176,0.13866594530215601,0.96669284965901503,0.145868013761176,0.13866594530215601,0.969073008947542,0.483690390070735,5.4117769026760999E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.96222493386866703,0.48004633072446001,7.2275193833635995E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,1.025059431872281,0.51134644625641001,7.4521083494146004E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.92208265667981315,0.15839529436709099,0,0.92219918922202915,0.15843805016851201,0,0.92462824499557084,0.161032930611435,0,0.83367027916790892,0.14781257234328399,0,0.833761059828934,0.14785092033012601,0,0.812502050622113,0.147475815309414,0,0.75760153485271997,0.13870734976651,0,0.75751405606224098,0.138723217898996,0,0.70420003864283498,0.13438107975677699,0,0.87189930746305,0.99423542122448516,0,0.92107637471229908,1.049412058646934,0,0.92350247301298805,1.0665992105000073,0,0.86072958298053504,1.0114040234477339,0,0.88646533896111201,1.041216909306838,0,0.86386249060265297,1.038575291050702,0,0.802580443064566,0.97334887084785504,0,0.78361400555454797,0.95101876224983395,0,0.72846306755163204,0.92125117969175796,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0617722792259847,0.214973889557941,0.10016592372253599,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0036713701614193,0.202969350987831,0.10149774283445601,1.0445811868953867,0.21138522478400501,0.190684390338,1.0445811868953867,0.21138522478400501,0.190684390338,0.96263959138738708,0.194491556426206,0.10901033715853101,1.0749405976379447,0.217632937433483,0.176962984481112,1.0749405976379447,0.217632937433483,0.176962984481112,0.98761424703754308,0.43662590239071503,9.0608817370587999E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,0.99898282637078395,0.44120475084021199,9.3660270600935E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,1.0516746126340213,0.46403646679594102,0.102069229392622,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.92419567910858003,6.9704124317007995E-2,0,0.924160311137185,6.9704488422975996E-2,0,0.92932879617300401,6.9863238624941995E-2,0,0.83398291664273505,6.1697798190786003E-2,0,0.83402324503284098,6.1704716204173997E-2,0,0.82323979549900494,6.0464207171838001E-2,0,0.75424417221205697,5.4621034600388002E-2,0,0.75417126493840003,5.4617757646677E-2,0,0.72012625141786302,5.132878843943E-2,0,0.87042739501760613,0.32424460691641899,0,0.85887898001306284,0.31996182144240798,0,0.86368237083420196,0.32069052636406598,0,0.83093225674914495,0.30397593474339202,0,0.79842836104645198,0.29190647675221598,0,0.78810513325993103,0.28603800115935601,0,0.78351667535823699,0.28084013313509598,0,0.70159343371680505,0.25096273703225902,0,0.66992190359193304,0.235850276363235,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.0626793290905967,0.167297076343911,0.125006258233017,1.0626793290905967,0.167297076343911,0.125006258233017,1.0156780402461281,0.16007585302972699,0.109685960571564,1.01563460864823,0.160074028294791,0.14062835145085401,1.01563460864823,0.160074028294791,0.14062835145085401,0.96229258415769603,0.15189576804865801,0.14173063152583701,1.0357044454033939,0.16315546642126799,0.14806934596280799,1.0357044454033939,0.16315546642126799,0.14806934596280799,0.96577751520986188,0.495963482859545,8.7842484746827001E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99491444099314597,0.51049128774627395,8.6193223826993001E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,1.0577659836781139,0.54173119620675803,9.4045273911485996E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.91759920201988709,1.0434022116804E-2,0,0.91776328604040613,1.0463401609584999E-2,0,0.92275328040965099,1.0539617974915001E-2,0,0.82247280321685701,5.2364066331140003E-3,0,0.82285798876500804,5.2768566594070003E-3,0,0.81215995753616099,4.5070287906010002E-3,0,0.73888049000966305,6.6900255905899997E-4,0,0.73905523221840497,6.97062103614E-4,0,0.70594337634358195,0,0,0.84909628194929998,6.1363783963698001E-2,0,0.86363144639860001,6.2543840204804996E-2,0,0.86832711915014915,6.2999415203457004E-2,0,0.80977708548030491,3.2712033289255003E-2,0,0.81019097001843909,3.2965101932019E-2,0,0.79965762353954595,2.8155902857025999E-2,0,0.76783350736970701,4.4043528509950004E-3,0,0.71357734872959,4.2723797057079996E-3,0,0.68160697723820796,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.057556358615287,0.15931367057111501,0.17412661941766999,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.062261424966509,1.273495500162418,0.150893588572766,1.047703039097863,0.103656859404801,0.154947149186517,1.059008428847559,0.10479513271511701,0.124051414291629,1.059008428847559,0.10479513271511701,0.124051414291629,0.98854340033721,9.7847412520842003E-2,0.15344596060599,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.0311136172346993,0.10202778649008,0.132654531639714,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.98807363327208597,0.88957317636774003,4.9212266168168997E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,0.97581642433740212,0.87841802388104684,6.5251065194144003E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,0.99184750456249804,0.89334769897810395,8.735665936617E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.232135242575551,7.6147489098260003E-3,0,1.2341455354130659,7.6276590726820004E-3,0,1.192058217488464,7.2475657232849997E-3,0,1.4969119245106539,9.5562155099460002E-3,0,1.5024338522338421,9.5927774945970008E-3,0,1.4969890007835851,9.3670513659119999E-3,0,1.5728964635001861,1.0113369725701E-2,0,1.5894053413933893,1.0229813343024001E-2,0,1.6542574803378127,1.0460179061486E-2,0,1.176034808142292,7.3461119250091994E-2,0,1.1653783877396493,"Low (<10%)",7.2786386877506007E-2,0,1.125636194213953,6.9159373489100007E-2,0,1.5142601973773031,9.7664468213821007E-2,0,1.4974451045381181,"Low (<10%)",9.6602852096748001E-2,0,1.4920183324130081,9.4329705676321998E-2,0,1.5254346729688939,9.9123680652276003E-2,0,1.7235908492109653,"Low-medium (10-20%)",0.112058018969022,0,1.793918128429979,0.114581459542533,0]
[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,1.047703039097863,0.103656859404801,0.154947149186517,1.059008428847559,0.10479513271511701,0.124051414291629,1.059008428847559,0.10479513271511701,0.124051414291629,0.98854340033721,9.7847412520842003E-2,0.15344596060599,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.0311136172346993,0.10202778649008,0.132654531639714,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.98807363327208597,0.88957317636774003,4.9212266168168997E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,0.97581642433740212,0.87841802388104684,6.5251065194144003E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,0.99184750456249804,0.89334769897810395,8.735665936617E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.232135242575551,7.6147489098260003E-3,0,1.2341455354130659,7.6276590726820004E-3,0,1.192058217488464,7.2475657232849997E-3,0,1.4969119245106539,9.5562155099460002E-3,0,1.5024338522338421,9.5927774945970008E-3,0,1.4969890007835851,9.3670513659119999E-3,0,1.5728964635001861,1.0113369725701E-2,0,1.5894053413933893,1.0229813343024001E-2,0,1.6542574803378127,1.0460179061486E-2,0,1.176034808142292,7.3461119250091994E-2,0,1.1653783877396493,"Low (<10%)",7.2786386877506007E-2,0,1.125636194213953,6.9159373489100007E-2,0,1.5142601973773031,9.7664468213821007E-2,0,1.4974451045381181,"Low (<10%)",9.6602852096748001E-2,0,1.4920183324130081,9.4329705676321998E-2,0,1.5254346729688939,9.9123680652276003E-2,0,1.7235908492109653,"Low-medium (10-20%)",0.112058018969022,0,1.793918128429979,0.114581459542533,0]
[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,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,0.91868317058807203,7.0444333519050994E-2,0.200621701045712,0.96566699032621806,7.4078798377625002E-2,0.147976536053291,0.96566699032621806,7.4078798377625002E-2,0.147976536053291,0.83709352503080403,6.4155704505237998E-2,0.14513106715162999,0.96103916509523901,7.3723871861899007E-2,0.17511783093703001,0.96103916509523901,7.3723871861899007E-2,0.17511783093703001,0.82645181737231899,6.3335480920731005E-2,0.18755486352900899,0.87216884059208399,6.6908049514897996E-2,0.13587681577201999,0.87216884059208399,6.6908049514897996E-2,0.13587681577201999,1.005846478051033,0.88637901642018091,0.18388513709191501,0.98593106723175505,0.87491903565402684,0.145652168036733,0.98593106723175505,0.87491903565402684,0.145652168036733,1.0065583350899321,0.88853237251103012,0.16826350335252599,0.99372610640081105,0.88270823656680997,0.158236356687871,0.99372610640081105,0.88270823656680997,0.158236356687871,1.008537544091832,0.89388856586071797,0.14027909776594,1.0035185753004601,0.88927499402804988,0.165884376880507,1.0035185753004601,0.88927499402804988,0.165884376880507,0.99885003243498305,0.14435115380731101,0,0.99919400021624405,0.14441807489207201,0,0.98984717010631595,0.14258826123160501,0,1.0007273299129169,0.144716351727007,0,1.0035287063703473,0.14526128056006199,0,0.98904588805503413,0.14243147469016501,0,1.0025751410430299,0.14507581355372401,0,1.0086694123082067,0.146261272769492,0,0.99204580988117597,0.143018468205069,0,1.0872627957205241,2.0491520977804791,0,1.034719018280515,"Extremely high (>80%)",1.9495196743862493,0,1.0250398740169533,1.9248187653469413,0,1.1954785218008841,2.255705129310714,0,1.044212080858222,"Extremely high (>80%)",1.970342534805652,0,1.0291421244596419,1.931958687098934,0,1.2131077940280779,2.2905930679724089,0,1.156507049281257,"Extremely high (>80%)",2.1860041329843831,0,1.1374469755279393,2.1375375495473619,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.154679681908263,0.16713457070728899,0.20883349038132201,1.180667549137806,0.17092018945440601,0.14940119034818,1.180667549137806,0.17092018945440601,0.14940119034818,1.1305086917866167,0.163601840694825,0.23458242941731,1.078954680634036,0.156061391861573,0.178891692592304,1.078954680634036,0.156061391861573,0.178891692592304,1.131084387433374,0.16368598194344999,0.184590105785124,1.016691179316874,0.146965583463852,0.26251146863719399,1.016691179316874,0.146965583463852,0.26251146863719399,0.99386147142478398,0.77545984916590516,7.0193017181279002E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.0390815934232027,0.81009972849512402,7.8167215975394E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.0567226044427187,0.82373406149128303,7.7144866365726997E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,1.156131414589912,6.7491529909111003E-2,0,1.1612385349137599,6.7793804171033006E-2,0,1.1036359591272431,6.4769940356474001E-2,0,1.2845355434556167,7.4540484971081997E-2,0,1.2901975804644299,7.489074639328E-2,0,1.1804273205460301,6.9104257276875997E-2,0,1.375290527872294,7.9522628555204006E-2,0,1.3855161988273119,8.0136370880784E-2,0,1.2247008438349201,7.1603177436270996E-2,0,1.001257260090737,0.403815498035483,0,0.98354404316588995,"Medium-high (20-40%)",0.39664011833498197,0,0.93475590138238596,0.37894844701041802,0,1.1362456147290487,0.45562130997123507,0,1.195784775414533,"High (40-80%)",0.47988003631102,0,1.0940471752273819,0.44280174905893199,0,1.2159044392727101,0.48582430585092307,0,1.3627699610399453,"High (40-80%)",0.54527304279028299,0,1.2045947370742509,0.48721051384035902,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0]
[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,1.064780432702803,5.6348258123163998E-2,0.24407839289145999,1.208956338595373,6.3914703575409001E-2,0.207241664155948,1.208956338595373,6.3914703575409001E-2,0.207241664155948,0.97600738384544916,5.1709623382136999E-2,0.19204968237924699,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,0.97542641638337291,5.1679266242354999E-2,0.20275635644814999,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,1.0304077160058227,0.62070703638615199,8.4643615137799E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.059377750572305,0.63705387514841205,8.890987853889E-2,1.0326729802111867,0.62805059714112799,6.8268569910973007E-2,1.0326729802111867,0.62805059714112799,6.8268569910973007E-2,1.0200639824978961,0.61358124809464898,8.6502674171153995E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.195698274885199,7.7762683559349996E-3,0,1.1955813757461713,7.7491150171660004E-3,0,1.1787710049531981,7.5872924997420002E-3,0,1.261400488881455,8.3949417332760002E-3,0,1.267075863412797,8.4128068416419993E-3,0,1.238277486732702,8.1377776648300006E-3,0,1.2935285261789,8.6974697628979993E-3,0,1.326506819398422,8.9645114680519996E-3,0,1.2822729564626101,8.5447728810340001E-3,0,1.122952900111132,0.138003704372508,0,0.98893676932556396,"Low-medium (10-20%)",0.121241507566772,0,0.97503190753998203,0.11870965639057,0,1.2924087560808839,0.162347763998135,0,1.14000869410398,"Low-medium (10-20%)",0.14306277166699399,0,1.114098327772036,0.138385802723724,0,1.3261159472950981,0.16829708305281599,0,1.4074840451010553,"Low-medium (10-20%)",0.17947694831826599,0,1.360549905430686,0.171073433976413,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.064780432702803,5.6348258123163998E-2,0.24407839289145999,1.208956338595373,6.3914703575409001E-2,0.207241664155948,1.208956338595373,6.3914703575409001E-2,0.207241664155948,0.97600738384544916,5.1709623382136999E-2,0.19204968237924699,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,0.97542641638337291,5.1679266242354999E-2,0.20275635644814999,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,1.0304077160058227,0.62070703638615199,8.4643615137799E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.059377750572305,0.63705387514841205,8.890987853889E-2,1.0326729802111867,0.62805059714112799,6.8268569910973007E-2,1.0326729802111867,0.62805059714112799,6.8268569910973007E-2,1.0200639824978961,0.61358124809464898,8.6502674171153995E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.195698274885199,7.7762683559349996E-3,0,1.1955813757461713,7.7491150171660004E-3,0,1.1787710049531981,7.5872924997420002E-3,0,1.261400488881455,8.3949417332760002E-3,0,1.267075863412797,8.4128068416419993E-3,0,1.238277486732702,8.1377776648300006E-3,0,1.2935285261789,8.6974697628979993E-3,0,1.326506819398422,8.9645114680519996E-3,0,1.2822729564626101,8.5447728810340001E-3,0,1.122952900111132,0.138003704372508,0,0.98893676932556396,"Low-medium (10-20%)",0.121241507566772,0,0.97503190753998203,0.11870965639057,0,1.2924087560808839,0.162347763998135,0,1.14000869410398,"Low-medium (10-20%)",0.14306277166699399,0,1.114098327772036,0.138385802723724,0,1.3261159472950981,0.16829708305281599,0,1.4074840451010553,"Low-medium (10-20%)",0.17947694831826599,0,1.360549905430686,0.171073433976413,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.061524305074333,0.433084206414521,0.16632136118666099,0.96897946583641903,9.2660519627769999E-2,0.161226689104668,1.0993705717309961,0.10597023365527,0.143515407525832,1.0993705717309961,0.10597023365527,0.143515407525832,0.88060545341849905,8.3649455604551004E-2,0.28420318538495998,0.99621586545488705,9.5437134181677999E-2,0.21814826188525699,0.99621586545488705,9.5437134181677999E-2,0.21814826188525699,0.97994351079488096,9.3778469445494006E-2,0.26931017658441497,0.96766209713177787,9.2521516533675005E-2,0.34951048386678002,0.96766209713177787,9.2521516533675005E-2,0.34951048386678002,1.024720955335074,0.44790870745046701,7.1622478273172002E-2,0.99637787724679316,0.43891683405495102,7.2497028118485005E-2,0.99637787724679316,0.43891683405495102,7.2497028118485005E-2,0.99733866803696303,0.43622336606598999,7.8109937165653995E-2,1.010312365801312,0.44482154553523706,8.0806072673727997E-2,1.010312365801312,0.44482154553523706,8.0806072673727997E-2,1.006403997203303,0.43943409297180702,8.6761340048416E-2,1.0391997236082413,0.45724513125621402,9.9458840805165996E-2,1.0391997236082413,0.45724513125621402,9.9458840805165996E-2,1.336750243063346,2.7772509651245999E-2,0,1.3518883264737509,2.8002237745536999E-2,0,1.302974298147012,2.7254715172296998E-2,0,1.429483583875552,2.9445014481574001E-2,0,1.4470635576169599,2.9707073116841998E-2,0,1.3415719024336421,2.7962488462432999E-2,0,1.4830299715802859,3.041075766842E-2,0,1.4858584361094047,3.0401990064087E-2,0,1.323750020113694,2.7635684441325001E-2,0,1.379544448766485,0.29972322368590298,0,1.229693027297573,"Medium-high (20-40%)",0.26424625840338301,0,1.185200269728373,0.257192177767189,0,1.623296310880558,0.35200485488840899,0,1.4525602410038001,"Medium-high (20-40%)",0.31127373397749197,0,1.346667874859693,0.29299379850617402,0,1.5133831238673401,0.32428293880500098,0,1.5355137299617301,"Medium-high (20-40%)",0.328593728281806,0,1.367987879278715,0.29869467640282799,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,0.95256430437089012,0.36477770271502502,8.5890256467895998E-2,0.99746684807951203,0.38223701256572801,0.101471714074145,0.99746684807951203,0.38223701256572801,0.101471714074145,0.94171504135047501,0.36056193385226398,7.430652547121E-2,0.98220204584354986,0.37637317531849707,8.0285453811874005E-2,0.98220204584354986,0.37637317531849707,8.0285453811874005E-2,0.89867940040809202,0.3438392942838,0.108545880774708,0.99358810647086804,0.380747028669077,8.5019727513596002E-2,0.99358810647086804,0.380747028669077,8.5019727513596002E-2,0.99675893106361813,0.70925015948311998,9.2822610318749998E-2,1.0093686414923573,0.72559915950745202,0.12630632854513699,1.0093686414923573,0.72559915950745202,0.12630632854513699,1.0255146657544989,0.72865369393038004,0.12948572181441301,1.007266186864834,0.72416676864511109,0.100069946239843,1.007266186864834,0.72416676864511109,0.100069946239843,1.0585679695233701,0.75155191591581905,0.135418062447554,1.0176210088516191,0.73153735809195197,9.3860397687792002E-2,1.0176210088516191,0.73153735809195197,9.3860397687792002E-2,1.124734749907055,0.17024790887362201,0,1.124759055784663,0.17024968728775,0,1.1103632976245921,0.168979899600228,0,1.277358652443733,0.18211170952272601,0,1.277470500420401,0.182120156989834,0,1.2160281788542151,0.177049009103323,0,1.4659993708353587,0.19677517861311999,0,1.466004701629555,0.19677517861311999,0,1.32440032603633,0.185324859248819,0,1.180744171019376,0.46671687333538697,0,1.1276154770960407,"High (40-80%)",0.445403458301868,0,1.113183159683399,0.44208146789858693,0,1.356417383555778,0.50507747053892704,0,1.3006188551799067,"High (40-80%)",0.483881872919661,0,1.2380631704038521,0.47040814997907093,0,1.6312818232727333,0.57228822267970603,0,1.4754652275747,"High (40-80%)",0.51681343200749097,0,1.332947040540245,0.48674013267190203,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,0.962295564465241,0.34215383379886899,5.9487970958830003E-2,1.0277032373758801,0.365579919920482,0.12528860408610701,1.0277032373758801,0.365579919920482,0.12528860408610701,0.96530716637292613,0.34323813546784399,6.0389103600160997E-2,1.0045375113837831,0.35734247760897903,8.5056093629295004E-2,1.0045375113837831,0.35734247760897903,8.5056093629295004E-2,0.93456324607068997,0.33216904827890398,0.10365140087638799,1.0136802356097241,0.36059351594927802,7.8121497120797995E-2,1.0136802356097241,0.36059351594927802,7.8121497120797995E-2,0.98359676156884501,0.51049772320696996,6.6594701858031E-2,1.0156500280721581,0.53063792967467405,8.8796154504921995E-2,1.0156500280721581,0.53063792967467405,8.8796154504921995E-2,1.013868664596048,0.52522881708444902,9.8458519791959007E-2,1.0247956538430081,0.53555216855453502,7.1277573492915997E-2,1.0247956538430081,0.53555216855453502,7.1277573492915997E-2,1.0449866438040607,0.54107329004606897,0.106791219670915,1.024769560447476,0.53545272493023799,7.0887134004138999E-2,1.024769560447476,0.53545272493023799,7.0887134004138999E-2,1.0591157172902039,0.24518104068750399,0,1.059186276633362,0.24520027039033099,0,1.036829711413378,0.239292313998967,0,1.1235651974288341,0.26234576927172498,0,1.123913514354107,0.26243945243934003,0,1.049012923934153,0.24255248823195799,0,1.193620590064872,0.28100351170614202,0,1.194116917426165,0.281137133487319,0,1.0492506181893233,0.242616094172075,0,1.100613736985026,0.71658130486309501,0,1.0306343680865211,"High (40-80%)",0.67071591471343595,0,1.008880456639216,0.65455540898148001,0,1.163945774535738,0.76432581978147596,0,1.1188367797294887,"High (40-80%)",0.73441997211009902,0,1.0442745164280669,0.67876757852832303,0,1.2771961609697049,0.84596536962769397,0,1.178001578286578,"High (40-80%)",0.77965110589194397,0,1.035090338481546,0.67282433943211095,0]
[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,1.0051337662047339,0.33310275978784898,0.104383631044901,1.0509146855741207,0.34827311620870899,0.13425472797854701,1.0509146855741207,0.34827311620870899,0.13425472797854701,1.0071737078081553,0.333784632958321,9.6621263305492006E-2,1.0475703029031893,0.347163917578241,0.10286274454991599,1.0475703029031893,0.347163917578241,0.10286274454991599,1.001318391851669,0.33182742847331598,0.128268947039716,1.0614757693433807,0.35177580737946901,9.2226602700525004E-2,1.0614757693433807,0.35177580737946901,9.2226602700525004E-2,0.97580560754143197,0.53798775270768195,8.5617283728482999E-2,0.99829861849824197,0.55571256989748896,8.0905910732639003E-2,0.99829861849824197,0.55571256989748896,8.0905910732639003E-2,1.000528611697399,0.55144985737511198,0.106844184586063,0.99684534829112892,0.555177120500705,9.5186251389181006E-2,0.99684534829112892,0.555177120500705,9.5186251389181006E-2,1.025156360194607,0.56533315812403995,0.102681565659207,0.98143941592511397,0.54666134239965802,0.10555142724321399,0.98143941592511397,0.54666134239965802,0.10555142724321399,1.3827916327332579,0.17073570822797099,0,1.382870568133276,0.17073943336141501,0,1.3859321284818933,0.169789962584286,0,1.9480548325920193,0.214233872323563,0,1.9510009967250459,0.21445475082422,0,1.9429816365453807,0.210942169112388,0,2.6525693522942779,0.26844771145795798,0,2.658262850633633,0.26887566355297998,0,2.5816507829161441,0.25812405193272198,0,1.3757289618818751,0.51256167417139198,0,1.315873293156814,"High (40-80%)",0.49024580254737798,0,1.318786527114473,0.48751957783194694,0,1.934179593340895,0.641832640480828,0,1.8624057892039607,"High (40-80%)",0.61773341054629505,0,1.854750589206938,0.60761547623925405,0,2.649076830985861,0.80899795623599413,0,2.504308555510419,"High (40-80%)",0.76433813216420987,0,2.432133504576492,0.73377431454311692,0]
[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,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,3.0953392973247999E-2,0,1.429308068372408,3.0943320854540001E-2,0,1.4264959568733151,3.0860066506230001E-2,0,1.7288301779156421,3.5232768472503E-2,0,1.730658744602648,3.5249980320928999E-2,0,1.70130278526505,3.4759633883563998E-2,0,1.989250187185795,3.8957667462113002E-2,0,1.9933893587410341,3.9004713181142001E-2,0,1.955085354896676,3.8360862554858002E-2,0,1.45130247800462,1.9263687200822199,0,1.419787578776627,"Extremely high (>80%)",1.890713402920557,0,1.416994198493611,1.8856263564157421,0,1.648541516442912,2.0796478264186029,0,2.1732992917027159,"Extremely high (>80%)",2.6201405722712541,0,2.1364351289469878,2.5836929889446831,0,1.833628501405133,2.2340409639163679,0,2.154949032574347,"Extremely high (>80%)",2.560169289926808,0,2.113540576335645,2.5179085868918079,0]
[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,1.0242890765307999,0.27209991167647801,0.139578840987862,0.97116234016716796,0.258380547197194,0.13308725126559501,0.97116234016716796,0.258380547197194,0.13308725126559501,0.93920575865220801,0.25003612447733498,0.14494510895276,0.95771754589494595,0.25492083021714501,0.10478386620361201,0.95771754589494595,0.25492083021714501,0.10478386620361201,0.91821178552475813,0.24459197200305599,0.157584045838257,0.98681160097642595,0.26240753431583502,0.120036864337735,0.98681160097642595,0.26240753431583502,0.120036864337735,1.020297135137147,0.27237085600206001,0.123364813557804,1.0281577352076767,0.28576699878952899,6.5934976064338999E-2,1.0281577352076767,0.28576699878952899,6.5934976064338999E-2,1.067153326307323,0.28531082299137001,9.1301448179666997E-2,1.022615213374013,0.28390290399322798,7.8764177998917995E-2,1.022615213374013,0.28390290399322798,7.8764177998917995E-2,1.089199925814232,0.29143674910790501,8.3544958979759998E-2,1.034145915575444,0.28663964375739498,8.5818643484227006E-2,1.034145915575444,0.28663964375739498,8.5818643484227006E-2,1.177016439161346,6.6021904478037005E-2,0,1.177008525898158,6.6021302264550996E-2,0,1.15933911281243,6.4314930353782995E-2,0,1.2966083677769933,7.7539538492291005E-2,0,1.296586826908948,7.7537731851835004E-2,0,1.2519233656083459,7.3228894364084002E-2,0,1.3567779493881429,8.3334337755169005E-2,0,1.3567277058862153,8.3329821154027997E-2,0,1.2774462708599159,7.5686226491094993E-2,0,1.1491057223297001,0.24263846346460899,0,1.2119585750159521,"Medium-high (20-40%)",0.25551963172430397,0,1.19376448700932,0.248915528090041,0,1.3805370717037233,0.31011334323940798,0,1.3538300853591887,"Medium-high (20-40%)",0.30416397038165599,0,1.3071947684100087,0.28726132070771199,0,1.4776307283104031,0.34070757544784602,0,1.3748599069404599,"Medium-high (20-40%)",0.31755879788776298,0,1.29451890269218,0.28843008143203402,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,0.90860646330808892,0.19460630177503699,0.14485516307938201,0.97657115874145883,0.20930713838910101,0.15945962057997701,0.97657115874145883,0.20930713838910101,0.15945962057997701,0.88429603231976095,0.189333064374751,0.20489077768517799,0.93030619582754603,0.19918962244083599,0.19524452788732499,0.93030619582754603,0.19918962244083599,0.19524452788732499,0.89562036617196406,0.19178945442523701,0.236184966855564,0.90508787559802795,0.19367471999543001,0.17480345426326699,0.90508787559802795,0.19367471999543001,0.17480345426326699,0.97541322794191998,0.34210365669303799,0.147249604521693,0.96910143537952798,0.32864504678363798,0.212467338443972,0.96910143537952798,0.32864504678363798,0.212467338443972,0.97662762770821787,0.34345210789943098,0.126797034440739,0.94863906536235909,0.32184976369665902,0.20781143784679601,0.94863906536235909,0.32184976369665902,0.20781143784679601,1.0209983985789359,0.35767517581095898,0.17285609433102,1.001882919121782,0.340825207501605,0.174110717739454,1.001882919121782,0.340825207501605,0.174110717739454,1.048021038831412,7.8927289345782997E-2,0,1.048175541094722,7.8947717153148994E-2,0,1.0239031898086619,7.5606372956601997E-2,0,1.081539551845357,8.3534297480863995E-2,0,1.081571408230992,8.3537307894580998E-2,0,0.99841073801941005,7.2108917305861997E-2,0,1.095702590273139,8.5480960008139997E-2,0,1.0955359000877769,8.5456446639299993E-2,0,0.95159020237229508,6.5685339521997996E-2,0,1.1534377985995581,0.405574170136699,0,1.0733222374143661,"Medium-high (20-40%)",0.37718597540799598,0,1.0484675700726207,0.36122214243859302,0,1.2230514582409353,0.44120290218048203,0,1.1625972320531419,"High (40-80%)",0.41938584385536298,0,1.073206587785092,0.36201141616843202,0,1.223400708222347,0.44570208651102894,0,1.210419374321982,"High (40-80%)",0.44123697011833402,0,1.05137879760409,0.339152882335643,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,0.99573031049124117,1.5832675243039999E-3,0.37294032602882093,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,1.0111854919556511,1.608066485516E-3,0.29747148622921699,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,1.0775037948018169,1.7144790193130001E-3,0.27065757590898099,1.028694035070649,1.63509569525E-3,0.39938769529274698,1.028694035070649,1.63509569525E-3,0.39938769529274698,0.99875280073779904,0.38252110005523798,5.9388417418939996E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,0.99748705749918187,0.382036621818723,4.3895070590390002E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,0.99543098208343594,0.38124931661946598,3.6477541582710001E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.94851393720740396,2.8885708173677999E-2,0,0.94975872684470097,2.8903330608749001E-2,0,0.91669551416900596,2.8206402587364E-2,0,0.98889747884722801,2.9730013629768001E-2,0,0.99007211564067898,2.9752911570879E-2,0,0.97737645724267597,2.9485319945339001E-2,0,1.137267534252459,3.2832011181548E-2,0,1.1409290880620393,3.2932133551507002E-2,0,1.1949363313432999,3.4070632652957997E-2,0,0.95258116300533013,18.244363463707423,0,1.123571560890628,"Extremely high (>80%)",21.447439003141241,0,1.0844575370611167,20.930290255456253,0,0.97795853155950896,18.488050026262549,0,1.1103718266211893,"Extremely high (>80%)",20.948393914128648,0,1.0961335694449159,20.759988326776465,0,1.0554649920853727,19.149847161561052,0,1.109104407301907,"Extremely high (>80%)",20.140798882396201,0,1.161605191247399,20.837087854814392,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0285586085178211,0.28862893542509099,9.5239454257670997E-2,0.853419386784805,0.160402700905736,0.39165435181207198,0.94662362956776303,0.17884661828949899,0.36891529451966798,0.94662362956776303,0.17884661828949899,0.36891529451966798,0.75419151219694203,0.140761337782358,0.44803777690976598,0.89838959649882499,0.169294454542295,0.43493619936846306,0.89838959649882499,0.169294454542295,0.43493619936846306,0.81658156095859202,0.153177568891146,0.47306761251100093,0.74027174079879909,0.13946254648095599,0.46375911461175201,0.74027174079879909,0.13946254648095599,0.46375911461175201,1.004651369309334,1.0531647025663371,7.5725257676502997E-2,1.005061630858272,1.0615915713304087,9.8722672241191994E-2,1.005061630858272,1.0615915713304087,9.8722672241191994E-2,0.98812592062297999,1.036065024357339,6.8567074936513997E-2,0.98832926375657804,1.045433070867259,7.5743734300526E-2,0.98832926375657804,1.045433070867259,7.5743734300526E-2,0.99279843868623197,1.04100987026795,6.6341276955836997E-2,0.99921264281392796,1.057295287206671,8.1009391816708007E-2,0.99921264281392796,1.057295287206671,8.1009391816708007E-2,1.361985590886801,9.2498189663696995E-2,0,1.3424617803524681,9.2208846346491E-2,0,1.310558637231096,9.1925728463535E-2,0,1.696012975745917,9.6612272533297003E-2,0,1.6910982376601873,9.6453105833755007E-2,0,1.6367038695448779,9.6006732906375999E-2,0,1.9289804232205501,9.9481640220722006E-2,0,2.0611972309359712,0.10095864772563801,0,1.9976311939821929,0.100522960245105,0,1.595915925952869,0.57666229521943002,0,1.418157901853188,"High (40-80%)",0.515575006272876,0,1.384455866403324,0.51399198566189397,0,2.2487828997245942,0.68635517433541904,0,1.88236622980796,"High (40-80%)",0.56973576656439096,0,1.8218197048623319,0.56709910059334201,0,2.362263018719287,0.64945305595897795,0,2.7843791912302538,"High (40-80%)",0.72391226370890804,0,2.6985106736975091,0.720788217206629,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.058379433875356,0.34893143277500799,7.5402209929298997E-2,0.98528790779392517,3.0508181787822899,0.292554510237095,0.93169892614562,2.8853989511971831,0.21556190802897099,0.93169892614562,2.8853989511971831,0.21556190802897099,0.97578919410301701,3.0209899198672181,0.244873223657155,0.974022065554633,3.0165296877607801,0.19659657170609501,0.974022065554633,3.0165296877607801,0.19659657170609501,0.95608334989265109,2.959108801815459,0.24100560718189601,1.065410638193675,3.2996809617681451,0.19087462659266899,1.065410638193675,3.2996809617681451,0.19087462659266899,0.98907817334978987,0.89684173663324196,0.13411703093438301,0.98175675048034805,0.86106963849935203,7.9824845333357E-2,0.98175675048034805,0.86106963849935203,7.9824845333357E-2,0.98463224807990701,0.89490809044097697,0.11940696840597601,0.98460051793044301,0.86393532791737693,7.8417327851068003E-2,0.98460051793044301,0.86393532791737693,7.8417327851068003E-2,0.98618950877842115,0.89741649308862403,0.102204104736337,1.012595060338918,0.88712908705950988,0.13208262115487299,1.012595060338918,0.88712908705950988,0.13208262115487299,0.99758952202864604,0.73531328396216,0,1.001596339380556,0.73833411284579697,0,1.001010380815917,0.73789115838605202,0,1.0041102253116201,0.74022043591927,0,1.0147815845013579,0.74830209483788901,0,1.0257059213895821,0.75656153819953509,0,1.0256563747532459,0.75643497978246499,0,1.033523126991688,0.76247061095845003,0,1.0557204094931949,0.77925316105063813,0,0.59799113337471099,77.889655382446293,0,0.85857028384627698,"Extremely high (>80%)",80.293056271129203,0,0.86054966192652893,80.244885440683888,0,0.76709281118555905,76.743697413675548,0,0.85460445665640195,"Extremely high (>80%)",74.246243851214217,0,0.87908188719769798,75.0657426206743,0,0.94001050910672701,80.48161365269938,0,0.72019232388600096,"Extremely high (>80%)",67.070998433985153,0,0.73888796750278096,68.547281420861779,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00997360741376,0.42600593584757301,4.0748663857732001E-2,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,3.0953392973247999E-2,0,1.429308068372408,3.0943320854540001E-2,0,1.4264959568733151,3.0860066506230001E-2,0,1.7288301779156421,3.5232768472503E-2,0,1.730658744602648,3.5249980320928999E-2,0,1.70130278526505,3.4759633883563998E-2,0,1.989250187185795,3.8957667462113002E-2,0,1.9933893587410341,3.9004713181142001E-2,0,1.955085354896676,3.8360862554858002E-2,0,1.45130247800462,1.9263687200822199,0,1.419787578776627,"Extremely high (>80%)",1.890713402920557,0,1.416994198493611,1.8856263564157421,0,1.648541516442912,2.0796478264186029,0,2.1732992917027159,"Extremely high (>80%)",2.6201405722712541,0,2.1364351289469878,2.5836929889446831,0,1.833628501405133,2.2340409639163679,0,2.154949032574347,"Extremely high (>80%)",2.560169289926808,0,2.113540576335645,2.5179085868918079,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.057556358615287,0.15931367057111501,0.17412661941766999,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,3.0953392973247999E-2,0,1.429308068372408,3.0943320854540001E-2,0,1.4264959568733151,3.0860066506230001E-2,0,1.7288301779156421,3.5232768472503E-2,0,1.730658744602648,3.5249980320928999E-2,0,1.70130278526505,3.4759633883563998E-2,0,1.989250187185795,3.8957667462113002E-2,0,1.9933893587410341,3.9004713181142001E-2,0,1.955085354896676,3.8360862554858002E-2,0,1.45130247800462,1.9263687200822199,0,1.419787578776627,"Extremely high (>80%)",1.890713402920557,0,1.416994198493611,1.8856263564157421,0,1.648541516442912,2.0796478264186029,0,2.1732992917027159,"Extremely high (>80%)",2.6201405722712541,0,2.1364351289469878,2.5836929889446831,0,1.833628501405133,2.2340409639163679,0,2.154949032574347,"Extremely high (>80%)",2.560169289926808,0,2.113540576335645,2.5179085868918079,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.0399858727224911,1.804681481545569,0.24871253335115101,1.0927271586373819,1.897102480719598,8.1600001377643006E-2,1.0927271586373819,1.897102480719598,8.1600001377643006E-2,1.0840874512075001,1.88122334026814,0.18698585682426799,1.118715062497025,1.9424544069674481,0.11592741148560699,1.118715062497025,1.9424544069674481,0.11592741148560699,1.106946477371872,1.92089703022016,0.116905332459841,1.1205642476118121,1.945681450879776,0.13129987302138499,1.1205642476118121,1.945681450879776,0.13129987302138499,1.026216786351118,0.31414058809093398,0.12626851238797401,0.99430967082105204,0.30186260971071699,0.16692516420478101,0.99430967082105204,0.30186260971071699,0.16692516420478101,1.039017581724472,0.31675193892548598,0.14738543026551201,1.009612137924371,0.30605383897386002,0.173582282417997,1.009612137924371,0.30605383897386002,0.173582282417997,1.0527797892624813,0.31807982567364401,0.19356605527289,1.0472661061544253,0.316008100922954,0.1975329901157,1.0472661061544253,0.316008100922954,0.1975329901157,1.0057116907250581,1.1528498853653001E-2,0,1.0087681340955159,1.1534898039498E-2,0,1.0245502390179899,1.1568218211641E-2,0,0.94948782893049299,1.1411180446500999E-2,0,0.95613086155457905,1.1424934334788001E-2,0,0.99642227014310891,1.1509055478572E-2,0,0.87200378499265596,1.1249499901545E-2,0,0.88135689721924892,1.1268725212672999E-2,0,0.94571954217121812,1.1402410310759E-2,0,0.96707959806636612,6.4016622092829996E-3,0,0.92318858680043003,"Low (<10%)",6.09254444084E-3,0,0.93763776202820304,6.1101857684389997E-3,0,0.87588311379459005,6.0783078194089997E-3,0,0.85470299117442206,"Low (<10%)",5.8934175666849999E-3,0,0.89073273786391716,5.9368981772600004E-3,0,0.78780018073958002,5.8682526726489999E-3,0,0.78657170756807293,"Low (<10%)",5.8032606574719998E-3,0,0.84403062336130197,5.8722376225770001E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.080295922574539,0.24928660303370501,9.5178659878219996E-2,0.92286998080225813,0.26003495490572798,0.19853032454635899,0.91319137011831508,0.25731784670794,0.14728584621273599,0.91319137011831508,0.25731784670794,0.14728584621273599,0.88723111199390892,0.249964783712534,0.23225543627339201,0.90328172985569,0.25451978406887399,0.17179445893977199,0.90328172985569,0.25451978406887399,0.17179445893977199,0.82945923857216097,0.233640678179413,0.295834602472617,0.86066442634763696,0.24248646282174899,0.190266089556516,0.86066442634763696,0.24248646282174899,0.190266089556516,1.019305469307737,0.59774849997233803,9.9350413912341007E-2,0.98758828757288197,0.59757038001541396,0.107745149491033,0.98758828757288197,0.59757038001541396,0.107745149491033,1.0178362833368,0.59790538768851198,8.9819283641072001E-2,0.99610430037795294,0.60258614939689203,0.13483006142464199,0.99610430037795294,0.60258614939689203,0.13483006142464199,0.99609345904540403,0.58415193901189899,0.113654806183712,0.99729508538544587,0.60266684739601595,0.15280833826621901,0.99729508538544587,0.60266684739601595,0.15280833826621901,1.0367118378317841,9.2535638533955994E-2,0,1.0361183085550441,9.2513621242803004E-2,0,1.044921534932663,9.2815533347746004E-2,0,1.176219808115877,9.7678052099008997E-2,0,1.1847059087073719,9.7990147201111003E-2,0,1.208415028350379,9.8759376310788002E-2,0,1.2854966961585841,0.101706115515553,0,1.3034102194577399,0.102365258169462,0,1.291020992149708,0.101762534824134,0,1.123356333392233,0.355858459750166,0,1.134612461811594,"Medium-high (20-40%)",0.359530527813747,0,1.144252529234131,0.36070383199301698,0,1.325719750147752,0.390767253883818,0,1.3115574793001099,"Medium-high (20-40%)",0.38500011918363902,0,1.3378052366269353,0.388022395477372,0,1.549800926169018,0.435309965319706,0,1.5144232520321119,"High (40-80%)",0.42214834171881493,0,1.500028295149082,0.41966274587022601,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.057556358615287,0.15931367057111501,0.17412661941766999,1.040049760229999,0.73221746352916395,0.30676272954610101,1.0401238808623821,0.73242247443645292,0.12901999678932799,1.0401238808623821,0.73242247443645292,0.12901999678932799,1.079541837026029,0.76008778417279199,0.246173287037358,1.1133137850624053,0.78435254658153297,0.17470155387849801,1.1133137850624053,0.78435254658153297,0.17470155387849801,1.075010703018789,0.75689007547002396,0.18266995929450899,1.089930867728816,0.76776178044557508,0.19287694631779601,1.089930867728816,0.76776178044557508,0.19287694631779601,1.02158484951694,0.24406845420425399,7.5526433954928002E-2,1.0154324557549159,0.23949763735747101,0.13866858568381099,1.0154324557549159,0.23949763735747101,0.13866858568381099,1.006438602861927,0.23951392162681401,0.130807488135147,1.001349933191986,0.23636794955217399,0.12404840584782401,1.001349933191986,0.23636794955217399,0.12404840584782401,1.0139173947599991,0.24053485591979301,0.151729998412411,1.040762338966426,0.24490052798220299,0.16247480724148899,1.040762338966426,0.24490052798220299,0.16247480724148899,1.047654379730272,1.4510518864491E-2,0,1.0480629581344461,1.4514778930937E-2,0,1.055983422500639,1.459215257592E-2,0,1.0615838698645419,1.4651537601107E-2,0,1.0620706673544409,1.4656625595660999E-2,0,1.0868899410016719,1.4903558917122001E-2,0,1.0511902814744321,1.4546315465225E-2,0,1.052773817788289,1.4562482643184001E-2,0,1.0991004585106841,1.5026589033940999E-2,0,1.007311784292505,1.9817225875156001E-2,0,1.0076328189537207,"Low (<10%)",1.9817495281128E-2,0,1.015247743014138,1.9923136011286001E-2,0,0.98336519572881109,1.9276112452001001E-2,0,0.95397243940072896,"Low (<10%)",1.8686272722054999E-2,0,0.97626559159217396,1.9001097124089001E-2,0,0.97784168894554702,1.9218531113902999E-2,0,0.96590880115364197,"Low (<10%)",1.8967449297532E-2,0,1.0084130021943281,1.9571941996409999E-2,0]
[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,1.0721393856970147,1.0984542560067E-2,0.48163395088356598,0.98412621907511499,1.0096797086987E-2,0.20013207589097301,0.98412621907511499,1.0096797086987E-2,0.20013207589097301,1.056391929401987,1.0825913973184E-2,0.50570744438318904,1.0508248108997329,1.0773561463373001E-2,0.27884911522470401,1.0508248108997329,1.0773561463373001E-2,0.27884911522470401,0.88106778564466803,9.059824221947E-3,0.205482701188791,0.98794461916440401,1.0135540890784001E-2,0.24580190599122201,0.98794461916440401,1.0135540890784001E-2,0.24580190599122201,0.94783840526204699,0.25236530989831102,0.230107067492476,1.024144188956974,0.26264558870629701,0.16512246311895201,1.024144188956974,0.26264558870629701,0.16512246311895201,0.95117586657723108,0.253424075637879,0.203766474132762,1.0619717252091687,0.27450045932057099,0.13260217633441401,1.0619717252091687,0.27450045932057099,0.13260217633441401,0.92464072184121504,0.24720616820135299,0.14324518360993899,1.025448101868637,0.26436438302097098,0.15814067558057199,1.025448101868637,0.26436438302097098,0.15814067558057199,1.0575094484966661,2.8024390724629999E-3,0,1.0540182421786539,2.7852160183130001E-3,0,1.0560710741094059,2.7952354244739999E-3,0,1.0701138634120513,2.8638695299109999E-3,0,1.0722700574826181,2.874100117935E-3,0,1.073405987723913,2.8796612403239998E-3,0,1.0439517585036473,2.7363626140329998E-3,0,1.0548759040382381,2.7893927262680001E-3,0,1.0576079939101359,2.8027206482809999E-3,0,0.98635444477134115,0.255125696599452,0,1.0710193690086047,"Arid and low water use",0.27585144024560199,0,1.0731053127533827,0.27684377534700999,0,1.0129894347241293,0.26453836017953603,0,1.0204080131725499,"Arid and low water use",0.266773446061081,0,1.02148900234364,0.26728962842177501,0,1.184871102442814,0.30203263849246398,0,1.067748012971055,"Arid and low water use",0.275209064451996,0,1.070513441132614,0.27652403344641302,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.057556358615287,0.15931367057111501,0.17412661941766999,0.97902456097698987,0.80135551378497405,0.115054326319073,1.0213955665757699,0.83592816940199388,7.5811002244958001E-2,1.0213955665757699,0.83592816940199388,7.5811002244958001E-2,0.99467055450331499,0.81413226053952703,0.11531430173333,1.0561177261779779,0.86423714681949004,6.2542926739980007E-2,1.0561177261779779,0.86423714681949004,6.2542926739980007E-2,1.0241602532282541,0.83821397908572803,0.108164957452933,1.0514671336982819,0.86044551867786501,7.2646176239385005E-2,1.0514671336982819,0.86044551867786501,7.2646176239385005E-2,1.0095923145763559,1.0622962347530147,7.9550870809959998E-2,1.003646945434816,1.0585878583846411,6.0258131710061003E-2,1.003646945434816,1.0585878583846411,6.0258131710061003E-2,1.004983464889518,1.0576752012995161,6.9337527040999006E-2,1.0025439515288159,1.0575095319418319,5.7603424722653999E-2,1.0025439515288159,1.0575095319418319,5.7603424722653999E-2,0.98823841072864893,1.0401582221854191,5.1148805479715002E-2,1.00392898331113,1.058869488993009,5.9470116740385E-2,1.00392898331113,1.058869488993009,5.9470116740385E-2,1.1981018557749341,0.71462422175613005,0,1.1928288478212821,0.71264313013043201,0,1.1601376142901929,0.70183561875450695,0,1.515837640877892,0.82166026152149596,0,1.515114163790612,0.82086953763054804,0,1.4537627848251431,0.80075032469406604,0,1.963503092958224,0.97246586597969298,0,1.9899522263214271,0.98032457670814499,0,1.8841463931328439,0.94573540202719397,0,1.2237709895442479,0.89176927027157604,0,1.1678422022334041,"Extremely high (>80%)",0.85251718534649013,0,1.1358357645701913,0.83958842929840005,0,1.5239594999721493,1.009246656037166,0,1.43460726606087,"Extremely high (>80%)",0.94981978112310805,0,1.3765158455262527,0.92654004475616003,0,1.9171834551956779,1.1601642184975227,0,1.8925481953223311,"Extremely high (>80%)",1.139322078421052,0,1.7919213380505901,1.099122932827151,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.0092841544594613,0.25819590279802201,7.8382674279223005E-2,1.011139547148679,0.25867296213294,9.7889741481439002E-2,1.011139547148679,0.25867296213294,9.7889741481439002E-2,1.0335088531014489,0.26442569612301398,7.1558870168128993E-2,1.0144036229750779,0.259512349421545,8.3549098270628994E-2,1.0144036229750779,0.259512349421545,8.3549098270628994E-2,1.010411680488662,0.258485865295978,0.102463466096538,1.032172665356528,0.26408182301803301,7.7894925358769004E-2,1.032172665356528,0.26408182301803301,7.7894925358769004E-2,1.010235777600071,0.61487072879118798,7.1945155173852998E-2,1.010714737570628,0.60934996586738999,8.5421996482167015E-2,1.010714737570628,0.60934996586738999,8.5421996482167015E-2,0.98892152736319716,0.60150815256879697,8.7993602145420999E-2,1.0219160221855079,0.61604881574363801,9.6100303064733994E-2,1.0219160221855079,0.61604881574363801,9.6100303064733994E-2,1.004878870267772,0.61133865213142402,7.9897723773022997E-2,1.030950741147115,0.62115897371666196,0.108047555773285,1.030950741147115,0.62115897371666196,0.108047555773285,0.98629217772927202,6.4983357400922995E-2,0,0.98566284753812705,6.4972037952905001E-2,0,0.89953555504442895,6.3589895503776001E-2,0,0.97464949509167798,6.4775616285024998E-2,0,0.97536584989745412,6.4788243146490995E-2,0,0.801143281585317,6.1985630390812001E-2,0,0.94967499599891203,6.4329994732671994E-2,0,0.95039245015343299,6.434248397167E-2,0,0.71267506367390498,6.0543174894951E-2,0,0.97721952075775598,0.25168237255785197,0,0.97480397272325692,"Medium-high (20-40%)",0.25117444597674599,0,0.88962552951374196,0.24583124180986199,0,0.94304900453136897,0.24496717692251199,0,0.96151652833895296,"Medium-high (20-40%)",0.24965379601743401,0,0.78976776446804797,0.23885426080484601,0,0.93988917026337604,0.248872388666248,0,0.92076886169539596,"Medium-high (20-40%)",0.243646015603567,0,0.69046109008102496,0.22925915234543201,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.0399858727224911,1.804681481545569,0.24871253335115101,1.0927271586373819,1.897102480719598,8.1600001377643006E-2,1.0927271586373819,1.897102480719598,8.1600001377643006E-2,1.0840874512075001,1.88122334026814,0.18698585682426799,1.118715062497025,1.9424544069674481,0.11592741148560699,1.118715062497025,1.9424544069674481,0.11592741148560699,1.106946477371872,1.92089703022016,0.116905332459841,1.1205642476118121,1.945681450879776,0.13129987302138499,1.1205642476118121,1.945681450879776,0.13129987302138499,1.026216786351118,0.31414058809093398,0.12626851238797401,0.99430967082105204,0.30186260971071699,0.16692516420478101,0.99430967082105204,0.30186260971071699,0.16692516420478101,1.039017581724472,0.31675193892548598,0.14738543026551201,1.009612137924371,0.30605383897386002,0.173582282417997,1.009612137924371,0.30605383897386002,0.173582282417997,1.0527797892624813,0.31807982567364401,0.19356605527289,1.0472661061544253,0.316008100922954,0.1975329901157,1.0472661061544253,0.316008100922954,0.1975329901157,1.0057116907250581,1.1528498853653001E-2,0,1.0087681340955159,1.1534898039498E-2,0,1.0245502390179899,1.1568218211641E-2,0,0.94948782893049299,1.1411180446500999E-2,0,0.95613086155457905,1.1424934334788001E-2,0,0.99642227014310891,1.1509055478572E-2,0,0.87200378499265596,1.1249499901545E-2,0,0.88135689721924892,1.1268725212672999E-2,0,0.94571954217121812,1.1402410310759E-2,0,0.96707959806636612,6.4016622092829996E-3,0,0.92318858680043003,"Low (<10%)",6.09254444084E-3,0,0.93763776202820304,6.1101857684389997E-3,0,0.87588311379459005,6.0783078194089997E-3,0,0.85470299117442206,"Low (<10%)",5.8934175666849999E-3,0,0.89073273786391716,5.9368981772600004E-3,0,0.78780018073958002,5.8682526726489999E-3,0,0.78657170756807293,"Low (<10%)",5.8032606574719998E-3,0,0.84403062336130197,5.8722376225770001E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.0160393603399267,0.27786486491354601,6.8982616549966E-2,1.0149993872108729,0.27757749306846702,7.8749820308564006E-2,1.0149993872108729,0.27757749306846702,7.8749820308564006E-2,1.0357390049084281,0.28327232505152999,7.0632330303844998E-2,1.0145103979168859,0.277443329872891,7.6325640314206994E-2,1.0145103979168859,0.277443329872891,7.6325640314206994E-2,0.99960085070290805,0.27335257103529997,8.8773509951516005E-2,1.0221212529799719,0.27953150777143898,7.5513648182849002E-2,1.0221212529799719,0.27953150777143898,7.5513648182849002E-2,1.0036080242087373,0.46852176474746399,7.4905597238332997E-2,1.0141014109900519,0.46906002018111997,9.3849004209489995E-2,1.0141014109900519,0.46906002018111997,9.3849004209489995E-2,0.99158106013594705,0.462587801624534,9.3850670051566998E-2,1.028197488451454,0.475332585594686,0.122726060607511,1.028197488451454,0.475332585594686,0.122726060607511,1.016272653730681,0.47409453084854802,8.8618205811048997E-2,1.0465156366137467,0.48317860993195599,0.136642313557478,1.0465156366137467,0.48317860993195599,0.136642313557478,0.92133359121899316,0.14289419662605601,0,0.92132187297566404,0.142891272399119,0,0.91224759152215795,0.14197523472867499,0,0.859389778057154,0.13685208346521099,0,0.85983234876098613,0.13689207934331499,0,0.81877360308285196,0.13282278173593301,0,0.81068516996276796,0.132101346651641,0,0.81113227431377999,0.13214068222043701,0,0.732538535645472,0.12437912362072399,0,0.90678927134353404,0.51425788096856195,0,0.90770682680644188,"High (40-80%)",0.51477974968191498,0,0.89876664263702899,0.51147963460299395,0,0.82973584463311201,0.48311137856589598,0,0.84753428897968497,"High (40-80%)",0.49340555206726894,0,0.80706280070076708,0.47873842127249799,0,0.81100888358858803,0.483263596721693,0,0.79357734901700006,"High (40-80%)",0.47272195994622102,0,0.71668457485819104,0.44495564958789202,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.062261424966509,1.273495500162418,0.150893588572766,0.96714282129272899,0.64038393530090498,0.119172361200738,0.95065251886318203,0.62945471678227105,7.6879194661107E-2,0.95065251886318203,0.62945471678227105,7.6879194661107E-2,0.95253387124065603,0.63068248927635695,0.123529670347579,0.96152361330714708,0.63666918875001,0.101700867941295,0.96152361330714708,0.63666918875001,0.101700867941295,0.98709334304146612,0.65363258829903703,0.16307955979455699,0.96001179407139903,0.63566588797355095,0.15730513793807499,0.96001179407139903,0.63566588797355095,0.15730513793807499,1.0213644486814639,1.147925017134976,9.1112995240988995E-2,1.0107100068466199,1.1351094983918579,8.7064347699253003E-2,1.0107100068466199,1.1351094983918579,8.7064347699253003E-2,1.017971862282627,1.1440484787843821,7.6667117348899E-2,1.0070029378673231,1.130529189378578,8.4610406786855996E-2,1.0070029378673231,1.130529189378578,8.4610406786855996E-2,1.0358317984015053,1.164076820637437,8.1998019321612006E-2,1.0185660728559127,1.143553371163208,9.6981425332298005E-2,1.0185660728559127,1.143553371163208,9.6981425332298005E-2,0.98719512195121994,1.9103699522227999E-2,0,0.991449527201542,1.9148822292860999E-2,0,0.99432412762530586,1.9180880671569998E-2,0,0.96811721354623603,1.8894042546285E-2,0,0.97756956152416596,1.8993640456678E-2,0,0.99015550512249595,1.9134215242112E-2,0,0.950460607124057,1.8700004990944999E-2,0,0.97445206690324604,1.8958786008849E-2,0,1.00124025132315,1.9258302861353001E-2,0,1.0207335465011127,2.9831634538508001E-2,0,1.042914742799131,"Low (<10%)",3.0421286523594E-2,0,1.0459385610363161,3.0472216920736001E-2,0,1.0163598825995379,2.9958089637091002E-2,0,1.016688043845152,"Low (<10%)",2.9832824946293999E-2,0,1.0297776273188659,3.0053622163935E-2,0,0.96288827578906,2.8609352296231998E-2,0,1.015041766071024,"Low (<10%)",2.9825080073571E-2,0,1.0429457820272201,3.0296266050624E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.0436193884696741,0.46906167085690897,3.6546125165722997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.0855644492386147,0.48816675996241093,4.6529912833924998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,0.99154670530787692,0.79026782362540005,9.5704112852213002E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.98427060154941903,0.78509675953185198,0.104620986008077,0.95774027762087199,0.77193955430215699,8.8034150386506999E-2,0.95774027762087199,0.77193955430215699,8.8034150386506999E-2,0.96247353317878892,0.76836688646217699,0.12349336659861899,0.93348131861948891,0.75277350137630805,0.125507164054384,0.93348131861948891,0.75277350137630805,0.125507164054384,1.001066217732884,0,0,1.001066217732884,0,0,0.96952502630392301,0,0,0.99410150891632398,0,0,0.99410150891632398,0,0,0.90721604288792002,0,0,0.97247162987903701,0,0,0.97247162987903701,0,0,0.83012675985770801,0,0,0.984618606252741,0,0,0.94532921675341597,0,0,0.91554416431549102,0,0,0.95255178267053697,0,0,0.91582631162711503,0,0,0.83578217612073413,0,0,0.89582118368108188,0,0,0.88281028029139508,0,0,0.75358952902155907,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0666756588894399,4.5156396578592384,0.15594347106897299,1.018227278967432,4.3137940016999972,0.15761024415166899,1.018227278967432,4.3137940016999972,0.15761024415166899,0.97785986799268187,4.1448940653401074,0.14169267550235301,0.97448454085394398,4.1302536412371502,0.13840183034743,0.97448454085394398,4.1302536412371502,0.13840183034743,0.922357766530159,3.9132104955039826,0.146629989165593,1.0112460851876941,4.2845015779045408,0.13435639043716299,1.0112460851876941,4.2845015779045408,0.13435639043716299,0.98850786123958501,0.40321571079148893,9.3393555081601007E-2,1.018111276680989,0.41619612213340401,9.8698730988819997E-2,1.018111276680989,0.41619612213340401,9.8698730988819997E-2,1.0234227878897273,0.41673545379733101,8.9898274766385997E-2,1.0030177410929553,0.41026832357377102,9.1151007948797005E-2,1.0030177410929553,0.41026832357377102,9.1151007948797005E-2,1.0818410666493199,0.44073328627524894,0.115327994214343,1.019268767597046,0.416273033140386,6.9451113470048995E-2,1.019268767597046,0.416273033140386,6.9451113470048995E-2,0.92369681779244284,5.2285092295016003E-2,0,0.92423311545977405,5.2390154915287999E-2,0,0.92853016129287602,5.2894455492597997E-2,0,0.83501618071639316,4.6337484062310003E-2,0,0.83585361116506196,4.6459569486880001E-2,0,0.82217420896845395,4.5745675631659002E-2,0,0.75737650306164495,4.1130367816538997E-2,0,0.75753804199185804,4.1204310622705E-2,0,0.71848536650996397,3.8776167178477997E-2,0,0.86737834440390604,1.229644829373E-2,0,0.910762445682331,1.2935437350769E-2,0,0.91505250020684492,1.3060761047261E-2,0,0.856610090335304,1.1916635701854E-2,0,0.86055759257539099,1.1993453149413E-2,0,0.84585503211231405,1.180038092949E-2,0,0.82412150694890196,1.1227145472482001E-2,0,0.74926782601028397,1.0211956227943001E-2,0,0.70940715782116004,9.5932135072110004E-3,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,1.0384082144416833,0.50658137264614,0.108877963415173,1.015121277908565,0.49495276371796199,0.12190778408608299,1.015121277908565,0.49495276371796199,0.12190778408608299,1.005310865697558,0.49004890099220799,0.144749607750562,1.010354419857187,0.49257057778498098,0.15501442494561499,1.010354419857187,0.49257057778498098,0.15501442494561499,0.98766984028679194,0.48123702440340599,0.224528470989834,1.033549457264956,0.50416204772853901,0.17336161886184301,1.033549457264956,0.50416204772853901,0.17336161886184301,0.99623482981842804,0.50546871865492804,9.7603966578311996E-2,0.99293727892370398,0.50713477681302099,0.108591109619597,0.99293727892370398,0.50713477681302099,0.108591109619597,1.020792261978587,0.51817150722377003,9.0042981623415994E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.038557373394198,0.52720032466558997,0.11072585117959299,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0957802361035101,8.5388298128246998E-2,0,1.0962599213128841,8.5410036202649003E-2,0,1.0738171451922047,8.4572567675245E-2,0,1.1632300054725979,8.7931284391398995E-2,0,1.1634368501723109,8.7945285185082003E-2,0,1.0941711016627591,8.5343348211686001E-2,0,1.18690876397467,8.8824019209658003E-2,0,1.1876385078735927,8.8858652751926004E-2,0,1.0842470884696589,8.4967537433879997E-2,0,1.0552499690044099,0.168557911401714,0,1.079929999666136,"Low-medium (10-20%)",0.172561994726669,0,1.0578215318317139,0.170869977651921,0,1.1570848830580027,0.17943369368518899,0,1.1515135949390527,"Low-medium (10-20%)",0.178543520769266,0,1.082957702919159,0.17326115700101799,0,1.2017262404509841,0.184574367111037,0,1.149087254146886,"Low-medium (10-20%)",0.17625018216319799,0,1.0490519644206111,0.16853219677421999,0]
[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,1.0058068920879133,1.282139614286262,8.1579186587861993E-2,0.98840792180994097,1.2594851393923161,8.8459789952017004E-2,0.98840792180994097,1.2594851393923161,8.8459789952017004E-2,0.96788378707766398,1.2329173195815819,0.124212373895596,0.99314482082835998,1.265662607065096,9.4752996342040999E-2,0.99314482082835998,1.265662607065096,9.4752996342040999E-2,0.93564602957379805,1.1910743217562607,0.17016935596188401,0.99097581722388195,1.2628339739030401,0.109087356899737,0.99097581722388195,1.2628339739030401,0.109087356899737,0.99454779922220005,0.66554896216451997,8.4292448173068996E-2,0.97724453925454402,0.64540890571519005,9.0455641196427003E-2,0.97724453925454402,0.64540890571519005,9.0455641196427003E-2,0.99825299547660096,0.66838092144749905,6.7356789321006999E-2,0.99558788214633109,0.65752141112277995,8.8310127480267994E-2,0.99558788214633109,0.65752141112277995,8.8310127480267994E-2,1.0129738228589673,0.67798693326991699,6.9542704995365995E-2,1.0364232738719841,0.68444496568228896,7.5355154660084994E-2,1.0364232738719841,0.68444496568228896,7.5355154660084994E-2,1.075891406680922,9.5197815742465997E-2,0,1.076103949067676,9.5206535498650005E-2,0,1.054197990267713,9.4445010125268E-2,0,1.1246647071713001,9.6903452899015002E-2,0,1.1241588689761419,9.6887863031899002E-2,0,1.046552269611462,9.4176811563859E-2,0,1.132160154744724,9.7165574054599996E-2,0,1.131763977313063,9.7153947713020994E-2,0,1.0120448348072379,9.2966350864532005E-2,0,1.069908133553408,7.4675403795498002E-2,0,1.089017722000285,"Low (<10%)",7.6033486513314985E-2,0,1.066778681771676,7.5420221015354005E-2,0,1.1625729410530381,7.9079828518804005E-2,0,1.132389163683212,"Low (<10%)",7.7009165277210995E-2,0,1.053968215297558,7.4836409461415995E-2,0,1.210870211593805,8.2102644248957996E-2,0,1.1426243305850261,"Low (<10%)",7.7399570100852993E-2,0,1.021383550887343,7.4035707815339996E-2,0]
[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,1.0589904301757851,0.47456554517072302,0.120907376180713,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0161252119709441,0.45506220919851997,0.161445025813341,1.0165909525952079,0.45527930111734893,0.15369390824201401,1.0165909525952079,0.45527930111734893,0.15369390824201401,0.9871881410773431,0.44189607032591693,0.25320306390521302,1.0447892325847079,0.46811810611683102,0.17256429560012199,1.0447892325847079,0.46811810611683102,0.17256429560012199,0.97715714509136398,0.47506770956211303,0.12847293800185,0.98998323532064003,0.48743815792470402,0.108090348336511,0.98998323532064003,0.48743815792470402,0.108090348336511,1.000667256910436,0.48718801543253498,8.7250863685473995E-2,1.000922488543466,0.49298776701091102,0.103277757395745,1.000922488543466,0.49298776701091102,0.103277757395745,1.021933638788127,0.49805570973115099,9.9201129829979001E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.0643861191508699,9.5024581066061015E-2,0,1.065990423449235,9.5118404061984005E-2,0,1.047711033361258,9.4115094568010996E-2,0,1.1259371943931329,9.8403835907654003E-2,0,1.1270101140605659,9.8473796407504005E-2,0,1.065180111368452,9.5076373529128996E-2,0,1.163716377070718,0.100477974912898,0,1.1663617490273053,0.10063769093774901,0,1.0592371753806733,9.4749348867038993E-2,0,1.005095125339508,0.200234892804695,0,1.049930839722468,"Medium-high (20-40%)",0.209194133356221,0,1.0319268361568601,0.206987552388535,0,1.108069341384798,0.21624260138183801,0,1.108617100303199,"Medium-high (20-40%)",0.21629315491793599,0,1.047796174704489,0.20883087216087301,0,1.178819242906145,0.227379199907324,0,1.1163608052715459,"Medium-high (20-40%)",0.214983547149173,0,1.013828571682561,0.20240479406577699,0]
[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,1.0372128204851021,0.60345498977529599,0.112229789340479,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,0.98528289151069004,0.572856732365285,0.16288175173377401,1.012265374809125,0.58878185973188402,0.121064474293451,1.012265374809125,0.58878185973188402,0.121064474293451,0.94906135888724097,0.55151420791192995,0.248927782911151,1.0475216458650789,0.60963167216690595,0.135358544128546,1.0475216458650789,0.60963167216690595,0.135358544128546,0.976682951602453,0.45456477618051,0.102727212221131,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.98530045902378915,0.45877244039606802,7.8053082456831999E-2,1.0055548927965301,0.47228378564875106,0.10977047871659,1.0055548927965301,0.47228378564875106,0.10977047871659,0.99918306493402398,0.46529152932960599,8.3175340586928007E-2,1.008305561058416,0.47343395704997498,0.10997846392324601,1.008305561058416,0.47343395704997498,0.10997846392324601,1.0425785106326213,0.10876535478652199,0,1.04671726927104,0.109076437197844,0,1.0285867428979809,0.107732095642259,0,1.104992128925532,0.11337971101076701,0,1.108053167369579,0.11361780642640799,0,1.050026800071467,0.10931808333219301,0,1.156839830304971,0.117212909119075,0,1.1598724366779187,0.11745455525342401,0,1.0570321520857393,0.109836291001528,0,1.0051731814739899,0.18023772547977801,0,1.0364497794726359,"Low-medium (10-20%)",0.18569779672297501,0,1.0184970995916911,0.18340911484695899,0,1.1214973267538393,0.197919836854549,0,1.094627155036807,"Low-medium (10-20%)",0.19297096972068101,0,1.0373038792020941,0.185668225889251,0,1.218930493241603,0.212529264772436,0,1.1072539085529407,"Low-medium (10-20%)",0.192664785338232,0,1.009079054603025,0.18016828195805601,0]
[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,1.0533370618389233,0.44458141737333906,0.139500119787348,1.0528010517771853,0.44430176659145099,0.14009067608287801,1.0528010517771853,0.44430176659145099,0.14009067608287801,1.0377459226089041,0.43785461584518998,0.170562009750831,1.060110603370374,0.44744877596159693,0.17123574235172401,1.060110603370374,0.44744877596159693,0.17123574235172401,1.032559870483285,0.435617092156317,0.238076435018757,1.0739826516604287,0.45342116228315998,0.20108526067826399,1.0739826516604287,0.45342116228315998,0.20108526067826399,1.0382295486435491,0.36054771430278398,9.4467745413358006E-2,0.99571006728602096,0.35108840634191701,0.10175446631707601,0.99571006728602096,0.35108840634191701,0.10175446631707601,1.0465047389294273,0.36346140379877107,0.10538892608407401,1.0238689137395141,0.36085208295319093,8.5744306875039006E-2,1.0238689137395141,0.36085208295319093,8.5744306875039006E-2,1.055924695293964,0.36631886977476902,0.11086320093012,1.072950504781242,0.37760336040604098,0.103533953285484,1.072950504781242,0.37760336040604098,0.103533953285484,1.08607572589499,7.0604680943449002E-2,0,1.086528600258047,7.0624262940037E-2,0,1.064900953375278,6.9788907876824999E-2,0,1.1421998355943701,7.2793776012499006E-2,0,1.142554669666193,7.2810775767778002E-2,0,1.060186279088936,6.9604277623286998E-2,0,1.152009003690851,7.3176378099667996E-2,0,1.15213771352323,7.3184770383920003E-2,0,1.034942440311015,6.8615709575786998E-2,0,1.0310809001621113,0.15881158812393401,0,1.0320360132846833,"Low-medium (10-20%)",0.15895562037001301,0,1.011493056145478,0.15707546790152299,0,1.100654611798298,0.16625101889581601,0,1.077769306366436,"Low-medium (10-20%)",0.16272427075323401,0,1.0000713847388387,0.155558091479193,0,1.115682525170824,0.16798325735439501,0,1.072771251697566,"Low-medium (10-20%)",0.16140572269588099,0,0.96364912292665394,0.15132886438356599,0]
[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,0.96839162215512498,0.76441535147175099,0.19280255074649499,1.0069084600706699,0.79551767337951107,0.10057804483635401,1.0069084600706699,0.79551767337951107,0.10057804483635401,0.93983375897081012,0.74138015003553903,0.23539505699211799,0.99450460559572684,0.78545138138551995,0.124846148016725,0.99450460559572684,0.78545138138551995,0.124846148016725,0.93656452346122709,0.73874313556356708,0.26130731053615303,1.0237190088811901,0.80916019822916707,0.128451821369233,1.0237190088811901,0.80916019822916707,0.128451821369233,0.91963528391011196,0.25803884641355701,7.7989154863566001E-2,0.97951723500781296,0.27596201208425403,8.2480178334268003E-2,0.97951723500781296,0.27596201208425403,8.2480178334268003E-2,0.94925216182217109,0.26600624180715998,7.5515140759730995E-2,0.99897986710432396,0.281410777430043,7.2464368619105005E-2,0.99897986710432396,0.281410777430043,7.2464368619105005E-2,1.0045929982947159,0.28130252734957001,7.6630642638696997E-2,0.99493317681735005,0.280335279741039,7.6516703647959997E-2,0.99493317681735005,0.280335279741039,7.6516703647959997E-2,0.99250675204592098,0.190761866020556,0,0.99264292820932798,0.190775071390657,0,0.96651436652660516,0.18824096086820799,0,0.98919672652691004,0.19043899472157799,0,0.98917082349119101,0.19043635364755801,0,0.89663307904649203,0.181454721173123,0,0.98037676077789004,0.189578664859475,0,0.98018260698888005,0.189559517072828,0,0.81704265763744399,0.17372561805280201,0,1.024902249605514,0.24955263608099501,0,0.98583234481877202,"Medium-high (20-40%)",0.239812486604111,0,0.95988305278393404,0.236627000464395,0,1.05252308409325,0.25687091124903799,0,0.99463674469225716,"Medium-high (20-40%)",0.24245466767355101,0,0.90158765882174308,0.231019672857461,0,1.0467797319022367,0.25662325067135899,0,0.95747231270044397,"Medium-high (20-40%)",0.23426698135631899,0,0.798112226645454,0.21469866959966299,0]
[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,1.073197339019438,0.438023223995537,0.160486698140129,1.0365640350897347,0.42255059829789093,0.142651778321494,1.0365640350897347,0.42255059829789093,0.142651778321494,1.04269734057668,0.42519687628492903,0.192306337644956,1.0345182721805479,0.42169403010272799,0.18275448590690699,1.0345182721805479,0.42169403010272799,0.18275448590690699,1.036389357320433,0.42254414216269098,0.28213147036063302,1.043853785009262,0.42560284247717201,0.206368761517709,1.043853785009262,0.42560284247717201,0.206368761517709,0.96868192755994398,0.35995010824175899,0.14537178888914901,1.0057567267944827,0.381000318961562,0.102405823355657,1.0057567267944827,0.381000318961562,0.102405823355657,0.98897842003664405,0.36821617071962498,0.108884968838746,1.0200034872550301,0.38760258636249401,8.7913299043734003E-2,1.0200034872550301,0.38760258636249401,8.7913299043734003E-2,1.0313002949929759,0.384920673360997,0.127181460267006,1.0414232802187049,0.395054627691236,0.113575222519402,1.0414232802187049,0.395054627691236,0.113575222519402,1.067507262688792,0.124888764193818,0,1.0709085230322313,0.12499025222178201,0,1.0574028553092041,0.12461375888314399,0,1.1734071516571101,0.12785277654072,0,1.178293210260267,0.12800534914651801,0,1.14377050966906,0.12704283055915899,0,1.274360807337217,0.13067834968169101,0,1.2845165066090121,0.130987837082403,0,1.2168212586125473,0.129097367138687,0,0.99469801487222709,0.28511904700991603,0,1.033133011352765,"Medium-high (20-40%)",0.29579949176563802,0,1.020103746140165,0.29490848997755698,0,1.1253573841553479,0.30069077096193098,0,1.1389776690716853,"Medium-high (20-40%)",0.30355029952720702,0,1.1056068707788329,0.30126779487063299,0,1.229615875863542,0.30926555747015,0,1.2305521377188029,"Medium-high (20-40%)",0.30777011807534799,0,1.165700863557007,0.30332825407671199,0]
[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,1.0597338064585913,0.51334187484289295,0.14118242136445999,1.0290561389167441,0.49785380901635706,0.10289790341100501,1.0290561389167441,0.49785380901635706,0.10289790341100501,1.0515931247719501,0.509243866396485,0.137218305707802,1.036595372197807,0.501637381128612,0.123734970724384,1.036595372197807,0.501637381128612,0.123734970724384,1.0672505557049441,0.51712579652007096,0.21208193680443699,1.0409506574092879,0.50382308557,0.15288358693353299,1.0409506574092879,0.50382308557,0.15288358693353299,0.98780837586477599,0.30778658276901,0.107708310224714,1.0082598933492093,0.32196682494524897,0.13331272666056401,1.0082598933492093,0.32196682494524897,0.13331272666056401,1.0053920289170779,0.31431797386994398,8.6250535455416E-2,1.022870711082823,0.329212681818981,9.0375213408449007E-2,1.022870711082823,0.329212681818981,9.0375213408449007E-2,1.04558560043627,0.32768332453411098,9.3864716072522003E-2,1.042653877648432,0.33667610853063301,8.0726713149276985E-2,1.042653877648432,0.33667610853063301,8.0726713149276985E-2,1.048598464664446,2.1080818188665001E-2,0,1.0488176204850139,2.1083774429996999E-2,0,1.035246365647122,2.0902655377753002E-2,0,1.101582765829122,2.1794139513679998E-2,0,1.102468987606753,2.1806082728660001E-2,0,1.0546393076200311,2.1164617776274999E-2,0,1.1216586542684319,2.2064418804482001E-2,0,1.12297508175795,2.2082156252471001E-2,0,1.0328069284684649,2.0869703141044998E-2,0,0.98949232182055413,4.1065845631854003E-2,0,1.0192035019479819,"Low (<10%)",4.2349328353343998E-2,0,1.006015441234231,4.1985528681706998E-2,0,1.0475370558056969,4.2797058446477E-2,0,1.063548050836153,"Low (<10%)",4.3469812157138001E-2,0,1.017406922610476,4.2191069829481002E-2,0,1.0509796863282499,4.2667410817563999E-2,0,1.0787976104004813,"Low (<10%)",4.3829187039907E-2,0,0.99217664268439909,4.1422681371247001E-2,0]
[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,1.0372128204851021,0.60345498977529599,0.112229789340479,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,0.98528289151069004,0.572856732365285,0.16288175173377401,1.012265374809125,0.58878185973188402,0.121064474293451,1.012265374809125,0.58878185973188402,0.121064474293451,0.94906135888724097,0.55151420791192995,0.248927782911151,1.0475216458650789,0.60963167216690595,0.135358544128546,1.0475216458650789,0.60963167216690595,0.135358544128546,0.976682951602453,0.45456477618051,0.102727212221131,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.98530045902378915,0.45877244039606802,7.8053082456831999E-2,1.0055548927965301,0.47228378564875106,0.10977047871659,1.0055548927965301,0.47228378564875106,0.10977047871659,0.99918306493402398,0.46529152932960599,8.3175340586928007E-2,1.008305561058416,0.47343395704997498,0.10997846392324601,1.008305561058416,0.47343395704997498,0.10997846392324601,1.0425785106326213,0.10876535478652199,0,1.04671726927104,0.109076437197844,0,1.0285867428979809,0.107732095642259,0,1.104992128925532,0.11337971101076701,0,1.108053167369579,0.11361780642640799,0,1.050026800071467,0.10931808333219301,0,1.156839830304971,0.117212909119075,0,1.1598724366779187,0.11745455525342401,0,1.0570321520857393,0.109836291001528,0,1.0051731814739899,0.18023772547977801,0,1.0364497794726359,"Low-medium (10-20%)",0.18569779672297501,0,1.0184970995916911,0.18340911484695899,0,1.1214973267538393,0.197919836854549,0,1.094627155036807,"Low-medium (10-20%)",0.19297096972068101,0,1.0373038792020941,0.185668225889251,0,1.218930493241603,0.212529264772436,0,1.1072539085529407,"Low-medium (10-20%)",0.192664785338232,0,1.009079054603025,0.18016828195805601,0]
[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,1.0067440331459121,0.59152066770443301,0.116745956096547,0.99637696297893397,0.58525115645648695,9.6276818098934985E-2,0.99637696297893397,0.58525115645648695,9.6276818098934985E-2,0.97012241057484405,0.56945333311440105,0.18131731034731,0.98720599835346701,0.579667849349361,0.10728980897443301,0.98720599835346701,0.579667849349361,0.10728980897443301,0.92810996872320894,0.54413761670983296,0.240069699090315,1.00622962038004,0.59124947989772103,0.114584697174894,1.00622962038004,0.59124947989772103,0.114584697174894,0.97189357057824188,0.67649320431066695,5.6627052313400997E-2,0.97861090129057693,0.66530446464943205,5.6404583342294E-2,0.97861090129057693,0.66530446464943205,5.6404583342294E-2,0.98347547059046303,0.68488618203487395,5.4416837336980002E-2,0.98930756191274805,0.67245696269363997,5.6452781263477997E-2,0.98930756191274805,0.67245696269363997,5.6452781263477997E-2,1.007808514770691,0.70178416431217905,7.136758103028E-2,1.0192768752928387,0.69291775508215103,5.5392145726683002E-2,1.0192768752928387,0.69291775508215103,5.5392145726683002E-2,1.0547707578763079,2.8794891216671999E-2,0,1.0550086716341207,2.8800857574998999E-2,0,1.027577081913315,2.8144173232663001E-2,0,1.0863402372328721,2.9551463945196001E-2,0,1.086266700924974,2.9550116702992998E-2,0,1.0095665771220079,2.7711900948698999E-2,0,1.0886129827576507,2.9605931022827998E-2,0,1.0884827852004113,2.9603236538421999E-2,0,0.96498937492482284,2.6641998176411E-2,0,1.047705000624956,4.8679433853796999E-2,0,1.0588449059278653,"Low (<10%)",4.9211107500204E-2,0,1.03131356915469,4.8089051891956003E-2,0,1.1197970744631729,5.1894443717759003E-2,0,1.100344510402822,"Low (<10%)",5.0977670637005E-2,0,1.0226503676090253,4.780651709389E-2,0,1.1729353411161447,5.4408903398081999E-2,0,1.081743931160867,"Low (<10%)",5.0068943051827998E-2,0,0.95901507506841099,4.5060501670157002E-2,0]
[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,1.0384082144416833,0.50658137264614,0.108877963415173,1.015121277908565,0.49495276371796199,0.12190778408608299,1.015121277908565,0.49495276371796199,0.12190778408608299,1.005310865697558,0.49004890099220799,0.144749607750562,1.010354419857187,0.49257057778498098,0.15501442494561499,1.010354419857187,0.49257057778498098,0.15501442494561499,0.98766984028679194,0.48123702440340599,0.224528470989834,1.033549457264956,0.50416204772853901,0.17336161886184301,1.033549457264956,0.50416204772853901,0.17336161886184301,0.99623482981842804,0.50546871865492804,9.7603966578311996E-2,0.99293727892370398,0.50713477681302099,0.108591109619597,0.99293727892370398,0.50713477681302099,0.108591109619597,1.020792261978587,0.51817150722377003,9.0042981623415994E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.038557373394198,0.52720032466558997,0.11072585117959299,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0957802361035101,8.5388298128246998E-2,0,1.0962599213128841,8.5410036202649003E-2,0,1.0738171451922047,8.4572567675245E-2,0,1.1632300054725979,8.7931284391398995E-2,0,1.1634368501723109,8.7945285185082003E-2,0,1.0941711016627591,8.5343348211686001E-2,0,1.18690876397467,8.8824019209658003E-2,0,1.1876385078735927,8.8858652751926004E-2,0,1.0842470884696589,8.4967537433879997E-2,0,1.0552499690044099,0.168557911401714,0,1.079929999666136,"Low-medium (10-20%)",0.172561994726669,0,1.0578215318317139,0.170869977651921,0,1.1570848830580027,0.17943369368518899,0,1.1515135949390527,"Low-medium (10-20%)",0.178543520769266,0,1.082957702919159,0.17326115700101799,0,1.2017262404509841,0.184574367111037,0,1.149087254146886,"Low-medium (10-20%)",0.17625018216319799,0,1.0490519644206111,0.16853219677421999,0]
[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,0.96057688646818895,0.59319959677584,0.204768184627768,1.0070938891017041,0.622819198672103,9.7823843947078007E-2,1.0070938891017041,0.622819198672103,9.7823843947078007E-2,0.93203587037700708,0.57505791613620605,0.260730594625111,0.98508466019452612,0.60866880326453698,0.11961459096991001,0.98508466019452612,0.60866880326453698,0.11961459096991001,0.91170512138678805,0.562134972041758,0.307844578528641,1.013403090596978,0.62687557412444905,0.130228761858623,1.013403090596978,0.62687557412444905,0.130228761858623,0.94930406713367299,0.55742824054908102,4.9106578611209997E-2,0.97270629701271105,0.55803438128999805,4.9700362099542997E-2,0.97270629701271105,0.55803438128999805,4.9700362099542997E-2,0.97737702130600213,0.57418503026544998,5.4440641661028001E-2,0.97722540778086397,0.56051779954568604,6.0052997788490999E-2,0.97722540778086397,0.56051779954568604,6.0052997788490999E-2,1.0127032025158993,0.59496329171419904,7.8421287745769994E-2,0.98479795921548197,0.56521266859687902,6.6199030864264E-2,0.98479795921548197,0.56521266859687902,6.6199030864264E-2,1.0665304486588427,3.6196358221243001E-2,0,1.0668233639597859,3.6201802385089001E-2,0,1.041975181555038,3.5749486854982998E-2,0,1.1078679422966753,3.6952782044195998E-2,0,1.107973613880495,3.6954851726319002E-2,0,1.032455643708502,3.5574733694837997E-2,0,1.106938512568201,3.6935774656313002E-2,0,1.1068549328914341,3.6934379870535002E-2,0,0.99435788462339691,3.4875361109543E-2,0,1.1103020108887061,6.1018851695073997E-2,0,1.0593087451968941,"Low (<10%)",5.8125700784872003E-2,0,1.034635591408906,5.7399461884289002E-2,0,1.188653760555958,6.4259235474020002E-2,0,1.1247496369111081,"Low (<10%)",6.0714220160643997E-2,0,1.048088235892966,5.8446783380447002E-2,0,1.2141409394349401,6.5706238703059E-2,0,1.0922158647053313,"Low (<10%)",5.8918199073429003E-2,0,0.98120668256264898,5.5633625792891002E-2,0]
[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,1.0533370618389233,0.44458141737333906,0.139500119787348,1.0528010517771853,0.44430176659145099,0.14009067608287801,1.0528010517771853,0.44430176659145099,0.14009067608287801,1.0377459226089041,0.43785461584518998,0.170562009750831,1.060110603370374,0.44744877596159693,0.17123574235172401,1.060110603370374,0.44744877596159693,0.17123574235172401,1.032559870483285,0.435617092156317,0.238076435018757,1.0739826516604287,0.45342116228315998,0.20108526067826399,1.0739826516604287,0.45342116228315998,0.20108526067826399,1.0382295486435491,0.36054771430278398,9.4467745413358006E-2,0.99571006728602096,0.35108840634191701,0.10175446631707601,0.99571006728602096,0.35108840634191701,0.10175446631707601,1.0465047389294273,0.36346140379877107,0.10538892608407401,1.0238689137395141,0.36085208295319093,8.5744306875039006E-2,1.0238689137395141,0.36085208295319093,8.5744306875039006E-2,1.055924695293964,0.36631886977476902,0.11086320093012,1.072950504781242,0.37760336040604098,0.103533953285484,1.072950504781242,0.37760336040604098,0.103533953285484,1.08607572589499,7.0604680943449002E-2,0,1.086528600258047,7.0624262940037E-2,0,1.064900953375278,6.9788907876824999E-2,0,1.1421998355943701,7.2793776012499006E-2,0,1.142554669666193,7.2810775767778002E-2,0,1.060186279088936,6.9604277623286998E-2,0,1.152009003690851,7.3176378099667996E-2,0,1.15213771352323,7.3184770383920003E-2,0,1.034942440311015,6.8615709575786998E-2,0,1.0310809001621113,0.15881158812393401,0,1.0320360132846833,"Low-medium (10-20%)",0.15895562037001301,0,1.011493056145478,0.15707546790152299,0,1.100654611798298,0.16625101889581601,0,1.077769306366436,"Low-medium (10-20%)",0.16272427075323401,0,1.0000713847388387,0.155558091479193,0,1.115682525170824,0.16798325735439501,0,1.072771251697566,"Low-medium (10-20%)",0.16140572269588099,0,0.96364912292665394,0.15132886438356599,0]
[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,1.067606150576734,0.66475807455215696,8.8040723314213004E-2,1.007651294126688,0.62633537105389603,8.2224938471433001E-2,1.007651294126688,0.62633537105389603,8.2224938471433001E-2,1.0607524608055781,0.66036920207073402,0.10729749502543499,1.0428303628180533,0.64872663417770804,9.2050076191344005E-2,1.0428303628180533,0.64872663417770804,9.2050076191344005E-2,1.0682343623008761,0.66516036021734604,0.12570871956274099,1.061908486032737,0.66086974349524796,0.13397491056048599,1.061908486032737,0.66086974349524796,0.13397491056048599,1.04906632338219,0.632810429156489,9.7382549024668003E-2,1.007144138363699,0.62219483344450799,6.0540682884456E-2,1.007144138363699,0.62219483344450799,6.0540682884456E-2,1.063881278610568,0.64277057634137502,7.6375204042497993E-2,1.0184774487466699,0.62924051436569595,6.4475459753702002E-2,1.0184774487466699,0.62924051436569595,6.4475459753702002E-2,1.0855451927100701,0.65615019354514703,6.8383338914171005E-2,1.0102431097490241,0.62350442877906098,8.3949333586951003E-2,1.0102431097490241,0.62350442877906098,8.3949333586951003E-2,1.043917736493581,1.02147205768895,0,1.0494415623617941,1.0222906029259953,0,1.0427516081008961,1.0212740740555419,0,1.1393831637010181,1.0359887286159073,0,1.148324687085384,1.037284137658149,0,1.12677312435044,1.0340099567099661,0,1.2384115695305833,1.051047193464393,0,1.255035064688911,1.053464509762613,0,1.205520912333923,1.0459464538338039,0,0.97781165454099717,1.5366072211715649,0,1.0414729465229593,"Extremely high (>80%)",1.6321776641894741,0,1.0348337903983229,1.6305546856424653,0,1.0741272877516821,1.568802308416767,0,1.1011615388549407,"Extremely high (>80%)",1.598954140325926,0,1.0804951260774061,1.5939070514973119,0,1.159306995950927,1.5801410551899919,0,1.1818674407412353,"Extremely high (>80%)",1.594057709755307,0,1.1352399271595599,1.582681707142376,0]
[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,1.072823450606478,0.57620704354793595,0.102039160186997,1.0290487245228619,0.55178867840938595,8.9991751725125996E-2,1.0290487245228619,0.55178867840938595,8.9991751725125996E-2,1.078435571489474,0.57932243135246098,0.113826729268314,1.0682952299539361,0.57341536227346801,8.8118963582438994E-2,1.0682952299539361,0.57341536227346801,8.8118963582438994E-2,1.109610877687021,0.59662839655796196,0.144846364430296,1.087472406318736,0.58398289500260903,0.12252482881551099,1.087472406318736,0.58398289500260903,0.12252482881551099,1.030703495364738,0.55452083086042403,7.9645182618659993E-2,1.00331594613397,0.54564659604038901,5.5022338086321003E-2,1.00331594613397,0.54564659604038901,5.5022338086321003E-2,1.027711663398474,0.55319838025622403,8.1300917067435002E-2,1.0056756865859351,0.54659346295785205,6.3029322352141995E-2,1.0056756865859351,0.54659346295785205,6.3029322352141995E-2,1.0689471972874121,0.57530721500314297,9.2461499743600004E-2,1.0065891738309061,0.546355983591294,9.4363952731095005E-2,1.0065891738309061,0.546355983591294,9.4363952731095005E-2,1.042638233354378,0.18233296803080401,0,1.044796421548704,0.18253788032910601,0,1.0292678221013347,0.18103026254282201,0,1.118261424685441,0.189660913828336,0,1.122001414277626,0.19001183466771401,0,1.071523696136055,0.18511463542317599,0,1.190497872430311,0.19666068154989799,0,1.1979730253559773,0.19736638949843299,0,1.097678621007703,0.187642721003555,0,0.97186376077532988,0.31643654841167401,0,1.015303159753824,"Medium-high (20-40%)",0.330811209927864,0,1.0002129127350841,0.32807897230633598,0,1.036929283722497,0.32738403273210398,0,1.0502727924059021,"Medium-high (20-40%)",0.33136858055974999,0,1.003022073010901,0.32282817587801699,0,1.0728967211567879,0.32962004940506201,0,1.10161234289273,"Medium-high (20-40%)",0.33796604521704599,0,1.009385263138324,0.32131544024541397,0]
[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,1.0692990989802511,0.62665247774016197,0.104532006947125,1.013635048719606,0.59308435488860101,9.9620308755894005E-2,1.013635048719606,0.59308435488860101,9.9620308755894005E-2,1.064455120749346,0.62373721969473594,0.122408895388393,1.056161039500384,0.61846652226685805,0.102544220223663,1.056161039500384,0.61846652226685805,0.102544220223663,1.0750544892761027,0.63011625215547595,0.139310621515982,1.0738127659795229,0.62900217511780199,0.14685306771314099,1.0738127659795229,0.62900217511780199,0.14685306771314099,1.0234735173808127,0.63442558110115099,7.9658609401292005E-2,1.0128684519938087,0.63404363106362105,5.5037903161258998E-2,1.0128684519938087,0.63404363106362105,5.5037903161258998E-2,1.026779314811991,0.63778142246307601,5.2065989323910003E-2,1.0192343039012259,0.63781962994166297,5.9931822632021001E-2,1.0192343039012259,0.63781962994166297,5.9931822632021001E-2,1.04029600454619,0.64596119074566305,5.8155608986490998E-2,1.0040371744015599,0.62701889601633398,9.7607421617856002E-2,1.0040371744015599,0.62701889601633398,9.7607421617856002E-2,1.0249853996016709,0.21172436291371299,0,1.028668571399979,0.21248133093506699,0,1.0144426041789341,0.20950416734279201,0,1.063989677393592,0.21989418075744999,0,1.07015656507533,0.221150392190678,0,1.021621310107568,0.211001897578414,0,1.0982369707043631,0.22706760284932101,0,1.1096330803140313,0.22939914799796801,0,1.022207633733152,0.21112422528352201,0,0.95855818131630399,0.33786567584833399,0,1.0148312972202,"Medium-high (20-40%)",0.35826494019552702,0,1.0007966925180301,0.35324514230719001,0,0.99956274027276404,0.35254298415135199,0,1.013251317792945,"Medium-high (20-40%)",0.35757859840189699,0,0.96729691012920305,0.34116947317541302,0,1.021564005973195,0.36035827051369801,0,1.0333580634067361,"Medium-high (20-40%)",0.364703266654055,0,0.95194215054866005,0.33564943594031599,0]
[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,1.0597338064585913,0.51334187484289295,0.14118242136445999,1.0290561389167441,0.49785380901635706,0.10289790341100501,1.0290561389167441,0.49785380901635706,0.10289790341100501,1.0515931247719501,0.509243866396485,0.137218305707802,1.036595372197807,0.501637381128612,0.123734970724384,1.036595372197807,0.501637381128612,0.123734970724384,1.0672505557049441,0.51712579652007096,0.21208193680443699,1.0409506574092879,0.50382308557,0.15288358693353299,1.0409506574092879,0.50382308557,0.15288358693353299,0.98780837586477599,0.30778658276901,0.107708310224714,1.0082598933492093,0.32196682494524897,0.13331272666056401,1.0082598933492093,0.32196682494524897,0.13331272666056401,1.0053920289170779,0.31431797386994398,8.6250535455416E-2,1.022870711082823,0.329212681818981,9.0375213408449007E-2,1.022870711082823,0.329212681818981,9.0375213408449007E-2,1.04558560043627,0.32768332453411098,9.3864716072522003E-2,1.042653877648432,0.33667610853063301,8.0726713149276985E-2,1.042653877648432,0.33667610853063301,8.0726713149276985E-2,1.048598464664446,2.1080818188665001E-2,0,1.0488176204850139,2.1083774429996999E-2,0,1.035246365647122,2.0902655377753002E-2,0,1.101582765829122,2.1794139513679998E-2,0,1.102468987606753,2.1806082728660001E-2,0,1.0546393076200311,2.1164617776274999E-2,0,1.1216586542684319,2.2064418804482001E-2,0,1.12297508175795,2.2082156252471001E-2,0,1.0328069284684649,2.0869703141044998E-2,0,0.98949232182055413,4.1065845631854003E-2,0,1.0192035019479819,"Low (<10%)",4.2349328353343998E-2,0,1.006015441234231,4.1985528681706998E-2,0,1.0475370558056969,4.2797058446477E-2,0,1.063548050836153,"Low (<10%)",4.3469812157138001E-2,0,1.017406922610476,4.2191069829481002E-2,0,1.0509796863282499,4.2667410817563999E-2,0,1.0787976104004813,"Low (<10%)",4.3829187039907E-2,0,0.99217664268439909,4.1422681371247001E-2,0]
[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,1.0944914312761247,0.48598404522710098,0.17064181002716999,1.062121931332898,0.47086802178163106,0.134176217547152,1.062121931332898,0.47086802178163106,0.134176217547152,1.0726162237667187,0.47583609819311101,0.196700190391186,1.072858574493387,0.47583152835762699,0.151484328611004,1.072858574493387,0.47583152835762699,0.151484328611004,1.061310158930743,0.47059119493589602,0.29679534256705098,1.1142198324147927,0.49495267009770694,0.178236493984606,1.1142198324147927,0.49495267009770694,0.178236493984606,0.98098236581797404,0.31339731468099802,0.16204912084365,0.99099177600258703,0.31832977656766298,0.15642303427630999,0.99099177600258703,0.31832977656766298,0.15642303427630999,0.99011334222345004,0.31661908919466902,0.14812537555667701,0.98732497685870702,0.31850088557372502,0.13077148775713399,0.98732497685870702,0.31850088557372502,0.13077148775713399,1.0083599683519719,0.32307885892235999,0.14414096740570601,1.0070486888660239,0.32445342311215403,0.14197168110983099,1.0070486888660239,0.32445342311215403,0.14197168110983099,1.075909004652126,5.5926819276626002E-2,0,1.0867965178825949,5.6229464160182999E-2,0,1.0812964134313201,5.6087486447444997E-2,0,1.185218143865117,5.8881191304012002E-2,0,1.19756589851321,5.9233998537637E-2,0,1.1817100560709233,5.8820032869460998E-2,0,1.282912782707204,6.1521650375400999E-2,0,1.2966117112484079,6.1920540139761997E-2,0,1.2598452516766301,6.0946318138806001E-2,0,0.98302186194154684,0.115079537745917,0,1.0232314066980359,"Low-medium (10-20%)",0.119416612636864,0,1.018052995171995,0.119115089266894,0,1.1049787590411173,0.123742590206168,0,1.1162383626180279,"Low-medium (10-20%)",0.124485232708493,0,1.101459301501073,0.123615249019928,0,1.208801001207529,0.13073268483865599,0,1.1636946978751279,"Low-medium (10-20%)",0.12510396221832301,0,1.1306972062651499,0.123135648761678,0]
[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,1.0372128204851021,0.60345498977529599,0.112229789340479,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,0.98528289151069004,0.572856732365285,0.16288175173377401,1.012265374809125,0.58878185973188402,0.121064474293451,1.012265374809125,0.58878185973188402,0.121064474293451,0.94906135888724097,0.55151420791192995,0.248927782911151,1.0475216458650789,0.60963167216690595,0.135358544128546,1.0475216458650789,0.60963167216690595,0.135358544128546,0.976682951602453,0.45456477618051,0.102727212221131,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.98530045902378915,0.45877244039606802,7.8053082456831999E-2,1.0055548927965301,0.47228378564875106,0.10977047871659,1.0055548927965301,0.47228378564875106,0.10977047871659,0.99918306493402398,0.46529152932960599,8.3175340586928007E-2,1.008305561058416,0.47343395704997498,0.10997846392324601,1.008305561058416,0.47343395704997498,0.10997846392324601,1.0425785106326213,0.10876535478652199,0,1.04671726927104,0.109076437197844,0,1.0285867428979809,0.107732095642259,0,1.104992128925532,0.11337971101076701,0,1.108053167369579,0.11361780642640799,0,1.050026800071467,0.10931808333219301,0,1.156839830304971,0.117212909119075,0,1.1598724366779187,0.11745455525342401,0,1.0570321520857393,0.109836291001528,0,1.0051731814739899,0.18023772547977801,0,1.0364497794726359,"Low-medium (10-20%)",0.18569779672297501,0,1.0184970995916911,0.18340911484695899,0,1.1214973267538393,0.197919836854549,0,1.094627155036807,"Low-medium (10-20%)",0.19297096972068101,0,1.0373038792020941,0.185668225889251,0,1.218930493241603,0.212529264772436,0,1.1072539085529407,"Low-medium (10-20%)",0.192664785338232,0,1.009079054603025,0.18016828195805601,0]
[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,1.019142737780752,0.61539970888281204,6.5357289960638998E-2,0.99427663873013505,0.60015694985288504,9.1494790010691995E-2,0.99427663873013505,0.60015694985288504,9.1494790010691995E-2,0.984817273917026,0.594379759163568,9.4836739201854994E-2,0.99319020146788894,0.59948871177303098,0.10709185363521601,0.99319020146788894,0.59948871177303098,0.10709185363521601,0.94711452011869302,0.57129165197106802,0.155500668209372,1.0064123749816201,0.60762131192156699,0.123073583364673,1.0064123749816201,0.60762131192156699,0.123073583364673,0.994207824828653,0.64194322413649496,7.8702848433187006E-2,0.98463878563017604,0.62565059756445696,9.7554425817036994E-2,0.98463878563017604,0.62565059756445696,9.7554425817036994E-2,0.99508141684811691,0.64257988184832804,6.3142830066987995E-2,1.000474213429567,0.63575433405802295,9.4768029254972005E-2,1.000474213429567,0.63575433405802295,9.4768029254972005E-2,1.0186454039780193,0.65745217973091596,7.9442825284679996E-2,1.0349935834816559,0.65766038125174398,7.0402372873360999E-2,1.0349935834816559,0.65766038125174398,7.0402372873360999E-2,1.2568412328266787,3.3822561282271998E-2,0,1.2568791875605747,3.3823850920462001E-2,0,1.244282463917455,3.3644304625852002E-2,0,1.4200404573933081,3.7151977208253001E-2,0,1.419942971921397,3.7150830863195997E-2,0,1.3954522507071281,3.6776549201965998E-2,0,1.486584440760824,3.8509536342436E-2,0,1.4864593429129267,3.8507960117982E-2,0,1.4552244483018559,3.8015031743315997E-2,0,1.233233762292739,5.4960314075664998E-2,0,1.2641141696397793,"Low (<10%)",5.6358342478167997E-2,0,1.251444935392046,5.6059176910471999E-2,0,1.4419329301010519,6.2505454863629004E-2,0,1.4296787964911333,"Low (<10%)",6.1970859723646E-2,0,1.4050201548955219,6.1346524929880998E-2,0,1.5695931264727341,6.7407840127840998E-2,0,1.4769883398344279,"Low (<10%)",6.3374933305421002E-2,0,1.4459524589296029,6.2563690570850997E-2,0]
[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,1.0298320027264207,0.47827043864530894,0.115675604226675,1.0213299183204487,0.47420962075380801,0.122652067648769,1.0213299183204487,0.47420962075380801,0.122652067648769,1.003449153428819,0.46568181498479599,0.14102971186258101,1.0233050474386427,0.47515168367593102,0.154165294937261,1.0233050474386427,0.47515168367593102,0.154165294937261,0.99226308785248396,0.460344363817415,0.21649950718339001,1.044530578031315,0.48527547011072703,0.17483154915163901,1.044530578031315,0.48527547011072703,0.17483154915163901,1.0297339911039247,0.48663927500377302,0.102232706693911,0.99311582646872398,0.47475119615269401,9.8147266264169003E-2,0.99311582646872398,0.47475119615269401,9.8147266264169003E-2,1.042937005759234,0.49300995965259398,0.106992916598715,1.0160666227159889,0.48547318665325401,9.7558615981785002E-2,1.0160666227159889,0.48547318665325401,9.7558615981785002E-2,1.0422182034477441,0.49234119631703094,0.10737568499125,1.0590325541597807,0.50555249638859401,9.5205426017407002E-2,1.0590325541597807,0.50555249638859401,9.5205426017407002E-2,1.0555117815466999,0.14732629903564501,0,1.055607033650042,0.147334587134372,0,1.033472877883673,0.14577541995569801,0,1.092302152373958,0.149917962392077,0,1.092261416851394,0.14991771123757,0,1.013959205486773,0.14439984672155001,0,1.100620006346241,0.150503905856614,0,1.100575921081705,0.150503654702107,0,0.96954128440367005,0.141268703484352,0,1.024935891244682,0.30803973470102702,0,1.0335612564703489,"Medium-high (20-40%)",0.31069506118447598,0,1.0118893604754009,0.30740713299736999,0,1.08854758473962,0.32193218109015498,0,1.06738593695531,"Medium-high (20-40%)",0.31551547934705199,0,0.99086700297700803,0.30390263084921598,0,1.109201803251868,0.32693765295301502,0,1.0536560099140633,"Medium-high (20-40%)",0.31014066024760401,0,0.92820766073791605,0.29111033255424701,0]
[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,1.0589904301757851,0.47456554517072302,0.120907376180713,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0161252119709441,0.45506220919851997,0.161445025813341,1.0165909525952079,0.45527930111734893,0.15369390824201401,1.0165909525952079,0.45527930111734893,0.15369390824201401,0.9871881410773431,0.44189607032591693,0.25320306390521302,1.0447892325847079,0.46811810611683102,0.17256429560012199,1.0447892325847079,0.46811810611683102,0.17256429560012199,0.97715714509136398,0.47506770956211303,0.12847293800185,0.98998323532064003,0.48743815792470402,0.108090348336511,0.98998323532064003,0.48743815792470402,0.108090348336511,1.000667256910436,0.48718801543253498,8.7250863685473995E-2,1.000922488543466,0.49298776701091102,0.103277757395745,1.000922488543466,0.49298776701091102,0.103277757395745,1.021933638788127,0.49805570973115099,9.9201129829979001E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.0643861191508699,9.5024581066061015E-2,0,1.065990423449235,9.5118404061984005E-2,0,1.047711033361258,9.4115094568010996E-2,0,1.1259371943931329,9.8403835907654003E-2,0,1.1270101140605659,9.8473796407504005E-2,0,1.065180111368452,9.5076373529128996E-2,0,1.163716377070718,0.100477974912898,0,1.1663617490273053,0.10063769093774901,0,1.0592371753806733,9.4749348867038993E-2,0,1.005095125339508,0.200234892804695,0,1.049930839722468,"Medium-high (20-40%)",0.209194133356221,0,1.0319268361568601,0.206987552388535,0,1.108069341384798,0.21624260138183801,0,1.108617100303199,"Medium-high (20-40%)",0.21629315491793599,0,1.047796174704489,0.20883087216087301,0,1.178819242906145,0.227379199907324,0,1.1163608052715459,"Medium-high (20-40%)",0.214983547149173,0,1.013828571682561,0.20240479406577699,0]
[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,1.0384082144416833,0.50658137264614,0.108877963415173,1.015121277908565,0.49495276371796199,0.12190778408608299,1.015121277908565,0.49495276371796199,0.12190778408608299,1.005310865697558,0.49004890099220799,0.144749607750562,1.010354419857187,0.49257057778498098,0.15501442494561499,1.010354419857187,0.49257057778498098,0.15501442494561499,0.98766984028679194,0.48123702440340599,0.224528470989834,1.033549457264956,0.50416204772853901,0.17336161886184301,1.033549457264956,0.50416204772853901,0.17336161886184301,0.99623482981842804,0.50546871865492804,9.7603966578311996E-2,0.99293727892370398,0.50713477681302099,0.108591109619597,0.99293727892370398,0.50713477681302099,0.108591109619597,1.020792261978587,0.51817150722377003,9.0042981623415994E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.038557373394198,0.52720032466558997,0.11072585117959299,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0957802361035101,8.5388298128246998E-2,0,1.0962599213128841,8.5410036202649003E-2,0,1.0738171451922047,8.4572567675245E-2,0,1.1632300054725979,8.7931284391398995E-2,0,1.1634368501723109,8.7945285185082003E-2,0,1.0941711016627591,8.5343348211686001E-2,0,1.18690876397467,8.8824019209658003E-2,0,1.1876385078735927,8.8858652751926004E-2,0,1.0842470884696589,8.4967537433879997E-2,0,1.0552499690044099,0.168557911401714,0,1.079929999666136,"Low-medium (10-20%)",0.172561994726669,0,1.0578215318317139,0.170869977651921,0,1.1570848830580027,0.17943369368518899,0,1.1515135949390527,"Low-medium (10-20%)",0.178543520769266,0,1.082957702919159,0.17326115700101799,0,1.2017262404509841,0.184574367111037,0,1.149087254146886,"Low-medium (10-20%)",0.17625018216319799,0,1.0490519644206111,0.16853219677421999,0]
[]
[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,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,3.0953392973247999E-2,0,1.429308068372408,3.0943320854540001E-2,0,1.4264959568733151,3.0860066506230001E-2,0,1.7288301779156421,3.5232768472503E-2,0,1.730658744602648,3.5249980320928999E-2,0,1.70130278526505,3.4759633883563998E-2,0,1.989250187185795,3.8957667462113002E-2,0,1.9933893587410341,3.9004713181142001E-2,0,1.955085354896676,3.8360862554858002E-2,0,1.45130247800462,1.9263687200822199,0,1.419787578776627,"Extremely high (>80%)",1.890713402920557,0,1.416994198493611,1.8856263564157421,0,1.648541516442912,2.0796478264186029,0,2.1732992917027159,"Extremely high (>80%)",2.6201405722712541,0,2.1364351289469878,2.5836929889446831,0,1.833628501405133,2.2340409639163679,0,2.154949032574347,"Extremely high (>80%)",2.560169289926808,0,2.113540576335645,2.5179085868918079,0]
[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,0.98514603479225205,1.6055341980579001E-2,0.60697999050890705,1.006610081182429,1.6350378025034001E-2,0.369622757254576,1.006610081182429,1.6350378025034001E-2,0.369622757254576,1.0488396249355041,1.6928571261112E-2,0.638157048575276,0.79596242285326613,1.3437979629504E-2,0.33079567178215602,0.79596242285326613,1.3437979629504E-2,0.33079567178215602,1.084964015778453,1.7423831078538E-2,0.47621932537710199,0.92483136192200588,1.5219711714039999E-2,0.40706197500592001,0.92483136192200588,1.5219711714039999E-2,0.40706197500592001,1.063691699430664,0.20622883205638201,0.40214490242170198,1.0581435295620221,0.20325880289543999,0.42035947184856998,1.0581435295620221,0.20325880289543999,0.42035947184856998,1.1555950161023201,0.22491652027834799,0.41267069042513693,1.046227089335227,0.200912274150777,0.440430156507648,1.046227089335227,0.200912274150777,0.440430156507648,1.1278373990088919,0.21592501611216899,0.42588090262026507,1.070472062587188,0.20639882064464901,0.42177037138707901,1.070472062587188,0.20639882064464901,0.42177037138707901,2.3127278408499121,9.9585144123900005E-3,0,2.310563951455082,9.9568032917189998E-3,0,2.3311889122141718,9.9610197915650008E-3,0,3.0864642075974231,1.0512901518030001E-2,0,3.087840703618546,1.0513631809407E-2,0,3.1337291107048002,1.0529580946628E-2,0,4.455994167274242,1.1494178582239001E-2,0,4.4672708737936322,1.150183331521E-2,0,5.0534374694325939,1.1889602044478999E-2,0,2.347598994638008,0.62026174368855003,0,2.2953912290853928,"Arid and low water use",0.60896471485084902,0,2.3158807524317728,0.60922259878725105,0,2.942741801719416,0.62101528568924103,0,3.879379999560336,"Arid and low water use",0.78238188323518099,0,3.9370314737615408,0.783568753409144,0,4.1070432774464916,0.65968147478181904,0,4.8303626560734783,"Arid and low water use",0.75571952552816402,0,5.4641718236397434,0.78119758559624597,0]
[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,0.95981206795737795,2.5902100506541001E-2,0.49150005738590802,1.0415224889578307,2.8130579913675999E-2,0.27734799859883202,1.0415224889578307,2.8130579913675999E-2,0.27734799859883202,0.99861575530044,2.6955190718555001E-2,0.52210355040999201,0.93028132133321995,2.5082287699762E-2,0.247728569227222,0.93028132133321995,2.5082287699762E-2,0.247728569227222,1.050819989041492,2.8371957302937002E-2,0.44811802256942707,0.99726789494835899,2.6917890967401999E-2,0.31142983383406098,0.99726789494835899,2.6917890967401999E-2,0.31142983383406098,1.108816906316529,0.28228558982975599,0.19673977199869799,1.0938721402283289,0.27749692192223702,0.20740380761332999,1.0938721402283289,0.27749692192223702,0.20740380761332999,1.206526767598096,0.30965482671571598,0.200207730525505,1.1129818701958301,0.27629310453621297,0.29402598366843302,1.1129818701958301,0.27629310453621297,0.29402598366843302,1.1892892144381639,0.304546344118859,0.20445583250947899,1.088289983162686,0.27657087569757299,0.245206112443146,1.088289983162686,0.27657087569757299,0.245206112443146,1.1836128725282973,0.15844098756208,0,1.18218152150996,0.15832417669370599,0,1.170490808265664,0.15751408573641101,0,1.3006212998801321,0.16620056667549399,0,1.3021936217217127,0.16626852936254799,0,1.2719953282630887,0.16421174786460699,0,1.3922973455214247,0.17228019311829301,0,1.396607357295419,0.17251836592783501,0,1.353635770054902,0.169598701028191,0,1.233171484337763,6.1169165613449099,0,1.1350513637904027,"Extremely high (>80%)",5.6281874451061871,0,1.1238267254669481,5.5993899244087526,0,1.30242417363907,6.1658093393152784,0,1.3997847660270033,"Extremely high (>80%)",6.6289220246892926,0,1.367323302202978,6.5469206728763876,0,1.324962752936792,6.0721997879385219,0,1.400433488704395,"Extremely high (>80%)",6.4090595409855444,0,1.3573441769375281,6.3005939519399776,0]
[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,0.95915448488904709,2.3102856912965999E-2,0.49562874312357402,1.0390940599409473,2.5030062799156001E-2,0.28221386963427297,1.0390940599409473,2.5030062799156001E-2,0.28221386963427297,1.0002482391823879,2.4088872048669E-2,0.52952948980256498,0.92232704176549796,2.2201102607334999E-2,0.25037855039333101,0.92232704176549796,2.2201102607334999E-2,0.25037855039333101,1.053236685411242,2.536029177893E-2,0.44960277222481898,0.99237196860090804,2.3898108429293002E-2,0.31673744216953398,0.99237196860090804,2.3898108429293002E-2,0.31673744216953398,1.107201018992118,0.25868644059239299,0.200739753820949,1.0936484000634681,0.25372165496855997,0.214394147583887,1.0936484000634681,0.25372165496855997,0.214394147583887,1.201363943659479,0.28304093312093798,0.202431477808236,1.1153213945054641,0.25361470053455099,0.29685193249035602,1.1153213945054641,0.25361470053455099,0.29685193249035602,1.1802373421835013,0.27740166594562599,0.20467563838945799,1.092233995051382,0.25414622984381102,0.25197793826539699,1.092233995051382,0.25414622984381102,0.25197793826539699,1.0127305472478969,0.16363897618575601,0,1.010476272878847,0.16343604209184401,0,1.001354829651816,0.162625759696399,0,1.010934226672328,0.163479038363533,0,1.0124569432200039,0.16361197369628999,0,0.99378275926619197,0.161953605420146,0,1.0066300559425547,0.16309581072457,0,1.0115730076958509,0.16353345876538,0,0.98299092100337004,0.16099564017846599,0,1.055857594582428,7.083062359007199,0,0.972458906113152,"Extremely high (>80%)",6.5295897738359763,0,0.96368064091206895,6.4972174061776444,0,1.010683335467478,6.7864961893292772,0,1.0977201116016091,"Extremely high (>80%)",7.3695427020022271,0,1.0774732977186867,7.2948451383057424,0,0.95574913966228892,6.4311488269260666,0,1.0193486310602,"Extremely high (>80%)",6.8429457188724081,0,0.99054684342730404,6.736752436068338,0]
[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,1.0596075358792501,1.1178220341555E-2,0.61161662458200905,1.0196276673051947,1.0864618490252E-2,0.33957722253601902,1.0196276673051947,1.0864618490252E-2,0.33957722253601902,1.131423804437002,1.174304598096E-2,0.67249739815148202,0.81290724131870395,9.2299987386650004E-3,0.26174732223152702,0.81290724131870395,9.2299987386650004E-3,0.26174732223152702,1.0867625133082981,1.1391790717702001E-2,0.50464663848867597,0.96333283765266997,1.0419473120495E-2,0.43307312803434,0.96333283765266997,1.0419473120495E-2,0.43307312803434,1.108069556064569,0.25050399762286302,0.33106141569627301,1.04222256403508,0.22247489139127899,0.31660186573301902,1.04222256403508,0.22247489139127899,0.31660186573301902,1.1353357144017699,0.26027897961044999,0.33324560339144199,0.96398063050503102,0.20336084308736299,0.33126752201357301,0.96398063050503102,0.20336084308736299,0.33126752201357301,1.047001804628948,0.236363904793259,0.27890190214812399,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0083923680925071,4.4681168848265999E-2,0,1.0042143630047271,4.4587020432660003E-2,0,0.99544289376246098,4.4389891187204003E-2,0,0.98342286898975884,4.4119222492712003E-2,0,0.98608975454183012,4.4179641326384002E-2,0,0.96766733124465998,4.3765733913927997E-2,0,0.97376211859658901,4.3901804295694E-2,0,0.98210319494276399,4.4090037123903997E-2,0,0.96773853602962101,4.3767333988972E-2,0,0.95166590831741693,3.9971630083335929,0,0.98488339930868596,"Extremely high (>80%)",4.1038735481290241,0,0.97628077942740299,4.0857294001653282,0,0.86919054127477202,3.757050986962617,0,1.213040928190267,"Extremely high (>80%)",4.7865273416898537,0,1.1903785352863907,4.7416836289033686,0,0.89602107790071295,3.8538106416818594,0,1.019484809980973,"Extremely high (>80%)",4.231503514048284,0,1.0045733916718611,4.2005323573304656,0]
[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,1.0596075358792501,1.1178220341555E-2,0.61161662458200905,1.0196276673051947,1.0864618490252E-2,0.33957722253601902,1.0196276673051947,1.0864618490252E-2,0.33957722253601902,1.131423804437002,1.174304598096E-2,0.67249739815148202,0.81290724131870395,9.2299987386650004E-3,0.26174732223152702,0.81290724131870395,9.2299987386650004E-3,0.26174732223152702,1.0867625133082981,1.1391790717702001E-2,0.50464663848867597,0.96333283765266997,1.0419473120495E-2,0.43307312803434,0.96333283765266997,1.0419473120495E-2,0.43307312803434,1.108069556064569,0.25050399762286302,0.33106141569627301,1.04222256403508,0.22247489139127899,0.31660186573301902,1.04222256403508,0.22247489139127899,0.31660186573301902,1.1353357144017699,0.26027897961044999,0.33324560339144199,0.96398063050503102,0.20336084308736299,0.33126752201357301,0.96398063050503102,0.20336084308736299,0.33126752201357301,1.047001804628948,0.236363904793259,0.27890190214812399,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0083923680925071,4.4681168848265999E-2,0,1.0042143630047271,4.4587020432660003E-2,0,0.99544289376246098,4.4389891187204003E-2,0,0.98342286898975884,4.4119222492712003E-2,0,0.98608975454183012,4.4179641326384002E-2,0,0.96766733124465998,4.3765733913927997E-2,0,0.97376211859658901,4.3901804295694E-2,0,0.98210319494276399,4.4090037123903997E-2,0,0.96773853602962101,4.3767333988972E-2,0,0.95166590831741693,3.9971630083335929,0,0.98488339930868596,"Extremely high (>80%)",4.1038735481290241,0,0.97628077942740299,4.0857294001653282,0,0.86919054127477202,3.757050986962617,0,1.213040928190267,"Extremely high (>80%)",4.7865273416898537,0,1.1903785352863907,4.7416836289033686,0,0.89602107790071295,3.8538106416818594,0,1.019484809980973,"Extremely high (>80%)",4.231503514048284,0,1.0045733916718611,4.2005323573304656,0]
[]
[]
[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,0.99573031049124117,1.5832675243039999E-3,0.37294032602882093,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,1.0111854919556511,1.608066485516E-3,0.29747148622921699,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,1.0775037948018169,1.7144790193130001E-3,0.27065757590898099,1.028694035070649,1.63509569525E-3,0.39938769529274698,1.028694035070649,1.63509569525E-3,0.39938769529274698,0.99875280073779904,0.38252110005523798,5.9388417418939996E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,0.99748705749918187,0.382036621818723,4.3895070590390002E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,0.99543098208343594,0.38124931661946598,3.6477541582710001E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.94851393720740396,2.8885708173677999E-2,0,0.94975872684470097,2.8903330608749001E-2,0,0.91669551416900596,2.8206402587364E-2,0,0.98889747884722801,2.9730013629768001E-2,0,0.99007211564067898,2.9752911570879E-2,0,0.97737645724267597,2.9485319945339001E-2,0,1.137267534252459,3.2832011181548E-2,0,1.1409290880620393,3.2932133551507002E-2,0,1.1949363313432999,3.4070632652957997E-2,0,0.95258116300533013,18.244363463707423,0,1.123571560890628,"Extremely high (>80%)",21.447439003141241,0,1.0844575370611167,20.930290255456253,0,0.97795853155950896,18.488050026262549,0,1.1103718266211893,"Extremely high (>80%)",20.948393914128648,0,1.0961335694449159,20.759988326776465,0,1.0554649920853727,19.149847161561052,0,1.109104407301907,"Extremely high (>80%)",20.140798882396201,0,1.161605191247399,20.837087854814392,0]
[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,1.148530226844954,0.49929073211616498,0.189357825672438,1.148453435306346,0.49934808834130706,0.18899957337246601,1.148453435306346,0.49934808834130706,0.18899957337246601,1.1300198338022041,0.49117714564607307,0.207310773196169,1.164508063341019,0.50639509216855605,0.14366331814130201,1.164508063341019,0.50639509216855605,0.14366331814130201,1.116205098940362,0.48512178822583402,0.156766318684464,1.246814105496219,0.54252243145170298,0.15939042168552101,1.246814105496219,0.54252243145170298,0.15939042168552101,1.0031167163693433,1.1822007095164959,0.13268383995265901,0.98515089343843998,1.119476533947094,0.108112010524515,0.98515089343843998,1.119476533947094,0.108112010524515,1.0130129146080713,1.193940135586915,0.13102284798529501,0.97506059067945405,1.108932743219935,9.0393641667733005E-2,0.97506059067945405,1.108932743219935,9.0393641667733005E-2,1.000080590867864,1.1782812390000379,0.13656019281619999,0.97832533290184309,1.1141985402575407,7.1591473687741006E-2,0.97832533290184309,1.1141985402575407,7.1591473687741006E-2,1.213646676304295,1.2514129452295001E-2,0,1.224326090424027,1.2635772332832E-2,0,1.164911865000464,1.1955101083912E-2,0,1.4916013725903787,1.5689067399000001E-2,0,1.5001620778900031,1.5786087880047001E-2,0,1.370821185366808,1.4304160265847E-2,0,1.8075338131569061,1.9297806188279001E-2,0,1.8155450705167453,1.9388068731518E-2,0,1.608203611938146,1.7012271621735998E-2,0,1.0566954599342313,2.5063812819548E-2,0,1.0660650687134221,"Low (<10%)",2.5304537311446999E-2,0,1.014330950814498,2.3941417546271E-2,0,1.3199780463777819,3.1941769966440998E-2,0,1.2882367457258981,"Low (<10%)",3.1173461441827002E-2,0,1.177167619976687,2.8247035737632001E-2,0,1.6193563484639499,3.9779302139477002E-2,0,1.456147361915012,"Low (<10%)",3.5736897882064002E-2,0,1.2898503512663553,3.1357729442104999E-2,0]
[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,1.057556358615287,0.15931367057111501,0.17412661941766999,1.0012190243290959,0.15097792031549101,0.155507582685425,1.0012190243290959,0.15097792031549101,0.155507582685425,0.96856236343251412,0.14614592083528799,0.153292060052168,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94395713401624892,0.142505276289771,0.14528969241374201,0.96669284965901503,0.145868013761177,0.13866594530215601,0.96669284965901503,0.145868013761177,0.13866594530215601,0.969073008947542,0.483690390070735,5.4117769026760999E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.96222493386866703,0.48004633072446001,7.2275193833635995E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,1.025059431872281,0.51134644625641001,7.4521083494146004E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.92208265667981315,6.2346296646044998E-2,0,0.92219918922202915,6.2359079308325002E-2,0,0.92462824499557084,6.2559634871690001E-2,0,0.83367027916790892,5.1763574622237997E-2,0,0.833761059828934,5.1771949469939002E-2,0,0.812502050622113,4.9002519569669001E-2,0,0.75760153485271997,4.2658352045462998E-2,0,0.75751405606224098,4.2644247038809001E-2,0,0.70420003864283498,3.5907784017031999E-2,0,0.87189930746305,0.391343043083139,0,0.92107637471229908,"High (40-80%)",0.41303443031945802,0,0.92350247301298805,0.41436280709763801,0,0.86072958298053504,0.354191032677384,0,0.88646533896111201,"Medium-high (20-40%)",0.36459583136524998,0,0.86386249060265297,0.34509255580320197,0,0.802580443064566,0.299345772704737,0,0.78361400555454797,"Medium-high (20-40%)",0.292348171057082,0,0.72846306755163204,0.24616626422172699,0]
[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,1.0617722792259847,0.214973889557941,0.10016592372253599,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0036713701614193,0.202969350987831,0.10149774283445601,1.0445811868953867,0.21138522478400501,0.190684390338,1.0445811868953867,0.21138522478400501,0.190684390338,0.96263959138738708,0.194491556426206,0.10901033715853101,1.0749405976379447,0.217632937433483,0.176962984481112,1.0749405976379447,0.217632937433483,0.176962984481112,0.98761424703754308,0.43662590239071503,9.0608817370587999E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,0.99898282637078395,0.44120475084021199,9.3660270600935E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,1.0516746126340213,0.46403646679594102,0.102069229392622,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.92419567910858003,9.4339450209166995E-2,0,0.924160311137185,9.4336173255456998E-2,0,0.92932879617300401,9.4805869953934002E-2,0,0.83398291664273505,8.6333124082943996E-2,0,0.83402324503284098,8.6336401036655006E-2,0,0.82323979549900494,8.5406838500830001E-2,0,0.75424417221205697,7.9256360492546002E-2,0,0.75417126493840003,7.9249442479157994E-2,0,0.72012625141786302,7.6271419768422E-2,0,0.87042739501760613,0.43884143513038198,0,0.85887898001306284,"High (40-80%)",0.43302769313164202,0,0.86368237083420196,0.43518372374847197,0,0.83093225674914495,0.42535054510826298,0,0.79842836104645198,"High (40-80%)",0.40843157853096906,0,0.78810513325993103,0.40403409740723201,0,0.78351667535823699,0.40750540511314198,0,0.70159343371680505,"Medium-high (20-40%)",0.36414268636786506,0,0.66992190359193404,0.35045899149219301,0]
[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,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.0626793290905967,0.167297076343911,0.125006258233017,1.0626793290905967,0.167297076343911,0.125006258233017,1.0156780402461281,0.16007585302972699,0.109685960571564,1.0156346086482313,0.160074028294791,0.14062835145085401,1.0156346086482313,0.160074028294791,0.14062835145085401,0.96229258415769603,0.15189576804865801,0.14173063152583701,1.0357044454033939,0.16315546642126799,0.14806934596280799,1.0357044454033939,0.16315546642126799,0.14806934596280799,0.96577751520986188,0.495963482859545,8.7842484746827001E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99491444099314597,0.51049128774627395,8.6193223826993001E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,1.0577659836781139,0.54173119620675803,9.4045273911485996E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.91759920201988709,8.9839464113140005E-2,0,0.91776328604040613,8.9847554118397996E-2,0,0.92275328040965099,9.0128149563941995E-2,0,0.82247280321685701,8.4641848629449998E-2,0,0.82285798876500804,8.4661009168220003E-2,0,0.81215995753616099,8.4095560379627995E-2,0,0.73888049000966305,8.0074444555395002E-2,0,0.73905523221840497,8.0081214612426996E-2,0,0.70594337634358195,7.8301711508390007E-2,0,0.84909628194929998,0.52835708085902799,0,0.86363144639860001,"High (40-80%)",0.53705394070186396,0,0.86832711915014915,0.53873116932818399,0,0.80977708548030491,0.52876087821772699,0,0.81019097001843909,"High (40-80%)",0.52888660371755802,0,0.79965762353954495,0.52535418315805005,0,0.76783350736970701,0.5271670539876,0,0.71357734872959,"High (40-80%)",0.49082765272269402,0,0.68160697723820796,0.47992085846645494,0]
[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,1.057556358615287,0.15931367057111501,0.17412661941766999,1.0012190243290959,0.15097792031549101,0.155507582685425,1.0012190243290959,0.15097792031549101,0.155507582685425,0.96856236343251412,0.14614592083528799,0.153292060052168,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94395713401624892,0.142505276289771,0.14528969241374201,0.96669284965901503,0.145868013761177,0.13866594530215601,0.96669284965901503,0.145868013761177,0.13866594530215601,0.969073008947542,0.483690390070735,5.4117769026760999E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.96222493386866703,0.48004633072446001,7.2275193833635995E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,1.025059431872281,0.51134644625641001,7.4521083494146004E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.92208265667981315,6.2346296646044998E-2,0,0.92219918922202915,6.2359079308325002E-2,0,0.92462824499557084,6.2559634871690001E-2,0,0.83367027916790892,5.1763574622237997E-2,0,0.833761059828934,5.1771949469939002E-2,0,0.812502050622113,4.9002519569669001E-2,0,0.75760153485271997,4.2658352045462998E-2,0,0.75751405606224098,4.2644247038809001E-2,0,0.70420003864283498,3.5907784017031999E-2,0,0.87189930746305,0.391343043083139,0,0.92107637471229908,"High (40-80%)",0.41303443031945802,0,0.92350247301298805,0.41436280709763801,0,0.86072958298053504,0.354191032677384,0,0.88646533896111201,"Medium-high (20-40%)",0.36459583136524998,0,0.86386249060265297,0.34509255580320197,0,0.802580443064566,0.299345772704737,0,0.78361400555454797,"Medium-high (20-40%)",0.292348171057082,0,0.72846306755163204,0.24616626422172699,0]
[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,1.062261424966509,1.273495500162418,0.150893588572766,1.023782801351105,1.228111543470803,0.135873511386221,1.023782801351105,1.228111543470803,0.135873511386221,0.98012491680645597,1.1764512974936887,0.13194523841747,0.97455331406818302,1.1697844636673751,0.121092640624723,0.97455331406818302,1.1697844636673751,0.121092640624723,0.93820384009161883,1.126921587064819,0.13118442653981699,1.0023503157936653,1.2027183418656291,0.120196781640384,1.0023503157936653,1.2027183418656291,0.120196781640384,0.98015577254048802,0.439279693959922,8.4393289705332997E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.004227519687021,0.44943764022837202,8.5354938501602001E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.0636462890892,0.47598492021244998,0.107588566820708,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,0.93233785132170899,9.2446264360692004E-2,0,0.93371432787459796,9.2514311432927002E-2,0,0.94020045940326891,9.2857544230823E-2,0,0.85627074704221695,8.8545600040679004E-2,0,0.859535162066142,8.8707619383458003E-2,0,0.85383408426780305,8.8440426822386994E-2,0,0.79233114458554099,8.5266824960427007E-2,0,0.79262030584085696,8.5273713806225004E-2,0,0.76522313138645603,8.3908512846186001E-2,0,0.87914992727271013,7.6932704489121997E-2,0,0.91516394069773999,"Low (<10%)",8.0013212754727003E-2,0,0.921705089028652,8.0326408832136001E-2,0,0.87530136169939599,7.9865950777859004E-2,0,0.88391925285164497,"Low (<10%)",8.0498342402940001E-2,0,0.87729399299300004,8.0185722353232985E-2,0,0.84506119668629909,8.0234813470938998E-2,0,0.78893617837872299,"Low (<10%)",7.4896695337995006E-2,0,0.75992331604519203,7.3529000832547015E-2,0]
[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,1.0262207569187001,0.30794155335151702,0.14847227479596101,1.0693764913874499,0.320810024448205,0.122296582288186,1.0693764913874499,0.320810024448205,0.122296582288186,1.02435558799465,0.307381867252489,0.15074593200059,1.0436850399770261,0.313130861223051,0.13981879096427299,1.0436850399770261,0.313130861223051,0.13981879096427299,1.015868348831195,0.30483507928188802,0.145062262458861,1.0340002930104153,0.31023609472804697,0.120870134001694,1.0340002930104153,0.31023609472804697,0.120870134001694,0.99429612870354001,0.62896180974078997,7.2759473788967993E-2,1.0092611097356641,0.64984588045909397,7.2261317641121994E-2,1.0092611097356641,0.64984588045909397,7.2261317641121994E-2,1.030077486091624,0.65133877104319604,8.8421608789645015E-2,1.0043848172545713,0.64690157720611496,7.5726695861160001E-2,1.0043848172545713,0.64690157720611496,7.5726695861160001E-2,1.0462636291919547,0.66133369223317995,9.1710901133934E-2,0.98929364257937902,0.63714275403353704,7.0463492795954999E-2,0.98929364257937902,0.63714275403353704,7.0463492795954999E-2,0.92665404189845013,0.79046180638347796,0,0.92667749638269692,0.79046244825518197,0,0.93953828680587692,0.79086602508878001,0,0.82878743046514403,0.78780806805917203,0,0.82882243112330212,0.78780903086672704,0,0.84673644509617196,0.78843381273615598,0,0.73607527518049509,0.78529409729831012,0,0.73607153530457803,0.78529401706434709,0,0.75465095988709696,0.78602037513086098,0,0.90297729377526303,2.56692154007927,0,0.86655869457200285,"Extremely high (>80%)",2.4639580686881,0,0.87858513290009199,2.465216061901661,0,0.809081768263339,2.562962074181335,0,0.79413079557176203,"Extremely high (>80%)",2.5159098908029698,0,0.811294990981964,2.5179051648139348,0,0.72457742780093903,2.5761277184642202,0,0.71186782081227595,"Extremely high (>80%)",2.5312786951909509,0,0.72983631144821803,2.5336200025979769,0]
[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,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0]
[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,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,4.4023698382279998E-3,0,1.301760083235463,4.4024052656599999E-3,0,0.97284854853540004,3.9197915221329998E-3,0,1.4671681332197939,4.6499957830549998E-3,0,1.4670408058706219,4.6500312104880001E-3,0,0.91141783790884001,3.8507564460269999E-3,0,1.4807455766865361,4.6703311293750001E-3,0,1.4797468254656381,4.6690675509450004E-3,0,0.855337974517273,3.7877345861510002E-3,0,1.2084385587339279,1.9541373409270001E-2,0,1.277058406061544,"Low (<10%)",2.0657975927063001E-2,0,0.95438816471005716,1.8393345005050001E-2,0,1.3703097426636479,2.0767888615096E-2,0,1.3668035351810459,"Low (<10%)",2.0734901389440001E-2,0,0.84914415324772496,1.7170864359587E-2,0,1.4110641301254181,2.1282338312065999E-2,0,1.2670297433788611,"Low (<10%)",1.9152081030754001E-2,0,0.732381131491051,1.5536935142918E-2,0]
[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,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,4.4023698382279998E-3,0,1.301760083235463,4.4024052656599999E-3,0,0.97284854853540004,3.9197915221329998E-3,0,1.4671681332197939,4.6499957830549998E-3,0,1.4670408058706219,4.6500312104880001E-3,0,0.91141783790884001,3.8507564460269999E-3,0,1.4807455766865361,4.6703311293750001E-3,0,1.4797468254656381,4.6690675509450004E-3,0,0.855337974517273,3.7877345861510002E-3,0,1.2084385587339279,1.9541373409270001E-2,0,1.277058406061544,"Low (<10%)",2.0657975927063001E-2,0,0.95438816471005716,1.8393345005050001E-2,0,1.3703097426636479,2.0767888615096E-2,0,1.3668035351810459,"Low (<10%)",2.0734901389440001E-2,0,0.84914415324772496,1.7170864359587E-2,0,1.4110641301254181,2.1282338312065999E-2,0,1.2670297433788611,"Low (<10%)",1.9152081030754001E-2,0,0.732381131491051,1.5536935142918E-2,0]
[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,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0]
[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,1.0437050482726593,0.15771573285754001,9.0732018219381996E-2,1.011393621235688,0.15285050607807399,0.184818882822325,1.011393621235688,0.15285050607807399,0.184818882822325,1.0392190403186139,0.15704253982084199,0.111834384515408,1.096476516488452,0.16549592748120501,0.21679218212595999,1.096476516488452,0.16549592748120501,0.21679218212595999,1.0264543800893753,0.15512701036343701,0.18654179127429099,1.174870601638732,0.17714722636205699,0.220343814387433,1.174870601638732,0.17714722636205699,0.220343814387433,1.031051195195464,0.33480129811982701,6.4546381513924E-2,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0773823963907381,0.35026470196725601,0.101272702279408,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0902315252874153,0.35553282965029998,0.12484859797550001,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0521596618611493,8.7230061366872003E-2,0,1.0521645238150199,8.7230823119746004E-2,0,1.041187814513296,8.5690939686338993E-2,0,1.092831733346328,9.3269999899388001E-2,0,1.0928492104405989,9.3272666034443993E-2,0,1.0321672382983993,8.4331591683908996E-2,0,1.1260172506213153,9.8198160113300001E-2,0,1.1259858271715133,9.8193589596060005E-2,0,0.99663845156463604,7.8977611613814003E-2,0,1.0081005774595819,0.55308408226885597,0,1.0403116073932901,"High (40-80%)",0.57069371478030395,0,1.0294585536748839,0.56061927359644603,0,1.0515894060325119,0.59391550853540798,0,0.996691852499067,"High (40-80%)",0.56359493223805901,0,0.94134915137443298,0.50956898436963705,0,1.096996878247303,0.63301780833162302,0,0.95839135441891699,"High (40-80%)",0.55430497904251697,0,0.84829635721117291,0.44583035950220101,0]
[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,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.0626793290905967,0.167297076343911,0.125006258233017,1.0626793290905967,0.167297076343911,0.125006258233017,1.0156780402461281,0.16007585302972699,0.109685960571564,1.0156346086482313,0.160074028294791,0.14062835145085401,1.0156346086482313,0.160074028294791,0.14062835145085401,0.96229258415769603,0.15189576804865801,0.14173063152583701,1.0357044454033939,0.16315546642126799,0.14806934596280799,1.0357044454033939,0.16315546642126799,0.14806934596280799,0.96577751520986188,0.495963482859545,8.7842484746827001E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99491444099314597,0.51049128774627395,8.6193223826993001E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,1.0577659836781139,0.54173119620675803,9.4045273911485996E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.91759920201988709,8.9839464113140005E-2,0,0.91776328604040613,8.9847554118397996E-2,0,0.92275328040965099,9.0128149563941995E-2,0,0.82247280321685701,8.4641848629449998E-2,0,0.82285798876500804,8.4661009168220003E-2,0,0.81215995753616099,8.4095560379627995E-2,0,0.73888049000966305,8.0074444555395002E-2,0,0.73905523221840497,8.0081214612426996E-2,0,0.70594337634358195,7.8301711508390007E-2,0,0.84909628194929998,0.52835708085902799,0,0.86363144639860001,"High (40-80%)",0.53705394070186396,0,0.86832711915014915,0.53873116932818399,0,0.80977708548030491,0.52876087821772699,0,0.81019097001843909,"High (40-80%)",0.52888660371755802,0,0.79965762353954495,0.52535418315805005,0,0.76783350736970701,0.5271670539876,0,0.71357734872959,"High (40-80%)",0.49082765272269402,0,0.68160697723820796,0.47992085846645494,0]
[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,1.061524305074333,0.433084206414521,0.16632136118666099,1.002343893198306,0.40916712874743494,0.177379234567176,1.002343893198306,0.40916712874743494,0.177379234567176,0.96474536108251696,0.39396195160131903,0.16542957626750501,0.95985233237647205,0.39187749541733202,0.152588236343013,0.95985233237647205,0.39187749541733202,0.152588236343013,0.90711438456754101,0.37066500646681599,0.16905689682080899,1.0034825681052599,0.40963045066930998,0.14544110724408399,1.0034825681052599,0.40963045066930998,0.14544110724408399,0.99983878978353502,0.371138268995239,0.10328090819032,1.0285086043567879,0.38219155947101802,0.101462439424335,1.0285086043567879,0.38219155947101802,0.101462439424335,1.0317889920570169,0.38230326714860202,9.7786492959327995E-2,1.0168374434391727,0.37819686128543106,9.9773544392672997E-2,1.0168374434391727,0.37819686128543106,9.9773544392672997E-2,1.080754640700953,0.40096453532017801,0.122529383842164,1.032998825263137,0.38353407087646701,7.0525558048750006E-2,1.032998825263137,0.38353407087646701,7.0525558048750006E-2,0.951999174889126,6.8051671625668997E-2,0,0.952229737160453,6.8062385447447998E-2,0,0.95228101561962397,6.8067569554760995E-2,0,0.89030150926530705,6.4950538631374996E-2,0,0.89049268668206305,6.4958141988765997E-2,0,0.87052225968485508,6.3961065349009E-2,0,0.83247498882662396,6.2043982464872999E-2,0,0.83217172550313412,6.2025665285702997E-2,0,0.78551572283768001,5.9691434566493E-2,0,0.89819368001163691,0.159514871429946,0,0.95212177232133999,"Low-medium (10-20%)",0.16901465704989599,0,0.95200113194739,0.16899701722944599,0,0.92647436490721291,0.167814200517861,0,0.93143156886469203,"Low-medium (10-20%)",0.16874067607875301,0,0.90995112757256402,0.16604210826354701,0,0.92304579001443909,0.170728292462861,0,0.83273067928019484,"Low-medium (10-20%)",0.154145010607044,0,0.78513899927115904,0.14817336716090501,0]
[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,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,4.4023698382279998E-3,0,1.301760083235463,4.4024052656599999E-3,0,0.97284854853540004,3.9197915221329998E-3,0,1.4671681332197939,4.6499957830549998E-3,0,1.4670408058706219,4.6500312104880001E-3,0,0.91141783790884001,3.8507564460269999E-3,0,1.4807455766865361,4.6703311293750001E-3,0,1.4797468254656381,4.6690675509450004E-3,0,0.855337974517273,3.7877345861510002E-3,0,1.2084385587339279,1.9541373409270001E-2,0,1.277058406061544,"Low (<10%)",2.0657975927063001E-2,0,0.95438816471005716,1.8393345005050001E-2,0,1.3703097426636479,2.0767888615096E-2,0,1.3668035351810459,"Low (<10%)",2.0734901389440001E-2,0,0.84914415324772496,1.7170864359587E-2,0,1.4110641301254181,2.1282338312065999E-2,0,1.2670297433788611,"Low (<10%)",1.9152081030754001E-2,0,0.732381131491051,1.5536935142918E-2,0]
[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,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.0436193884696741,0.46906167085690897,3.6546125165722997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.0855644492386147,0.48816675996241093,4.6529912833924998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,0.99154670530787692,0.79026782362540005,9.5704112852213002E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.98427060154941903,0.78509675953185198,0.104620986008077,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.96247353317878892,0.76836688646217699,0.12349336659861899,0.93348131861948891,0.75277350137630805,0.125507164054383,0.93348131861948891,0.75277350137630805,0.125507164054383,1.001066217732884,4.9749505797399998E-4,0,1.001066217732884,4.9749505797399998E-4,0,0.96952502630392301,4.95416281594E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.90721604288792002,4.9131031649399996E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.83012675985770801,4.8623037635799998E-4,0,0.984618606252741,1.089081220841E-3,0,0.94532921675341597,"Low (<10%)",1.045050827547E-3,0,0.91554416431549102,1.040684096779E-3,0,0.95255178267053697,1.059634801814E-3,0,0.91582631162711503,"Low (<10%)",1.018256288817E-3,0,0.83578217612073413,1.006530234213E-3,0,0.89582118368108188,1.0152317825E-3,0,0.88281028029139508,"Low (<10%)",1.000301295312E-3,0,0.75358952902155907,9.8138521040399998E-4,0]
[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,1.0437050482726593,0.15771573285754001,9.0732018219381996E-2,1.011393621235688,0.15285050607807399,0.184818882822325,1.011393621235688,0.15285050607807399,0.184818882822325,1.0392190403186139,0.15704253982084199,0.111834384515408,1.096476516488452,0.16549592748120501,0.21679218212595999,1.096476516488452,0.16549592748120501,0.21679218212595999,1.0264543800893753,0.15512701036343701,0.18654179127429099,1.174870601638732,0.17714722636205699,0.220343814387433,1.174870601638732,0.17714722636205699,0.220343814387433,1.031051195195464,0.33480129811982701,6.4546381513924E-2,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0773823963907381,0.35026470196725601,0.101272702279408,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0902315252874153,0.35553282965029998,0.12484859797550001,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0521596618611493,8.7230061366872003E-2,0,1.0521645238150199,8.7230823119746004E-2,0,1.041187814513296,8.5690939686338993E-2,0,1.092831733346328,9.3269999899388001E-2,0,1.0928492104405989,9.3272666034443993E-2,0,1.0321672382983993,8.4331591683908996E-2,0,1.1260172506213153,9.8198160113300001E-2,0,1.1259858271715133,9.8193589596060005E-2,0,0.99663845156463604,7.8977611613814003E-2,0,1.0081005774595819,0.55308408226885597,0,1.0403116073932901,"High (40-80%)",0.57069371478030395,0,1.0294585536748839,0.56061927359644603,0,1.0515894060325119,0.59391550853540798,0,0.996691852499067,"High (40-80%)",0.56359493223805901,0,0.94134915137443298,0.50956898436963705,0,1.096996878247303,0.63301780833162302,0,0.95839135441891699,"High (40-80%)",0.55430497904251697,0,0.84829635721117291,0.44583035950220101,0]

{"sheet":"11.0 Fortescue","index":11,"n_rows":65,"n_cols":14,"rows_kept":65,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Fortescue Metals (FMG_AU Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",11753,{"$f":"B4*(1+$B37)","v":12105.59},12468.7577,12842.820431,13228.10504393,null,{"$f":"B4","v":11753},{"$f":"H4*(1+$B$37)","v":12105.59},{"$f":"I4*(1+$B$37)","v":12468.7577},{"$f":"J4*(1+$B$37)","v":12842.820431},{"$f":"K4*(1+$B$37)","v":13228.10504393}]
["COGs",-7002,-7142.04,-7284.8807999999999,-7430.5784160000003,-7579.1899843200008,null,{"$f":"B5","v":-7002},{"$f":"H5*(1+$B38)","v":-7142.04},{"$f":"I5*(1+$B38)","v":-7284.8807999999999},{"$f":"J5*(1+$B38)","v":-7430.5784160000003},{"$f":"K5*(1+$B38)","v":-7579.1899843200008}]
["Other income",126,126,126,126,126,null,{"$f":"B6","v":126},{"$f":"C6","v":126},126,126,126]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-97.339166371389581},{"$f":"-D45/1000*D53","v":-102.26452818978191},{"$f":"-E45/1000*E53","v":-107.43911331618489},{"$f":"-F45/1000*F53","v":-112.87553244998384}]
["Other expenses",-800,-800,-800,-800,-800,null,{"$f":"B8","v":-800},{"$f":"C8","v":-800},{"$f":"D8","v":-800},{"$f":"E8","v":-800},{"$f":"F8","v":-800}]
[" "]
[" "]
["EBIT",{"$f":"SUM(B4:B8)","v":4077},{"$f":"SUM(C4:C8)","v":4192.210833628611},{"$f":"SUM(D4:D8)","v":4407.6123718102181},{"$f":"SUM(E4:E8)","v":4630.8029016838145},{"$f":"SUM(F4:F8)","v":4862.0395271600155},null,{"$f":"SUM(H4:H10)","v":4077},{"$f":"SUM(I4:I10)","v":4289.55},{"$f":"SUM(J4:J10)","v":4509.8769000000002},{"$f":"SUM(K4:K10)","v":4738.2420149999998},{"$f":"SUM(L4:L10)","v":4974.9150596099989}]
["Cash Flow"]
["D&A, Asset write offs",{"$f":"965+22+16","v":1003},{"$f":"965+22+16","v":1003},{"$f":"965+22+16","v":1003},{"$f":"965+22+16","v":1003},{"$f":"965+22+16","v":1003},null,{"$f":"B13","v":1003},{"$f":"C13","v":1003},1003,1003,1003]
["EBITDA ",{"$f":"SUM(B11+B13)","v":5080},{"$f":"SUM(C11+C13)","v":5195.210833628611},{"$f":"SUM(D11+D13)","v":5410.6123718102181},{"$f":"SUM(E11+E13)","v":5633.8029016838145},{"$f":"SUM(F11+F13)","v":5865.0395271600155},null,{"$f":"H11+H13","v":5080},{"$f":"I11+I13","v":5292.55},{"$f":"J11+J13","v":5512.8769000000002},{"$f":"K11+K13","v":5741.2420149999998},{"$f":"L11+L13","v":5977.9150596099989}]
["Cash interest",-853,-853,-853,-853,-853,null,{"$f":"B15","v":-853},{"$f":"C15","v":-853},-853,-853,-853]
["Cash tax",-150,-150,-150,-150,-150,null,{"$f":"B16","v":-150},-150,-150,-150,-150]
["FFO",{"$f":"SUM(B14:B16)","v":4077},{"$f":"SUM(C14:C16)","v":4192.210833628611},{"$f":"SUM(D14:D16)","v":4407.6123718102181},{"$f":"SUM(E14:E16)","v":4630.8029016838145},{"$f":"SUM(F14:F16)","v":4862.0395271600155},null,{"$f":"SUM(H14:H16)","v":4077},{"$f":"SUM(I14:I16)","v":4289.55},{"$f":"SUM(J14:J16)","v":4509.8769000000002},{"$f":"SUM(K14:K16)","v":4738.2420149999998},{"$f":"SUM(L14:L16)","v":4974.9150596099989}]
["WC",333,333,333,333,333,null,{"$f":"B18","v":333},{"$f":"C18","v":333},333,333,333]
["CFO",{"$f":"B17+B18","v":4410},{"$f":"C17+C18","v":4525.210833628611},{"$f":"D17+D18","v":4740.6123718102181},{"$f":"E17+E18","v":4963.8029016838145},{"$f":"F17+F18","v":5195.0395271600155},null,{"$f":"SUM(H17:H18)","v":4410},{"$f":"SUM(I17:I18)","v":4622.55},{"$f":"SUM(J17:J18)","v":4842.8769000000002},{"$f":"SUM(K17:K18)","v":5071.2420149999998},{"$f":"SUM(L17:L18)","v":5307.9150596099989}]
["Capex",-1931,-1931,-1931,-1931,-1931,null,{"$f":"B20","v":-1931},{"$f":"C20","v":-1931},-1931,-1931,-1931]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":2479},{"$f":"SUM(C19:C21)","v":2594.210833628611},2809.6123718102181,3032.8029016838145,3264.0395271600155,null,{"$f":"SUM(H19:H20)","v":2479},{"$f":"SUM(I19:I20)","v":2691.55},{"$f":"SUM(J19:J20)","v":2911.8769000000002},{"$f":"SUM(K19:K20)","v":3140.2420149999998},{"$f":"SUM(L19:L20)","v":3376.9150596099989}]
["Dividends",-581,-581,-581,-581,-581,null,{"$f":"B23","v":-581},{"$f":"C23","v":-581},-581,-581,-581]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":1898},{"$f":"SUM(C22:C23)","v":2013.210833628611},{"$f":"SUM(D22:D23)","v":2228.6123718102181},{"$f":"SUM(E22:E23)","v":2451.8029016838145},{"$f":"SUM(F22:F23)","v":2683.0395271600155},null,{"$f":"SUM(H22:H23)","v":1898},{"$f":"SUM(I22:I23)","v":2110.5500000000002},{"$f":"SUM(J22:J23)","v":2330.8769000000002},{"$f":"SUM(K22:K23)","v":2559.2420149999998},{"$f":"SUM(L22:L23)","v":2795.9150596099989}]
["Balance Sheet"]
["Gross debt",{"$f":"9403+154","v":9557},{"$f":"B26","v":9557},{"$f":"C26","v":9557},{"$f":"D26","v":9557},{"$f":"E26","v":9557},null,{"$f":"B26","v":9557},{"$f":"C26","v":9557},9557,9557,9557]
["Cash and securities",2398,{"$f":"B27+C24","v":4411.210833628611},{"$f":"C27+D24","v":6639.8232054388291},{"$f":"D27+E24","v":9091.6261071226436},{"$f":"E27+F24","v":11774.665634282659},null,{"$f":"B27","v":2398},{"$f":"H27+I24","v":4508.55},{"$f":"I27+J24","v":6839.4269000000004},{"$f":"J27+K24","v":9398.6689150000002},{"$f":"K27+L24","v":12194.583974609999}]
["Net debt  ",{"$f":"B26-B27","v":7159},{"$f":"C26-C27","v":5145.789166371389},{"$f":"D26-D27","v":2917.1767945611709},{"$f":"E26-E27","v":465.37389287735641},{"$f":"F26-F27","v":-2217.6656342826591},null,{"$f":"H26-H27","v":7159},{"$f":"I26-I27","v":5048.45},{"$f":"J26-J27","v":2717.5730999999996},{"$f":"K26-K27","v":158.3310849999998},{"$f":"L26-L27","v":-2637.5839746099991}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.43223006891857396},{"$f":"C14/C4","v":0.42915800333801252},{"$f":"D14/D4","v":0.43393355633257819},{"$f":"E14/E4","v":0.43867333752365961},{"$f":"F14/F4","v":0.44337715097381353},null,{"$f":"H14/H4","v":0.43223006891857396},{"$f":"I14/I4","v":0.43719884780502233},{"$f":"J14/J4","v":0.44213521768892822},{"$f":"K14/K4","v":0.44703903210713669},{"$f":"L14/L4","v":0.45191015944896007}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.4265983049073977},{"$f":"C17/C26","v":0.43865343032631693},{"$f":"D17/D26","v":0.46119204476407011},{"$f":"E17/E26","v":0.4845456630411023},{"$f":"F17/F26","v":0.5087411873140123},null,{"$f":"H17/H26","v":0.4265983049073977},{"$f":"I17/I26","v":0.44883854766140002},{"$f":"J17/J26","v":0.47189252903630846},{"$f":"K17/K26","v":0.49578759181751592},{"$f":"L17/L26","v":0.52055195768651241}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.5694929459421707},{"$f":"C17/C28","v":0.81468764033812824},{"$f":"D17/D28","v":1.510917123716272},{"$f":"E17/E28","v":9.9507148393135285},{"$f":"F17/F28","v":-2.1924132529260767},null,{"$f":"H17/H28","v":0.5694929459421707},{"$f":"I17/I28","v":0.8496766334221395},{"$f":"J17/J28","v":1.6595236757384744},{"$f":"K17/K28","v":29.92616399363401},{"$f":"L17/L28","v":-1.8861636662565804}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":1.8812992125984251},{"$f":"C26/C14","v":1.8395788556140047},{"$f":"D26/D14","v":1.7663435011151118},{"$f":"E26/E14","v":1.6963674744715744},{"$f":"F26/F14","v":1.629486034278735},null,{"$f":"H26/H14","v":1.8812992125984251},{"$f":"I26/I14","v":1.8057458125100376},{"$f":"J26/J14","v":1.7335776171602888},{"$f":"K26/K14","v":1.664622389202661},{"$f":"L26/L14","v":1.5987179317036837}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":1.4092519685039371},{"$f":"C28/C14","v":0.99048707187448193},{"$f":"D28/D14","v":0.5391583418098711},{"$f":"E28/E14","v":8.2603864742635355E-2},{"$f":"F28/F14","v":-0.37811605940812865},null,{"$f":"H28/H14","v":1.4092519685039371},{"$f":"I28/I14","v":0.95387856515290359},{"$f":"J28/J14","v":0.49295007838829114},{"$f":"K28/K14","v":2.7577845453358719E-2},{"$f":"L28/L14","v":-0.44122138710717579}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use",139420]
["Total Water Recycled"]
["Total Water Withrawal",139420,{"$f":"B45*(1+$B39)","v":142208.4},{"$f":"C45*(1+$B39)","v":145052.568},{"$f":"D45*(1+$B39)","v":147953.61936000001},{"$f":"E45*(1+$B39)","v":150912.69174720001}]
["% Water Not Recyled",{"$f":"B43/B45","v":1}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"+K65","v":0.66454615213142543}]
["2020 shadow price, US$/Cubic Metre",{"$f":"+L65","v":0.66454615213142543}]
["2030 shadow price, US$/Cubic Metre",{"$f":"+M65","v":0.66454615213142543}]
["2040 shadow price, US$/Cubic Metre",{"$f":"+N65","v":0.66454615213142543}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":0.66454615213142543},{"$f":"B53*(1+$B$40)","v":0.68448253669536818},{"$f":"C53*(1+$B$40)","v":0.70501701279622919},{"$f":"D53*(1+$B$40)","v":0.72616752318011613},{"$f":"E53*(1+$B$40)","v":0.74795254887551965}]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":0.66454615213142543},0.68448253669536818,0.70501701279622919,0.72616752318011613,0.74795254887551965]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":0.66454615213142543},0.68448253669536818,0.70501701279622919,0.72616752318011613,0.74795254887551965]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":0.66454615213142543},0.68448253669536818,0.70501701279622919,0.72616752318011613,0.74795254887551965]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Reserves (Mt)","Reserves by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Chichester Range, Western Australia",-22.3,119.333,null,{"$f":"'32.0 Location Data'!E79","v":0.1100001},{"$f":"'32.0 Location Data'!F79","v":0.1100001},{"$f":"'32.0 Location Data'!G79","v":0.1100001},{"$f":"'32.0 Location Data'!H79","v":0.1100001},997,{"$f":"I60/I$65","v":0.24854165627960312},{"$f":"E60*$J60","v":2.7339607044921971E-2},{"$f":"F60*$J60","v":2.7339607044921971E-2},2.7339607044921971E-2,2.7339607044921971E-2]
["Christmas Creek, Western Australia",-18.87,125.93300000000001,null,{"$f":"'32.0 Location Data'!E80","v":0.1100001},{"$f":"'32.0 Location Data'!F80","v":0.1100001},{"$f":"'32.0 Location Data'!G80","v":0.1100001},{"$f":"'32.0 Location Data'!H80","v":0.1100001},827,{"$f":"I61/I$65","v":0.20616243705439496},{"$f":"E61*$J61","v":2.2677888692227151E-2},2.2677888692227151E-2,2.2677888692227151E-2,2.2677888692227151E-2]
["Cloud Break, Western Australia",-33.829000000000001,121.906899,null,{"$f":"'32.0 Location Data'!E81","v":5.4562501499999998},{"$f":"'32.0 Location Data'!F81","v":5.4562501499999998},{"$f":"'32.0 Location Data'!G81","v":5.4562501499999998},{"$f":"'32.0 Location Data'!H81","v":5.4562501499999998},42.4,{"$f":"I62/I$65","v":1.0569875853816623E-2},{"$f":"E62*$J62","v":5.7671886712868325E-2},5.7671886712868325E-2,5.7671886712868325E-2,5.7671886712868325E-2]
["Nullagine Iron, Western Australia",-21.885999999999999,120.1086,null,{"$f":"'32.0 Location Data'!E82","v":0.1100001},{"$f":"'32.0 Location Data'!F82","v":0.1100001},{"$f":"'32.0 Location Data'!G82","v":0.1100001},{"$f":"'32.0 Location Data'!H82","v":0.1100001},1517,{"$f":"I63/I$65","v":0.37817220920376926},{"$f":"E63*$J63","v":4.1598980829635542E-2},4.1598980829635542E-2,4.1598980829635542E-2,4.1598980829635542E-2]
["Solomon Iron Ore, Western Australia",-27.67,121.63,null,{"$f":"'32.0 Location Data'!E83","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F83","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G83","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H83","v":3.2912501499999998},628,{"$f":"I64/I$65","v":0.15655382160841602},{"$f":"E64*$J64","v":0.51525778885177242},0.51525778885177242,0.51525778885177242,0.51525778885177242]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I64)","v":4011.4},null,{"$f":"SUM(K60:K64)","v":0.66454615213142543},{"$f":"SUM(L60:L64)","v":0.66454615213142543},{"$f":"SUM(M60:M64)","v":0.66454615213142543},{"$f":"SUM(N60:N64)","v":0.66454615213142543}]

{"sheet":"12.0 Glencore","index":12,"n_rows":80,"n_cols":14,"rows_kept":80,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Glencore (GLEN_LN Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",232694,{"$f":"B4*(1+$B37)","v":239674.82},246865.06460000001,254271.01653800003,261899.14703414004,null,{"$f":"B4","v":232694},{"$f":"H4*(1+$B$37)","v":239674.82},{"$f":"I4*(1+$B$37)","v":246865.06460000001},{"$f":"J4*(1+$B$37)","v":254271.01653800003},{"$f":"K4*(1+$B$37)","v":261899.14703414004}]
["COGs",-227145,-231687.9,-236321.658,-241048.09116000001,-245869.0529832,null,{"$f":"B5","v":-227145},{"$f":"H5*(1+$B38)","v":-231687.9},{"$f":"I5*(1+$B38)","v":-236321.658},{"$f":"J5*(1+$B38)","v":-241048.09116000001},{"$f":"K5*(1+$B38)","v":-245869.0529832}]
["Selling and administrative expenses",-1206,-1206,-1206,-1206,-1206,null,{"$f":"B6","v":-1206},{"$f":"C6","v":-1206},-1206,-1206,-1206]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-4411.5833539127343},{"$f":"-D45/1000*D53","v":-4634.8094716207188},{"$f":"-E45/1000*E53","v":-4869.3308308847272},{"$f":"-F45/1000*F53","v":-5115.7189709274953}]
["Share of income from assocs and JVs",{"$f":"846+51","v":897},{"$f":"846+51","v":897},{"$f":"846+51","v":897},{"$f":"846+51","v":897},{"$f":"846+51","v":897},null,{"$f":"B8","v":897},{"$f":"C8","v":897},897,897,897]
["Dividend income",39,40,40,40,40,null,{"$f":"B9","v":39},{"$f":"C9","v":40},{"$f":"D9","v":40},{"$f":"E9","v":40},{"$f":"F9","v":40}]
["Mark to market valuation + other",{"$f":"95+261+ 335","v":691},{"$f":"95+261+ 335","v":691},{"$f":"95+261+ 335","v":691},{"$f":"95+261+ 335","v":691},{"$f":"95+261+ 335","v":691},null,691,691,691,691,691]
["EBIT, Adjusted, Segment reporting",{"$f":"SUM(B4:B10)","v":5970},{"$f":"SUM(C4:C10)","v":3997.3366460872785},{"$f":"SUM(D4:D10)","v":6330.5971283792978},{"$f":"SUM(E4:E10)","v":8775.5945471152882},{"$f":"SUM(F4:F10)","v":11336.375080012544},null,{"$f":"SUM(H4:H10)","v":5970},{"$f":"SUM(I4:I10)","v":8408.9200000000128},{"$f":"SUM(J4:J10)","v":10965.406600000017},{"$f":"SUM(K4:K10)","v":13644.925378000014},{"$f":"SUM(L4:L10)","v":16452.094050940039}]
["Cash Flow"]
["D&A",{"$f":"4049+447","v":4496},{"$f":"4049+447","v":4496},{"$f":"4049+447","v":4496},{"$f":"4049+447","v":4496},{"$f":"4049+447","v":4496},null,{"$f":"B13","v":4496},{"$f":"C13","v":4496},4496,4496,4496]
["EBITDA, Adjusted, Segment reporting",{"$f":"SUM(B11,B13)","v":10466},{"$f":"SUM(C11,C13)","v":8493.3366460872785},{"$f":"SUM(D11,D13)","v":10826.597128379297},{"$f":"SUM(E11,E13)","v":13271.594547115288},{"$f":"SUM(F11,F13)","v":15832.375080012544},null,{"$f":"H11+H13","v":10466},{"$f":"I11+I13","v":12904.920000000013},{"$f":"J11+J13","v":15461.406600000017},{"$f":"K11+K13","v":18140.925378000014},{"$f":"L11+L13","v":20948.094050940039}]
["Cash interest",{"$f":"-1589+91","v":-1498},{"$f":"-1589+91","v":-1498},{"$f":"-1589+91","v":-1498},{"$f":"-1589+91","v":-1498},{"$f":"-1589+91","v":-1498},null,{"$f":"B15","v":-1498},{"$f":"C15","v":-1498},-1498,-1498,-1498]
["Cash tax",-593,-592,-591,-590,-589,null,{"$f":"B16","v":-593},-592,-591,-590,-589]
["FFO",{"$f":"SUM(B14:B16)","v":8375},{"$f":"SUM(C14:C16)","v":6403.3366460872785},{"$f":"SUM(D14:D16)","v":8737.5971283792969},{"$f":"SUM(E14:E16)","v":11183.594547115288},{"$f":"SUM(F14:F16)","v":13745.375080012544},null,{"$f":"SUM(H14:H16)","v":8375},{"$f":"SUM(I14:I16)","v":10814.920000000013},{"$f":"SUM(J14:J16)","v":13372.406600000017},{"$f":"SUM(K14:K16)","v":16052.925378000014},{"$f":"SUM(L14:L16)","v":18861.094050940039}]
["WC",2599,2599,2599,2599,2599,null,{"$f":"B18","v":2599},{"$f":"C18","v":2599},2599,2599,2599]
["CFO",{"$f":"SUM(B17:B18)","v":10974},{"$f":"SUM(C17:C18)","v":9002.3366460872785},{"$f":"SUM(D17:D18)","v":11336.597128379297},{"$f":"SUM(E17:E18)","v":13782.594547115288},{"$f":"SUM(F17:F18)","v":16344.375080012544},null,{"$f":"SUM(H17:H18)","v":10974},{"$f":"SUM(I17:I18)","v":13413.920000000013},{"$f":"SUM(J17:J18)","v":15971.406600000017},{"$f":"SUM(K17:K18)","v":18651.925378000014},{"$f":"SUM(L17:L18)","v":21460.094050940039}]
["Capex",-8390,-8390,-8390,-8390,-8390,null,{"$f":"B20","v":-8390},{"$f":"C20","v":-8390},-8390,-8390,-8390]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":2584},{"$f":"SUM(C19:C21)","v":612.3366460872785},2946.5971283792969,5392.5945471152882,7954.3750800125435,null,{"$f":"SUM(H19:H20)","v":2584},{"$f":"SUM(I19:I20)","v":5023.9200000000128},{"$f":"SUM(J19:J20)","v":7581.4066000000166},{"$f":"SUM(K19:K20)","v":10261.925378000014},{"$f":"SUM(L19:L20)","v":13070.094050940039}]
["Dividends",-2062,-2062,-2062,-2062,-2062,null,{"$f":"B23","v":-2062},{"$f":"C23","v":-2062},-2062,-2062,-2062]
["FCF after dividends",{"$f":"B22+B23","v":522},{"$f":"C22+C23","v":-1449.6633539127215},{"$f":"D22+D23","v":884.59712837929692},{"$f":"E22+E23","v":3330.5945471152882},{"$f":"F22+F23","v":5892.3750800125435},null,{"$f":"SUM(H22:H23)","v":522},{"$f":"SUM(I22:I23)","v":2961.9200000000128},{"$f":"SUM(J22:J23)","v":5519.4066000000166},{"$f":"SUM(K22:K23)","v":8199.9253780000145},{"$f":"SUM(L22:L23)","v":11008.094050940039}]
["Balance Sheet"]
["Gross debt",{"$f":"38724+16461","v":55185},{"$f":"B26","v":55185},{"$f":"C26","v":55185},{"$f":"D26","v":55185},{"$f":"E26","v":55185},null,{"$f":"B26","v":55185},{"$f":"C26","v":55185},55185,55185,55185]
["Cash and securities, marketable inventories, assoc/JV net funding",{"$f":"2885+16418","v":19303},{"$f":"B27+C24","v":17853.336646087278},{"$f":"C27+D24","v":18737.933774466575},{"$f":"D27+E24","v":22068.528321581864},{"$f":"E27+F24","v":27960.903401594405},null,{"$f":"B27","v":19303},{"$f":"H27+I24","v":22264.920000000013},{"$f":"I27+J24","v":27784.326600000029},{"$f":"J27+K24","v":35984.251978000044},{"$f":"K27+L24","v":46992.346028940083}]
["Net debt  ",{"$f":"B26-B27","v":35882},{"$f":"C26-C27","v":37331.663353912722},{"$f":"D26-D27","v":36447.066225533425},{"$f":"E26-E27","v":33116.471678418136},{"$f":"F26-F27","v":27224.096598405595},null,{"$f":"H26-H27","v":35882},{"$f":"I26-I27","v":32920.079999999987},{"$f":"J26-J27","v":27400.673399999971},{"$f":"K26-K27","v":19200.748021999956},{"$f":"L26-L27","v":8192.6539710599172}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":4.497752413040302E-2},{"$f":"C14/C4","v":3.543691676116531E-2},{"$f":"D14/D4","v":4.3856335629838233E-2},{"$f":"E14/E4","v":5.2194680808742074E-2},{"$f":"F14/F4","v":6.0452182679116187E-2},null,{"$f":"H14/H4","v":4.497752413040302E-2},{"$f":"I14/I4","v":5.3843453392392292E-2},{"$f":"J14/J4","v":6.2631002993689761E-2},{"$f":"K14/K4","v":7.1344841519870625E-2},{"$f":"L14/L4","v":7.9985346604467308E-2}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.15176225423575246},{"$f":"C17/C26","v":0.11603400645260992},{"$f":"D17/D26","v":0.15833282827542441},{"$f":"E17/E26","v":0.20265642017061317},{"$f":"F17/F26","v":0.2490781023831212},null,{"$f":"H17/H26","v":0.15176225423575246},{"$f":"I17/I26","v":0.19597571803932251},{"$f":"J17/J26","v":0.24231959046842469},{"$f":"K17/K26","v":0.29089291253057925},{"$f":"L17/L26","v":0.34177936125650155}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.23340393512067331},{"$f":"C17/C28","v":0.17152561849125714},{"$f":"D17/D28","v":0.23973389447346161},{"$f":"E17/E28","v":0.33770489367693085},{"$f":"F17/F28","v":0.504897381271324},null,{"$f":"H17/H28","v":0.23340393512067331},{"$f":"I17/I28","v":0.32852046532086243},{"$f":"J17/J28","v":0.48803204230739933},{"$f":"K17/K28","v":0.83605729108088866},{"$f":"L17/L28","v":2.3021958595548861}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":5.2727880756736099},{"$f":"C26/C14","v":6.4974464453169531},{"$f":"D26/D14","v":5.0971694379710426},{"$f":"E26/E14","v":4.1581288370503309},{"$f":"F26/F14","v":3.485579372716344},null,{"$f":"H26/H14","v":5.2727880756736099},{"$f":"I26/I14","v":4.2762760249579186},{"$f":"J26/J14","v":3.5692095439751221},{"$f":"K26/K14","v":3.0420168128206031},{"$f":"L26/L14","v":2.634368542828057}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":3.4284349321612844},{"$f":"C28/C14","v":4.3954060588320987},{"$f":"D28/D14","v":3.3664378376097774},{"$f":"E28/E14","v":2.4952895871593914},{"$f":"F28/F14","v":1.7195206948308368},null,{"$f":"H28/H14","v":3.4284349321612844},{"$f":"I28/I14","v":2.5509712574738903},{"$f":"J28/J14","v":1.7721979706555251},{"$f":"K28/K14","v":1.0584216417804804},{"$f":"L28/L14","v":0.39109304890161473}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use, Thousand Cubic Metres",{"$f":"SUM(B45,B44)","v":1556000}]
["Total Water Recycled, Thousand Cubic Metres",587000]
["Total Water Withdrawal, Thousand Cubic Metres",969000,{"$f":"B45*(1+$B39)","v":988380},{"$f":"C45*(1+$B39)","v":1008147.6},{"$f":"D45*(1+$B39)","v":1028310.552},{"$f":"E45*(1+$B39)","v":1048876.7630400001}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.62275064267352187}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"+K80","v":4.333445268891249}]
["2020 shadow price, US$/Cubic Metre",{"$f":"+L80","v":4.8338040187820717}]
["2030 shadow price, US$/Cubic Metre",{"$f":"+M80","v":5.100123162254107}]
["2040 shadow price, US$/Cubic Metre",{"$f":"+N80","v":5.4133974140382701}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":4.333445268891249},{"$f":"B53*(1+$B$40)","v":4.4634486269579865},4.597352085766726,4.7352726483397278,4.8773308277899199]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":4.8338040187820717},4.9788181393455337,5.1281826835258997,5.2820281640316766,5.4404890089526274]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":5.100123162254107},5.25312685712173,5.4107206628353817,5.5730422827204436,5.7402335512020572]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":5.4133974140382701},5.5757993364594185,5.7430733165532013,5.9153655160497971,6.0928264815312909]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Reserves (Mt)","Reserves by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Sangatta, Indonesia",-6.2720000000000002,106.923,{"$f":"B$45*(I60/SUM(I$60:I$79))","v":203344.58497702223},{"$f":"'32.0 Location Data'!E84","v":11.647515324528921},{"$f":"'32.0 Location Data'!F84","v":11.982426608741967},{"$f":"'32.0 Location Data'!G84","v":12.522180270348354},{"$f":"'32.0 Location Data'!H84","v":13.26560352919862},1032,{"$f":"I60/I$80","v":0.20984993289682377},{"$f":"E60*$J60","v":2.4442303092671205},{"$f":"F60*$J60","v":2.5145114197856175},2.6277786894545327,2.7837860104381988]
["Cerrejon, Colombia",11.005800000000001,-72.671999999999997,145809.10163081053,{"$f":"'32.0 Location Data'!E85","v":1.6526538772022779},{"$f":"'32.0 Location Data'!F85","v":3.7252638642108407},{"$f":"'32.0 Location Data'!G85","v":3.8475225997163549},{"$f":"'32.0 Location Data'!H85","v":3.9082280362993389},740,0.15047378909268372,{"$f":"E61*$J61","v":0.24868109096134158},0.56055456901785805,0.57895130419905294,0.58808588126022021]
["Rolleston, Australia",-24.463000000000001,148.622208,53200.618162593026,{"$f":"'32.0 Location Data'!E86","v":0.1100001},{"$f":"'32.0 Location Data'!F86","v":0.1100001},{"$f":"'32.0 Location Data'!G86","v":0.1100001},{"$f":"'32.0 Location Data'!H86","v":0.18525393653017128},270,5.4902598723006221E-2,6.0392913497905572E-3,6.0392913497905572E-3,6.0392913497905572E-3,1.0170922539173257E-2]
["Bulga, Australia",-32.652543000000001,151.0205,49259.831632030582,{"$f":"'32.0 Location Data'!E87","v":3.7757646725102965},{"$f":"'32.0 Location Data'!F87","v":4.1122397649493596},{"$f":"'32.0 Location Data'!G87","v":4.3148885791278833},{"$f":"'32.0 Location Data'!H87","v":4.6083208229710095},250,5.0835739558339095E-2,0.19194378952531094,0.20904874969241122,0.2193505520317969,0.23426739715782513]
["Optimum, South Africa",-26.122900000000001,28.369800000000001,45338.749034120941,{"$f":"'32.0 Location Data'!E88","v":5.2577451640297923},{"$f":"'32.0 Location Data'!F88","v":5.8558631658045348},{"$f":"'32.0 Location Data'!G88","v":6.477762487740728},{"$f":"'32.0 Location Data'!H88","v":7.1764841034953282},230.1,4.6789214689495297E-2,0.24600576726244561,0.273991238857136,0.30308941974646009,0.33578205543419309]
["Bengalon, Indonesia",0.87139999999999995,117.455,42560.494530074422,{"$f":"'32.0 Location Data'!E89","v":0.1100001},{"$f":"'32.0 Location Data'!F89","v":0.1100001},{"$f":"'32.0 Location Data'!G89","v":0.1100001},{"$f":"'32.0 Location Data'!H89","v":0.1100001},216,4.3922078978404978E-2,4.8314330798324458E-3,4.8314330798324458E-3,4.8314330798324458E-3,4.8314330798324458E-3]
["Calenturitas, Colombia",9.6327999999999996,-73.638000000000005,41003.88385050225,{"$f":"'32.0 Location Data'!E90","v":0.1100001},{"$f":"'32.0 Location Data'!F90","v":0.1732918455089007},{"$f":"'32.0 Location Data'!G90","v":0.214652018076436},{"$f":"'32.0 Location Data'!H90","v":0.231852812603349},208.1,4.2315669608361459E-2,4.6547278884867217E-3,7.3329604803778585E-3,9.0831438776904968E-3,9.8110070158926605E-3]
["Asam-Asam, Indonesia",-3.8818000000000001,115.08199999999999,39998.983285208829,{"$f":"'32.0 Location Data'!E91","v":0.1100001},{"$f":"'32.0 Location Data'!F91","v":0.1100001},{"$f":"'32.0 Location Data'!G91","v":0.1100001},{"$f":"'32.0 Location Data'!H91","v":0.1100001},203,4.1278620521371344E-2,4.5406523852128998E-3,4.5406523852128998E-3,4.5406523852128998E-3,4.5406523852128998E-3]
["Cumberland, South Africa",-26.200641999999998,27.765999999999998,39407.865305624466,{"$f":"'32.0 Location Data'!E92","v":5.2577451640297923},{"$f":"'32.0 Location Data'!F92","v":5.8558631658045348},{"$f":"'32.0 Location Data'!G92","v":6.477762487740728},{"$f":"'32.0 Location Data'!H92","v":7.1764841034953282},200,4.0668591646671276E-2,0.21382509105818831,0.23814970782888831,0.26344147739805313,0.29185750146387929]
["Ravnesworth North, Australia",-32.44,151.0548,35467.078775062022,{"$f":"'32.0 Location Data'!E93","v":3.7757646725102965},{"$f":"'32.0 Location Data'!F93","v":4.1122397649493596},{"$f":"'32.0 Location Data'!G93","v":4.3148885791278833},{"$f":"'32.0 Location Data'!H93","v":4.6083208229710095},180,3.660173248200415E-2,0.13819952845822389,0.15051509977853608,0.15793239746289378,0.16867252595363411]
["Zapadnaya, Australia",-25.274000000000001,133.77500000000001,34008.987758753916,{"$f":"'32.0 Location Data'!E94","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F94","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G94","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H94","v":3.2912501499999998},172.6,3.5096994591077312E-2,0.11551298871243239,0.11551298871243239,0.11551298871243239,0.11551298871243239]
["Ulan UG, Australia",-32.281999999999996,149.739,32511.488877140186,{"$f":"'32.0 Location Data'!E95","v":1.3842789535829552},{"$f":"'32.0 Location Data'!F95","v":1.5371066186250235},{"$f":"'32.0 Location Data'!G95","v":1.6287206706497122},{"$f":"'32.0 Location Data'!H95","v":1.7607678475185813},165,3.3551588108503803E-2,4.6444757277885967E-2,5.1572368146961832E-2,5.4646165085445224E-2,5.9076557574640268E-2]
["Tweenfontein, South Africa",-28.416667,29.083333,31526.292244499567,{"$f":"'32.0 Location Data'!E96","v":1.4470004412841988},{"$f":"'32.0 Location Data'!F96","v":1.7866678381439245},{"$f":"'32.0 Location Data'!G96","v":2.3851667095865432},{"$f":"'32.0 Location Data'!H96","v":2.7738648894986793},160,3.2534873317337017E-2,4.7077976047312169E-2,5.8129011774172984E-2,7.7601096737127756E-2,9.0247342779248577E-2]
["Beltana, Australia",-30.809699999999999,138.40299999999999,30659.319207775836,{"$f":"'32.0 Location Data'!E97","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F97","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G97","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H97","v":3.2912501499999998},155.6,3.1640164301110253E-2,0.10413569550205376,0.10413569550205376,0.10413569550205376,0.10413569550205376]
["Atcom, South Africa",-30.559000000000001,22.937000000000001,27014.09166700557,{"$f":"'32.0 Location Data'!E98","v":0.1100001},{"$f":"'32.0 Location Data'!F98","v":0.1100001},{"$f":"'32.0 Location Data'!G98","v":0.1100001},{"$f":"'32.0 Location Data'!H98","v":0.1100001},137.1,2.7878319573793157E-2,3.0666179409492046E-3,3.0666179409492046E-3,3.0666179409492046E-3,3.0666179409492046E-3]
["La Jagua, Colombia",2.983222,-75.215800000000002,25221.033795599658,{"$f":"'32.0 Location Data'!E99","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F99","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G99","v":1.6489251842103789},{"$f":"'32.0 Location Data'!H99","v":1.8015414811075483},128,2.6027898653869615E-2,3.9302129570132988E-2,3.9302129570132988E-2,4.2918057582441028E-2,4.6890339091009432E-2]
["Sage Creek, Australia",-37.741999999999997,144.82900000000001,25221.033795599658,{"$f":"'32.0 Location Data'!E100","v":12.020451368568633},{"$f":"'32.0 Location Data'!F100","v":12.158325767879578},{"$f":"'32.0 Location Data'!G100","v":12.755736134941548},{"$f":"'32.0 Location Data'!H100","v":13.401930410355247},128,2.6027898653869615E-2,0.31286708999487267,{"$f":"F76*$J76","v":0.31645567088710114},0.33200500737576116,0.34882408648693958]
["Impunzi, South Africa",-31.635000000000002,29.160799999999998,23644.71918337468,{"$f":"'32.0 Location Data'!E101","v":0.46295294869451603},{"$f":"'32.0 Location Data'!F101","v":0.49804560730178316},{"$f":"'32.0 Location Data'!G101","v":0.58692784395714304},{"$f":"'32.0 Location Data'!H101","v":0.57521268703113804},120,2.4401154988002764E-2,1.1296586653247778E-2,1.2152888054864771E-2,1.4321717287172549E-2,1.4035853927312327E-2]
["La Jagua, Colombia",2.9830000000000001,-75.213999999999999,22462.483224205942,{"$f":"'32.0 Location Data'!E102","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F102","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G102","v":1.6489251842103789},{"$f":"'32.0 Location Data'!H102","v":1.8015414811075483},114,2.3181097238602625E-2,3.5003459148399689E-2,3.5003459148399689E-2,3.8223895034361542E-2,4.1761708252930269E-2]
["Waterpan, South Africa",-26.296600000000002,27.898199999999999,21339.359062995645,{"$f":"'32.0 Location Data'!E103","v":5.2577451640297923},{"$f":"'32.0 Location Data'!F103","v":5.8558631658045348},{"$f":"'32.0 Location Data'!G103","v":6.477762487740728},{"$f":"'32.0 Location Data'!H103","v":7.1764841034953282},108.3,2.2022042376672494E-2,0.11578628680800895,0.12895806678934302,0.14265356001104576,0.15804083704269062]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I79)","v":4917.8},1,{"$f":"SUM(K60:K79)","v":4.333445268891249},{"$f":"SUM(L60:L79)","v":4.8338040187820717},{"$f":"SUM(M60:M79)","v":5.100123162254107},{"$f":"SUM(N60:N79)","v":5.4133974140382701}]

{"sheet":"13.0 Rio","index":13,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Rio Tinto (RIO_LN Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",51171,{"$f":"B4*(1+$B37)","v":52706.130000000005},54287.313900000008,55915.93331700001,57593.411316510013,null,{"$f":"B4","v":51171},{"$f":"H4*(1+$B$37)","v":52706.130000000005},{"$f":"I4*(1+$B$37)","v":54287.313900000008},{"$f":"J4*(1+$B$37)","v":55915.93331700001},{"$f":"K4*(1+$B$37)","v":57593.411316510013}]
["Net operating costs",-36104,-36826.080000000002,-37562.601600000002,-38313.853632000006,-39080.130704640003,null,{"$f":"B5","v":-36104},{"$f":"H5*(1+$B38)","v":-36826.080000000002},{"$f":"I5*(1+$B38)","v":-37562.601600000002},{"$f":"J5*(1+$B38)","v":-38313.853632000006},{"$f":"K5*(1+$B38)","v":-39080.130704640003}]
["Net impairment charges",-7315,-7315,-7315,-7315,-7315,null,{"$f":"B6","v":-7315},{"$f":"C6","v":-7315},-7315,-7315,-7315]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-6657.9443978797899},{"$f":"-D45/1000*D53","v":-6857.6827298161843},{"$f":"-E45/1000*E53","v":-7063.4132117106692},{"$f":"-F45/1000*F53","v":-7275.3156080619892}]
["Net gains on consolidation and disposal",787,787,787,787,787,null,{"$f":"B8","v":787},{"$f":"C8","v":787},787,787,787]
["(lLoss) relating to interests in undeveloped projects",-161,-161,-161,-161,-161,null,{"$f":"B9","v":-161},-161,-161,-161,-161]
["Exploration and evaluation costs",-948,-948,-948,-948,-948,null,-948,-948,-948,-948,-948]
["EBIT",{"$f":"SUM(B4:B10)","v":7430},{"$f":"SUM(C4:C10)","v":1585.105602120213},{"$f":"SUM(D4:D10)","v":2230.0295701838222},{"$f":"SUM(E4:E10)","v":2901.666473289335},{"$f":"SUM(F4:F10)","v":3600.9650038080208},null,{"$f":"SUM(H4:H10)","v":7430},{"$f":"SUM(I4:I10)","v":8243.0500000000029},{"$f":"SUM(J4:J10)","v":9087.7123000000065},{"$f":"SUM(K4:K10)","v":9965.0796850000042},{"$f":"SUM(L4:L10)","v":10876.28061187001}]
["Cash Flow"]
["D&A, Impairments",{"$f":"4791-B6","v":12106},{"$f":"4791-C6","v":12106},{"$f":"4791-D6","v":12106},{"$f":"4791-E6","v":12106},{"$f":"4791-F6","v":12106},null,{"$f":"B13","v":12106},{"$f":"C13","v":12106},12106,12106,12106]
["EBITDA ",{"$f":"SUM(B11+B13)","v":19536},{"$f":"SUM(C11+C13)","v":13691.105602120213},{"$f":"SUM(D11+D13)","v":14336.029570183822},{"$f":"SUM(E11+E13)","v":15007.666473289335},{"$f":"SUM(F11+F13)","v":15706.965003808022},null,{"$f":"H11+H13","v":19536},{"$f":"I11+I13","v":20349.050000000003},{"$f":"J11+J13","v":21193.712300000007},{"$f":"K11+K13","v":22071.079685000004},{"$f":"L11+L13","v":22982.28061187001}]
["Cash interest",-1164,-1164,-1164,-1164,-1164,null,{"$f":"B15","v":-1164},{"$f":"C15","v":-1164},-1164,-1164,-1164]
["Cash tax",-3698,-3698,-3698,-3698,-3698,null,{"$f":"B16","v":-3698},-3698,-3698,-3698,-3698]
["FFO",{"$f":"SUM(B14:B16)","v":14674},{"$f":"SUM(C14:C16)","v":8829.105602120213},{"$f":"SUM(D14:D16)","v":9474.0295701838222},{"$f":"SUM(E14:E16)","v":10145.666473289335},{"$f":"SUM(F14:F16)","v":10844.965003808022},null,{"$f":"SUM(H14:H16)","v":14674},{"$f":"SUM(I14:I16)","v":15487.050000000003},{"$f":"SUM(J14:J16)","v":16331.712300000007},{"$f":"SUM(K14:K16)","v":17209.079685000004},{"$f":"SUM(L14:L16)","v":18120.28061187001}]
["WC",{"$f":"-803-84+330","v":-557},{"$f":"-803-84+330","v":-557},{"$f":"-803-84+330","v":-557},{"$f":"-803-84+330","v":-557},{"$f":"-803-84+330","v":-557},null,{"$f":"B18","v":-557},{"$f":"C18","v":-557},-557,-557,-557]
["CFO",{"$f":"SUM(B17:B18)","v":14117},{"$f":"SUM(C17:C18)","v":8272.105602120213},{"$f":"SUM(D17:D18)","v":8917.0295701838222},{"$f":"SUM(E17:E18)","v":9588.666473289335},{"$f":"SUM(F17:F18)","v":10287.965003808022},null,{"$f":"SUM(H17:H18)","v":14117},{"$f":"SUM(I17:I18)","v":14930.050000000003},{"$f":"SUM(J17:J18)","v":15774.712300000007},{"$f":"SUM(K17:K18)","v":16652.079685000004},{"$f":"SUM(L17:L18)","v":17563.28061187001}]
["Capex",-13001,-13001,-13001,-13001,-13001,null,{"$f":"B20","v":-13001},{"$f":"C20","v":-13001},-13001,-13001,-13001]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":1116},{"$f":"SUM(C19:C21)","v":-4728.894397879787},-4083.9704298161778,-3412.333526710665,-2713.0349961919783,null,{"$f":"SUM(H19:H20)","v":1116},{"$f":"SUM(I19:I20)","v":1929.0500000000029},{"$f":"SUM(J19:J20)","v":2773.7123000000065},{"$f":"SUM(K19:K20)","v":3651.0796850000042},{"$f":"SUM(L19:L20)","v":4562.28061187001}]
["Dividends",-3322,-3322,-3322,-3322,-3322,null,{"$f":"B23","v":-3322},{"$f":"C23","v":-3322},-3322,-3322,-3322]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-2206},{"$f":"SUM(C22:C23)","v":-8050.894397879787},{"$f":"SUM(D22:D23)","v":-7405.9704298161778},{"$f":"SUM(E22:E23)","v":-6734.333526710665},{"$f":"SUM(F22:F23)","v":-6035.0349961919783},null,{"$f":"SUM(H22:H23)","v":-2206},{"$f":"SUM(I22:I23)","v":-1392.9499999999971},{"$f":"SUM(J22:J23)","v":-548.28769999999349},{"$f":"SUM(K22:K23)","v":329.07968500000425},{"$f":"SUM(L22:L23)","v":1240.28061187001}]
["Balance Sheet"]
["Gross debt",{"$f":"24625+3926","v":28551},{"$f":"B26","v":28551},{"$f":"C26","v":28551},{"$f":"D26","v":28551},{"$f":"E26","v":28551},null,{"$f":"B26","v":28551},{"$f":"C26","v":28551},28551,28551,28551]
["Cash and securities",10216,{"$f":"B27+C24","v":2165.105602120213},{"$f":"C27+D24","v":-5240.8648276959648},{"$f":"D27+E24","v":-11975.19835440663},{"$f":"E27+F24","v":-18010.23335059861},null,{"$f":"B27","v":10216},{"$f":"H27+I24","v":8823.0500000000029},{"$f":"I27+J24","v":8274.7623000000094},{"$f":"J27+K24","v":8603.8419850000137},{"$f":"K27+L24","v":9844.1225968700237}]
["Net debt  ",{"$f":"B26-B27","v":18335},{"$f":"C26-C27","v":26385.894397879787},{"$f":"D26-D27","v":33791.864827695965},{"$f":"E26-E27","v":40526.198354406632},{"$f":"F26-F27","v":46561.23335059861},null,{"$f":"H26-H27","v":18335},{"$f":"I26-I27","v":19727.949999999997},{"$f":"J26-J27","v":20276.237699999991},{"$f":"K26-K27","v":19947.158014999986},{"$f":"L26-L27","v":18706.877403129976}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.38177874186550975},{"$f":"C14/C4","v":0.2597630598588857},{"$f":"D14/D4","v":0.26407697379523176},{"$f":"E14/E4","v":0.26839695920315765},{"$f":"F14/F4","v":0.27272156041407092},null,{"$f":"H14/H4","v":0.38177874186550975},{"$f":"I14/I4","v":0.38608507207795378},{"$f":"J14/J4","v":0.39039898601429979},{"$f":"K14/K4","v":0.39471897142222567},{"$f":"L14/L4","v":0.39904357263313894}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.51395747959791249},{"$f":"C17/C26","v":0.30923980253301858},{"$f":"D17/D26","v":0.33182829218534632},{"$f":"E17/E26","v":0.35535240353365327},{"$f":"F17/F26","v":0.37984536456894757},null,{"$f":"H17/H26","v":0.51395747959791249},{"$f":"I17/I26","v":0.54243459073237377},{"$f":"J17/J26","v":0.57201892403068222},{"$f":"K17/K26","v":0.60274875433434916},{"$f":"L17/L26","v":0.63466360589366433}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.80032724297791114},{"$f":"C17/C28","v":0.33461460388584241},{"$f":"D17/D28","v":0.28036421246627574},{"$f":"E17/E28","v":0.25034833972247345},{"$f":"F17/F28","v":0.23291833620787442},null,{"$f":"H17/H28","v":0.80032724297791114},{"$f":"I17/I28","v":0.78503088258029874},{"$f":"J17/J28","v":0.80546068465157195},{"$f":"K17/K28","v":0.86273341154960592},{"$f":"L17/L28","v":0.96864272007460639}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":1.4614557739557739},{"$f":"C26/C14","v":2.0853684742288872},{"$f":"D26/D14","v":1.9915556019346232},{"$f":"E26/E14","v":1.902427672604206},{"$f":"F26/F14","v":1.817728631411482},null,{"$f":"H26/H14","v":1.4614557739557739},{"$f":"I26/I14","v":1.4030630422550436},{"$f":"J26/J14","v":1.347144832196292},{"$f":"K26/K14","v":1.2935932635594576},{"$f":"L26/L14","v":1.2423049079495543}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":0.93852375102375107},{"$f":"C28/C14","v":1.9272289006224341},{"$f":"D28/D14","v":2.3571285663344703},{"$f":"E28/E14","v":2.7003664044996745},{"$f":"F28/F14","v":2.9643685676583753},null,{"$f":"H28/H14","v":0.93852375102375107},{"$f":"I28/I14","v":0.96947769060472078},{"$f":"J28/J14","v":0.95671005687851973},{"$f":"K28/K14","v":0.90376901808553201},{"$f":"L28/L14","v":0.81396958461416358}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[null," "]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use",{"$f":"SUM(B44:B45)","v":952000}]
["Total Water Recycled",221000]
["Total Water Withdrawal",731000,{"$f":"B45*(1+B$39)","v":745620},{"$f":"C45*(1+C$39)","v":745620},{"$f":"D45*(1+D$39)","v":745620},{"$f":"E45*(1+E$39)","v":745620}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.7678571428571429}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"+K79","v":8.6693271200637483}]
["2020 shadow price, US$/Cubic Metre",{"$f":"+L79","v":8.6820522661737218}]
["2030 shadow price, US$/Cubic Metre",{"$f":"+M79","v":8.6935073430087026}]
["2040 shadow price, US$/Cubic Metre",{"$f":"+N79","v":8.6988583767482766}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":8.6693271200637483},{"$f":"B53*(1+$B$40)","v":8.9294069336656605},9.1972891416756308,9.4732078159258997,9.757404050403677]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":8.6820522661737218},8.9425138341589339,9.2107892491837013,9.4871129266592131,9.7717263144589896]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":8.6935073430087026},8.9543125632989646,9.2229419401979342,9.4996301984038727,9.7846191043559898]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":8.6988583767482766},8.9598241280507249,9.2286188518922465,9.5054774174490149,9.7906417399724859]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Reserves (Mt)","Reserves by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Escondida Chile",-23.705424000000001,-70.417789999999997,{"$f":"B$45*(I60/SUM(I$60:I$78))","v":267162.91554821393},{"$f":"'32.0 Location Data'!E109","v":10.86875015},{"$f":"'32.0 Location Data'!F109","v":10.86875015},{"$f":"'32.0 Location Data'!G109","v":10.86875015},{"$f":"'32.0 Location Data'!H109","v":10.86875015},7080,{"$f":"I60/I$79","v":0.36547594466239935},{"$f":"E60*$J60","v":3.9722667283708448},{"$f":"F60*$J60","v":3.9722667283708448},{"$f":"G60*$J60","v":3.9722667283708448},3.9722667283708448]
["Escondida Chile",-23.705424000000001,-70.417789999999997,89695.798059054301,{"$f":"'32.0 Location Data'!E110","v":10.86875015},{"$f":"'32.0 Location Data'!F110","v":10.86875015},{"$f":"'32.0 Location Data'!G110","v":10.86875015},{"$f":"'32.0 Location Data'!H110","v":10.86875015},2377,0.12270287012182532,{"$f":"E61*$J61","v":1.3336268380420195},{"$f":"F61*$J61","v":1.3336268380420195},1.3336268380420195,1.3336268380420195]
["Escondida Norte Chile",{"$f":"B61","v":-23.705424000000001},{"$f":"C61","v":-70.417789999999997},62602.157753458596,{"$f":"'32.0 Location Data'!E111","v":10.86875015},{"$f":"'32.0 Location Data'!F111","v":10.86875015},{"$f":"'32.0 Location Data'!G111","v":10.86875015},{"$f":"'32.0 Location Data'!H111","v":10.86875015},1659,8.563906669419781E-2,0.93078961897842249,0.93078961897842249,0.93078961897842249,0.93078961897842249]
["Hamersley Australia",-31.850943000000001,115.80500000000001,61130.49762543878,{"$f":"'32.0 Location Data'!E112","v":13.575000150000001},{"$f":"'32.0 Location Data'!F112","v":13.575000150000001},{"$f":"'32.0 Location Data'!G112","v":13.575000150000001},{"$f":"'32.0 Location Data'!H112","v":13.575000150000001},1620,8.3625851744786289E-2,1.1352209499793517,1.1352209499793517,1.1352209499793517,1.1352209499793517]
["Oyu Tolgoi Mongolia",43.008000000000003,106.843,58111.707619244276,{"$f":"'32.0 Location Data'!E113","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F113","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G113","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H113","v":3.2912501499999998},1540,7.9496180053685736E-2,0.26164181452612018,0.26164181452612018,0.26164181452612018,0.26164181452612018]
["Bingham Canyon Utah United States",40.558670999999997,-112.13157200000001,29584.142060706174,{"$f":"'32.0 Location Data'!E114","v":10.86875015},{"$f":"'32.0 Location Data'!F114","v":10.86875015},{"$f":"'32.0 Location Data'!G114","v":10.86875015},{"$f":"'32.0 Location Data'!H114","v":10.86875015},784,4.0470782572785462E-2,0.43986682415857936,0.43986682415857936,0.43986682415857936,0.43986682415857936]
["Bougainville, Papua New Guinea",-6.0536000000000003,155.19069999999999,26037.063803427627,{"$f":"'32.0 Location Data'!E115","v":0.1100001},{"$f":"'32.0 Location Data'!F115","v":0.1100001},{"$f":"'32.0 Location Data'!G115","v":0.1100001},{"$f":"'32.0 Location Data'!H115","v":0.1100001},690,3.5618418335742308E-2,3.9180295787734874E-3,3.9180295787734874E-3,3.9180295787734874E-3,3.9180295787734874E-3]
["BrockmanN4 Australia",-24.881501,113.65397,21169.264918438985,{"$f":"'32.0 Location Data'!E116","v":5.3779955958018517},{"$f":"'32.0 Location Data'!F116","v":5.4562501499999998},{"$f":"'32.0 Location Data'!G116","v":5.4562501499999998},{"$f":"'32.0 Location Data'!H116","v":5.4562501499999998},561,2.8959322733842659E-2,0.15574311012001027,0.15800930901042742,0.15800930901042742,0.15800930901042742]
["Carol Newfoundland",-52.944149000000003,-66.921205999999998,20942.855667974396,{"$f":"'32.0 Location Data'!E117","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F117","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G117","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H117","v":1.0100001000000001},555,2.8649597357010118E-2,2.8936096195539957E-2,2.8936096195539957E-2,2.8936096195539957E-2,2.8936096195539957E-2]
["Robe River Australia",-21.31859,115.693235,18942.907288870534,{"$f":"'32.0 Location Data'!E118","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F118","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G118","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H118","v":3.2912501499999998},502,2.5913689861655997E-2,8.5288435644228777E-2,8.5288435644228777E-2,8.5288435644228777E-2,8.5288435644228777E-2]
["Western Turner Syncline Australia",-17.8308,128.28990200000001,12678.918026016932,{"$f":"'32.0 Location Data'!E119","v":0.1100001},{"$f":"'32.0 Location Data'!F119","v":0.1100001},{"$f":"'32.0 Location Data'!G119","v":0.1100001},{"$f":"'32.0 Location Data'!H119","v":0.1100001},336,1.7344621102622342E-2,1.9079100557505679E-3,1.9079100557505679E-3,1.9079100557505679E-3,1.9079100557505679E-3]
["Yandicoogina Australia",-22.568619999999999,119.218259,12226.099525087755,{"$f":"'32.0 Location Data'!E120","v":0.1100001},{"$f":"'32.0 Location Data'!F120","v":0.1100001},{"$f":"'32.0 Location Data'!G120","v":0.1100001},{"$f":"'32.0 Location Data'!H120","v":0.1100001},324,1.6725170348957256E-2,1.8397704109023331E-3,1.8397704109023331E-3,1.8397704109023331E-3,1.8397704109023331E-3]
["West Angelas Australia",-16.952898000000001,145.740081,12075.16002477803,{"$f":"'32.0 Location Data'!E121","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F121","v":1.6991277874641126},{"$f":"'32.0 Location Data'!G121","v":1.8354183335389107},{"$f":"'32.0 Location Data'!H121","v":2.0232999627629407},320,1.651868676440223E-2,2.4943218666116044E-2,2.8067359693811484E-2,3.0318700533370404E-2,3.3422258315307714E-2]
["Hope Downs Australia",-27.560437,151.93029999999999,9433.7187693578362,{"$f":"'32.0 Location Data'!E122","v":4.4850130322755319},{"$f":"'32.0 Location Data'!F122","v":4.5954195028544644},{"$f":"'32.0 Location Data'!G122","v":5.2629304669256562},{"$f":"'32.0 Location Data'!H122","v":5.396753818945391},250,1.2905224034689243E-2,5.7880097980016677E-2,5.9304918217717127E-2,6.7919296754667263E-2,6.964631709355501E-2]
["Marandoo Australia",-22.635010000000001,118.110001,7962.0586413380133,{"$f":"'32.0 Location Data'!E123","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F123","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G123","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H123","v":3.2912501499999998},211,1.089200908527772E-2,3.5848326535721654E-2,3.5848326535721654E-2,3.5848326535721654E-2,3.5848326535721654E-2]
["Nammuldi Australia",-33.068891999999998,136.41855000000001,6226.2543877761727,{"$f":"'32.0 Location Data'!E124","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F124","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G124","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H124","v":3.2912501499999998},165,8.5174478628949005E-3,2.8033051556370019E-2,2.8033051556370019E-2,2.8033051556370019E-2,2.8033051556370019E-2]
[{"$f":"A61","v":"Escondida Chile"},{"$f":"B62","v":-23.705424000000001},{"$f":"C62","v":-70.417789999999997},5735.7010117695645,{"$f":"'32.0 Location Data'!E125","v":10.86875015},{"$f":"'32.0 Location Data'!F125","v":10.86875015},{"$f":"'32.0 Location Data'!G125","v":10.86875015},{"$f":"'32.0 Location Data'!H125","v":10.86875015},152,7.8463762130910591E-3,8.5280302642989886E-2,8.5280302642989886E-2,{"$f":"G76*$J76","v":8.5280302642989886E-2},8.5280302642989886E-2]
["Rossing Uranium Mine Namibia",-22.637,14.651495000000001,4943.2686351435068,{"$f":"'32.0 Location Data'!E126","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F126","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G126","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H126","v":8.1625001499999996},131,6.7623373941771633E-3,5.5197579994321705E-2,5.5197579994321705E-2,5.5197579994321705E-2,5.5197579994321705E-2]
["Malangtoli India",20.593464000000001,78.966464999999999,4339.5106339046042,{"$f":"'32.0 Location Data'!E127","v":5.2385958861842639},{"$f":"'32.0 Location Data'!F127","v":6.2341458679578015},{"$f":"'32.0 Location Data'!G127","v":6.3334244130494568},{"$f":"'32.0 Location Data'!H127","v":6.4210962934526927},115,5.9364030559570513E-3,3.1098416627668303E-2,3.7008402581826715E-2,3.7597760040299792E-2,3.8118215659047057E-2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I78)","v":19372},1,8.6693271200637483,8.6820522661737218,8.6935073430087026,8.6988583767482766]

{"sheet":"14.0 Vale","index":14,"n_rows":82,"n_cols":14,"rows_kept":82,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Vale (VALE_US Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",46767,{"$f":"B4*(1+$B37)","v":48170.01},49615.1103,51103.563609000004,52636.670517270009,null,{"$f":"B4","v":46767},{"$f":"H4*(1+$B$37)","v":48170.01},{"$f":"I4*(1+$B$37)","v":49615.1103},{"$f":"J4*(1+$B$37)","v":51103.563609000004},{"$f":"K4*(1+$B$37)","v":52636.670517270009}]
["COGs",-24245,-24729.9,-25224.498000000003,-25728.987960000002,-26243.567719200004,null,{"$f":"B5","v":-24245},{"$f":"H5*(1+$B38)","v":-24729.9},{"$f":"I5*(1+$B38)","v":-25224.498000000003},{"$f":"J5*(1+$B38)","v":-25728.987960000002},{"$f":"K5*(1+$B38)","v":-26243.567719200004}]
["Selling and admin expenses",-1032,-1032,-1032,-1032,-1032,null,{"$f":"B6","v":-1032},{"$f":"C6","v":-1032},-1032,-1032,-1032]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-422.97597077346933},{"$f":"-D45/1000*D53","v":-444.37855489460685},{"$f":"-E45/1000*E53","v":-466.86410977227388},{"$f":"-F45/1000*F53","v":-490.48743372675108}]
["Research and evaluation",-801,-801,-801,-801,-801,null,{"$f":"B8","v":-801},{"$f":"C8","v":-801},-801,-801,-801]
["Pre operating and stoppage operation",-1859,-1859,-1859,-1859,-1859,null,{"$f":"B9","v":-1859},-1859,-1859,-1859,-1859]
["Other opex",-984,-984,-984,-984,-984,null,-984,-984,-984,-984,-984]
["EBIT",{"$f":"SUM(B4:B10)","v":17846},{"$f":"SUM(C4:C10)","v":18341.13402922653},{"$f":"SUM(D4:D10)","v":19270.23374510539},{"$f":"SUM(E4:E10)","v":20231.711539227726},{"$f":"SUM(F4:F10)","v":21226.615364343255},null,{"$f":"SUM(H4:H10)","v":17846},{"$f":"SUM(I4:I10)","v":18764.11},{"$f":"SUM(J4:J10)","v":19714.612299999997},{"$f":"SUM(K4:K10)","v":20698.575649000002},{"$f":"SUM(L4:L10)","v":21717.102798070006}]
["Cash Flow"]
["D&A",4150,4150,4150,4150,4150,null,{"$f":"B13","v":4150},{"$f":"C13","v":4150},4150,4150,4150]
["EBITDA ",{"$f":"SUM(B11,B13)","v":21996},{"$f":"SUM(C11,C13)","v":22491.13402922653},{"$f":"SUM(D11,D13)","v":23420.23374510539},{"$f":"SUM(E11,E13)","v":24381.711539227726},{"$f":"SUM(F11,F13)","v":25376.615364343255},null,{"$f":"H11+H13","v":21996},{"$f":"I11+I13","v":22914.11},{"$f":"J11+J13","v":23864.612299999997},{"$f":"K11+K13","v":24848.575649000002},{"$f":"L11+L13","v":25867.102798070006}]
["Cash interest",-1535,-1535,-1535,-1535,-1535,null,{"$f":"B15","v":-1535},{"$f":"C15","v":-1535},-1535,-1535,-1535]
["Cash tax",-2405,-2405,-2405,-2405,-2405,null,{"$f":"B16","v":-2405},-2405,-2405,-2405,-2405]
["FFO",{"$f":"SUM(B14:B16)","v":18056},{"$f":"SUM(C14:C16)","v":18551.13402922653},{"$f":"SUM(D14:D16)","v":19480.23374510539},{"$f":"SUM(E14:E16)","v":20441.711539227726},{"$f":"SUM(F14:F16)","v":21436.615364343255},null,{"$f":"SUM(H14:H16)","v":18056},{"$f":"SUM(I14:I16)","v":18974.11},{"$f":"SUM(J14:J16)","v":19924.612299999997},{"$f":"SUM(K14:K16)","v":20908.575649000002},{"$f":"SUM(L14:L16)","v":21927.102798070006}]
["WC",{"$f":"608+346-124","v":830},{"$f":"608+346-124","v":830},{"$f":"608+346-124","v":830},{"$f":"608+346-124","v":830},{"$f":"608+346-124","v":830},null,{"$f":"B18","v":830},{"$f":"C18","v":830},830,830,830]
["CFO",{"$f":"SUM(B17:B18)","v":18886},{"$f":"SUM(C17:C18)","v":19381.13402922653},{"$f":"SUM(D17:D18)","v":20310.23374510539},{"$f":"SUM(E17:E18)","v":21271.711539227726},{"$f":"SUM(F17:F18)","v":22266.615364343255},null,{"$f":"SUM(H17:H18)","v":18886},{"$f":"SUM(I17:I18)","v":19804.11},{"$f":"SUM(J17:J18)","v":20754.612299999997},{"$f":"SUM(K17:K18)","v":21738.575649000002},{"$f":"SUM(L17:L18)","v":22757.102798070006}]
["Capex",-13105,-13105,-13105,-13105,-13105,null,{"$f":"B20","v":-13105},{"$f":"C20","v":-13105},-13105,-13105,-13105]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":5781},{"$f":"SUM(C19:C21)","v":6276.1340292265304},7205.23374510539,8166.7115392277265,9161.6153643432554,null,{"$f":"SUM(H19:H20)","v":5781},{"$f":"SUM(I19:I20)","v":6699.1100000000006},{"$f":"SUM(J19:J20)","v":7649.612299999997},{"$f":"SUM(K19:K20)","v":8633.5756490000022},{"$f":"SUM(L19:L20)","v":9652.1027980700055}]
["Dividends",{"$f":"-4500-20","v":-4520},{"$f":"-4500-20","v":-4520},{"$f":"-4500-20","v":-4520},{"$f":"-4500-20","v":-4520},{"$f":"-4500-20","v":-4520},null,{"$f":"B23","v":-4520},{"$f":"C23","v":-4520},-4520,-4520,-4520]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":1261},{"$f":"SUM(C22:C23)","v":1756.1340292265304},{"$f":"SUM(D22:D23)","v":2685.23374510539},{"$f":"SUM(E22:E23)","v":3646.7115392277265},{"$f":"SUM(F22:F23)","v":4641.6153643432554},null,{"$f":"SUM(H22:H23)","v":1261},{"$f":"SUM(I22:I23)","v":2179.1100000000006},{"$f":"SUM(J22:J23)","v":3129.612299999997},{"$f":"SUM(K22:K23)","v":4113.5756490000022},{"$f":"SUM(L22:L23)","v":5132.1027980700055}]
["Balance Sheet"]
["Gross debt",{"$f":"27670+1775","v":29445},{"$f":"B26","v":29445},{"$f":"C26","v":29445},{"$f":"D26","v":29445},{"$f":"E26","v":29445},null,{"$f":"B26","v":29445},{"$f":"C26","v":29445},29445,29445,29445]
["Cash and securities",5321,{"$f":"B27+C24","v":7077.1340292265304},{"$f":"C27+D24","v":9762.3677743319204},{"$f":"D27+E24","v":13409.079313559647},{"$f":"E27+F24","v":18050.694677902902},null,{"$f":"B27","v":5321},{"$f":"H27+I24","v":7500.1100000000006},{"$f":"I27+J24","v":10629.722299999998},{"$f":"J27+K24","v":14743.297949},{"$f":"K27+L24","v":19875.400747070005}]
["Net debt  ",{"$f":"B26-B27","v":24124},{"$f":"C26-C27","v":22367.86597077347},{"$f":"D26-D27","v":19682.63222566808},{"$f":"E26-E27","v":16035.920686440353},{"$f":"F26-F27","v":11394.305322097098},null,{"$f":"H26-H27","v":24124},{"$f":"I26-I27","v":21944.89},{"$f":"J26-J27","v":18815.277700000002},{"$f":"K26-K27","v":14701.702051},{"$f":"L26-L27","v":9569.5992529299947}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.47033164410802492},{"$f":"C14/C4","v":0.46691154992964562},{"$f":"D14/D4","v":0.47203832871667301},{"$f":"E14/E4","v":0.47710393986954341},{"$f":"F14/F4","v":0.48210905277561633},null,{"$f":"H14/H4","v":0.47033164410802492},{"$f":"I14/I4","v":0.47569244847572173},{"$f":"J14/J4","v":0.48099484523367064},{"$f":"K14/K4","v":0.486239586716881},{"$f":"L14/L4","v":0.49142741255990058}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.61321107148921716},{"$f":"C17/C26","v":0.63002662690529909},{"$f":"D17/D26","v":0.66158036152505995},{"$f":"E17/E26","v":0.69423370824342767},{"$f":"F17/F26","v":0.72802225723699288},null,{"$f":"H17/H26","v":0.61321107148921716},{"$f":"I17/I26","v":0.64439157751740539},{"$f":"J17/J26","v":0.67667217863813878},{"$f":"K17/K26","v":0.71008917130242832},{"$f":"L17/L26","v":0.74468000672677892}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.74846625766871167},{"$f":"C17/C28","v":0.82936539647841256},{"$f":"D17/D28","v":0.98971689973972377},{"$f":"E17/E28","v":1.274745113731625},{"$f":"F17/F28","v":1.8813446505396865},null,{"$f":"H17/H28","v":0.74846625766871167},{"$f":"I17/I28","v":0.86462543216211163},{"$f":"J17/J28","v":1.0589592467189572},{"$f":"K17/K28","v":1.4221874158834429},{"$f":"L17/L28","v":2.2913292624407884}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":1.3386524822695036},{"$f":"C26/C14","v":1.3091825410731686},{"$f":"D26/D14","v":1.2572462051602593},{"$f":"E26/E14","v":1.2076674745587876},{"$f":"F26/F14","v":1.1603202230575336},null,{"$f":"H26/H14","v":1.3386524822695036},{"$f":"I26/I14","v":1.2850160883403283},{"$f":"J26/J14","v":1.2338352548890981},{"$f":"K26/K14","v":1.1849773772117589},{"$f":"L26/L14","v":1.1383184359632632}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":1.0967448627023095},{"$f":"C28/C14","v":0.99451925997626989},{"$f":"D28/D14","v":0.84041143397134399},{"$f":"E28/E14","v":0.65770283028080967},{"$f":"F28/F14","v":0.44900807922979613},null,{"$f":"H28/H14","v":1.0967448627023095},{"$f":"I28/I14","v":0.95770204472266207},{"$f":"J28/J14","v":0.78841748876850615},{"$f":"K28/K14","v":0.59165170103388398},{"$f":"L28/L14","v":0.36995249632842536}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use",{"$f":"B45+B44","v":1408800}]
["Total Water Recycled",1035000]
["Total Water Withdrawal",373800,{"$f":"B45*(1+$B39)","v":381276},{"$f":"C45*(1+$B39)","v":388901.52},{"$f":"D45*(1+$B39)","v":396679.55040000001},{"$f":"E45*(1+$B39)","v":404613.14140800002}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.26533219761499149}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K82","v":1.0770577804643857}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L82","v":1.1268376675183889}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M82","v":1.1196933641434794}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N82","v":1.1265761829422447}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":1.0770577804643857},{"$f":"B53*(1+$B$40)","v":1.1093695138783173},1.1426505992946667,1.1769301172735067,1.2122380207917121]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":1.1268376675183889},1.1606427975439406,1.1954620814702588,1.2313259439143667,1.2682657222317977]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":1.1196933641434794},1.1532841650677839,1.1878826900198174,1.2235191707204121,1.2602247458420244]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":1.1265761829422447},1.160373468430512,1.1951846724834274,1.2310402126579303,1.2679714190376683]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Reserves (Mt)","Reserves by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Carajas Northern Brazil",-6.07,-50.066695000000003,{"$f":"B$45*(I60/SUM(I$60:I$81))","v":76508.569066320211},{"$f":"'32.0 Location Data'!E145","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F145","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G145","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H145","v":1.0100001000000001},7278.2,{"$f":"I60/I$82","v":0.20467781986709527},{"$f":"E60*$J60","v":0.20672461853354823},0.20672461853354823,0.20672461853354823,0.20672461853354823]
["Vale Southeastern System, Brazil",-14.234999999999999,-51.924999999999997,36781.550817929492,{"$f":"'32.0 Location Data'!E146","v":0.1100001},{"$f":"'32.0 Location Data'!F146","v":0.1100001},{"$f":"'32.0 Location Data'!G146","v":0.1100001},{"$f":"'32.0 Location Data'!H146","v":0.1100001},3499,9.8399012354011481E-2,1.0823901198842498E-2,1.0823901198842498E-2,1.0823901198842498E-2,1.0823901198842498E-2]
["Vale Southern System, Brazil",-14.234999999999999,-51.924999999999997,34387.9643300065,{"$f":"'32.0 Location Data'!E147","v":0.1100001},{"$f":"'32.0 Location Data'!F147","v":0.1100001},{"$f":"'32.0 Location Data'!G147","v":0.1100001},{"$f":"'32.0 Location Data'!H147","v":0.1100001},3271.3,9.1995624210825314E-2,{"$f":"E62*$J62","v":1.0119527862753205E-2},{"$f":"F62*$J62","v":1.0119527862753205E-2},{"$f":"G62*$J62","v":1.0119527862753205E-2},{"$f":"H62*$J62","v":1.0119527862753205E-2}]
["Alegria Iron Ore, Brazil",-28.834900000000001,-54.055999999999997,21333.089234040042,{"$f":"'32.0 Location Data'!E148","v":0.1100001},{"$f":"'32.0 Location Data'!F148","v":0.1100001},{"$f":"'32.0 Location Data'!G148","v":0.1100001},{"$f":"'32.0 Location Data'!H148","v":0.1100001},2029.4,5.7070864724558704E-2,6.2778008267879298E-3,{"$f":"F63*$J63","v":6.2778008267879298E-3},{"$f":"G63*$J63","v":6.2778008267879298E-3},{"$f":"H63*$J63","v":6.2778008267879298E-3}]
["Vargem Grande Iron Ore, Brazil",-3.536,-43.917349000000002,17981.857910588791,{"$f":"'32.0 Location Data'!E149","v":0.1100001},{"$f":"'32.0 Location Data'!F149","v":0.1100001},{"$f":"'32.0 Location Data'!G149","v":0.1100001},{"$f":"'32.0 Location Data'!H149","v":0.1100001},1710.6,4.8105558883330103E-2,5.2916162877222001E-3,5.2916162877222001E-3,5.2916162877222001E-3,5.2916162877222001E-3]
["Germano Iron Ore, Brazil",-4.2847559999999998,-41.787796,16714.108545443811,{"$f":"'32.0 Location Data'!E150","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F150","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G150","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H150","v":1.0100001000000001},1590,4.471404105255166E-2,4.5161185934481284E-2,4.5161185934481284E-2,4.5161185934481284E-2,4.5161185934481284E-2]
["N4W Iron Ore Mine, Brazil",{"$f":"B61","v":-14.234999999999999},{"$f":"C61","v":-51.924999999999997},14774.641233095141,{"$f":"'32.0 Location Data'!E151","v":0.1100001},{"$f":"'32.0 Location Data'!F151","v":0.1100001},{"$f":"'32.0 Location Data'!G151","v":0.1100001},{"$f":"'32.0 Location Data'!H151","v":0.1100001},1405.5,3.9525524968151794E-2,4.3478116990491944E-3,4.3478116990491944E-3,4.3478116990491944E-3,4.3478116990491944E-3]
["Minas Centrais, Brazil",-21.281036,-46.157933,14550.735250693913,{"$f":"'32.0 Location Data'!E152","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F152","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G152","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H152","v":1.0100001000000001},1384.2,3.8926525550277993E-2,3.9315794698433333E-2,3.9315794698433333E-2,3.9315794698433333E-2,3.9315794698433333E-2]
["Minas Itabirito Iron Ore, Brazil",-20.250599999999999,-43.804259000000002,14406.720604736314,{"$f":"'32.0 Location Data'!E153","v":1.0958020069975869},{"$f":"'32.0 Location Data'!F153","v":1.1632451668656847},{"$f":"'32.0 Location Data'!G153","v":1.0570365845063363},{"$f":"'32.0 Location Data'!H153","v":1.0824571389421351},1370.5,3.8541253624227702E-2,4.2233583073631738E-2,4.483292700332743E-2,4.0739515093546105E-2,4.1719255129324714E-2]
["Mariana Iron Ore, Brazil",-20.376999000000001,-43.414444000000003,14165.99539361011,{"$f":"'32.0 Location Data'!E154","v":1.1933686796117198},{"$f":"'32.0 Location Data'!F154","v":1.3082067576170073},{"$f":"'32.0 Location Data'!G154","v":1.3229196030784958},{"$f":"'32.0 Location Data'!H154","v":1.4780874292929616},1347.6,3.7897258944917363E-2,4.5225401867999469E-2,4.9577450246902473E-2,5.0135026761173047E-2,5.6015462051142599E-2]
["Segredo / Joao Pe, Brazil",-7.1189999999999998,-34.844867000000001,13249.347428098981,{"$f":"'32.0 Location Data'!E155","v":7.7439787234025932},{"$f":"'32.0 Location Data'!F155","v":7.6996367912029386},{"$f":"'32.0 Location Data'!G155","v":7.7499177548313316},{"$f":"'32.0 Location Data'!H155","v":7.6108479676876328},1260.4000000000001,3.5445017196626488E-2,0.27448545902131455,0.27291375847196614,0.27469596809243751,0.26976663709559789]
["Capitao do Mato, Brazil",-23.259111000000001,-51.147272999999998,12594.448709620268,{"$f":"'32.0 Location Data'!E156","v":1.9374555285979802},{"$f":"'32.0 Location Data'!F156","v":1.9824914384856993},{"$f":"'32.0 Location Data'!G156","v":1.8392506323736739},{"$f":"'32.0 Location Data'!H156","v":2.0463690939745658},1198.0999999999999,3.3693014204441596E-2,6.5278716645525647E-2,6.6796112197082522E-2,6.1969897682094384E-2,6.8948342950815325E-2]
["Salobo Copper Mine, Brazil",-4.8846489999999996,-43.371696999999998,11800.791354160514,{"$f":"'32.0 Location Data'!E157","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F157","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G157","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H157","v":1.5100001000000001},1122.5999999999999,3.1569800305405335E-2,4.7670401618142087E-2,4.7670401618142087E-2,4.7670401618142087E-2,4.7670401618142087E-2]
["NSE Iron Ore Mine, Brazil",{"$f":"B66","v":-14.234999999999999},{"$f":"C66","v":-51.924999999999997},11439.177936573557,{"$f":"'32.0 Location Data'!E158","v":0.1100001},{"$f":"'32.0 Location Data'!F158","v":0.1100001},{"$f":"'32.0 Location Data'!G158","v":0.1100001},{"$f":"'32.0 Location Data'!H158","v":0.1100001},1088.2,3.0602402184519949E-2,3.3662673005374127E-3,3.3662673005374127E-3,3.3662673005374127E-3,3.3662673005374127E-3]
["Galinheiro Iron Ore Mine, Brazil",-5.8422340000000004,-35.199105000000003,10234.500679147228,{"$f":"'32.0 Location Data'!E159","v":5.0646447042874687},{"$f":"'32.0 Location Data'!F159","v":4.8092373234200076},{"$f":"'32.0 Location Data'!G159","v":4.845488319537945},{"$f":"'32.0 Location Data'!H159","v":4.6795989939037943},973.6,2.7379616584128488E-2,0.1386680301382277,0.13167507397732015,0.13266761235182201,0.12812562622055931]
["Aboboras Iron Ore Mine, Brazil",-7.8666669999999996,-38.233333000000002,9719.4117994448716,{"$f":"'32.0 Location Data'!E160","v":1.8538082097741737},{"$f":"'32.0 Location Data'!F160","v":3.6484696710774052},{"$f":"'32.0 Location Data'!G160","v":3.5727636017009541},{"$f":"'32.0 Location Data'!H160","v":3.502600618913259},924.6,2.6001636702634758E-2,4.8202047586909789E-2,9.4866182907936025E-2,9.2897701195825078E-2,9.107334880740621E-2]
["N5IronOreMine, Brazil",-9.3648000000000007,-40.616900000000001,9551.2195121951245,{"$f":"'32.0 Location Data'!E161","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F161","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G161","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H161","v":1.5100001000000001},908.6,2.5551684088269459E-2,3.8583045528455297E-2,3.8583045528455297E-2,3.8583045528455297E-2,3.8583045528455297E-2]
["Fabrica Nova, Brazil",-8.7398690000000006,-36.859254,8103.7146400519705,{"$f":"'32.0 Location Data'!E162","v":0.1100001},{"$f":"'32.0 Location Data'!F162","v":0.1100001},{"$f":"'32.0 Location Data'!G162","v":0.1100001},{"$f":"'32.0 Location Data'!H162","v":0.1100001},770.9,2.1679279400888096E-2,2.3847229020256305E-3,2.3847229020256305E-3,2.3847229020256305E-3,2.3847229020256305E-3]
["Itabira Iron Ore, Brazil",-19.624417000000001,-43.2316,8063.7689718301554,{"$f":"'32.0 Location Data'!E163","v":1.7506691060499622},{"$f":"'32.0 Location Data'!F163","v":1.8995453670326503},{"$f":"'32.0 Location Data'!G163","v":1.9186197377154832},{"$f":"'32.0 Location Data'!H163","v":2.1197964529349593},767.1,2.1572415654976338E-2,3.7766161630035634E-2,4.097778221311292E-2,4.1389262465840085E-2,4.5729130186657432E-2]
["Conceicao Iron Ore, Brazil",-28.9,-53.783299999999997,6386.0509065139095,{"$f":"'32.0 Location Data'!E164","v":0.1100001},{"$f":"'32.0 Location Data'!F164","v":0.1100001},{"$f":"'32.0 Location Data'!G164","v":0.1100001},{"$f":"'32.0 Location Data'!H164","v":0.1100001},607.5,1.7084138326682475E-2,1.8792569243489049E-3,1.8792569243489049E-3,1.8792569243489049E-3,1.8792569243489049E-3]
["Sapecado Iron Ore, Barzil",-20.4526,-44.552,5781.6098742101231,{"$f":"'32.0 Location Data'!E165","v":0.1100001},{"$f":"'32.0 Location Data'!F165","v":0.1100001},{"$f":"'32.0 Location Data'!G165","v":0.1100001},{"$f":"'32.0 Location Data'!H165","v":0.1100001},550,1.5467121118807178E-2,1.7013848697809016E-3,1.7013848697809016E-3,1.7013848697809016E-3,1.7013848697809016E-3]
["Brucutu Iron Ore, Brazil",-2.806101,-60.726972000000004,5270.72580168901,{"$f":"'32.0 Location Data'!E166","v":0.1100001},{"$f":"'32.0 Location Data'!F166","v":0.1100001},{"$f":"'32.0 Location Data'!G166","v":0.1100001},{"$f":"'32.0 Location Data'!H166","v":0.1100001},501.4,1.4100390052672579E-2,1.551044315832989E-3,1.551044315832989E-3,1.551044315832989E-3,1.551044315832989E-3]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I81)","v":35559.299999999996},1,{"$f":"SUM(K60:K81)","v":1.0770577804643857},{"$f":"SUM(L60:L81)","v":1.1268376675183889},{"$f":"SUM(M60:M81)","v":1.1196933641434794},{"$f":"SUM(N60:N81)","v":1.1265761829422447}]

{"sheet":"15.0 Vedanta","index":15,"n_rows":307,"n_cols":27,"rows_kept":307,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Vedanta (VED_LN Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",12945,{"$f":"B4*(1+$B37)","v":13333.35},13733.3505,14145.351015,14569.71154545,null,{"$f":"B4","v":12945},{"$f":"H4*(1+$B$37)","v":13333.35},{"$f":"I4*(1+$B$37)","v":13733.3505},{"$f":"J4*(1+$B$37)","v":14145.351015},{"$f":"K4*(1+$B$37)","v":14569.71154545}]
["COGs",-10043.200000000001,-10244.064,-10448.94528,-10657.924185600001,-10871.082669312002,null,{"$f":"B5","v":-10043.200000000001},{"$f":"H5*(1+$B38)","v":-10244.064},{"$f":"I5*(1+$B38)","v":-10448.94528},{"$f":"J5*(1+$B38)","v":-10657.924185600001},{"$f":"K5*(1+$B38)","v":-10871.082669312002}]
["Other operating income (costs)",84,84,84,84,84,null,{"$f":"B6","v":84},{"$f":"C6","v":84},84,84,84]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-890.54850353514814},{"$f":"-D45/1000*D53","v":-935.61025781402657},{"$f":"-E45/1000*E53","v":-982.95213685941621},{"$f":"-F45/1000*F53","v":-1032.6895149845027}]
["Disribution Costs",-237.6,-237.6,-237.6,-237.6,-237.6,null,{"$f":"B8","v":-237.6},{"$f":"C8","v":-237.6},-237.6,-237.6,-237.6]
["Administrative expenses",-460.1,-460.1,-460.1,-460.1,-460.1,null,{"$f":"B9","v":-460.1},-460.1,-460.1,-460.1,-460.1]
["Special items",-138,-138,-138,-138,-138,null,-138,-138,-138,-138,-138]
["EBIT",{"$f":"SUM(B4:B10)","v":2150.0999999999995},{"$f":"SUM(C4:C10)","v":1447.0374964648522},{"$f":"SUM(D4:D10)","v":1597.0949621859741},{"$f":"SUM(E4:E10)","v":1752.7746925405836},{"$f":"SUM(F4:F10)","v":1914.2393611534958},null,{"$f":"SUM(H4:H10)","v":2150.0999999999995},{"$f":"SUM(I4:I10)","v":2337.5860000000002},{"$f":"SUM(J4:J10)","v":2532.7052200000007},{"$f":"SUM(K4:K10)","v":2735.7268293999996},{"$f":"SUM(L4:L10)","v":2946.9288761379985}]
["Cash Flow"]
["D&A",2203.1,2203.1,2203.1,2203.1,2203.1,null,{"$f":"B13","v":2203.1},{"$f":"C13","v":2203.1},2203.1,2203.1,2203.1]
["EBITDA ",{"$f":"SUM(B11,B13)","v":4353.1999999999989},{"$f":"SUM(C11,C13)","v":3650.1374964648521},{"$f":"SUM(D11,D13)","v":3800.194962185974},{"$f":"SUM(E11,E13)","v":3955.8746925405835},{"$f":"SUM(F11,F13)","v":4117.3393611534957},null,{"$f":"H11+H13","v":4353.1999999999989},{"$f":"I11+I13","v":4540.6859999999997},{"$f":"J11+J13","v":4735.8052200000002},{"$f":"K11+K13","v":4938.826829399999},{"$f":"L11+L13","v":5150.0288761379979}]
["Cash interest",-1115.3,-1115.3,-1115.3,-1115.3,-1115.3,null,{"$f":"B15","v":-1115.3},{"$f":"C15","v":-1115.3},-1115.3,-1115.3,-1115.3]
["Cash tax",-861.6,-861.6,-861.6,-861.6,-861.6,null,{"$f":"B16","v":-861.6},-861.6,-861.6,-861.6,-861.6]
["FFO",{"$f":"SUM(B14:B16)","v":2376.2999999999988},{"$f":"SUM(C14:C16)","v":1673.237496464852},{"$f":"SUM(D14:D16)","v":1823.2949621859739},{"$f":"SUM(E14:E16)","v":1978.9746925405839},{"$f":"SUM(F14:F16)","v":2140.4393611534956},null,{"$f":"SUM(H14:H16)","v":2376.2999999999988},{"$f":"SUM(I14:I16)","v":2563.7859999999996},{"$f":"SUM(J14:J16)","v":2758.9052200000001},{"$f":"SUM(K14:K16)","v":2961.926829399999},{"$f":"SUM(L14:L16)","v":3173.1288761379978}]
["WC",{"$f":"75-123.4+678.8","v":630.4},0,0,0,0,null,{"$f":"B18","v":630.4},{"$f":"C18","v":0},0,0,0]
["CFO",{"$f":"SUM(B17:B18)","v":3006.6999999999989},{"$f":"SUM(C17:C18)","v":1673.237496464852},{"$f":"SUM(D17:D18)","v":1823.2949621859739},{"$f":"SUM(E17:E18)","v":1978.9746925405839},{"$f":"SUM(F17:F18)","v":2140.4393611534956},null,{"$f":"SUM(H17:H18)","v":3006.6999999999989},{"$f":"SUM(I17:I18)","v":2563.7859999999996},{"$f":"SUM(J17:J18)","v":2758.9052200000001},{"$f":"SUM(K17:K18)","v":2961.926829399999},{"$f":"SUM(L17:L18)","v":3173.1288761379978}]
["Capex",-2185.3000000000002,-2185.3000000000002,-2185.3000000000002,-2185.3000000000002,-2185.3000000000002,null,{"$f":"B20","v":-2185.3000000000002},{"$f":"C20","v":-2185.3000000000002},-2185.3000000000002,-2185.3000000000002,-2185.3000000000002]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":821.39999999999873},{"$f":"SUM(C19:C21)","v":-512.06250353514815},-362.00503781402631,-206.32530745941631,-44.860638846504571,null,{"$f":"SUM(H19:H20)","v":821.39999999999873},{"$f":"SUM(I19:I20)","v":378.48599999999942},{"$f":"SUM(J19:J20)","v":573.60521999999992},{"$f":"SUM(K19:K20)","v":776.62682939999877},{"$f":"SUM(L19:L20)","v":987.82887613799767}]
["Dividends",-162.5,-162.5,-162.5,-162.5,-162.5,null,{"$f":"B23","v":-162.5},{"$f":"C23","v":-162.5},-162.5,-162.5,-162.5]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":658.89999999999873},{"$f":"SUM(C22:C23)","v":-674.56250353514815},{"$f":"SUM(D22:D23)","v":-524.50503781402631},{"$f":"SUM(E22:E23)","v":-368.82530745941631},{"$f":"SUM(F22:F23)","v":-207.36063884650457},null,{"$f":"SUM(H22:H23)","v":658.89999999999873},{"$f":"SUM(I22:I23)","v":215.98599999999942},{"$f":"SUM(J22:J23)","v":411.10521999999992},{"$f":"SUM(K22:K23)","v":614.12682939999877},{"$f":"SUM(L22:L23)","v":825.32887613799767}]
["Balance Sheet"]
["Gross debt",{"$f":"1921.5+12512.7","v":14434.2},{"$f":"B26","v":14434.2},{"$f":"C26","v":14434.2},{"$f":"D26","v":14434.2},{"$f":"E26","v":14434.2},null,{"$f":"B26","v":14434.2},{"$f":"C26","v":14434.2},14434.2,14434.2,14434.2]
["Cash and securities",369.4,{"$f":"B27+C24","v":-305.16250353514818},{"$f":"C27+D24","v":-829.66754134917448},{"$f":"D27+E24","v":-1198.4928488085907},{"$f":"E27+F24","v":-1405.8534876550953},null,{"$f":"B27","v":369.4},{"$f":"H27+I24","v":585.3859999999994},{"$f":"I27+J24","v":996.49121999999932},{"$f":"J27+K24","v":1610.6180493999982},{"$f":"K27+L24","v":2435.9469255379959}]
["Net debt  ",{"$f":"B26-B27","v":14064.800000000001},{"$f":"C26-C27","v":14739.362503535149},{"$f":"D26-D27","v":15263.867541349175},{"$f":"E26-E27","v":15632.69284880859},{"$f":"F26-F27","v":15840.053487655096},null,{"$f":"H26-H27","v":14064.800000000001},{"$f":"I26-I27","v":13848.814000000002},{"$f":"J26-J27","v":13437.708780000001},{"$f":"K26-K27","v":12823.581950600003},{"$f":"L26-L27","v":11998.253074462005}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.33628427964465035},{"$f":"C14/C4","v":0.27375997003490138},{"$f":"D14/D4","v":0.27671287951079193},{"$f":"E14/E4","v":0.27965899809384004},{"$f":"F14/F4","v":0.2825958048867005},null,{"$f":"H14/H4","v":0.33628427964465035},{"$f":"I14/I4","v":0.34055102431121959},{"$f":"J14/J4","v":0.34483975487263652},{"$f":"K14/K4","v":0.34914841096292154},{"$f":"L14/L4","v":0.35347500601316362}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.16462983746934357},{"$f":"C17/C26","v":0.11592173424677862},{"$f":"D17/D26","v":0.12631770116708746},{"$f":"E17/E26","v":0.13710317804523867},{"$f":"F17/F26","v":0.14828943489445176},null,{"$f":"H17/H26","v":0.16462983746934357},{"$f":"I17/I26","v":0.1776188496764628},{"$f":"J17/J26","v":0.19113669063751368},{"$f":"K17/K26","v":0.20520200838286839},{"$f":"L17/L26","v":0.2198340660471656}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.16895370001706378},{"$f":"C17/C28","v":0.11352170055275701},{"$f":"D17/D28","v":0.1194517023452113},{"$f":"E17/E28","v":0.12659205369671206},{"$f":"F17/F28","v":0.13512829125366538},null,{"$f":"H17/H28","v":0.16895370001706378},{"$f":"I17/I28","v":0.18512675525860908},{"$f":"J17/J28","v":0.20531068690119358},{"$f":"K17/K28","v":0.23097499909231003},{"$f":"L17/L28","v":0.26446590653200397}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":3.31576771110907},{"$f":"C26/C14","v":3.9544263781787623},{"$f":"D26/D14","v":3.7982788103316314},{"$f":"E26/E14","v":3.6488011177952444},{"$f":"F26/F14","v":3.5057105411772951},null,{"$f":"H26/H14","v":3.31576771110907},{"$f":"I26/I14","v":3.1788588772709678},{"$f":"J26/J14","v":3.0478871764071411},{"$f":"K26/K14","v":2.9225969037982167},{"$f":"L26/L14","v":2.8027415665335442}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":3.2309105945051928},{"$f":"C28/C14","v":4.0380293941831455},{"$f":"D28/D14","v":4.01660117263273},{"$f":"E28/E14","v":3.9517664394897194},{"$f":"F28/F14","v":3.8471576176362143},null,{"$f":"H28/H14","v":3.2309105945051928},{"$f":"I28/I14","v":3.0499387097015744},{"$f":"J28/J14","v":2.8374707480051304},{"$f":"K28/K14","v":2.5964834146974729},{"$f":"L28/L14","v":2.3297448156173224}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use, Thousand Cubic Metres",{"$f":"B44+B45","v":405254}]
["Total Water Recycled, Thousand Cubic Metres",60405.2]
["Total Water Withdrawal, Thousand Cubic Metres",344848.8,{"$f":"B45*(1+$B39)","v":351745.77600000001},{"$f":"C45*(1+$B39)","v":358780.69151999999},{"$f":"D45*(1+$B39)","v":365956.30535039998},{"$f":"E45*(1+$B39)","v":373275.43145740801}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.85094483953273747}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K72","v":2.4580542442873283}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L72","v":2.7838767730081635}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M72","v":3.2455794181518307}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N72","v":3.7630040627929224}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":2.4580542442873283},{"$f":"B53*(1+$B$40)","v":2.5317958716159481},2.6077497477644265,2.6859822401973594,2.7665617074032802]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":2.7838767730081635},2.8673930761984083,2.9534148684843609,3.0420173145388918,3.1332778339750584]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":3.2455794181518307},3.3429468006963856,3.4432352047172774,3.5465322608587959,3.6529282286845599]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":3.7630040627929224},3.8758941846767101,3.9921710102170116,4.1119361405235217,4.2352942247392278]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Reserves (Mt)","Reserves by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Konkola Copper, Zambia",-12.3,27.765799999999999,{"$f":"B$45*(I60/(SUM(I$60:I$71)))","v":145358.37739903177},{"$f":"'32.0 Location Data'!E167","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F167","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G167","v":1.6764015070680913},{"$f":"'32.0 Location Data'!H167","v":2.47150829312399},317.8,{"$f":"I60/I$72","v":0.42151336295510317},{"$f":"E60*$J60","v":0.42572853873599054},{"$f":"F60*$J60","v":0.42572853873599054},{"$f":"G60*$J60","v":0.70662563690727431},{"$f":"H60*$J60","v":1.04177377220612}]
["Nchanga Copper, Zambia",-12.515534000000001,27.882273999999999,36865.592254128256,{"$f":"'32.0 Location Data'!E168","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F168","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G168","v":2.3769469811050832},{"$f":"'32.0 Location Data'!H168","v":3.4085602886633564},80.599999999999994,0.10690364082498839,{"$f":"E61*$J61","v":0.16142450833609656},{"$f":"F61*$J61","v":0.16142450833609656},{"$f":"G61*$J61","v":0.25410428632809828},{"$f":"H61*$J61","v":0.36438750482958621}]
["Colomba / Curpem Iron Ore Mine India",6.9194269999999998,79.846500000000006,28815.537369852114,{"$f":"'32.0 Location Data'!E169","v":5.2385958861842639},{"$f":"'32.0 Location Data'!F169","v":6.2341458679578015},{"$f":"'32.0 Location Data'!G169","v":6.3334244130494568},{"$f":"'32.0 Location Data'!H169","v":6.4210962934526927},63,8.3559917766430139E-2,0.43773664146111629,0.52092471607048418,0.52922042313431372,0.53654627825123635]
["Rampura-Angucha India",24.466152000000001,75.441699999999997,28678.320525233772,{"$f":"'32.0 Location Data'!E170","v":7.3357932422335441},{"$f":"'32.0 Location Data'!F170","v":7.896318819430916},{"$f":"'32.0 Location Data'!G170","v":7.8149653311148786},{"$f":"'32.0 Location Data'!H170","v":7.5906795192233716},62.7,8.3162013396113815E-2,0.61005933588174721,0.65667377144149941,0.64990825155634058,0.63125619186326076]
["Codli Iron Ore, India",15.356,74.1357,20879.829856091252,{"$f":"'32.0 Location Data'!E171","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F171","v":2.6274292138624404},{"$f":"'32.0 Location Data'!G171","v":2.846600765724677},{"$f":"'32.0 Location Data'!H171","v":2.9931046559671879},45.65,6.0547781683135488E-2,9.1427156396312756E-2,0.15908501042883536,0.17235536170214405,0.18122584726427765]
["Bicholim Iron Ore, India",15.6,73.95,20879.829856091252,{"$f":"'32.0 Location Data'!E172","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F172","v":2.6274292138624404},{"$f":"'32.0 Location Data'!G172","v":2.846600765724677},{"$f":"'32.0 Location Data'!H172","v":2.9931046559671879},45.65,6.0547781683135488E-2,9.1427156396312756E-2,0.15908501042883536,0.17235536170214405,0.18122584726427765]
["Sonshi Iron Ore, India",14.903,70.378,19050.271927846676,{"$f":"'32.0 Location Data'!E173","v":5.2385958861842639},{"$f":"'32.0 Location Data'!F173","v":6.2341458679578015},{"$f":"'32.0 Location Data'!G173","v":6.3334244130494568},{"$f":"'32.0 Location Data'!H173","v":6.4210962934526927},41.65,5.5242390078917701E-2,0.28939255741040465,0.34438911784659781,0.34987350196101846,0.35471670617720624]
["Nchanga OP Copper, Zambia",{"$f":"B61","v":-12.515534000000001},{"$f":"C61","v":27.882273999999999},12806.90549771205,{"$f":"'32.0 Location Data'!E174","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F174","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G174","v":2.3769469811050832},{"$f":"'32.0 Location Data'!H174","v":3.4085602886633564},28,3.7137741229524505E-2,5.6077992970356129E-2,5.6077992970356129E-2,8.827444190058005E-2,0.12658622996561308]
["Sindesar Khurd, India",25.016999999999999,74.150400000000005,9788.1349161084945,{"$f":"'32.0 Location Data'!E175","v":8.094732938558943},{"$f":"'32.0 Location Data'!F175","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G175","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H175","v":8.061881901804469},21.4,2.8383845082565157E-2,0.22975964571279447,0.23168313974401486,0.23168313974401486,0.22882720697475381]
["Culnavoril Sodo, India",21.452000000000002,84.451300000000003,8690.4001591617489,{"$f":"'32.0 Location Data'!E176","v":1.0888085367391147},{"$f":"'32.0 Location Data'!F176","v":1.2389737907242808},{"$f":"'32.0 Location Data'!G176","v":1.3054931739072835},{"$f":"'32.0 Location Data'!H176","v":1.3313043810309957},19,2.5200610120034488E-2,2.7438639429727678E-2,3.1222895448983802E-2,3.2899224490003834E-2,3.3549682657455962E-2]
["Nchanga UG Copper, Zambia",{"$f":"B67","v":-12.515534000000001},{"$f":"C67","v":27.882273999999999},8233.0106771006031,{"$f":"'32.0 Location Data'!E177","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F177","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G177","v":2.3769469811050832},{"$f":"'32.0 Location Data'!H177","v":3.4085602886633564},18,2.3874262218980039E-2,3.6050138338086082E-2,3.6050138338086082E-2,5.6747855507515751E-2,8.1376862120751264E-2]
["Black Mountain (Aggeneys) Lead Mine, South Africa",-28.713000000000001,17.320556,4802.5895616420194,{"$f":"'32.0 Location Data'!E178","v":0.1100001},{"$f":"'32.0 Location Data'!F178","v":0.1100001},{"$f":"'32.0 Location Data'!G178","v":0.1100001},{"$f":"'32.0 Location Data'!H178","v":0.1100001},10.5,1.392665296107169E-2,1.5319332183831821E-3,1.5319332183831821E-3,1.5319332183831821E-3,1.5319332183831821E-3]
[null,null,null,null,{"$f":"'32.0 Location Data'!E179","v":""},null,null,null,{"$f":"SUM(I60:I71)","v":753.94999999999993},1.0000000000000002,2.4580542442873283,2.7838767730081635,3.2455794181518307,3.7630040627929224]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,4.9229679333401117,0.64341065422832588,1.0166225186139364,31.666,0,0.125,149082628.5967797,733929000,149082628.5967797,5,2.5736426169133035,3.0498675558418098,4.6629346398755374,0,2.8073549220576037]
[null,null,null,null,null,null,null,null,null,null,null,null,1.6763609714877283,0.78576107536404549,0.85508707092483627,null,0,0,120553987.73728812,202092000,120553987.73728812,5,3.143044301456182,2.5652612127745096,null,0,1]

{"sheet":"16.0 Consol","index":16,"n_rows":361,"n_cols":134,"rows_kept":361,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Consol (CNX_US Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",3299.6849999999999,{"$f":"B4*(1+$B37)","v":3398.6755499999999},{"$f":"C4*(1+$B37)","v":3500.6358165000001},{"$f":"D4*(1+$B37)","v":3605.6548909950002},{"$f":"E4*(1+$B37)","v":3713.8245377248504},null,{"$f":"B4","v":3299.6849999999999},{"$f":"H4*(1+$B$37)","v":3398.6755499999999},{"$f":"I4*(1+$B$37)","v":3500.6358165000001},{"$f":"J4*(1+$B$37)","v":3605.6548909950002},{"$f":"K4*(1+$B$37)","v":3713.8245377248504}]
["COGs",-2228.9520000000002,{"$f":"B5*(1+$B38)","v":-2273.5310400000003},{"$f":"C5*(1+$B38)","v":-2319.0016608000005},-2365.3816940160004,-2412.6893278963203,null,{"$f":"B5","v":-2228.9520000000002},{"$f":"H5*(1+$B38)","v":-2273.5310400000003},{"$f":"I5*(1+$B38)","v":-2319.0016608000005},{"$f":"J5*(1+$B38)","v":-2365.3816940160004},{"$f":"K5*(1+$B38)","v":-2412.6893278963203}]
["Purchased gas cost",-4.8369999999999997,-4.8369999999999997,-4.8369999999999997,-4.8369999999999997,-4.8369999999999997,null,{"$f":"B6","v":-4.8369999999999997},{"$f":"C6","v":-4.8369999999999997},-4.8369999999999997,-4.8369999999999997,-4.8369999999999997]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-63.522540065613775},{"$f":"-D45/1000*D53","v":-66.736780592933826},{"$f":"-E45/1000*E53","v":-70.113661690936269},{"$f":"-F45/1000*F53","v":-73.661412972497644}]
["Freight expense",-35.438000000000002,-35.438000000000002,-35.438000000000002,-35.438000000000002,-35.438000000000002,null,{"$f":"B8","v":-35.438000000000002},{"$f":"C8","v":-35.438000000000002},-35.438000000000002,-35.438000000000002,-35.438000000000002]
["SG&A",-90.408000000000001,-90.408000000000001,-90.408000000000001,-90.408000000000001,-90.408000000000001,null,{"$f":"B9","v":-90.408000000000001},-90.408000000000001,-90.408000000000001,-90.408000000000001,-90.408000000000001]
["Special items",null,null,null,null,null,null,0,0,0,0,0]
["EBIT",{"$f":"SUM(B4:B10)","v":940.04999999999961},{"$f":"SUM(C4:C10)","v":930.9389699343858},{"$f":"SUM(D4:D10)","v":984.21437510706562},{"$f":"SUM(E4:E10)","v":1039.4765352880636},{"$f":"SUM(F4:F10)","v":1096.7907968560326},null,{"$f":"SUM(H4:H10)","v":940.04999999999961},{"$f":"SUM(I4:I10)","v":994.46150999999952},{"$f":"SUM(J4:J10)","v":1050.9511556999996},{"$f":"SUM(K4:K10)","v":1109.5901969789998},{"$f":"SUM(L4:L10)","v":1170.4522098285302}]
["Cash Flow"]
["D&A",461.12200000000001,461.12200000000001,461.12200000000001,461.12200000000001,461.12200000000001,null,{"$f":"B13","v":461.12200000000001},{"$f":"C13","v":461.12200000000001},461.12200000000001,461.12200000000001,461.12200000000001]
["EBITDA ",{"$f":"SUM(B11,B13)","v":1401.1719999999996},{"$f":"SUM(C11,C13)","v":1392.0609699343859},{"$f":"SUM(D11,D13)","v":1445.3363751070656},{"$f":"SUM(E11,E13)","v":1500.5985352880637},{"$f":"SUM(F11,F13)","v":1557.9127968560326},null,{"$f":"H11+H13","v":1401.1719999999996},{"$f":"I11+I13","v":1455.5835099999995},{"$f":"J11+J13","v":1512.0731556999997},{"$f":"K11+K13","v":1570.7121969789998},{"$f":"L11+L13","v":1631.5742098285302}]
["Cash interest",-219.19800000000001,-219.19800000000001,-219.19800000000001,-219.19800000000001,-219.19800000000001,null,{"$f":"B15","v":-219.19800000000001},{"$f":"C15","v":-219.19800000000001},-219.19800000000001,-219.19800000000001,-219.19800000000001]
["Cash tax",-160.62700000000001,-160.62700000000001,-160.62700000000001,-160.62700000000001,-160.62700000000001,null,{"$f":"B16","v":-160.62700000000001},-160.62700000000001,-160.62700000000001,-160.62700000000001,-160.62700000000001]
["FFO",{"$f":"SUM(B14:B16)","v":1021.3469999999995},{"$f":"SUM(C14:C16)","v":1012.2359699343858},{"$f":"SUM(D14:D16)","v":1065.5113751070655},{"$f":"SUM(E14:E16)","v":1120.7735352880636},{"$f":"SUM(F14:F16)","v":1178.0877968560326},null,{"$f":"SUM(H14:H16)","v":1021.3469999999995},{"$f":"SUM(I14:I16)","v":1075.7585099999994},{"$f":"SUM(J14:J16)","v":1132.2481556999996},{"$f":"SUM(K14:K16)","v":1190.8871969789998},{"$f":"SUM(L14:L16)","v":1251.7492098285302}]
["WC",{"$f":"135.97+12.894-99.944","v":48.92},{"$f":"135.97+12.894-99.944","v":48.92},{"$f":"135.97+12.894-99.944","v":48.92},{"$f":"135.97+12.894-99.944","v":48.92},{"$f":"135.97+12.894-99.944","v":48.92},null,{"$f":"B18","v":48.92},{"$f":"C18","v":48.92},48.92,48.92,48.92]
["CFO",{"$f":"SUM(B17:B18)","v":1070.2669999999996},{"$f":"SUM(C17:C18)","v":1061.1559699343859},{"$f":"SUM(D17:D18)","v":1114.4313751070656},{"$f":"SUM(E17:E18)","v":1169.6935352880637},{"$f":"SUM(F17:F18)","v":1227.0077968560327},null,{"$f":"SUM(H17:H18)","v":1070.2669999999996},{"$f":"SUM(I17:I18)","v":1124.6785099999995},{"$f":"SUM(J17:J18)","v":1181.1681556999997},{"$f":"SUM(K17:K18)","v":1239.8071969789999},{"$f":"SUM(L17:L18)","v":1300.6692098285303}]
["Capex",-1496.056,-1496.056,-1496.056,-1496.056,-1496.056,null,{"$f":"B20","v":-1496.056},{"$f":"C20","v":-1496.056},-1496.056,-1496.056,-1496.056]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":-425.78900000000044},{"$f":"SUM(C19:C21)","v":-434.90003006561415},-381.62462489293443,-326.36246471193635,-269.04820314396738,null,{"$f":"SUM(H19:H20)","v":-425.78900000000044},{"$f":"SUM(I19:I20)","v":-371.37749000000053},{"$f":"SUM(J19:J20)","v":-314.88784430000032},{"$f":"SUM(K19:K20)","v":-256.24880302100019},{"$f":"SUM(L19:L20)","v":-195.38679017146978}]
["Dividends",-85.8,-85.8,-85.8,-85.8,-85.8,null,{"$f":"B23","v":-85.8},{"$f":"C23","v":-85.8},-85.8,-85.8,-85.8]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-511.58900000000045},{"$f":"SUM(C22:C23)","v":-520.7000300656141},{"$f":"SUM(D22:D23)","v":-467.42462489293445},{"$f":"SUM(E22:E23)","v":-412.16246471193637},{"$f":"SUM(F22:F23)","v":-354.8482031439674},null,{"$f":"SUM(H22:H23)","v":-511.58900000000045},{"$f":"SUM(I22:I23)","v":-457.17749000000055},{"$f":"SUM(J22:J23)","v":-400.68784430000034},{"$f":"SUM(K22:K23)","v":-342.0488030210002},{"$f":"SUM(L22:L23)","v":-281.1867901714698}]
["Balance Sheet"]
["Gross debt",{"$f":"11.455+3115.963+47.596","v":3175.0140000000001},{"$f":"B26","v":3175.0140000000001},{"$f":"C26","v":3175.0140000000001},{"$f":"D26","v":3175.0140000000001},{"$f":"E26","v":3175.0140000000001},null,{"$f":"B26","v":3175.0140000000001},{"$f":"C26","v":3175.0140000000001},3175.0140000000001,3175.0140000000001,3175.0140000000001]
["Cash and securities",327.42,{"$f":"B27+C24","v":-193.28003006561408},{"$f":"C27+D24","v":-660.70465495854853},{"$f":"D27+E24","v":-1072.867119670485},{"$f":"E27+F24","v":-1427.7153228144523},null,{"$f":"B27","v":327.42},{"$f":"H27+I24","v":-129.75749000000053},{"$f":"I27+J24","v":-530.44533430000092},{"$f":"J27+K24","v":-872.49413732100106},{"$f":"K27+L24","v":-1153.6809274924708}]
["Net debt  ",{"$f":"B26-B27","v":2847.5940000000001},{"$f":"C26-C27","v":3368.2940300656142},{"$f":"D26-D27","v":3835.7186549585485},{"$f":"E26-E27","v":4247.8811196704846},{"$f":"F26-F27","v":4602.7293228144526},null,{"$f":"H26-H27","v":2847.5940000000001},{"$f":"I26-I27","v":3304.7714900000005},{"$f":"J26-J27","v":3705.459334300001},{"$f":"K26-K27","v":4047.5081373210014},{"$f":"L26-L27","v":4328.6949274924709}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.42463810939529062},{"$f":"C14/C4","v":0.40958925012256198},{"$f":"D14/D4","v":0.41287824580168392},{"$f":"E14/E4","v":0.41617919092472139},{"$f":"F14/F4","v":0.41949014581352179},null,{"$f":"H14/H4","v":0.42463810939529062},{"$f":"I14/I4","v":0.42827963086973675},{"$f":"J14/J4","v":0.43194243416380229},{"$f":"K14/K4","v":0.43562466305408204},{"$f":"L14/L4","v":0.43932452738546968}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.32168267604489287},{"$f":"C17/C26","v":0.31881307292956368},{"$f":"D17/D26","v":0.33559265411335681},{"$f":"E17/E26","v":0.35299798214687039},{"$f":"F17/F26","v":0.37104963847593508},null,{"$f":"H17/H26","v":0.32168267604489287},{"$f":"I17/I26","v":0.33882008394293678},{"$f":"J17/J26","v":0.3566120198840067},{"$f":"K17/K26","v":0.375080927825515},{"$f":"L17/L26","v":0.39424998120591914}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.35867016154690573},{"$f":"C17/C28","v":0.30051888608865523},{"$f":"D17/D28","v":0.27778663425422168},{"$f":"E17/E28","v":0.26384296163518905},{"$f":"F17/F28","v":0.25595417723492409},null,{"$f":"H17/H28","v":0.35867016154690573},{"$f":"I17/I28","v":0.32551676061572393},{"$f":"J17/J28","v":0.30556215938445669},{"$f":"K17/K28","v":0.29422725207100736},{"$f":"L17/L28","v":0.28917473529455778}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.2659702020879671},{"$f":"C26/C14","v":2.2808009624389172},{"$f":"D26/D14","v":2.1967301554731895},{"$f":"E26/E14","v":2.115831733362652},{"$f":"F26/F14","v":2.0379921176636979},null,{"$f":"H26/H14","v":2.2659702020879671},{"$f":"I26/I14","v":2.1812654362922821},{"$f":"J26/J14","v":2.0997753898554983},{"$f":"K26/K14","v":2.0213849527027321},{"$f":"L26/L14","v":1.9459819730379762}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":2.0322943935505426},{"$f":"C28/C14","v":2.4196454773273164},{"$f":"D28/D14","v":2.6538587978693968},{"$f":"E28/E14","v":2.8307911941650912},{"$f":"F28/F14","v":2.954420383543324},null,{"$f":"H28/H14","v":2.0322943935505426},{"$f":"I28/I14","v":2.270410091414131},{"$f":"J28/J14","v":2.4505820504329994},{"$f":"K28/K14","v":2.5768617224121013},{"$f":"L28/L14","v":2.6530787882136195}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use",{"$f":"B45+B44","v":26577.800000000003}]
["Total Water Recycled",10104.4]
["Total Water Withdrawal",16473.400000000001,{"$f":"B45*(1+$B39)","v":16802.868000000002},{"$f":"C45*(1+$B39)","v":17138.925360000001},{"$f":"D45*(1+$B39)","v":17481.703867200002},{"$f":"E45*(1+$B39)","v":17831.337944544}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.61981804363039827}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K67","v":3.6703477641877278}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L67","v":3.8010751710194737}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M67","v":3.9053197817443701}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N67","v":4.0293247890052637}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":3.6703477641877278},{"$f":"B53*(1+$B$40)","v":3.7804581971133597},3.8938719430267605,4.0106881013175633,4.1310087443570902]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":3.8010751710194737},3.9151074261500578,4.0325606489345596,4.1535374684025967,4.2781435924546747]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":3.9053197817443701},4.022479375196701,4.1431537564526018,4.2674483691461802,4.3954718202205658]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":4.0293247890052637},4.1502045326754216,4.2747106686556844,4.4029519887153548,4.5350405483768155]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Installed capacity (MW)","Capacity by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Bailey Coal Mine, Pennsylvania",41.2,-77.194000000000003,{"$f":"B$45*(I60/SUM(I$60:I$66))","v":6921.0288292511423},{"$f":"'32.0 Location Data'!E184","v":4.3045312675572154},{"$f":"'32.0 Location Data'!F184","v":4.4843268875679954},{"$f":"'32.0 Location Data'!G184","v":4.6148752736045928},{"$f":"'32.0 Location Data'!H184","v":4.7855094473692938},358.5,{"$f":"I60/I$67","v":0.42013359896870967},{"$f":"E60*$J60","v":1.8084782133121546},{"$f":"F60*$J60","v":1.8840163942260941},1.9388641574912062,2.0105533070220223]
["Enlow Fork Coal, Pennsylvania",40.7926,-76.563999999999993,4550.3110043361066,{"$f":"'32.0 Location Data'!E185","v":4.3045312675572154},{"$f":"'32.0 Location Data'!F185","v":4.4843268875679954},{"$f":"'32.0 Location Data'!G185","v":4.6148752736045928},{"$f":"'32.0 Location Data'!H185","v":4.7855094473692938},235.7,0.27622172741122697,{"$f":"E61*$J61","v":1.1890050624202924},1.2386685191606426,1.2747288198624194,1.3218616860950925]
["Buchanan Metall, Virginia, USA",37.4315,-78.656800000000004,1845.6076878003048,{"$f":"'32.0 Location Data'!E186","v":1.9474416608080558},{"$f":"'32.0 Location Data'!F186","v":1.9846716168959095},{"$f":"'32.0 Location Data'!G186","v":2.0511245678481842},{"$f":"'32.0 Location Data'!H186","v":2.0494092932636727},95.6,0.11203562639165592,0.21818284632983725,0.22235392778067378,0.22979902576618585,0.22960685390367644,null,null,null,null,null,null,null,null,null,null,null,null,0.99522220258877292,0.75456929831073405,9.1443634718314001E-2,1.0442003192973599,0.79149568663066405,4.9452781568533999E-2,1.0442003192973599,0.79149568663066405,4.9452781568533999E-2,1.0167878470136329,0.77089358564885291,7.9899652554532005E-2,1.0674171602519389,0.80899212681363797,5.7727182567168002E-2,1.0674171602519389,0.80899212681363797,5.7727182567168002E-2,1.033505469199832,0.78354812370953908,7.2883798474925002E-2,1.036861168996948,0.78596483062505085,0.113983228531973,1.036861168996948,0.78596483062505085,0.113983228531973,0.99367110738818587,1.3017683989652069,4.7633672827255003E-2,1.001752596207808,1.3188897814919101,3.6633686812713999E-2,1.001752596207808,1.3188897814919101,3.6633686812713999E-2,0.99285651188911195,1.301505406670771,2.7436407805335999E-2,1.0074015954097639,1.32510083447219,5.6985834325684E-2,1.0074015954097639,1.32510083447219,5.6985834325684E-2,1.002203479104409,1.3129784344225659,4.5721979046180999E-2,1.015073476105179,1.335081077584412,6.5246082772477995E-2,1.015073476105179,1.335081077584412,6.5246082772477995E-2,1.5567082247860069,0,0,1.5538896536329481,0,0,1.399355277500862,0,0,1.8738369929289167,3.3545130918999998E-5,0,1.875032553294393,3.3861461928000001E-5,0,1.6483653675943093,0,0,1.7903516933382959,2.1310483763E-5,0,1.806149782357974,2.3763412575000001E-5,0,1.770825375234085,1.7893563471999999E-5,0,1.56418156742956,0,0,1.4881145168376859,0,0,1.3401214801796699,0,0,1.8428986916321719,4.3514606353E-5,0,1.7566070915066001,4.1856355340999999E-5,0,1.5442560125277081,0,0,1.732309839370695,2.7197415344000001E-5,0,1.741939843407609,3.0234702176999998E-5,0,1.707871244659656,2.2766366604000001E-5,0]
["Buhcanan Coal, Virginia, USA",37.295999999999999,-82.128,1716.2607054963087,{"$f":"'32.0 Location Data'!E187","v":2.7336987430691693},{"$f":"'32.0 Location Data'!F187","v":2.7338186908401574},{"$f":"'32.0 Location Data'!G187","v":2.7509478377764571},{"$f":"'32.0 Location Data'!H187","v":2.7808905008664073},88.9,0.10418375717801477,0.28480700604576253,0.28481950265520917,0.28660408154028716,0.28972362068091367,null,null,null,null,null,null,null,null,null,null,null,null,0.78666155125097403,6.1431113260074999E-2,0.36662037162495398,0.82010870769030197,6.4127294746690003E-2,0.282966750761662,0.82010870769030197,6.4127294746690003E-2,0.282966750761662,0.69963956350919598,5.4419306544207999E-2,0.35961149919614299,0.73006302461745298,5.6872440578691001E-2,0.29705915144324602,0.73006302461745298,5.6872440578691001E-2,0.29705915144324602,0.66704096849614902,5.1792670984944E-2,0.35394911811248603,0.66908356811094705,5.1959411446126001E-2,0.32037794130129499,0.66908356811094705,5.1959411446126001E-2,0.32037794130129499,0.97630915837126897,1.021282378333056,0.10080893723907899,1.01383540111022,1.0588478904201259,4.7588501589563001E-2,1.01383540111022,1.0588478904201259,4.7588501589563001E-2,0.94166884990606203,0.98499599717741904,0.14545648500455399,0.977141574096132,1.020705265940667,4.9994989680449999E-2,0.977141574096132,1.020705265940667,4.9994989680449999E-2,0.90817376862038801,0.95013975203207202,0.17809648312208701,0.92030211855940203,0.96262903003073597,0.109943618118115,0.92030211855940203,0.96262903003073597,0.109943618118115,1.5816140442633779,1.083736710869E-3,0,1.5750108203546327,1.08082014943E-3,0,1.620785178530104,1.173095284907E-3,0,3.368685999779784,3.4249466772790001E-3,0,3.377389924360569,3.4460973824900001E-3,0,3.124321068321966,3.1646739966639998E-3,0,4.9777719665271984,5.5329804867360003E-3,0,5.0624832542130687,5.6574595092599997E-3,0,4.7075659193313468,5.2618349372009999E-3,0,2.0105394012815858,1.7641495544458E-2,0,1.9204903027921567,1.6854291978153999E-2,0,1.9763052913982253,1.8293228952527E-2,0,4.8148878014893821,6.2936242572236997E-2,0,4.6261621400841282,6.0593449963197002E-2,0,4.2795224014516924,5.5645123797435997E-2,0,7.4624681265824444,0.106829410059661,0,7.5662943995265026,0.10888228622693499,0,7.0358414758599199,0.101268178194374,0]
["Loveridge, West Virginia",38.08,-80.373800000000003,664.1098792921598,{"$f":"'32.0 Location Data'!E188","v":1.1434006329424335},{"$f":"'32.0 Location Data'!F188","v":1.1641626782455683},{"$f":"'32.0 Location Data'!G188","v":1.2191042818403943},{"$f":"'32.0 Location Data'!H188","v":1.2387573950573281},34.4,4.0314074768545642E-2,4.609513860684368E-2,4.6932141253542184E-2,4.9147061168767797E-2,4.9939358244429959E-2]
["Terry Eagle Coal, West Virginia",38.597000000000001,-80.454899999999995,397.69370678542134,{"$f":"'32.0 Location Data'!E189","v":1.1434006329424335},{"$f":"'32.0 Location Data'!F189","v":1.1641626782455683},{"$f":"'32.0 Location Data'!G189","v":1.2191042818403943},{"$f":"'32.0 Location Data'!H189","v":1.2387573950573281},20.6,2.414156803000117E-2,2.7603484165726156E-2,2.8104712494853752E-2,2.9431088955715601E-2,2.9905545925443523E-2]
["Miller Creek, West Virginia",37.734999999999999,-82.252887999999999,378.38818703855623,{"$f":"'32.0 Location Data'!E190","v":4.1870914364774565},{"$f":"'32.0 Location Data'!F190","v":4.1872638440596761},{"$f":"'32.0 Location Data'!G190","v":4.2118864908564912},{"$f":"'32.0 Location Data'!H190","v":4.2549376602129616},19.600000000000001,2.2969647251845776E-2,9.6176013307111397E-2,9.6179973448458522E-2,9.6745546959788153E-2,9.7734417133685747E-2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I66)","v":853.30000000000007},1,{"$f":"SUM(K60:K66)","v":3.6703477641877278},{"$f":"SUM(L60:L66)","v":3.8010751710194737},{"$f":"SUM(M60:M66)","v":3.9053197817443701},{"$f":"SUM(N60:N66)","v":4.0293247890052637}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,1.0464317072108471,0.59844318424033716,1.2177371994960315,31.666,0,0,401652584.78288126,420302000,401652584.78288126,4.3874062556131523,2.3937727369613486,3.6532115984880944,4.6629346398755374,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.2771618076134923,0.61269137404000529,1.070296109375156,31.666,0,0,2643235946.984746,3375840000,2643235946.984746,4.6748694110426268,2.4507654961600212,3.2108883281254683,4.6629346398755374,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,2.7073959046863689,0.5039405368890445,0.61942901372667725,null,0,0,33380747.840966113,90374900,33380747.840966113,5,2.015762147556178,1.8582870411800321,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,4.9229679333401117,0.64341065422832588,1.0166225186139364,31.666,0,0.125,149082628.5967797,733929000,149082628.5967797,5,2.5736426169133035,3.0498675558418098,4.6629346398755374,0,2.8073549220576037]
[null,null,null,null,null,null,null,null,null,null,null,null,1.0464317072108471,0.59844318424033716,1.2177371994960315,31.666,0,0,401652584.78288126,420302000,401652584.78288126,4.3874062556131523,2.3937727369613486,3.6532115984880944,4.6629346398755374,0,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,5.7423107263395154E-2,0.43378876226284241,0.71600289734210865,0.64900000000000002,1.0628769524202332E-2,2.6315789473684209E-2,24356316936.745762,1398615400,24356316936.745762,0.19970330448743956,1.7351550490513696,2.1480086920263259,1.2490205102859653,0,1.6100534816839864]
[null,null,null,null,null,null,null,null,null,null,null,null,5.6220257813292464E-2,0.3594004987895853,0.55471436038868782,null,1.0628769524202332E-2,0,11933013580.762712,670877100,11933013580.762712,0.16916197471680039,1.4376019951583412,1.6641430811660636,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.20745426276703061,0.41419253995399202,0.53654704125851904,null,1.0628769524202332E-2,2.5316455696202531E-2,10668717868.118645,2213271000,10668717868.118645,2.0527933019898539,1.6567701598159681,1.6096411237755572,null,0,1.5910370151308402]

{"sheet":"17.0 EDF","index":17,"n_rows":465,"n_cols":134,"rows_kept":465,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["EDF (EDF_FP Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, EUROS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",75594,{"$f":"B4*(1+$B37)","v":77861.820000000007},80197.674600000013,82603.604838000014,85081.712983140023,null,{"$f":"B4","v":75594},{"$f":"H4*(1+$B$37)","v":77861.820000000007},{"$f":"I4*(1+$B$37)","v":80197.674600000013},{"$f":"J4*(1+$B$37)","v":82603.604838000014},{"$f":"K4*(1+$B$37)","v":85081.712983140023}]
["Fuel and energy purchases, other external expense",{"$f":"-39683-9027","v":-48710},-49684.200000000004,-50677.884000000005,-51691.441680000004,-52725.270513600008,null,{"$f":"B5","v":-48710},{"$f":"H5*(1+$B38)","v":-49684.200000000004},{"$f":"I5*(1+$B38)","v":-50677.884000000005},{"$f":"J5*(1+$B38)","v":-51691.441680000004},{"$f":"K5*(1+$B38)","v":-52725.270513600008}]
["Personnel",-11879,-11879,-11879,-11879,-11879,null,{"$f":"B6","v":-11879},{"$f":"C6","v":-11879},-11879,-11879,-11879]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-1897.6388759027507},{"$f":"-D45/1000*D53","v":-1993.6594030234301},{"$f":"-E45/1000*E53","v":-2094.5385688164156},{"$f":"-F45/1000*F53","v":-2200.5222203985259}]
["Taxes other than income tax",-3533,-3533,-3533,-3533,-3533,null,{"$f":"B8","v":-3533},{"$f":"C8","v":-3533},-3533,-3533,-3533]
["Other operating income and expense",5293,5293,5293,5293,5293,null,{"$f":"B9","v":5293},5293,5293,5293,5293]
["D&A and other adjustements",{"$f":"8411-16765","v":-8354},{"$f":"8411-16765","v":-8354},{"$f":"8411-16765","v":-8354},{"$f":"8411-16765","v":-8354},{"$f":"8411-16765","v":-8354},null,-8354,-8354,-8354,-8354,-8354]
["EBIT",{"$f":"SUM(B4:B10)","v":8411},{"$f":"SUM(C4:C10)","v":7806.9811240972522},{"$f":"SUM(D4:D10)","v":9053.1311969765775},{"$f":"SUM(E4:E10)","v":10344.624589183593},{"$f":"SUM(F4:F10)","v":11682.920249141491},null,{"$f":"SUM(H4:H10)","v":8411},{"$f":"SUM(I4:I10)","v":9704.6200000000026},{"$f":"SUM(J4:J10)","v":11046.790600000008},{"$f":"SUM(K4:K10)","v":12439.16315800001},{"$f":"SUM(L4:L10)","v":13883.442469540016}]
["Cash Flow"]
["D&A",7516,7516,7516,7516,7516,null,{"$f":"B13","v":7516},{"$f":"C13","v":7516},7516,7516,7516]
["EBITDA ",{"$f":"SUM(B11,B13)","v":15927},{"$f":"SUM(C11,C13)","v":15322.981124097252},{"$f":"SUM(D11,D13)","v":16569.131196976577},{"$f":"SUM(E11,E13)","v":17860.624589183593},{"$f":"SUM(F11,F13)","v":19198.920249141491},null,{"$f":"H11+H13","v":15927},{"$f":"I11+I13","v":17220.620000000003},{"$f":"J11+J13","v":18562.790600000008},{"$f":"K11+K13","v":19955.16315800001},{"$f":"L11+L13","v":21399.442469540016}]
["Cash interest",-1799,-1799,-1799,-1799,-1799,null,{"$f":"B15","v":-1799},{"$f":"C15","v":-1799},-1799,-1799,-1799]
["Cash tax",-1979,-1979,-1979,-1979,-1979,null,{"$f":"B16","v":-1979},-1979,-1979,-1979,-1979]
["FFO",{"$f":"SUM(B14:B16)","v":12149},{"$f":"SUM(C14:C16)","v":11544.981124097252},{"$f":"SUM(D14:D16)","v":12791.131196976577},{"$f":"SUM(E14:E16)","v":14082.624589183593},{"$f":"SUM(F14:F16)","v":15420.920249141491},null,{"$f":"SUM(H14:H16)","v":12149},{"$f":"SUM(I14:I16)","v":13442.620000000003},{"$f":"SUM(J14:J16)","v":14784.790600000008},{"$f":"SUM(K14:K16)","v":16177.16315800001},{"$f":"SUM(L14:L16)","v":17621.442469540016}]
["WC",-1799,-1799,-1799,-1799,-1799,null,{"$f":"B18","v":-1799},{"$f":"C18","v":-1799},-1799,-1799,-1799]
["CFO",{"$f":"SUM(B17:B18)","v":10350},{"$f":"SUM(C17:C18)","v":9745.9811240972522},{"$f":"SUM(D17:D18)","v":10992.131196976577},{"$f":"SUM(E17:E18)","v":12283.624589183593},{"$f":"SUM(F17:F18)","v":13621.920249141491},null,{"$f":"SUM(H17:H18)","v":10350},{"$f":"SUM(I17:I18)","v":11643.620000000003},{"$f":"SUM(J17:J18)","v":12985.790600000008},{"$f":"SUM(K17:K18)","v":14378.16315800001},{"$f":"SUM(L17:L18)","v":15822.442469540016}]
["Capex",-13327,-13327,-13327,-13327,-13327,null,{"$f":"B20","v":-13327},{"$f":"C20","v":-13327},-13327,-13327,-13327]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":-2977},{"$f":"SUM(C19:C21)","v":-3581.0188759027478},-2334.8688030234225,-1043.3754108164067,294.92024914149079,null,{"$f":"SUM(H19:H20)","v":-2977},{"$f":"SUM(I19:I20)","v":-1683.3799999999974},{"$f":"SUM(J19:J20)","v":-341.20939999999246},{"$f":"SUM(K19:K20)","v":1051.1631580000103},{"$f":"SUM(L19:L20)","v":2495.4424695400157}]
["Dividends",{"$f":"-2144-318","v":-2462},{"$f":"-2144-318","v":-2462},{"$f":"-2144-318","v":-2462},{"$f":"-2144-318","v":-2462},{"$f":"-2144-318","v":-2462},null,{"$f":"B23","v":-2462},{"$f":"C23","v":-2462},-2462,-2462,-2462]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-5439},{"$f":"SUM(C22:C23)","v":-6043.0188759027478},{"$f":"SUM(D22:D23)","v":-4796.8688030234225},{"$f":"SUM(E22:E23)","v":-3505.3754108164067},{"$f":"SUM(F22:F23)","v":-2167.0797508585092},null,{"$f":"SUM(H22:H23)","v":-5439},{"$f":"SUM(I22:I23)","v":-4145.3799999999974},{"$f":"SUM(J22:J23)","v":-2803.2093999999925},{"$f":"SUM(K22:K23)","v":-1410.8368419999897},{"$f":"SUM(L22:L23)","v":33.442469540015736}]
["Balance Sheet"]
["Gross debt",{"$f":"42877+14312","v":57189},{"$f":"B26","v":57189},{"$f":"C26","v":57189},{"$f":"D26","v":57189},{"$f":"E26","v":57189},null,{"$f":"B26","v":57189},{"$f":"C26","v":57189},57189,57189,57189]
["Cash and securities",5459,{"$f":"B27+C24","v":-584.01887590274782},{"$f":"C27+D24","v":-5380.8876789261703},{"$f":"D27+E24","v":-8886.263089742577},{"$f":"E27+F24","v":-11053.342840601086},null,{"$f":"B27","v":5459},{"$f":"H27+I24","v":1313.6200000000026},{"$f":"I27+J24","v":-1489.5893999999898},{"$f":"J27+K24","v":-2900.4262419999795},{"$f":"K27+L24","v":-2866.9837724599638}]
["Net debt  ",{"$f":"B26-B27","v":51730},{"$f":"C26-C27","v":57773.018875902751},{"$f":"D26-D27","v":62569.88767892617},{"$f":"E26-E27","v":66075.26308974257},{"$f":"F26-F27","v":68242.342840601079},null,{"$f":"H26-H27","v":51730},{"$f":"I26-I27","v":55875.38},{"$f":"J26-J27","v":58678.58939999999},{"$f":"K26-K27","v":60089.42624199998},{"$f":"L26-L27","v":60055.983772459964}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.21069132470831017},{"$f":"C14/C4","v":0.19679710959873853},{"$f":"D14/D4","v":0.20660363632259948},{"$f":"E14/E4","v":0.21622088556802543},{"$f":"F14/F4","v":0.22565272343477605},null,{"$f":"H14/H4","v":0.21069132470831017},{"$f":"I14/I4","v":0.22116898885744002},{"$f":"J14/J4","v":0.23146295316647503},{"$f":"K14/K4","v":0.24157738874877852},{"$f":"L14/L4","v":0.25151635667914413}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.21243595796394413},{"$f":"C17/C26","v":0.20187415629049735},{"$f":"D17/D26","v":0.22366418711599395},{"$f":"E17/E26","v":0.24624708578893831},{"$f":"F17/F26","v":0.26964836330660602},null,{"$f":"H17/H26","v":0.21243595796394413},{"$f":"I17/I26","v":0.2350560422458865},{"$f":"J17/J26","v":0.25852507650072581},{"$f":"K17/K26","v":0.28287193617653761},{"$f":"L17/L26","v":0.30812643112381777}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.23485404987434758},{"$f":"C17/C28","v":0.19983344039708281},{"$f":"D17/D28","v":0.20442950549333797},{"$f":"E17/E28","v":0.21313005700872889},{"$f":"F17/F28","v":0.22597290197321226},null,{"$f":"H17/H28","v":0.23485404987434758},{"$f":"I17/I28","v":0.24058216695796975},{"$f":"J17/J28","v":0.25196227024503098},{"$f":"K17/K28","v":0.26921813320115967},{"$f":"L17/L28","v":0.29341693138029534}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":3.5906950461480505},{"$f":"C26/C14","v":3.7322371891500499},{"$f":"D26/D14","v":3.4515388477601929},{"$f":"E26/E14","v":3.2019596915235371},{"$f":"F26/F14","v":2.9787612666684886},null,{"$f":"H26/H14","v":3.5906950461480505},{"$f":"I26/I14","v":3.3209605693639364},{"$f":"J26/J14","v":3.0808406576541341},{"$f":"K26/K14","v":2.8658748388671014},{"$f":"L26/L14","v":2.6724528025159007}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":3.2479437433289382},{"$f":"C28/C14","v":3.7703511090963655},{"$f":"D28/D14","v":3.7762926091347202},{"$f":"E28/E14","v":3.6994934169187901},{"$f":"F28/F14","v":3.5544885834739919},null,{"$f":"H28/H14","v":3.2479437433289382},{"$f":"I28/I14","v":3.2446787630178235},{"$f":"J28/J14","v":3.1610866417897299},{"$f":"K28/K14","v":3.0112219963438469},{"$f":"L28/L14","v":2.8064274972557675}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Cooling water inflow, 2013, Thousand Cubic Metres",53900000]
["Cooling water outflow, 2013, Thousand Cubic Metres",53400000]
["Water use, 2013, Thousand Cubic Metres",{"$f":"B43-B44","v":500000},{"$f":"B45*(1+$B39)","v":510000},{"$f":"C45*(1+$B39)","v":520200},{"$f":"D45*(1+$B39)","v":530604},{"$f":"E45*(1+$B39)","v":541216.07999999996}]
["% Water Not Recyled",{"$f":"B45/B43","v":9.2764378478664197E-3}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K93","v":4.0995074468022263}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L93","v":4.1930863666827412}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M93","v":4.3123353061293495}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N93","v":4.38370489796268}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$32","v":3.6124859621221219},{"$f":"B53*(1+$B$40)","v":3.7208605409857856},3.8324863572153594,3.9474609479318201,4.0658847763697752]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$32","v":3.6949477063208316},3.8057961375104568,3.9199700216357707,4.037569122284844,4.1586961959533895]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$32","v":3.8000298717611827},3.914030767914018,4.0314516909514388,4.1523952416799821,4.2769670989303821]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$32","v":3.8629207560847134},3.9788083787672548,4.0981726301302723,4.2211178090341805,4.3477513433052062]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Installed capacity (MW)","Capacity by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Gravelines, France",50.987000000000002,2.1255000000000002,{"$f":"B$45*(I60/I$93)","v":31720.948607415499},{"$f":"'32.0 Location Data'!E196","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F196","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G196","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H196","v":3.2912501499999998},5460,{"$f":"I60/I$93","v":6.3441897214830997E-2},{"$f":"E60*$J60","v":0.2088031537245971},{"$f":"F60*$J60","v":0.2088031537245971},0.2088031537245971,0.2088031537245971]
["Paluel, France",49.832000000000001,0.62906499999999999,30907.590950815098,{"$f":"'32.0 Location Data'!E197","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F197","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G197","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H197","v":8.1625001499999996},5320,6.1815181901630198E-2,{"$f":"E61*$J61","v":0.50456643154433378},0.50456643154433378,0.50456643154433378,0.50456643154433378]
["Cattenom, France",49.405999999999999,6.2436680000000004,30210.427245157618,{"$f":"'32.0 Location Data'!E198","v":6.4443851995920109},{"$f":"'32.0 Location Data'!F198","v":6.4140290018820503},{"$f":"'32.0 Location Data'!G198","v":6.4431315393059672},{"$f":"'32.0 Location Data'!H198","v":6.4284691305029114},5200,6.0420854490315236E-2,0.38937526042408999,0.38754111301937721,0.38929951319836664,0.38841359792959973]
["Tricastin, France",44.933681,4.8869999999999996,21263.493022553244,{"$f":"'32.0 Location Data'!E199","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F199","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G199","v":1.6510208739508843},{"$f":"'32.0 Location Data'!H199","v":1.7564532709236187},3660,4.2526986045106491E-2,6.421575318080941E-2,6.421575318080941E-2,7.0212941666688775E-2,7.4696663741450384E-2]
["Cruas, France",44.656914,4.7652549999999998,21263.493022553244,{"$f":"'32.0 Location Data'!E200","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F200","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G200","v":1.1165003570460608},{"$f":"'32.0 Location Data'!H200","v":1.1978304979089236},3660,4.2526986045106491E-2,4.2952260158256164E-2,4.2952260158256164E-2,4.7481395103454241E-2,5.0940120868975751E-2,null,null,null,null,null,null,null,null,null,null,null,null,1.051648575595044,0.21056193693907599,0.25548108620033999,1.0279237420420373,0.20615009377960899,0.203550615859482,1.0279237420420373,0.20615009377960899,0.203550615859482,1.153076571839847,0.22999326104439299,0.234791705709291,1.178614478530194,0.235738415128602,0.26479264972691802,1.178614478530194,0.235738415128602,0.26479264972691802,1.2623331275896961,0.25092436117459799,0.22395125812013,1.24901563333112,0.249561773087661,0.336511954755497,1.24901563333112,0.249561773087661,0.336511954755497,1.002212845221357,0.69498472361910402,6.7571597567451999E-2,1.0300495143341333,0.70874152970085902,7.2456435542693001E-2,1.0300495143341333,0.70874152970085902,7.2456435542693001E-2,1.018180933354488,0.70604642147076502,7.9242369207917995E-2,1.0610740267540273,0.73027923048985899,5.8497494443853999E-2,1.0610740267540273,0.73027923048985899,5.8497494443853999E-2,1.0285715422802979,0.71283881914804603,8.2232301373770994E-2,1.086901972040899,0.74727240052084898,7.5818862622377997E-2,1.086901972040899,0.74727240052084898,7.5818862622377997E-2,0.89420024277510612,1.8023960390057998E-2,0,0.89553013038333995,1.8100881834072002E-2,0,0.90244912239780795,1.8224458586275E-2,0,0.90307670759605996,1.8205916091995001E-2,0,0.90588153009541195,1.8313342929825002E-2,0,0.94178669310163787,1.9031475788948E-2,0,0.98539264204678101,1.9893283071493E-2,0,1.008451311701861,2.0418573990101999E-2,0,1.0760744066709429,2.1786411923002999E-2,0,0.85028427131102213,8.5599328406983005E-2,0,0.87120288573577598,8.7804383215191004E-2,0,0.87793392202911291,8.8403833595916997E-2,0,0.78318884421969603,7.9158476249792997E-2,0,0.76859867802158988,7.7685017606631004E-2,0,0.79906255205358212,8.0731330014946007E-2,0,0.78061220173179902,7.9279998874445007E-2,0,0.80739686901462204,8.1817714858634996E-2,0,0.86153798075453814,8.7298674205807003E-2,0]
["Blayais, France",44.768295000000002,-0.71934600000000004,21147.299071610334,{"$f":"'32.0 Location Data'!E201","v":4.9367872416979726},{"$f":"'32.0 Location Data'!F201","v":5.4270649096877168},{"$f":"'32.0 Location Data'!G201","v":5.8066820856327794},{"$f":"'32.0 Location Data'!H201","v":6.0433104709065359},3640,4.2294598143220667E-2,0.20879943250619454,0.22953552945241615,0.24559128535727687,0.2555993878217096]
["Chinon B, France",47.167000000000002,0.24038499999999999,21031.10512066742,{"$f":"'32.0 Location Data'!E202","v":1.4402011091082685},{"$f":"'32.0 Location Data'!F202","v":1.5279449537392944},{"$f":"'32.0 Location Data'!G202","v":1.6358057274585338},{"$f":"'32.0 Location Data'!H202","v":1.6846360873447201},3620,4.2062210241334837E-2,6.05780418411156E-2,6.4268741881368829E-2,6.880560442234053E-2,7.0859517286033333E-2]
["Bugey, France",45.555906,5.5653930000000003,20798.717218781592,{"$f":"'32.0 Location Data'!E203","v":2.7358334627798087},{"$f":"'32.0 Location Data'!F203","v":2.8036630415300845},{"$f":"'32.0 Location Data'!G203","v":2.8961817104955183},{"$f":"'32.0 Location Data'!H203","v":2.9835074026203161},3580,4.1597434437563183E-2,0.11380365310007455,0.11662518955506668,0.12047372882160692,0.12410625357448302]
["Dampierre en Burly",47.761000000000003,2.5198070000000001,20682.523267838675,{"$f":"'32.0 Location Data'!E204","v":3.3204201058944189},{"$f":"'32.0 Location Data'!F204","v":3.4462326338949931},{"$f":"'32.0 Location Data'!G204","v":3.6287006297270521},{"$f":"'32.0 Location Data'!H204","v":3.7247691350068934},3560,4.1365046535677352E-2,0.13734933219832135,0.14255357327383633,0.15010137041270122,0.15407524860421482]
["Tihange, Belgium",50.529699000000001,5.2614549999999998,17516.238104644272,{"$f":"'32.0 Location Data'!E205","v":7.0255206783360684},{"$f":"'32.0 Location Data'!F205","v":7.1824282366207681},{"$f":"'32.0 Location Data'!G205","v":7.4100174763617295},{"$f":"'32.0 Location Data'!H205","v":7.5918199593212599},3015,3.5032476209288545E-2,0.24612138602167302,0.25161824632433932,0.25959126095105461,0.26596025211012397]
["Chooz B, France",50.102359999999997,4.8071169999999999,17429.092641437088,{"$f":"'32.0 Location Data'!E206","v":5.2469344508257025},{"$f":"'32.0 Location Data'!F206","v":5.3667228742398425},{"$f":"'32.0 Location Data'!G206","v":5.5403650924432881},{"$f":"'32.0 Location Data'!H206","v":5.6789813379230818},3000,3.4858185282874175E-2,0.18289861325397799,0.18707422031209148,0.19312707292715645,0.19795898369530746]
["Civaux, France",46.444209000000001,0.66486599999999996,17370.995665965631,{"$f":"'32.0 Location Data'!E207","v":1.4402011091082685},{"$f":"'32.0 Location Data'!F207","v":1.5279449537392944},{"$f":"'32.0 Location Data'!G207","v":1.6358057274585338},{"$f":"'32.0 Location Data'!H207","v":1.6846360873447201},2990,3.474199133193126E-2,5.0035454448877248E-2,5.3083850338478678E-2,5.6831148404087893E-2,5.8527612343988858E-2]
["St Alban, France",43.692725000000003,1.4138599999999999,15511.892450879008,{"$f":"'32.0 Location Data'!E208","v":4.9367872416979726},{"$f":"'32.0 Location Data'!F208","v":5.4270649096877168},{"$f":"'32.0 Location Data'!G208","v":5.8066820856327794},{"$f":"'32.0 Location Data'!H208","v":6.0433104709065359},2670,3.1023784901758014E-2,0.15315782549218115,0.16836809440603051,0.18014525601756295,0.18748636414394632]
["Penly, France",49.980265000000003,1.232629,15453.795475407549,{"$f":"'32.0 Location Data'!E209","v":4.7896594808079467},{"$f":"'32.0 Location Data'!F209","v":5.0782505906393718},{"$f":"'32.0 Location Data'!G209","v":5.4276818104970079},{"$f":"'32.0 Location Data'!H209","v":5.6440357659455636},2660,3.0907590950815099E-2,0.14803683602650544,0.15695649200121689,0.16775656921002102,0.17444354876561585]
["Flamanville, France",49.532069999999997,-1.865804,15453.795475407549,{"$f":"'32.0 Location Data'!E210","v":9.0147843812741932},{"$f":"'32.0 Location Data'!F210","v":8.921633532621609},{"$f":"'32.0 Location Data'!G210","v":8.9885592225562174},{"$f":"'32.0 Location Data'!H210","v":8.9577986170429398},2660,3.0907590950815099E-2,0.27862526816621952,0.27574619983934417,0.27781471168794414,0.27686397547534036]
["Golfech, France",44.114113000000003,0.85198499999999999,15221.407573521723,{"$f":"'32.0 Location Data'!E211","v":3.6470802547663799},{"$f":"'32.0 Location Data'!F211","v":4.0234156562748922},{"$f":"'32.0 Location Data'!G211","v":4.3144885371511723},{"$f":"'32.0 Location Data'!H211","v":4.4957738857625964},2620,3.0442815147043445E-2,0.11102739002228501,0.12248409908369703,0.13134517699053103,0.13686401334717593]
["Belleville, France",46.109400000000001,4.7451610000000004,15221.407573521723,{"$f":"'32.0 Location Data'!E212","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F212","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G212","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H212","v":1.5911367145663668},2620,3.0442815147043445E-2,4.5968653916317118E-2,{"$f":"F76*$J76","v":4.5968653916317118E-2},{"$f":"G76*$J76","v":4.5968653916317118E-2},{"$f":"H76*$J76","v":4.8438680875217938E-2}]
["Nogent Sur Seine, France",48.492623999999999,3.4980000000000002,15221.407573521723,{"$f":"'32.0 Location Data'!E213","v":4.5299051230958902},{"$f":"'32.0 Location Data'!F213","v":4.8078620447991467},{"$f":"'32.0 Location Data'!G213","v":5.1763129202657749},{"$f":"'32.0 Location Data'!H213","v":5.4463570395429981},2620,3.0442815147043445E-2,0.13790306429605326,0.14636485548230674,0.15758153737490363,0.16580244057960628]
["Cordemais, France",47.291429000000001,-1.8767,14698.534794278608,{"$f":"'32.0 Location Data'!E214","v":0.1100001},{"$f":"'32.0 Location Data'!F214","v":0.1100001},{"$f":"'32.0 Location Data'!G214","v":0.1100001},{"$f":"'32.0 Location Data'!H214","v":0.1100001},2530,2.9397069588557218E-2,3.2336805944482528E-3,3.2336805944482528E-3,3.2336805944482528E-3,3.2336805944482528E-3]
["Porcheville, France",48.970999999999997,1.7766999999999999,13594.692260320928,{"$f":"'32.0 Location Data'!E215","v":1.7255525560514333},{"$f":"'32.0 Location Data'!F215","v":1.8501329161120124},{"$f":"'32.0 Location Data'!G215","v":2.0141827887980011},{"$f":"'32.0 Location Data'!H215","v":2.1335915178957756},2340,2.7189384520641856E-2,4.6916711957058828E-2,5.0303975270465928E-2,5.4764390339487615E-2,5.8011040190048165E-2]
["Cottam, UK",53.788124000000003,-2.7619009999999999,11619.395094291393,{"$f":"'32.0 Location Data'!E216","v":9.0738233500763528},{"$f":"'32.0 Location Data'!F216","v":8.9732958338672884},{"$f":"'32.0 Location Data'!G216","v":8.9343923435284225},{"$f":"'32.0 Location Data'!H216","v":8.8881272548426242},2000,2.3238790188582784E-2,{"$f":"E80*$J80","v":0.2108646770406877},0.2085285391833259,0.20762446913373744,0.206549324444712]
["Grand Maison, France",45.312474000000002,5.4991940000000001,10759.559857313827,{"$f":"'32.0 Location Data'!E217","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F217","v":1.7459512129205521},{"$f":"'32.0 Location Data'!G217","v":2.0128346851552372},{"$f":"'32.0 Location Data'!H217","v":2.2390027189384161},1852,2.1519119714627655E-2,3.2493872920999735E-2,3.757133316673672E-2,4.3314430555610413E-2,4.8181367550212593E-2]
["St Laurent B, France",46.305480000000003,4.8417469999999998,10631.746511276622,{"$f":"'32.0 Location Data'!E218","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F218","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G218","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H218","v":1.0703049935574958},1830,2.1263493022553245E-2,2.1476130079128082E-2,2.1476130079128082E-2,2.1476130079128082E-2,2.2758422762513709E-2]
["Rybnik, Poland",50.101999999999997,18.545999999999999,10312.213146183609,{"$f":"'32.0 Location Data'!E219","v":5.0775047066297008},{"$f":"'32.0 Location Data'!F219","v":5.7540871849146775},{"$f":"'32.0 Location Data'!G219","v":6.1962637932072697},{"$f":"'32.0 Location Data'!H219","v":6.2682564338236695},1775,2.0624426292367218E-2,0.1047206215710319,0.11867474702512755,0.12779438589106704,0.12927919280105288]
["Fessenheim, France",47.914700000000003,7.5376260000000004,10225.067682976425,{"$f":"'32.0 Location Data'!E220","v":4.5138395556021651},{"$f":"'32.0 Location Data'!F220","v":4.3383807799525735},{"$f":"'32.0 Location Data'!G220","v":4.2048660857570592},{"$f":"'32.0 Location Data'!H220","v":4.0647253188294963},1760,2.0450135365952849E-2,9.2308629932256733E-2,8.8720474219078235E-2,8.5990080649436168E-2,8.3124182995479051E-2]
["Aramon, France",43.890841000000002,4.6794000000000002,7959.2856395896033,{"$f":"'32.0 Location Data'!E221","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F221","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G221","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H221","v":1.5100001000000001},1370,1.5918571279179207E-2,2.4037044223417733E-2,2.4037044223417733E-2,2.4037044223417733E-2,2.4037044223417733E-2]
["Heysham 2, UK",{"$f":"B90","v":54.041989999999998},{"$f":"C90","v":-2.8944749999999999},7087.8310075177487,{"$f":"'32.0 Location Data'!E222","v":9.0738233500763528},{"$f":"'32.0 Location Data'!F222","v":8.9732958338672884},{"$f":"'32.0 Location Data'!G222","v":8.9343923435284225},{"$f":"'32.0 Location Data'!H222","v":8.8881272548426242},1220,1.4175662015035497E-2,0.12862745299481951,0.1272024089018288,0.12665092617157983,0.12599508791127431]
["Sizewell B, UK",52.207954999999998,1.6210340000000001,6919.3497786505231,{"$f":"'32.0 Location Data'!E223","v":2.2985300359215421},{"$f":"'32.0 Location Data'!F223","v":2.2513165081866147},{"$f":"'32.0 Location Data'!G223","v":2.2345681335061003},{"$f":"'32.0 Location Data'!H223","v":2.1904594351814746},1191,1.3838699557301047E-2,3.1808666590550608E-2,3.1155292765186644E-2,3.0923517039909896E-2,3.0313110015931774E-2]
["Torness, UK",57.311982999999998,-4.3591839999999999,6913.5400811033778,{"$f":"'32.0 Location Data'!E224","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F224","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G224","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H224","v":1.0100001000000001},1190,1.3827080162206755E-2,1.3965352346536839E-2,1.3965352346536839E-2,1.3965352346536839E-2,1.3965352346536839E-2]
["Hartlepool, UK",54.691744999999997,-1.2129259999999999,6855.4431056319208,{"$f":"'32.0 Location Data'!E225","v":8.1274020858040963},{"$f":"'32.0 Location Data'!F225","v":8.0173573802657678},{"$f":"'32.0 Location Data'!G225","v":8.0005795684791696},{"$f":"'32.0 Location Data'!H225","v":7.9595653727826834},1180,1.3710886211263842E-2,0.11143388519164837,0.10992507475586032,0.10969503608758026,0.10913269511733924]
["Heysham 1, UK",54.041989999999998,-2.8944749999999999,6739.2491546890069,{"$f":"'32.0 Location Data'!E226","v":9.0738233500763528},{"$f":"'32.0 Location Data'!F226","v":8.9732958338672884},{"$f":"'32.0 Location Data'!G226","v":8.9343923435284225},{"$f":"'32.0 Location Data'!H226","v":8.8881272548426242},1160,1.3478498309378013E-2,0.12230151268359886,0.12094655272632901,0.1204221920975677,0.11979860817793295]
["Nam Theun 2, Laos",17.839310000000001,105.048401,6216.3763754458942,{"$f":"'32.0 Location Data'!E227","v":0.1100001},{"$f":"'32.0 Location Data'!F227","v":0.1100001},{"$f":"'32.0 Location Data'!G227","v":0.1100001},{"$f":"'32.0 Location Data'!H227","v":0.1100001},1070,1.2432752750891788E-2,1.3676040458733719E-3,1.3676040458733719E-3,1.3676040458733719E-3,1.3676040458733719E-3]
["Dungeness B, UK",50.919325000000001,0.96528000000000003,6042.0854490315241,{"$f":"'32.0 Location Data'!E228","v":5.7706726341867087},{"$f":"'32.0 Location Data'!F228","v":5.5652721608144429},{"$f":"'32.0 Location Data'!G228","v":5.4268725340135378},{"$f":"'32.0 Location Data'!H228","v":5.2591062217081044},1040,1.2084170898063048E-2,6.9733794308287855E-2,6.7251699885514341E-2,6.5579255143024054E-2,6.355193835418739E-2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I92)","v":86063},1.0000000000000002,4.0995074468022263,4.1930863666827412,4.3123353061293495,4.38370489796268]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,4.6262306507894216E-2,0.23607746181820213,0.22669053956880483,0.54200000000000004,0,0,68740491775.033905,3180093700,71607362449.745758,0,0.94430984727280853,0.68007161870641453,0.70876110918377799,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.54200000000000004,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.70876110918377799,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,4.6262306507894216E-2,0.23607746181820213,0.22669053956880483,0.54200000000000004,0,0,68740491775.033905,3180093700,71607362449.745758,0,0.94430984727280853,0.68007161870641453,0.70876110918377799,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.53104797135415194,0.27815356284255927,0.53071378205775488,0.54300000000000004,0,0,2974992816.5084743,1579863900,2974992816.5084743,3.4088421904244344,1.1126142513702373,1.5921413461732647,0.82537860389293116,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,6.5025608892370843E-2,0.20353366114518004,0.53817282011773127,null,0,0,1172344500.8593223,76232415,1172344500.8593223,0.3790799085756521,0.81413464458072016,1.6145184603531939,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.16398008539385164,0.21454423630591615,0.20340083140142912,0.246,0,0,43531395796.355934,7138282000,43934068686.355934,1.7135206169893042,0.85817694522366461,0.6102024942042874,1.6675742659750188,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.60179592152431693,0.26981893195968837,0.56035542555564433,0.54300000000000004,0,0,3715675065.2881351,2236078100,3715675065.2881351,3.5892743293090348,1.0792757278387537,1.6810662766669331,0.82537860389293116,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.22193720913752552,0.2642901273051142,0.62327075709239477,0.54300000000000004,0,0,782921933.97966111,173759509,782921933.97966111,2.1501515645061757,1.0571605092204568,1.8698122712771843,0.82537860389293116,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,4.6262306507894216E-2,0.23607746181820213,0.22669053956880483,0.54200000000000004,0,0,68740491775.033905,3180093700,71607362449.745758,0,0.94430984727280853,0.68007161870641453,0.70876110918377799,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.37062500610445409,0.24610035825835344,0.40327275676128377,0.437,0,0,4540252471.5932207,1682731100,4540252471.5932207,2.8899602234208412,0.98440143303341376,1.2098182702838514,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.27834454251452639,0.30579070886593607,0.51527698738115124,null,0,0,9852405853.6440678,2742363400,9852405853.6440678,2.4768717966421669,1.2231628354637445,1.5458309621434538,null,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.437,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.37062500610445409,0.24610035825835344,0.40327275676128377,0.437,0,0,4540252471.5932207,1682731100,4540252471.5932207,2.8899602234208412,0.98440143303341376,1.2098182702838514,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.30524276825901442,0.41607000212771794,1.0249631643316657,null,3.0239718495711494E-3,8.3333333333333329E-2,6714000176.6101694,2049400000,6714000176.6101694,2.6099571156207166,1.6642800085108715,3.0748894929949966,null,0,2.4150374992788439]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33082435625181633,0.28327255605753737,0.47836351148367096,0.54300000000000004,0,0,1911014071.5237288,632210000,1911014071.5237288,2.7260654538265201,1.1330902242301495,1.435090534451013,0.82537860389293116,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.54200000000000004,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.70876110918377799,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,4.6262306507894216E-2,0.23607746181820213,0.22669053956880483,0.54200000000000004,0,0,68740491775.033905,3180093700,71607362449.745758,0,0.94430984727280853,0.68007161870641453,0.70876110918377799,0,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,63.812053341991181,1.2468943520693263,0.59060510174458958,null,4.3306913059961379E-2,0.15789473684210523,25576359.23816948,1632080000,25576359.23816948,5,4.9875774082773061,1.7718153052337688,null,1.7926692451051451,3.055853234733517]
[null,null,null,null,null,null,null,null,null,null,null,null,0.93933932735600811,1.3513645046575506,0.45878666715952143,null,1.0628769524202332E-2,5.8823529411764705E-2,365612287.27288139,343434000,365612287.27288139,5,5,1.3763600014785644,null,0,2.1219905243786101]
[null,null,null,null,null,null,null,null,null,null,null,null,2.4422334535870269,0.5914536184583058,0.56945908979135218,null,1.0628769524202332E-2,0,3096198681.9457626,7561640000,3096198681.9457626,5,2.3658144738332232,1.7083772693740569,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,2.4422334535870269,0.5914536184583058,0.56945908979135218,null,1.0628769524202332E-2,0,3096198681.9457626,7561640000,3096198681.9457626,5,2.3658144738332232,1.7083772693740569,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,3.5352661115311745,1.059569509710355,1.0540227775373363,6.3769999999999998,1.0628769524202332E-2,0.35897435897435898,2530250826.3305092,8945110000,2530250826.3305092,5,4.2382780388414201,3.16206833261201,2.3509497863102053,0,4.0320103949026205]
[null,null,null,null,null,null,null,null,null,null,null,null,3.5352661115311745,1.059569509710355,1.0540227775373363,6.3769999999999998,1.0628769524202332E-2,0.35897435897435898,2530250826.3305092,8945110000,2530250826.3305092,5,4.2382780388414201,3.16206833261201,2.3509497863102053,0,4.0320103949026205]
[null,null,null,null,null,null,null,null,null,null,null,null,3.5352661115311745,1.059569509710355,1.0540227775373363,null,1.0628769524202332E-2,0.35897435897435898,2530250826.3305092,8945110000,2530250826.3305092,5,4.2382780388414201,3.16206833261201,null,0,4.0320103949026205]
[null,null,null,null,null,null,null,null,null,null,null,null,3.5352661115311745,1.059569509710355,1.0540227775373363,6.3769999999999998,1.0628769524202332E-2,0.35897435897435898,2530250826.3305092,8945110000,2530250826.3305092,5,4.2382780388414201,3.16206833261201,2.3509497863102053,0,4.0320103949026205]
[null,null,null,null,null,null,null,null,null,null,null,null,0.12243664577952657,0.49735552945387818,0.67968089840203172,0.64900000000000002,1.0628769524202332E-2,1.5625E-2,24643030530.525425,3017210000,24643030530.525425,1.2920354270803871,1.9894221178155127,2.0390426952060956,1.2490205102859653,0,1.3923174227787605]
[null,null,null,null,null,null,null,null,null,null,null,null,5.2844281972821622E-2,0.42824694609503522,0.49497307431541121,0.64900000000000002,1.0628769524202332E-2,2.1739130434782608E-2,1021342479.9254236,53972110,1021342479.9254236,7.9819278030903273E-2,1.7129877843801409,1.4849192229462336,1.2490205102859653,0,1.5208321633014406]
[null,null,null,null,null,null,null,null,null,null,null,null,0.25665648108207129,0.38452884674690008,0.49306091413384173,null,1.0628769524202332E-2,1.4705882352941176E-2,13314649159.033895,3417291000,13314649159.033895,2.3598386919021044,1.5381153869876003,1.4791827424015254,null,0,1.371968777386958]
[null,null,null,null,null,null,null,null,null,null,null,null,5.9803037574055862E-2,0.34509412086236846,0.70875671540106566,null,1.0628769524202332E-2,3.3898305084745763E-2,13279751869.067797,794169500,13354531409.067797,0.25829067016695395,1.3803764834494738,2.126270146203197,null,0,1.7467135707177683]
[null,null,null,null,null,null,null,null,null,null,null,null,1.4386210455871188E-2,0.34585566094767434,0.69661152951962046,0.64900000000000002,1.0628769524202332E-2,0,21339316628.35593,306991900,21546327098.35593,0,1.3834226437906971,2.0898345885588614,1.2490205102859653,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.20745426276703061,0.41419253995399202,0.53654704125851904,0.64900000000000002,1.0628769524202332E-2,2.5316455696202531E-2,10668717868.118645,2213271000,10668717868.118645,2.0527933019898539,1.6567701598159681,1.6096411237755572,1.2490205102859653,0,1.5910370151308402]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,5.7423107263395154E-2,0.43378876226284241,0.71600289734210865,0.64900000000000002,1.0628769524202332E-2,2.6315789473684209E-2,24356316936.745762,1398615400,24356316936.745762,0.19970330448743956,1.7351550490513696,2.1480086920263259,1.2490205102859653,0,1.6100534816839864]
[null,null,null,null,null,null,null,null,null,null,null,null,5.6220257813292464E-2,0.3594004987895853,0.55471436038868782,null,1.0628769524202332E-2,0,11933013580.762712,670877100,11933013580.762712,0.16916197471680039,1.4376019951583412,1.6641430811660636,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.20745426276703061,0.41419253995399202,0.53654704125851904,null,1.0628769524202332E-2,2.5316455696202531E-2,10668717868.118645,2213271000,10668717868.118645,2.0527933019898539,1.6567701598159681,1.6096411237755572,null,0,1.5910370151308402]
[null,null,null,null,null,null,null,null,null,null,null,null,7.6140836188004879E-2,0.36252938399867474,0.62276913585732308,null,1.0628769524202332E-2,7.3529411764705885E-2,45541188849.542374,3467544200,45804316609.542374,0.60674231895375885,1.4501175359946987,1.8683074075719692,null,0,2.3048545815284207]
[null,null,null,null,null,null,null,null,null,null,null,null,0.25665648108207129,0.38452884674690008,0.49306091413384173,0.64900000000000002,1.0628769524202332E-2,1.4705882352941176E-2,13314649159.033895,3417291000,13314649159.033895,2.3598386919021044,1.5381153869876003,1.4791827424015254,1.2490205102859653,0,1.371968777386958]
[null,null,null,null,null,null,null,null,null,null,null,null,0.22155495530616912,0.33650913954634593,0.49255497750412069,null,1.0628769524202332E-2,6.25E-2,23933204259.288136,5302520000,23933204259.288136,2.1476645945543398,1.3460365581853837,1.4776649325123623,null,0,2.1699250014423122]
[null,null,null,null,null,null,null,null,null,null,null,null,0.1913186069831079,0.42198351163988623,0.37594690006659121,null,1.0628769524202332E-2,1.4285714285714284E-2,16124009309.101694,3084823000,16124009309.101694,1.9359771920155799,1.6879340465595447,1.1278407001997737,null,0,1.3625700793847084]
[null,null,null,null,null,null,null,null,null,null,null,null,0.23739411275431285,0.3147063622280834,0.25713748521652957,0.64900000000000002,1.0628769524202332E-2,2.2727272727272728E-2,1205203350.1610167,286108180,1205203350.1610167,2.2472841573661988,1.2588254489123336,0.7714124556495886,1.2490205102859653,0,1.5405683813627025]
[null,null,null,null,null,null,null,null,null,null,null,null,0.37290198795274648,0.45828014813515378,0.35727790571893731,0.64900000000000002,1.0628769524202332E-2,1.9230769230769232E-2,3818847970.798305,1424056000,3818847970.798305,2.8987964881867057,1.8331205925406151,1.071833717156812,1.2490205102859653,0,1.46948528330122]
[null,null,null,null,null,null,null,null,null,null,null,null,5.2844281972821622E-2,0.42824694609503522,0.49497307431541121,0.64900000000000002,1.0628769524202332E-2,2.1739130434782608E-2,1021342479.9254236,53972110,1021342479.9254236,7.9819278030903273E-2,1.7129877843801409,1.4849192229462336,1.2490205102859653,0,1.5208321633014406]
[null,null,null,null,null,null,null,null,null,null,null,null,0.22155495530616912,0.33650913954634593,0.49255497750412069,null,1.0628769524202332E-2,6.25E-2,23933204259.288136,5302520000,23933204259.288136,2.1476645945543398,1.3460365581853837,1.4776649325123623,null,0,2.1699250014423122]
[null,null,null,null,null,null,null,null,null,null,null,null,5.7423107263395154E-2,0.43378876226284241,0.71600289734210865,0.64900000000000002,1.0628769524202332E-2,2.6315789473684209E-2,24356316936.745762,1398615400,24356316936.745762,0.19970330448743956,1.7351550490513696,2.1480086920263259,1.2490205102859653,0,1.6100534816839864]
[null,null,null,null,null,null,null,null,null,null,null,null,0.20745426276703061,0.41419253995399202,0.53654704125851904,null,1.0628769524202332E-2,2.5316455696202531E-2,10668717868.118645,2213271000,10668717868.118645,2.0527933019898539,1.6567701598159681,1.6096411237755572,null,0,1.5910370151308402]
[null,null,null,null,null,null,null,null,null,null,null,null,7.2862046835298511E-2,0.4797725827087731,0.65418648674638569,null,1.0628769524202332E-2,1.7857142857142856E-2,10694619954.355932,779231900,10694619954.355932,0.54323942884632626,1.9190903308350928,1.9625594602391572,null,0,1.4405725913859817]
[null,null,null,null,null,null,null,null,null,null,null,null,0.1913186069831079,0.42198351163988623,0.37594690006659121,null,1.0628769524202332E-2,1.4285714285714284E-2,16124009309.101694,3084823000,16124009309.101694,1.9359771920155799,1.6879340465595447,1.1278407001997737,null,0,1.3625700793847084]
[null,null,null,null,null,null,null,null,null,null,null,null,1.2221610909620793,0.23172617273096871,0.63985989006557031,0.64900000000000002,1.0628769524202332E-2,0,770087517.07118642,941171000,770087517.07118642,4.6113625517420322,0.92690469092387484,1.9195796701967112,1.2490205102859653,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.52164617706255278,0.30372559959667284,0.65874354097634025,0.64900000000000002,1.0628769524202332E-2,3.0303030303030304E-2,1660479915.4813559,866183000,1660479915.4813559,3.3830715851948052,1.2149023983866911,1.976230622929021,1.7308355623222007,0,1.6835263352047454]
[null,null,null,null,null,null,null,null,null,null,null,null,0.38074244491272319,0.34488341167846337,0.74591335716802276,0.64900000000000002,1.0628769524202332E-2,0,10382188938.525423,3952940000,10382188938.525423,2.9288154095422758,1.3795336467138537,2.2377400715040681,1.2490205102859653,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,5.2844281972821622E-2,0.42824694609503522,0.49497307431541121,0.64900000000000002,1.0628769524202332E-2,2.1739130434782608E-2,1021342479.9254236,53972110,1021342479.9254236,7.9819278030903273E-2,1.7129877843801409,1.4849192229462336,1.2490205102859653,0,1.5208321633014406]
[null,null,null,null,null,null,null,null,null,null,null,null,0.13571278150829566,0.4620159369200334,0.36981867877550723,0.64900000000000002,1.0628769524202332E-2,0.02,10065551562.779659,1366024000,10065551562.779659,1.440556601009306,1.8480637476801336,1.1094560363265216,1.2490205102859653,0,1.4854268271702418]
[null,null,null,null,null,null,null,null,null,null,null,null,0.22155495530616912,0.33650913954634593,0.49255497750412069,null,1.0628769524202332E-2,6.25E-2,23933204259.288136,5302520000,23933204259.288136,2.1476645945543398,1.3460365581853837,1.4776649325123623,null,0,2.1699250014423122]
[null,null,null,null,null,null,null,null,null,null,null,null,5.2321005499040535E-2,0.35346787728203694,0.65574185828442222,null,1.0628769524202332E-2,8.9285714285714288E-2,3698912093.7966104,193530800,3698912093.7966104,6.5462171761712207E-2,1.4138715091281475,1.9672255748532668,null,0,2.4780472968046441]
[null,null,null,null,null,null,null,null,null,null,null,null,0.37248404132677082,0.42570170018559206,0.50424056610126966,null,1.0628769524202332E-2,4.878048780487805E-2,15250529874.423729,5680579000,15250529874.423729,2.8971786162004944,1.7028068007423685,1.512721698303809,null,0,1.9822979982665407]
[null,null,null,null,null,null,null,null,null,null,null,null,0.25665648108207129,0.38452884674690008,0.49306091413384173,0.64900000000000002,1.0628769524202332E-2,1.4705882352941176E-2,13314649159.033895,3417291000,13314649159.033895,2.3598386919021044,1.5381153869876003,1.4791827424015254,1.2490205102859653,0,1.371968777386958]
[null,null,null,null,null,null,null,null,null,null,null,null,0.20745426276703061,0.41419253995399202,0.53654704125851904,0.64900000000000002,1.0628769524202332E-2,2.5316455696202531E-2,10668717868.118645,2213271000,10668717868.118645,2.0527933019898539,1.6567701598159681,1.6096411237755572,1.2490205102859653,0,1.5910370151308402]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,2.4469281355640842,1.0492974887508784,0.12733039920004513,null,0,null,7676931.6298983041,18784900,7676931.6298983041,5,4.1971899550035134,0.38199119760013545,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0.58814987654253914,1.0511943914946973,0.12754047879032285,null,0,null,1832866.1502694909,1078000,1832866.1502694909,5,4.2047775659787883,0.38262143637096857,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,7.6735664897227762,0.85050140154400844,0.23114794239076475,null,0,0,74781915.393389821,573844000,74781915.393389821,5,3.4020056061760342,0.69344382717229425,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,9.8197437112692985,0.82552968914084357,0.20983838864808751,2.7589999999999999,0,0,96492335.020169526,947530000,96492335.020169526,5,3.3021187565633734,0.6295151659442626,0.26303440583379378,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,5.0135271316944134,1.8187677895370471,0.30221892345435125,38.527999999999999,0,null,11736627.419050846,58841900,11736627.419050846,5,5,0.90665677036305381,4.9459072972102529,0]
[null,null,null,null,null,null,null,null,null,null,null,null,5.0135271316944134,1.8187677895370471,0.30221892345435125,38.527999999999999,0,null,11736627.419050846,58841900,11736627.419050846,5,5,0.90665677036305381,4.9459072972102529,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,12.667290287434572,0.65384167403578741,0.21952463132258068,null,null,0,206888761.56881359,2620720000,206888761.56881359,5,2.6153666961431496,0.65857389396774213,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,7.508942755678584E-2,0.43811670960867977,1.0709540357436935,null,0.14340767464742543,9.7560975609756101E-2,207752282.94559327,15600000,207752282.94559327,0.58668169853623731,1.7524668384347193,3.2128621072310817,null,3.5201222337992673,2.5613112326565108]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.40110001376436633,0.38785775861375898,0.2703372737704629,0.246,0,0,6943420105.7796612,2785005900,6943420105.7796612,3.0039620156607305,1.5514310344550359,0.81101182131138883,1.6675742659750188,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.35136520678626898,0.3349609409960565,0.25687990790538723,2.028,0,0,6285236435.8983049,2208413400,6285236435.8983049,2.8129713385230053,1.339843763984226,0.77063972371616174,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,5.5750072605707912E-2,0.29238015483668872,0.23056723312901065,0.437,0,0,33034324690.932205,1841666000,34301307995.932205,0.1570455890303607,1.1695206193467549,0.69170169938703197,0.4153260094369674,0,1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,null,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,null,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.35136520678626898,0.3349609409960565,0.25687990790538723,null,0,0,6285236435.8983049,2208413400,6285236435.8983049,2.8129713385230053,1.339843763984226,0.77063972371616174,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.12495725697741228,0.32853394779747641,0.19355293520997677,null,0,0,16252659902.474577,2030887800,16413271957.474577,1.3214346893502178,1.3141357911899056,0.58065880562993033,null,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.437,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.437,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.25725145130088251,0.22586968417753889,0.36345385196463553,0.55400000000000005,0,0,130448772.32101697,33558136,130448772.32101697,2.3631792162006038,0.90347873671015555,1.0903615558939066,0.71650808676874578,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,2.5537714249158006E-2,0.22491264685514775,0.43339557655088073,0.437,0,0,2428690343.8135595,62023200,2428690343.8135595,0,0.89965058742059101,1.3001867296526424,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,3.7090822393780849E-3,0.24389310246181639,0.64246810341396332,null,0,0,8901414654.4067802,33016079,8901414654.4067802,0,0.97557240984726556,1.9274043102418901,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.437,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,5.5750072605707912E-2,0.29238015483668872,0.23056723312901065,0.437,0,0,33034324690.932205,1841666000,34301307995.932205,0.1570455890303607,1.1695206193467549,0.69170169938703197,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.2764353165016083E-2,0.31492188769321366,0.20493231966331596,2.028,0,0,22717226345.220341,289970700,23642802000.220341,0,1.2596875507728549,0.61479695898994791,0.45459705653454963,0,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,4.387563125720495E-2,0.42350375131547391,0.79234196028601989,null,0.14340767464742543,0.12962962962962962,8018460131.9491539,351815000,8018460131.9491539,0,1.6940150052618961,2.37702588085806,null,3.5201222337992673,2.8450253400236591]
[null,null,null,null,null,null,null,null,null,null,null,null,4.9405058018054934E-2,0.26813795164031823,0.77977128187570555,null,0.14340767464742543,0,1591274520.3389833,78617010,1591274520.3389833,0,1.0725518065612727,2.3393138456271165,null,3.5201222337992673,1]
[null,null,null,null,null,null,null,null,null,null,null,null,3.095692658124783E-2,0.2255340667992933,0.84181898655395493,0,0.41560884467533121,0,31348476970.18644,970452500,31348476970.18644,0,0.90213626719717332,2.5254569596618648,0.26303440583379378,5,1]
[null,null,null,null,null,null,null,null,null,null,null,null,4.139656843976925E-3,0.41277652910347679,0.48872292752179314,null,0.2840987284966342,2.1276595744680851E-2,64089370206.13559,265308000,64451736971.542374,0,1.6511061164139074,1.4661687825653795,null,4.5063923746611909,1.5115003387801349]
[null,null,null,null,null,null,null,null,null,null,null,null,4.139656843976925E-3,0.41277652910347679,0.48872292752179314,null,0.2840987284966342,2.1276595744680851E-2,64089370206.13559,265308000,64451736971.542374,0,1.6511061164139074,1.4661687825653795,null,4.5063923746611909,1.5115003387801349]
[null,null,null,null,null,null,null,null,null,null,null,null,8.8415526523176358E-2,0.77699793948654239,0.72462257794906659,null,0.41347221879396734,3.7974683544303799E-2,6521365903.4067793,576590000,6521365903.4067793,0.82237164657385164,3.1079917579461696,2.173867733847199,null,5,1.8151603245464041]
[null,null,null,null,null,null,null,null,null,null,null,null,8.8415526523176358E-2,0.77699793948654239,0.72462257794906659,null,0.41347221879396734,3.7974683544303799E-2,6521365903.4067793,576590000,6521365903.4067793,0.82237164657385164,3.1079917579461696,2.173867733847199,null,5,1.8151603245464041]
[null,null,null,null,null,null,null,null,null,null,null,null,8.8415526523176358E-2,0.77699793948654239,0.72462257794906659,null,0.41347221879396734,3.7974683544303799E-2,6521365903.4067793,576590000,6521365903.4067793,0.82237164657385164,3.1079917579461696,2.173867733847199,null,5,1.8151603245464041]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.28227348872650471,0.69256562704914126,1.0250398499651605,null,0.4676523717133873,0.23423423423423423,5855208037.6254244,1652770000,5855208037.6254244,2.4970936364784868,2.7702625081965651,3.0751195498954811,null,5,3.5070803286324428]
[null,null,null,null,null,null,null,null,null,null,null,null,3.4319087132251608E-3,0.38433800039722904,0.73214620726152624,null,0.4676523717133873,0,37825161112.169495,129812500,37956713622.169495,0,1.5373520015889162,2.196438621784579,null,5,1]
[null,null,null,null,null,null,null,null,null,null,null,null,2.6615567156969312E-2,0.71562414590995538,0.62164875497096739,9.968,8.6589671473879526E-2,0,15580317997.898306,414679000,19486776353.491524,0,2.8624965836398215,1.8649462649129025,2.9953759734745526,2.7922668538281679,1]
[null,null,null,null,null,null,null,null,null,null,null,null,7.5373067552330317,1.0310608725437866,1.175239103447024,null,1.0628769524202332E-2,0.23529411764705879,234290157.65796608,1765916788,234290157.65796608,5,4.1242434901751466,3.5257173103410722,null,0,3.5124500009367883]
[null,null,null,null,null,null,null,null,null,null,null,null,6.1841254831733229E-2,0.66678445398715758,1.2331292911833809,6.3769999999999998,1.0628769524202332E-2,0.2,18037311872.714745,1115450000,20752917844.220341,0.30664149865016466,2.6671378159486303,3.6993878735501431,2.3509497863102053,0,3.3219280948873622]
[null,null,null,null,null,null,null,null,null,null,null,null,3.5352661115311745,1.059569509710355,1.0540227775373363,null,1.0628769524202332E-2,0.35897435897435898,2530250826.3305092,8945110000,2530250826.3305092,5,4.2382780388414201,3.16206833261201,null,0,4.0320103949026205]
[null,null,null,null,null,null,null,null,null,null,null,null,1.0925861492280839,0.81878725745005532,1.1763670526555985,null,1.0628769524202332E-2,0.21052631578947367,1724495593.6254234,1884160000,1724495593.6254234,4.4496751340311347,3.2751490298002217,3.5291011579667959,null,0,3.3814291066360238]
[null,null,null,null,null,null,null,null,null,null,null,null,1.0925861492280839,0.81878725745005532,1.1763670526555985,null,1.0628769524202332E-2,0.21052631578947367,1724495593.6254234,1884160000,1724495593.6254234,4.4496751340311347,3.2751490298002217,3.5291011579667959,null,0,3.3814291066360238]
[null,null,null,null,null,null,null,null,null,null,null,null,0.2602349992827675,0.81589592593547022,1.2435033542006635,null,1.0628769524202332E-2,0.22222222222222221,1628681388.6223729,423839900,1628681388.6223729,2.3798150047001454,3.2635837037418809,3.7305100626019914,null,0,3.4447848426728953]
[null,null,null,null,null,null,null,null,null,null,null,null,14.296613077467477,0.91558772655240239,1.2167000872577851,5.0000000000000001E-3,2.0205595395648035E-2,3.125E-2,12126487.51565085,173367700,12126487.51565085,5,3.66235090620961,3.6501002617733551,0.26303440583379378,0.69282676896724515,1.7004397181410915]
[null,null,null,null,null,null,null,null,null,null,null,null,14.296613077467477,0.91558772655240239,1.2167000872577851,5.0000000000000001E-3,2.0205595395648035E-2,3.125E-2,12126487.51565085,173367700,12126487.51565085,5,3.66235090620961,3.6501002617733551,0.26303440583379378,0.69282676896724515,1.7004397181410915]

{"sheet":"18.0 Eskom","index":18,"n_rows":408,"n_cols":135,"rows_kept":408,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Eskom (1001Z_SJ Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, SOUTH AFRICA RAND MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",139506,{"$f":"B4*(1+$B37)","v":143691.18},148001.9154,152441.972862,157015.23204785999,null,{"$f":"B4","v":139506},{"$f":"H4*(1+$B$37)","v":143691.18},{"$f":"I4*(1+$B$37)","v":148001.9154},{"$f":"J4*(1+$B$37)","v":152441.972862},{"$f":"K4*(1+$B$37)","v":157015.23204785999}]
["Primary energy",-69812,-71208.240000000005,-72632.404800000004,-74085.052896000008,-75566.753953920008,null,{"$f":"B5","v":-69812},{"$f":"H5*(1+$B38)","v":-71208.240000000005},{"$f":"I5*(1+$B38)","v":-72632.404800000004},{"$f":"J5*(1+$B38)","v":-74085.052896000008},{"$f":"K5*(1+$B38)","v":-75566.753953920008}]
["Net employee benefits",-25622,-23599,-23599,-23599,-23599,null,{"$f":"B6","v":-25622},{"$f":"C6","v":-23599},-23599,-23599,-23599]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-18597.582853117005},{"$f":"-D45/1000*D53","v":-19538.620545484726},{"$f":"-E45/1000*E53","v":-20527.274745086255},{"$f":"-F45/1000*F53","v":-21565.954847187619}]
["D&A and Impairment losses",{"$f":"-11937-1557","v":-13494},{"$f":"-11937-1557","v":-13494},{"$f":"-11937-1557","v":-13494},{"$f":"-11937-1557","v":-13494},{"$f":"-11937-1557","v":-13494},null,{"$f":"B8","v":-13494},{"$f":"C8","v":-13494},-13494,-13494,-13494]
["Other operating expenses",-19177,-19177,-19177,-19177,-19177,null,{"$f":"B9","v":-19177},-19177,-19177,-19177,-19177]
[" ",null,null,null,null,null,null,0,0,0,0,0]
["EBIT",{"$f":"SUM(B4:B10)","v":11401},{"$f":"SUM(C4:C10)","v":-2384.6428531170168},{"$f":"SUM(D4:D10)","v":-439.10994548473172},{"$f":"SUM(E4:E10)","v":1559.6452209137351},{"$f":"SUM(F4:F10)","v":3612.5232467523601},null,{"$f":"SUM(H4:H10)","v":11401},{"$f":"SUM(I4:I10)","v":16212.939999999988},{"$f":"SUM(J4:J10)","v":19099.510599999994},{"$f":"SUM(K4:K10)","v":22086.919965999987},{"$f":"SUM(L4:L10)","v":25178.478093939979}]
["Cash Flow"]
["D&A",11937,11937,11937,11937,11937,null,{"$f":"B13","v":11937},{"$f":"C13","v":11937},11937,11937,11937]
["EBITDA ",{"$f":"B11+B13","v":23338},{"$f":"C11+C13","v":9552.3571468829832},{"$f":"D11+D13","v":11497.890054515268},{"$f":"E11+E13","v":13496.645220913735},{"$f":"F11+F13","v":15549.52324675236},null,{"$f":"H11+H13","v":23338},{"$f":"I11+I13","v":28149.939999999988},{"$f":"J11+J13","v":31036.510599999994},{"$f":"K11+K13","v":34023.919965999987},{"$f":"L11+L13","v":37115.478093939979}]
["Cash interest",{"$f":"2768-11838","v":-9070},{"$f":"2768-11838","v":-9070},{"$f":"2768-11838","v":-9070},{"$f":"2768-11838","v":-9070},{"$f":"2768-11838","v":-9070},null,{"$f":"B15","v":-9070},{"$f":"C15","v":-9070},-9070,-9070,-9070]
["Cash tax",-184,-184,-184,-184,-184,null,{"$f":"B16","v":-184},-184,-184,-184,-184]
["FFO",{"$f":"SUM(B14:B16)","v":14084},{"$f":"SUM(C14:C16)","v":298.35714688298322},{"$f":"SUM(D14:D16)","v":2243.8900545152683},{"$f":"SUM(E14:E16)","v":4242.6452209137351},{"$f":"SUM(F14:F16)","v":6295.5232467523601},null,{"$f":"SUM(H14:H16)","v":14084},{"$f":"SUM(I14:I16)","v":18895.939999999988},{"$f":"SUM(J14:J16)","v":21782.510599999994},{"$f":"SUM(K14:K16)","v":24769.919965999987},{"$f":"SUM(L14:L16)","v":27861.478093939979}]
["WC",-10455,0,0,0,0,null,{"$f":"B18","v":-10455},{"$f":"C18","v":0},0,0,0]
["CFO",{"$f":"SUM(B17:B18)","v":3629},{"$f":"SUM(C17:C18)","v":298.35714688298322},{"$f":"SUM(D17:D18)","v":2243.8900545152683},{"$f":"SUM(E17:E18)","v":4242.6452209137351},{"$f":"SUM(F17:F18)","v":6295.5232467523601},null,{"$f":"SUM(H17:H18)","v":3629},{"$f":"SUM(I17:I18)","v":18895.939999999988},{"$f":"SUM(J17:J18)","v":21782.510599999994},{"$f":"SUM(K17:K18)","v":24769.919965999987},{"$f":"SUM(L17:L18)","v":27861.478093939979}]
["Capex",-53160,-53494,-53494,-53494,-53494,null,{"$f":"B20","v":-53160},{"$f":"C20","v":-53494},-53494,-53494,-53494]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":-49531},{"$f":"SUM(C19:C21)","v":-53195.642853117017},-51250.109945484728,-49251.354779086265,-47198.47675324764,null,{"$f":"SUM(H19:H20)","v":-49531},{"$f":"SUM(I19:I20)","v":-34598.060000000012},{"$f":"SUM(J19:J20)","v":-31711.489400000006},{"$f":"SUM(K19:K20)","v":-28724.080034000013},{"$f":"SUM(L19:L20)","v":-25632.521906060021}]
["Dividends",null,null,null,null,null,null,{"$f":"B23","v":0},{"$f":"C23","v":0},0,0,0]
["FCF after dividends",{"$f":"B22","v":-49531},{"$f":"C22","v":-53195.642853117017},{"$f":"D22","v":-51250.109945484728},{"$f":"E22","v":-49251.354779086265},{"$f":"F22","v":-47198.47675324764},null,{"$f":"SUM(H22:H23)","v":-49531},{"$f":"SUM(I22:I23)","v":-34598.060000000012},{"$f":"SUM(J22:J23)","v":-31711.489400000006},{"$f":"SUM(K22:K23)","v":-28724.080034000013},{"$f":"SUM(L22:L23)","v":-25632.521906060021}]
["Balance Sheet"]
["Gross debt",{"$f":"234562+20258","v":254820},{"$f":"B26","v":254820},{"$f":"C26","v":254820},{"$f":"D26","v":254820},{"$f":"E26","v":254820},null,{"$f":"B26","v":254820},{"$f":"C26","v":254820},254820,254820,254820]
["Cash and securities, marketable securities, loan recievables",{"$f":"19676+6066+329","v":26071},{"$f":"B27+C24","v":-27124.642853117017},{"$f":"C27+D24","v":-78374.752798601752},{"$f":"D27+E24","v":-127626.10757768802},{"$f":"E27+F24","v":-174824.58433093567},null,{"$f":"B27","v":26071},{"$f":"H27+I24","v":-8527.0600000000122},{"$f":"I27+J24","v":-40238.549400000018},{"$f":"J27+K24","v":-68962.629434000031},{"$f":"K27+L24","v":-94595.151340060052}]
["Net debt  ",{"$f":"B26-B27","v":228749},{"$f":"C26-C27","v":281944.64285311702},{"$f":"D26-D27","v":333194.75279860175},{"$f":"E26-E27","v":382446.107577688},{"$f":"F26-F27","v":429644.58433093567},null,{"$f":"H26-H27","v":228749},{"$f":"I26-I27","v":263347.06},{"$f":"J26-J27","v":295058.54940000002},{"$f":"K26-K27","v":323782.629434},{"$f":"L26-L27","v":349415.15134006005}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.16729029575788856},{"$f":"C14/C4","v":6.6478381949977614E-2},{"$f":"D14/D4","v":7.7687440891830981E-2},{"$f":"E14/E4","v":8.8536280182701002E-2},{"$f":"F14/F4","v":9.9031941321544484E-2},null,{"$f":"H14/H4","v":0.16729029575788856},{"$f":"I14/I4","v":0.19590583082413263},{"$f":"J14/J4","v":0.20970343874346908},{"$f":"K14/K4","v":0.22319259799137189},{"$f":"L14/L4","v":0.23638138548638879}]
["FFO/Gross debt, %",{"$f":"B17/B4","v":0.10095623127320688},{"$f":"C17/C4","v":2.07637759591774E-3},{"$f":"D17/D4","v":1.5161223072355375E-2},{"$f":"E17/E4","v":2.7831214338549942E-2},{"$f":"F17/F4","v":4.0094984191300719E-2},null,{"$f":"H17/H26","v":5.5270386939800645E-2},{"$f":"I17/I26","v":7.415406953928258E-2},{"$f":"J17/J26","v":8.5481950396358197E-2},{"$f":"K17/K26","v":9.7205556730240908E-2},{"$f":"L17/L26","v":0.10933787808625688}]
["FFO/Net debt, %",{"$f":"B17/B28","v":6.1569668064122687E-2},{"$f":"C17/C28","v":1.0582117959886774E-3},{"$f":"D17/D28","v":6.7344699628915788E-3},{"$f":"E17/E28","v":1.1093445944019465E-2},{"$f":"F17/F28","v":1.465286303225739E-2},null,{"$f":"H17/H28","v":6.1569668064122687E-2},{"$f":"I17/I28","v":7.1752993938872855E-2},{"$f":"J17/J28","v":7.3824366873268418E-2},{"$f":"K17/K28","v":7.6501695008468942E-2},{"$f":"L17/L28","v":7.9737464122797738E-2}]
["Gross debt/EBITDA",{"$f":"B26/B14","v":10.918673408175508},{"$f":"C26/C14","v":26.676138264276474},{"$f":"D26/D14","v":22.162327069733212},{"$f":"E26/E14","v":18.880247337697185},{"$f":"F26/F14","v":16.387640698451712},null,{"$f":"H26/H14","v":10.918673408175508},{"$f":"I26/I14","v":9.0522395429617291},{"$f":"J26/J14","v":8.2103301909203683},{"$f":"K26/K14","v":7.4894368507403311},{"$f":"L26/L14","v":6.8655992886591886}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":9.8015682577770153},{"$f":"C28/C14","v":29.515714133983987},{"$f":"D28/D14","v":28.9787736027059},{"$f":"E28/E14","v":28.336382954266917},{"$f":"F28/F14","v":27.630723946515229},null,{"$f":"H28/H14","v":9.8015682577770153},{"$f":"I28/I14","v":9.3551552862990164},{"$f":"J28/J14","v":9.5068209568636259},{"$f":"K28/K14","v":9.5163235088007241},{"$f":"L28/L14","v":9.4142705222787022}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use",334275]
["Total Water Recycled"]
["Total Water Withdrawal",{"$f":"B43","v":334275},{"$f":"B45*(1+$B39)","v":340960.5},{"$f":"C45*(1+$B39)","v":347779.71},{"$f":"D45*(1+$B39)","v":354735.30420000001},{"$f":"E45*(1+$B39)","v":361830.01028400002}]
["% Water Not Recyled",{"$f":"B45/B43","v":1}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K82","v":4.61148641415644}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L82","v":4.6951024879775645}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M82","v":4.999692793541815}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N82","v":5.24923770208615}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$35","v":52.956004236965477},{"$f":"B53*(1+$B$40)","v":54.544684364074442},56.181024894996675,57.866455641846578,59.602449311101978]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$35","v":53.916209420690357},55.533695703311068,57.199706574410399,58.915697771642712,60.683168704791996]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$35","v":57.413972194637431},59.136391360476559,60.910483101290858,62.737797594329585,64.619931522159476]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$35","v":60.279621151906298},62.088009786463488,63.950650080057393,65.869169582459122,67.845244669932896]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Installed capacity (MW)","Capacity by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
[{"$f":"'32.0 Location Data'!A229","v":"Majuba, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B229","v":-27.476111},{"$f":"'32.0 Location Data'!C229","v":29.848889},{"$f":"B$45*(I60/SUM(I$60:I$81))","v":30528.013902091254},{"$f":"'32.0 Location Data'!E229","v":4.2994346835967185},{"$f":"'32.0 Location Data'!F229","v":4.086360515226751},{"$f":"'32.0 Location Data'!G229","v":4.3582393064800833},{"$f":"'32.0 Location Data'!H229","v":4.5516767568073213},3843,{"$f":"I60/I$82","v":9.1326045627376423E-2},{"$f":"E60*$J60","v":0.39265036808607862},{"$f":"F60*$J60","v":0.37319114686350768},0.39802076175862544,0.41568663917325416]
[{"$f":"'32.0 Location Data'!A230","v":"Kendal, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B230","v":-26.066666999999999},{"$f":"'32.0 Location Data'!C230","v":28.95},30504.182509505703,{"$f":"'32.0 Location Data'!E230","v":4.8800634731457322},{"$f":"'32.0 Location Data'!F230","v":4.8091796076010125},{"$f":"'32.0 Location Data'!G230","v":4.9615867623442362},{"$f":"'32.0 Location Data'!H230","v":5.0656223665191478},3840,9.125475285171103E-2,{"$f":"E61*$J61","v":0.44532898614257632},0.43886049651111902,0.45276837375004436,0.46226211709680437]
[{"$f":"'32.0 Location Data'!A231","v":"Matimba, Limpopo, South Africa"},{"$f":"'32.0 Location Data'!B231","v":-26.778839999999999},{"$f":"'32.0 Location Data'!C231","v":27.855236999999999},29312.612880228135,{"$f":"'32.0 Location Data'!E231","v":5.2577451640297923},{"$f":"'32.0 Location Data'!F231","v":5.8558631658045348},{"$f":"'32.0 Location Data'!G231","v":6.477762487740728},{"$f":"'32.0 Location Data'!H231","v":7.1764841034953282},3690,8.7690114068441058E-2,0.46105227317656683,0.51350130897858204,0.56803573145825292,0.62930670964585933]
[{"$f":"'32.0 Location Data'!A232","v":"Lethabo, South Africa"},{"$f":"'32.0 Location Data'!B232","v":-26.596377},{"$f":"'32.0 Location Data'!C232","v":28.03},28264.031606463879,{"$f":"'32.0 Location Data'!E232","v":5.2577451640297923},{"$f":"'32.0 Location Data'!F232","v":5.8558631658045348},{"$f":"'32.0 Location Data'!G232","v":6.477762487740728},{"$f":"'32.0 Location Data'!H232","v":7.1764841034953282},3558,8.4553231939163503E-2,0.44455934633122629,0.4951321564622751,0.54771575407275452,0.60679492491056031]
[{"$f":"'32.0 Location Data'!A233","v":"Tutuka, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B233","v":-29.817},{"$f":"'32.0 Location Data'!C233","v":30.637},27882.729325095057,{"$f":"'32.0 Location Data'!E233","v":8.14639172898376},{"$f":"'32.0 Location Data'!F233","v":8.1176233346318014},{"$f":"'32.0 Location Data'!G233","v":8.6195951544003915},{"$f":"'32.0 Location Data'!H233","v":8.9455519833593211},3510,8.3412547528517109E-2,0.6795112872797765,0.67711164221857467,0.71898239049299839,0.74617127998077981]
[{"$f":"'32.0 Location Data'!A234","v":"Duvha, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B234","v":-25.934999999999999},{"$f":"'32.0 Location Data'!C234","v":29.228999999999999},27406.101473384031,{"$f":"'32.0 Location Data'!E234","v":6.5454433065324746},{"$f":"'32.0 Location Data'!F234","v":6.4527672796839557},{"$f":"'32.0 Location Data'!G234","v":6.6520615192927242},{"$f":"'32.0 Location Data'!H234","v":6.7881720291259997},3450,8.1986692015209126E-2,0.53663924447569,0.52904104360526727,0.54538051904847662,0.55653976949821049,null,null,null,null,null,null,null,null,null,null,null,null,0.97027389669502684,2.4926331313989999E-3,0.373187831045939,1.0835068055925641,2.7733644826769999E-3,0.27570835397553201,1.0835068055925641,2.7733644826769999E-3,0.27570835397553201,1.067215819418343,2.738082358687E-3,0.38472025878182398,1.1190792871524473,2.860890032607E-3,0.227239829058656,1.1190792871524473,2.860890032607E-3,0.227239829058656,1.1262006786070069,2.8874273242369998E-3,0.31134358851337601,1.1774231863481139,3.004444309346E-3,0.42233238894356001,1.1774231863481139,3.004444309346E-3,0.42233238894356001,1.1081535545933421,0.62391937663476404,0.20785681404391401,1.06733754242276,0.639179066791001,0.22842734859878899,1.06733754242276,0.639179066791001,0.22842734859878899,1.2283322412761279,0.69329726171841499,0.25070453169836399,1.080554542830898,0.64712588378400904,0.21410180278896401,1.080554542830898,0.64712588378400904,0.21410180278896401,1.1779696649928879,0.65470769478738799,0.33528376252245301,1.052569663944062,0.60978693229905201,0.38209009954073297,1.052569663944062,0.60978693229905201,0.38209009954073297,0.89608499019791787,0,0,0.89608499019791787,0,0,0.868401270170436,0,0,0.76162501051378395,0,0,0.76162501051378395,0,0,0.68741494394400904,0,0,0.58806345796750803,0,0,0.58806345796750803,0,0,0.49520186637288599,0,0,0.92353818158994705,0,0,0.82702294583913905,0,0,0.80147283403126612,0,0,0.71365603531709898,0,0,0.68058181333315304,0,0,0.61426831131257098,0,0,0.52216578194117302,0,0,0.49944953079397097,0,0,0.42058103841899003,0,0]
[{"$f":"'32.0 Location Data'!A235","v":"Matla, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B235","v":-26.283329999999999},{"$f":"'32.0 Location Data'!C235","v":29.133333},27406.101473384031,{"$f":"'32.0 Location Data'!E235","v":4.8800634731457322},{"$f":"'32.0 Location Data'!F235","v":4.8091796076010125},{"$f":"'32.0 Location Data'!G235","v":4.9615867623442362},{"$f":"'32.0 Location Data'!H235","v":5.0656223665191478},3450,8.1986692015209126E-2,0.40010026098747092,0.3942887273342085,0.40678408579105552,0.41531362082916018,null,null,null,null,null,null,null,null,null,null,null,null,0.86922950193555804,2.8792631455066001E-2,0.47948141585975801,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,0.76734791040050299,2.5967021254356001E-2,0.59243434502287495,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.150897641180048,3.6604487900105002E-2,0.63136931370810701,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.059990157068311,1.1204973409121419,0.13382633512876499,1.0387212101554173,1.1293589957478789,0.104344019672685,1.0387212101554173,1.1293589957478789,0.104344019672685,1.0691419502155233,1.1323673649339967,0.205223212480867,1.0415279504743973,1.129722280443376,0.10817586703767,1.0415279504743973,1.129722280443376,0.10817586703767,1.080655923632545,1.1460517964582393,0.16633169937084899,0.99880241285830995,1.0834948609550921,0.13537018255782701,0.99880241285830995,1.0834948609550921,0.13537018255782701,0.94987604943277604,0,0,0.94987604943277604,0,0,0.91427947760500805,0,0,0.88856890084876206,0,0,0.88856890084876206,0,0,0.79276969663192709,0,0,0.80225507091446902,0,0,0.80225507091446902,0,0,0.65365323524494201,0,0,1.0927793492025279,0,0,0.73700460881735697,0,0,0.70938538680325403,0,0,1.1579739630554149,0,0,0.72346370045591413,0,0,0.645464969330798,0,0,0.69706900267159699,0,0,0.73234274488273698,0,0,0.59669078059563596,0,0]
[{"$f":"'32.0 Location Data'!A236","v":"Kriel, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B236","v":-26.255106000000001},{"$f":"'32.0 Location Data'!C236","v":29.263397999999999},22639.822956273765,{"$f":"'32.0 Location Data'!E236","v":4.8800634731457322},{"$f":"'32.0 Location Data'!F236","v":4.8091796076010125},{"$f":"'32.0 Location Data'!G236","v":4.9615867623442362},{"$f":"'32.0 Location Data'!H236","v":5.0656223665191478},2850,6.7728136882129281E-2,0.33051760690269338,0.32571677475434613,0.33603902739261104,0.34308516503278452]
[{"$f":"'32.0 Location Data'!A237","v":"Arnot, South Africa"},{"$f":"'32.0 Location Data'!B237","v":-25.95},{"$f":"'32.0 Location Data'!C237","v":29.8},17730.55608365019,{"$f":"'32.0 Location Data'!E237","v":4.8800634731457322},{"$f":"'32.0 Location Data'!F237","v":4.8091796076010125},{"$f":"'32.0 Location Data'!G237","v":4.9615867623442362},{"$f":"'32.0 Location Data'!H237","v":5.0656223665191478},2232,5.3041825095057032E-2,0.25884747319537249,0.2550876635970879,0.26317161724221327,0.26868985556251751]
[{"$f":"'32.0 Location Data'!A238","v":"Koeberg, South Africa"},{"$f":"'32.0 Location Data'!B238","v":-28.4725},{"$f":"'32.0 Location Data'!C238","v":28.516110999999999},14775.463403041826,{"$f":"'32.0 Location Data'!E238","v":0.81451069638329932},{"$f":"'32.0 Location Data'!F238","v":1.053387603106001},{"$f":"'32.0 Location Data'!G238","v":1.4738581693382968},{"$f":"'32.0 Location Data'!H238","v":1.7465152892353772},1860,4.4201520912547532E-2,3.6002611579680058E-2,4.6561334167708225E-2,6.5146772694135754E-2,7.7198632081221533E-2]
[{"$f":"'32.0 Location Data'!A239","v":"Hendrina, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B239","v":-26.15},{"$f":"'32.0 Location Data'!C239","v":29.716667000000001},14282.947956273765,{"$f":"'32.0 Location Data'!E239","v":4.8800634731457322},{"$f":"'32.0 Location Data'!F239","v":4.8091796076010125},{"$f":"'32.0 Location Data'!G239","v":4.9615867623442362},{"$f":"'32.0 Location Data'!H239","v":5.0656223665191478},1798,4.2728136882129279E-2,0.20851602007405007,0.20548728456432083,0.21199935833400516,0.2164446058698058]
[{"$f":"'32.0 Location Data'!A240","v":"Camden, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B240","v":-26.6},{"$f":"'32.0 Location Data'!C240","v":30.083333},11764.764139733841,{"$f":"'32.0 Location Data'!E240","v":1.3527004682304307},{"$f":"'32.0 Location Data'!F240","v":1.7321362123871984},{"$f":"'32.0 Location Data'!G240","v":2.2862477693920931},{"$f":"'32.0 Location Data'!H240","v":2.5779796415249572},1481,3.5194866920152092E-2,4.7608112962197427E-2,6.0962303482543743E-2,8.0464185990249279E-2,9.0731650406332257E-2]
[{"$f":"'32.0 Location Data'!A241","v":"Ankerlig, South Africa"},{"$f":"'32.0 Location Data'!B241","v":-30.559000000000001},{"$f":"'32.0 Location Data'!C241","v":22.9375},10541.419320342206,{"$f":"'32.0 Location Data'!E241","v":0.1100001},{"$f":"'32.0 Location Data'!F241","v":0.1100001},{"$f":"'32.0 Location Data'!G241","v":0.1100001},{"$f":"'32.0 Location Data'!H241","v":0.1100001},1327,3.1535171102661595E-2,3.4688719748098857E-3,3.4688719748098857E-3,3.4688719748098857E-3,3.4688719748098857E-3]
[{"$f":"'32.0 Location Data'!A242","v":"Grootvlei, Mpumalanga, South Africa"},{"$f":"'32.0 Location Data'!B242","v":-26.791},{"$f":"'32.0 Location Data'!C242","v":28.515000000000001},9532.5570342205319,{"$f":"'32.0 Location Data'!E242","v":0.26454834815223038},{"$f":"'32.0 Location Data'!F242","v":0.44137529123570013},{"$f":"'32.0 Location Data'!G242","v":0.69894303146792314},{"$f":"'32.0 Location Data'!H242","v":0.83409978169085708},1200,2.8517110266159697E-2,7.544154414987559E-3,1.258674784892681E-2,1.9931835498134692E-2,2.3786115447457901E-2]
[{"$f":"'32.0 Location Data'!A243","v":"Drakensberg, KwaZulu-Natal, South Africa"},{"$f":"'32.0 Location Data'!B243","v":-27.833333},{"$f":"'32.0 Location Data'!C243","v":29.683333000000001},7943.7975285171096,{"$f":"'32.0 Location Data'!E243","v":0.26454834815223038},{"$f":"'32.0 Location Data'!F243","v":0.44137529123570013},{"$f":"'32.0 Location Data'!G243","v":0.69894303146792314},{"$f":"'32.0 Location Data'!H243","v":0.83409978169085708},1000,2.3764258555133078E-2,6.2867953458229653E-3,1.0488956540772341E-2,1.6609862915112242E-2,1.9821762872881583E-2]
[{"$f":"'32.0 Location Data'!A244","v":"Komati, South Africa"},{"$f":"'32.0 Location Data'!B244","v":-26.09477},{"$f":"'32.0 Location Data'!C244","v":29.460000699999998},7220.9119534220526,{"$f":"'32.0 Location Data'!E244","v":1.8823797730495948},{"$f":"'32.0 Location Data'!F244","v":1.8507217978517116},{"$f":"'32.0 Location Data'!G244","v":1.9187321998369591},{"$f":"'32.0 Location Data'!H244","v":1.965032973826814},909,2.1601711026615969E-2,4.06626238997643E-2,3.9978757467851851E-2,4.1447898518341152E-2,4.2448074458378657E-2]
[{"$f":"'32.0 Location Data'!A245","v":"Gourikwa, South Africa"},{"$f":"'32.0 Location Data'!B245","v":-33.887543999999998},{"$f":"'32.0 Location Data'!C245","v":18.544394},5878.4101711026624,{"$f":"'32.0 Location Data'!E245","v":10.86875015},{"$f":"'32.0 Location Data'!F245","v":10.86875015},{"$f":"'32.0 Location Data'!G245","v":10.86875015},{"$f":"'32.0 Location Data'!H245","v":10.86875015},740,1.758555133079848E-2,0.19113296366444868,{"$f":"F76*$J76","v":0.19113296366444868},{"$f":"G76*$J76","v":0.19113296366444868},{"$f":"H76*$J76","v":0.19113296366444868}]
[{"$f":"'32.0 Location Data'!A246","v":"Palmiet, Western Cape, South Africa"},{"$f":"'32.0 Location Data'!B246","v":-29.814},{"$f":"'32.0 Location Data'!C246","v":30.967555000000001},3177.5190114068441,{"$f":"'32.0 Location Data'!E246","v":8.719467611161873},{"$f":"'32.0 Location Data'!F246","v":8.6070612943883162},{"$f":"'32.0 Location Data'!G246","v":9.2513728980255703},{"$f":"'32.0 Location Data'!H246","v":9.6886941671396709},400,9.5057034220532317E-3,8.2884673109903731E-2,8.1816171999888929E-2,8.7940807015452191E-2,9.2097853299806756E-2]
[{"$f":"'32.0 Location Data'!A247","v":"Gariep, South Africa"},{"$f":"'32.0 Location Data'!B247","v":-28.616667},{"$f":"'32.0 Location Data'!C247","v":21.783332999999999},2859.7671102661598,{"$f":"'32.0 Location Data'!E247","v":0.1100001},{"$f":"'32.0 Location Data'!F247","v":0.1100001},{"$f":"'32.0 Location Data'!G247","v":0.1100001},{"$f":"'32.0 Location Data'!H247","v":0.1100001},360,8.555133079847909E-3,9.41065494296578E-4,9.41065494296578E-4,9.41065494296578E-4,9.41065494296578E-4]
[{"$f":"'32.0 Location Data'!A248","v":"Vankerloof, South Africa"},{"$f":"'32.0 Location Data'!B248","v":-30},{"$f":"'32.0 Location Data'!C248","v":24.733332999999998},1906.5114068441064,{"$f":"'32.0 Location Data'!E248","v":0.8394915022728523},{"$f":"'32.0 Location Data'!F248","v":0.90587703800262909},{"$f":"'32.0 Location Data'!G248","v":1.0568000393534631},{"$f":"'32.0 Location Data'!H248","v":1.2638763009840996},240,5.7034220532319393E-3,4.7879743475637967E-3,5.1665990760606222E-3,6.0273766503049228E-3,7.208419967589922E-3]
[{"$f":"'32.0 Location Data'!A249","v":"Acacia, Western Cape, South Africa"},{"$f":"'32.0 Location Data'!B249","v":-30.633333},{"$f":"'32.0 Location Data'!C249","v":24.983332999999998},1358.3893773764257,{"$f":"'32.0 Location Data'!E249","v":2.5896341922840742},{"$f":"'32.0 Location Data'!F249","v":2.7332450677875881},{"$f":"'32.0 Location Data'!G249","v":3.0605902850618412},{"$f":"'32.0 Location Data'!H249","v":3.5119590773002778},171,4.0636882129277564E-3,1.0523465942979484E-2,1.1107055765011349E-2,1.2437284666007006E-2,1.4271506706709777E-2]
[{"$f":"'32.0 Location Data'!A250","v":"Port Rex, Eastern Cape, South Africa"},{"$f":"'32.0 Location Data'!B250","v":-33.0182},{"$f":"'32.0 Location Data'!C250","v":27.895150000000001},1358.3893773764257,{"$f":"'32.0 Location Data'!E250","v":5.3941723921512406},{"$f":"'32.0 Location Data'!F250","v":5.7763820391734537},{"$f":"'32.0 Location Data'!G250","v":6.2126442277660692},{"$f":"'32.0 Location Data'!H250","v":6.357795371773193},171,4.0636882129277564E-3,2.1920234768485314E-2,2.3473415605956761E-2,2.5246249119486638E-2,2.5836098112481366E-2]
[null,null,null,{"$f":"SUM(D60:D81)","v":334275},null,null,null,null,{"$f":"SUM(I60:I81)","v":42080},1,{"$f":"SUM(K60:K81)","v":4.61148641415644},{"$f":"SUM(L60:L81)","v":4.6951024879775645},{"$f":"SUM(M60:M81)","v":4.999692793541815},{"$f":"SUM(N60:N81)","v":5.24923770208615}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0384082144416833,0.50658137264614,0.108877963415173,1.015121277908565,0.49495276371796199,0.12190778408608299,1.015121277908565,0.49495276371796199,0.12190778408608299,1.005310865697558,0.49004890099220799,0.144749607750562,1.010354419857187,0.49257057778498098,0.15501442494561499,1.010354419857187,0.49257057778498098,0.15501442494561499,0.98766984028679194,0.48123702440340599,0.224528470989834,1.033549457264956,0.50416204772853901,0.17336161886184301,1.033549457264956,0.50416204772853901,0.17336161886184301,0.99623482981842804,0.50546871865492804,9.7603966578311996E-2,0.99293727892370398,0.50713477681302099,0.108591109619597,0.99293727892370398,0.50713477681302099,0.108591109619597,1.020792261978587,0.51817150722377003,9.0042981623415994E-2,1.0171940361285821,0.51973538736298597,9.8289076046879004E-2,1.0171940361285821,0.51973538736298597,9.8289076046879004E-2,1.038557373394198,0.52720032466558997,0.11072585117959299,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0957802361035101,0,0,1.0962599213128841,0,0,1.0738171451922047,0,0,1.1632300054725979,0,0,1.1634368501723109,0,0,1.0941711016627591,0,0,1.18690876397467,6.7347531509799998E-4,0,1.1876385078735927,7.8400789680500003E-4,0,1.0842470884696589,0,0,1.0552499690044099,0,0,1.0799299996661349,0,0,1.0578215318317139,0,0,1.1570848830580027,0,0,1.1515135949390527,0,0,1.082957702919159,0,0,1.2017262404509841,1.3994669589960001E-3,0,1.149087254146886,1.5550712322309999E-3,0,1.0490519644206111,0,0]
[]
[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,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,9.9442537986870003E-3,0,1.429308068372408,9.9097026066630005E-3,0,1.4264959568733151,9.6244959034949996E-3,0,1.7288301779156421,1.4223629297942001E-2,0,1.730658744602648,1.4216362073052E-2,0,1.70130278526505,1.3524063280829E-2,0,1.989250187185795,1.7948528287552001E-2,0,1.9933893587410341,1.7971094933265E-2,0,1.955085354896676,1.7125291952122E-2,0,1.45130247800462,0.61887559399081604,0,1.419787578776627,0.60550732823576403,0,1.416994198493611,0.58808049357837799,0,1.648541516442912,0.83956331096533299,0,2.1732992917027159,1.056706038374309,0,2.1364351289469878,1.0052472818835969,0,1.833628501405133,1.029264585088373,0,2.154949032574347,1.1795765588849061,0,2.113540576335645,1.1240602214721953,0]
[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,0.98514603479225205,1.6055341980579001E-2,0.60697999050890705,1.006610081182429,1.6350378025034001E-2,0.369622757254576,1.006610081182429,1.6350378025034001E-2,0.369622757254576,1.0488396249355041,1.6928571261112E-2,0.638157048575276,0.79596242285326613,1.3437979629504E-2,0.33079567178215602,0.79596242285326613,1.3437979629504E-2,0.33079567178215602,1.084964015778453,1.7423831078538E-2,0.47621932537710199,0.92483136192200588,1.5219711714039999E-2,0.40706197500592001,0.92483136192200588,1.5219711714039999E-2,0.40706197500592001,1.063691699430664,0.20622883205638201,0.40214490242170198,1.0581435295620221,0.20325880289543999,0.42035947184857098,1.0581435295620221,0.20325880289543999,0.42035947184857098,1.1555950161023201,0.22491652027834799,0.41267069042513693,1.046227089335227,0.200912274150777,0.440430156507648,1.046227089335227,0.200912274150777,0.440430156507648,1.1278373990088919,0.21592501611216899,0.42588090262026507,1.070472062587188,0.20639882064464901,0.42177037138707901,1.070472062587188,0.20639882064464901,0.42177037138707901,2.3127278408499121,0,0,2.310563951455082,0,0,2.3311889122141718,0,0,3.0864642075974231,0,0,3.087840703618546,0,0,3.1337291107048002,0,0,4.455994167274242,0,0,4.4672708737936322,0,0,5.0534374694325939,0,0,2.347598994638008,0,0,2.2953912290853919,0,0,2.3158807524317728,0,0,2.942741801719416,0,0,3.8793799995603351,0,0,3.9370314737615399,0,0,4.1070432774464916,0,0,4.8303626560734756,0,0,5.4641718236397443,0,0]
[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,0.95981206795737795,2.5902100506541001E-2,0.49150005738590802,1.0415224889578307,2.8130579913675999E-2,0.27734799859883202,1.0415224889578307,2.8130579913675999E-2,0.27734799859883202,0.99861575530044,2.6955190718555001E-2,0.52210355040999201,0.93028132133321995,2.5082287699762E-2,0.247728569227222,0.93028132133321995,2.5082287699762E-2,0.247728569227222,1.050819989041492,2.8371957302937002E-2,0.44811802256942707,0.99726789494835899,2.6917890967401999E-2,0.31142983383406098,0.99726789494835899,2.6917890967401999E-2,0.31142983383406098,1.108816906316529,0.28228558982975599,0.19673977199869799,1.0938721402283289,0.27749692192223602,0.20740380761332999,1.0938721402283289,0.27749692192223602,0.20740380761332999,1.206526767598096,0.30965482671571598,0.200207730525505,1.1129818701958301,0.27629310453621297,0.29402598366843302,1.1129818701958301,0.27629310453621297,0.29402598366843302,1.1892892144381639,0.304546344118859,0.20445583250947899,1.088289983162686,0.27657087569757299,0.245206112443146,1.088289983162686,0.27657087569757299,0.245206112443146,1.1836128725282973,0,0,1.18218152150996,0,0,1.170490808265664,0,0,1.3006212998801321,6.3045101197829996E-3,0,1.3021936217217127,6.1321761633249998E-3,0,1.2719953282630887,3.6506278712969999E-3,0,1.3922973455214247,1.2384136562583E-2,0,1.396607357295419,1.2382012728612E-2,0,1.353635770054902,9.0375810348810003E-3,0,1.233171484337763,0,0,1.1350513637904027,0,0,1.1238267254669481,0,0,1.30242417363907,0.23388853692818801,0,1.3997847660270033,0.24448233098702099,0,1.367323302202978,0.14554604886904501,0,1.324962752936792,0.436492147170287,0,1.400433488704395,0.45999193412318401,0,1.3573441769375281,0.33574625314539203,0]
[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,0.95915448488904709,2.3102856912965999E-2,0.49562874312357402,1.0390940599409473,2.5030062799156001E-2,0.28221386963427297,1.0390940599409473,2.5030062799156001E-2,0.28221386963427297,1.0002482391823879,2.4088872048669E-2,0.52952948980256498,0.92232704176549796,2.2201102607334999E-2,0.25037855039333101,0.92232704176549796,2.2201102607334999E-2,0.25037855039333101,1.053236685411242,2.536029177893E-2,0.44960277222481898,0.99237196860090804,2.3898108429293002E-2,0.31673744216953398,0.99237196860090804,2.3898108429293002E-2,0.31673744216953398,1.107201018992118,0.25868644059239299,0.200739753820949,1.0936484000634681,0.25372165496855997,0.214394147583887,1.0936484000634681,0.25372165496855997,0.214394147583887,1.201363943659479,0.28304093312093798,0.202431477808236,1.1153213945054641,0.25361470053455099,0.29685193249035602,1.1153213945054641,0.25361470053455099,0.29685193249035602,1.1802373421835013,0.27740166594562599,0.20467563838945799,1.092233995051382,0.25414622984381102,0.25197793826539699,1.092233995051382,0.25414622984381102,0.25197793826539699,1.0127305472478969,1.6700680809488E-2,0,1.010476272878847,1.6073599919497999E-2,0,1.001354829651816,1.5149907068295001E-2,0,1.010934226672328,1.6540742987265E-2,0,1.0124569432200039,1.6249531523944E-2,0,0.99378275926619197,1.4477752792042E-2,0,1.0066300559425547,1.6157515348301E-2,0,1.0115730076958509,1.6171016593034E-2,0,0.98299092100337004,1.3519787550361999E-2,0,1.055857594582428,0.72288379192252095,0,0.972458906113152,0.64217177753305699,0,0.96368064091206895,0.60526844018965598,0,1.010683335467478,0.68665493983470605,0,1.0977201116016091,0.73192452696358901,0,1.0774732977186867,0.65211863789406999,0,0.95574913966228892,0.637118669183657,0,1.0193486310602,0.67666512773925902,0,0.99054684342730404,0.565726261991087,0]
[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,1.0596075358792501,1.1178220341555E-2,0.61161662458200905,1.0196276673051961,1.0864618490252E-2,0.33957722253601902,1.0196276673051961,1.0864618490252E-2,0.33957722253601902,1.131423804437002,1.174304598096E-2,0.67249739815148202,0.81290724131870495,9.2299987386650004E-3,0.26174732223152702,0.81290724131870495,9.2299987386650004E-3,0.26174732223152702,1.0867625133082981,1.1391790717702001E-2,0.50464663848867597,0.96333283765267108,1.0419473120495E-2,0.43307312803434,0.96333283765267108,1.0419473120495E-2,0.43307312803434,1.108069556064569,0.25050399762286302,0.33106141569627301,1.04222256403508,0.22247489139127899,0.31660186573301902,1.04222256403508,0.22247489139127899,0.31660186573301902,1.1353357144017699,0.26027897961044999,0.33324560339144199,0.96398063050503102,0.20336084308736299,0.33126752201357301,0.96398063050503102,0.20336084308736299,0.33126752201357301,1.047001804628948,0.236363904793259,0.27890190214812399,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0083923680925071,7.0719988801400005E-4,0,1.0042143630047271,5.5557677681800002E-4,0,0.99544289376246098,3.4820705107800002E-4,0,0.98342286898975884,1.4525353246E-4,0,0.98608975454183012,1.4819767054199999E-4,0,0.96766733124465998,0,0,0.97376211859658901,0,0,0.98210319494276399,5.8593468061999999E-5,0,0.96773853602962101,0,0,0.95166590831741693,6.3265874746195994E-2,0,0.98488339930868596,5.1136335557109003E-2,0,0.97628077942740188,3.2049634452442001E-2,0,0.86919054127477202,1.2369323316617E-2,0,1.2130409281902661,1.6056087843334999E-2,0,1.19037853528639,0,0,0.89602107790071295,0,0,1.019484809980973,5.6234578643450002E-3,0,1.00457339167186,0,0]
[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,1.0596075358792501,1.1178220341555E-2,0.61161662458200905,1.0196276673051961,1.0864618490252E-2,0.33957722253601902,1.0196276673051961,1.0864618490252E-2,0.33957722253601902,1.131423804437002,1.174304598096E-2,0.67249739815148202,0.81290724131870495,9.2299987386650004E-3,0.26174732223152702,0.81290724131870495,9.2299987386650004E-3,0.26174732223152702,1.0867625133082981,1.1391790717702001E-2,0.50464663848867597,0.96333283765267108,1.0419473120495E-2,0.43307312803434,0.96333283765267108,1.0419473120495E-2,0.43307312803434,1.108069556064569,0.25050399762286302,0.33106141569627301,1.04222256403508,0.22247489139127899,0.31660186573301902,1.04222256403508,0.22247489139127899,0.31660186573301902,1.1353357144017699,0.26027897961044999,0.33324560339144199,0.96398063050503102,0.20336084308736299,0.33126752201357301,0.96398063050503102,0.20336084308736299,0.33126752201357301,1.047001804628948,0.236363904793259,0.27890190214812399,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0083923680925071,7.0719988801400005E-4,0,1.0042143630047271,5.5557677681800002E-4,0,0.99544289376246098,3.4820705107800002E-4,0,0.98342286898975884,1.4525353246E-4,0,0.98608975454183012,1.4819767054199999E-4,0,0.96766733124465998,0,0,0.97376211859658901,0,0,0.98210319494276399,5.8593468061999999E-5,0,0.96773853602962101,0,0,0.95166590831741693,6.3265874746195994E-2,0,0.98488339930868596,5.1136335557109003E-2,0,0.97628077942740188,3.2049634452442001E-2,0,0.86919054127477202,1.2369323316617E-2,0,1.2130409281902661,1.6056087843334999E-2,0,1.19037853528639,0,0,0.89602107790071295,0,0,1.019484809980973,5.6234578643450002E-3,0,1.00457339167186,0,0]
[]
[]
[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,0.99573031049124117,1.5832675243039999E-3,0.37294032602882093,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,1.0111854919556511,1.608066485516E-3,0.29747148622921699,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,1.0775037948018169,1.7144790193130001E-3,0.27065757590898099,1.028694035070649,1.63509569525E-3,0.39938769529274698,1.028694035070649,1.63509569525E-3,0.39938769529274698,0.99875280073779904,0.38252110005523798,5.9388417418939996E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,0.99748705749918187,0.382036621818723,4.3895070590390002E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,0.99543098208343594,0.38124931661946598,3.6477541582710001E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.94851393720740396,1.0775770727986E-2,0,0.94975872684470097,1.1127882694983E-2,0,0.91669551416900596,1.0434322017879E-2,0,0.98889747884722801,1.1620076184075E-2,0,0.99007211564067898,1.1977463657113E-2,0,0.97737645724267597,1.1713239375853999E-2,0,1.137267534252459,1.4722073735856E-2,0,1.1409290880620393,1.5156685637741E-2,0,1.1949363313432999,1.6298552083473E-2,0,0.95258116300533013,6.8060328166751516,0,1.123571560890628,8.2573385249420088,0,1.0844575370611167,7.742688482753973,0,0.97795853155950896,7.2261167611798527,0,1.1103718266211893,8.4330780933366505,0,1.0961335694449159,8.2470433816642288,0,1.0554649920853727,8.5869080752906815,0,1.1091044073019061,9.2696015785308141,0,1.161605191247399,9.96794996819958,0]
[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,1.148530226844954,0.49929073211616498,0.189357825672438,1.148453435306346,0.49934808834130706,0.18899957337246601,1.148453435306346,0.49934808834130706,0.18899957337246601,1.1300198338022041,0.49117714564607307,0.207310773196169,1.1645080633410201,0.50639509216855605,0.14366331814130201,1.1645080633410201,0.50639509216855605,0.14366331814130201,1.116205098940362,0.48512178822583402,0.156766318684464,1.246814105496219,0.54252243145170298,0.15939042168552101,1.246814105496219,0.54252243145170298,0.15939042168552101,1.0031167163693433,1.1822007095164959,0.13268383995265901,0.98515089343843909,1.119476533947094,0.108112010524515,0.98515089343843909,1.119476533947094,0.108112010524515,1.0130129146080713,1.193940135586915,0.13102284798529501,0.97506059067945405,1.108932743219935,9.0393641667733005E-2,0.97506059067945405,1.108932743219935,9.0393641667733005E-2,1.000080590867864,1.1782812390000379,0.13656019281619999,0.97832533290184309,1.1141985402575407,7.1591473687741006E-2,0.97832533290184309,1.1141985402575407,7.1591473687741006E-2,1.213646676304295,1.5211632608766E-2,0,1.224326090424027,1.5330219726120999E-2,0,1.164911865000464,1.4624044607561001E-2,0,1.4916013725903787,1.8386570555471E-2,0,1.5001620778900031,1.8480535273335999E-2,0,1.370821185366808,1.6973103789496E-2,0,1.8075338131569061,2.199530934475E-2,0,1.8155450705167453,2.2082516124807001E-2,0,1.608203611938146,1.9681215145385001E-2,0,1.0566954599342313,3.0466483013401002E-2,0,1.066065068713423,3.0700467437540999E-2,0,1.0143309508144993,2.9286273341183E-2,0,1.3199780463777819,3.7433685012535002E-2,0,1.2882367457258981,3.6494301700664998E-2,0,1.177167619976687,3.3517512416660997E-2,0,1.6193563484639499,4.5339768030602003E-2,0,1.4561473619150127,4.0703415830599998E-2,0,1.2898503512663559,3.6277237593146001E-2,0]
[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,1.057556358615287,0.15931367057111501,0.17412661941766999,1.0012190243290959,0.15097792031549101,0.155507582685425,1.0012190243290959,0.15097792031549101,0.155507582685425,0.96856236343251412,0.14614592083528799,0.153292060052168,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94395713401624892,0.142505276289771,0.14528969241374201,0.96669284965901503,0.145868013761176,0.13866594530215601,0.96669284965901503,0.145868013761176,0.13866594530215601,0.969073008947542,0.483690390070735,5.4117769026760999E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.96222493386866703,0.48004633072446001,7.2275193833635995E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,1.025059431872281,0.51134644625641001,7.4521083494146004E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.92208265667981315,0.15839529436709099,0,0.92219918922202915,0.15843805016851201,0,0.92462824499557084,0.161032930611435,0,0.83367027916790892,0.14781257234328399,0,0.833761059828934,0.14785092033012601,0,0.812502050622113,0.147475815309414,0,0.75760153485271997,0.13870734976651,0,0.75751405606224098,0.138723217898996,0,0.70420003864283498,0.13438107975677699,0,0.87189930746305,0.99423542122448516,0,0.92107637471229908,1.049412058646934,0,0.92350247301298805,1.0665992105000073,0,0.86072958298053504,1.0114040234477339,0,0.88646533896111201,1.041216909306838,0,0.86386249060265297,1.038575291050702,0,0.802580443064566,0.97334887084785504,0,0.78361400555454797,0.95101876224983395,0,0.72846306755163204,0.92125117969175796,0]
[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,1.0617722792259847,0.214973889557941,0.10016592372253599,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0036713701614193,0.202969350987831,0.10149774283445601,1.0445811868953867,0.21138522478400501,0.190684390338,1.0445811868953867,0.21138522478400501,0.190684390338,0.96263959138738708,0.194491556426206,0.10901033715853101,1.0749405976379447,0.217632937433483,0.176962984481112,1.0749405976379447,0.217632937433483,0.176962984481112,0.98761424703754308,0.43662590239071503,9.0608817370587999E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,0.99898282637078395,0.44120475084021199,9.3660270600935E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,1.0516746126340213,0.46403646679594102,0.102069229392622,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.92419567910858003,6.9704124317007995E-2,0,0.924160311137185,6.9704488422975996E-2,0,0.92932879617300401,6.9863238624941995E-2,0,0.83398291664273505,6.1697798190786003E-2,0,0.83402324503284098,6.1704716204173997E-2,0,0.82323979549900494,6.0464207171838001E-2,0,0.75424417221205697,5.4621034600388002E-2,0,0.75417126493840003,5.4617757646677E-2,0,0.72012625141786302,5.132878843943E-2,0,0.87042739501760613,0.32424460691641899,0,0.85887898001306284,0.31996182144240798,0,0.86368237083420196,0.32069052636406598,0,0.83093225674914495,0.30397593474339202,0,0.79842836104645198,0.29190647675221598,0,0.78810513325993103,0.28603800115935601,0,0.78351667535823699,0.28084013313509598,0,0.70159343371680505,0.25096273703225902,0,0.66992190359193304,0.235850276363235,0]
[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,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.0626793290905967,0.167297076343911,0.125006258233017,1.0626793290905967,0.167297076343911,0.125006258233017,1.0156780402461281,0.16007585302972699,0.109685960571564,1.01563460864823,0.160074028294791,0.14062835145085401,1.01563460864823,0.160074028294791,0.14062835145085401,0.96229258415769603,0.15189576804865801,0.14173063152583701,1.0357044454033939,0.16315546642126799,0.14806934596280799,1.0357044454033939,0.16315546642126799,0.14806934596280799,0.96577751520986188,0.495963482859545,8.7842484746827001E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99491444099314597,0.51049128774627395,8.6193223826993001E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,1.0577659836781139,0.54173119620675803,9.4045273911485996E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.91759920201988709,1.0434022116804E-2,0,0.91776328604040613,1.0463401609584999E-2,0,0.92275328040965099,1.0539617974915001E-2,0,0.82247280321685701,5.2364066331140003E-3,0,0.82285798876500804,5.2768566594070003E-3,0,0.81215995753616099,4.5070287906010002E-3,0,0.73888049000966305,6.6900255905899997E-4,0,0.73905523221840497,6.97062103614E-4,0,0.70594337634358195,0,0,0.84909628194929998,6.1363783963698001E-2,0,0.86363144639860001,6.2543840204804996E-2,0,0.86832711915014915,6.2999415203457004E-2,0,0.80977708548030491,3.2712033289255003E-2,0,0.81019097001843909,3.2965101932019E-2,0,0.79965762353954595,2.8155902857025999E-2,0,0.76783350736970701,4.4043528509950004E-3,0,0.71357734872959,4.2723797057079996E-3,0,0.68160697723820796,0,0]
[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,1.057556358615287,0.15931367057111501,0.17412661941766999,1.0012190243290959,0.15097792031549101,0.155507582685425,1.0012190243290959,0.15097792031549101,0.155507582685425,0.96856236343251412,0.14614592083528799,0.153292060052168,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94395713401624892,0.142505276289771,0.14528969241374201,0.96669284965901503,0.145868013761176,0.13866594530215601,0.96669284965901503,0.145868013761176,0.13866594530215601,0.969073008947542,0.483690390070735,5.4117769026760999E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.96222493386866703,0.48004633072446001,7.2275193833635995E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,1.025059431872281,0.51134644625641001,7.4521083494146004E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.92208265667981315,0.15839529436709099,0,0.92219918922202915,0.15843805016851201,0,0.92462824499557084,0.161032930611435,0,0.83367027916790892,0.14781257234328399,0,0.833761059828934,0.14785092033012601,0,0.812502050622113,0.147475815309414,0,0.75760153485271997,0.13870734976651,0,0.75751405606224098,0.138723217898996,0,0.70420003864283498,0.13438107975677699,0,0.87189930746305,0.99423542122448516,0,0.92107637471229908,1.049412058646934,0,0.92350247301298805,1.0665992105000073,0,0.86072958298053504,1.0114040234477339,0,0.88646533896111201,1.041216909306838,0,0.86386249060265297,1.038575291050702,0,0.802580443064566,0.97334887084785504,0,0.78361400555454797,0.95101876224983395,0,0.72846306755163204,0.92125117969175796,0]
[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,1.062261424966509,1.273495500162418,0.150893588572766,1.0237828013511041,1.228111543470803,0.135873511386221,1.0237828013511041,1.228111543470803,0.135873511386221,0.98012491680645597,1.1764512974936887,0.13194523841747,0.97455331406818213,1.1697844636673751,0.121092640624723,0.97455331406818213,1.1697844636673751,0.121092640624723,0.93820384009161883,1.126921587064819,0.13118442653981699,1.0023503157936653,1.202718341865628,0.120196781640384,1.0023503157936653,1.202718341865628,0.120196781640384,0.98015577254048802,0.439279693959922,8.4393289705332997E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.004227519687021,0.44943764022837202,8.5354938501602001E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.0636462890892,0.47598492021244998,0.107588566820708,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,0.93233785132170899,3.17291360842E-3,0,0.93371432787459796,3.3175267835710001E-3,0,0.94020045940326891,3.3135827878850001E-3,0,0.85627074704221695,0,0,0.859535162066142,0,0,0.85383408426780305,0,0,0.79233114458554099,0,0,0.79262030584085696,0,0,0.76522313138645603,0,0,0.87914992727271013,2.6404617503379998E-3,0,0.91516394069773999,2.8692423068599998E-3,0,0.921705089028651,2.8664144407820002E-3,0,0.87530136169939599,0,0,0.88391925285164497,0,0,0.87729399299300004,0,0,0.84506119668629909,0,0,0.78893617837872299,0,0,0.75992331604519203,0,0]
[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,1.0262207569187001,0.30794155335151702,0.14847227479596101,1.0693764913874499,0.320810024448205,0.122296582288186,1.0693764913874499,0.320810024448205,0.122296582288186,1.02435558799465,0.307381867252489,0.15074593200059,1.0436850399770261,0.313130861223051,0.13981879096427299,1.0436850399770261,0.313130861223051,0.13981879096427299,1.015868348831195,0.30483507928188802,0.145062262458861,1.034000293010414,0.31023609472804697,0.120870134001694,1.034000293010414,0.31023609472804697,0.120870134001694,0.99429612870354001,0.62896180974078997,7.2759473788967993E-2,1.0092611097356641,0.64984588045909397,7.2261317641121994E-2,1.0092611097356641,0.64984588045909397,7.2261317641121994E-2,1.030077486091624,0.65133877104319604,8.8421608789645015E-2,1.0043848172545713,0.64690157720611496,7.5726695861160001E-2,1.0043848172545713,0.64690157720611496,7.5726695861160001E-2,1.0462636291919547,0.66133369223317995,9.1710901133934E-2,0.98929364257937902,0.63714275403353704,7.0463492795954999E-2,0.98929364257937902,0.63714275403353704,7.0463492795954999E-2,0.92665404189845013,0,0,0.92667749638269692,0,0,0.93953828680587692,0,0,0.82878743046514403,0,0,0.82882243112330212,0,0,0.84673644509617196,0,0,0.73607527518049509,0,0,0.73607153530457803,0,0,0.75465095988709696,0,0,0.90297729377526303,0,0,0.86655869457200196,0,0,0.87858513290009199,0,0,0.809081768263339,0,0,0.79413079557176203,0,0,0.811294990981964,0,0,0.72457742780093903,0,0,0.71186782081227595,0,0,0.72983631144821803,0,0]
[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,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.57779197010588,6.9176254086233999E-2,1.019138793864206,2.57779197010588,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.551479564827166,7.6780838111862995E-2,1.0087756723078869,2.551479564827166,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.52375867986038804,0,1.2627903639813147,0.52384840724750303,0,1.248685858319972,0.51838905653777001,0,1.6384262765575801,0.65589627729036404,0,1.639271080783764,0.65627481470475202,0,1.560498376765816,0.62799947184037297,0,2.1568940088492048,0.83825036771500205,0,2.1578208950464739,0.83867376882294709,0,1.9385085389297021,0.76088012419488893,0,1.2629611761756381,0.216715172802982,0,1.244424063623875,0.21352331209636999,0,1.230721140415338,0.21133226946738201,0,1.674000276372944,0.27735247649897998,0,1.6299264337841173,0.26993024516675401,0,1.550340123984068,0.25808775252404698,0,2.2727389940287019,0.36579932688449102,0,2.127323830758276,0.34199199386357099,0,1.9066438937555701,0.30953586619157702,0]
[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,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,0,0,1.301760083235463,0,0,0.97284854853540004,0,0,1.4671681332197939,0,0,1.4670408058706219,0,0,0.91141783790884001,0,0,1.4807455766865361,0,0,1.4797468254656381,0,0,0.855337974517273,0,0,1.2084385587339279,0,0,1.277058406061544,0,0,0.95438816471005716,0,0,1.3703097426636479,0,0,1.366803535181047,0,0,0.84914415324772397,0,0,1.4110641301254181,0,0,1.2670297433788611,0,0,0.732381131491051,0,0]
[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,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,0,0,1.301760083235463,0,0,0.97284854853540004,0,0,1.4671681332197939,0,0,1.4670408058706219,0,0,0.91141783790884001,0,0,1.4807455766865361,0,0,1.4797468254656381,0,0,0.855337974517273,0,0,1.2084385587339279,0,0,1.277058406061544,0,0,0.95438816471005716,0,0,1.3703097426636479,0,0,1.366803535181047,0,0,0.84914415324772397,0,0,1.4110641301254181,0,0,1.2670297433788611,0,0,0.732381131491051,0,0]
[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,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.57779197010588,6.9176254086233999E-2,1.019138793864206,2.57779197010588,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.551479564827166,7.6780838111862995E-2,1.0087756723078869,2.551479564827166,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.52375867986038804,0,1.2627903639813147,0.52384840724750303,0,1.248685858319972,0.51838905653777001,0,1.6384262765575801,0.65589627729036404,0,1.639271080783764,0.65627481470475202,0,1.560498376765816,0.62799947184037297,0,2.1568940088492048,0.83825036771500205,0,2.1578208950464739,0.83867376882294709,0,1.9385085389297021,0.76088012419488893,0,1.2629611761756381,0.216715172802982,0,1.244424063623875,0.21352331209636999,0,1.230721140415338,0.21133226946738201,0,1.674000276372944,0.27735247649897998,0,1.6299264337841173,0.26993024516675401,0,1.550340123984068,0.25808775252404698,0,2.2727389940287019,0.36579932688449102,0,2.127323830758276,0.34199199386357099,0,1.9066438937555701,0.30953586619157702,0]
[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,1.0437050482726593,0.15771573285754001,9.0732018219381996E-2,1.011393621235688,0.15285050607807399,0.184818882822325,1.011393621235688,0.15285050607807399,0.184818882822325,1.0392190403186139,0.15704253982084199,0.111834384515408,1.096476516488452,0.16549592748120501,0.21679218212595999,1.096476516488452,0.16549592748120501,0.21679218212595999,1.0264543800893753,0.15512701036343701,0.18654179127429099,1.174870601638732,0.17714722636205699,0.220343814387433,1.174870601638732,0.17714722636205699,0.220343814387433,1.031051195195464,0.33480129811982701,6.4546381513924E-2,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0773823963907381,0.35026470196725601,0.101272702279408,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0902315252874153,0.35553282965029998,0.12484859797550001,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0521596618611493,0.22526839037041299,0,1.0521645238150199,0.225270675629032,0,1.041187814513296,0.22811087121718801,0,1.092831733346328,0.23130832890292799,0,1.0928492104405989,0.231312518543731,0,1.0321672382983993,0.226751523214757,0,1.1260172506213153,0.23623648911684,0,1.1259858271715133,0.236233442105346,0,0.99663845156463604,0.22139754314466201,0,1.0081005774595819,1.4283190794534819,0,1.040311607393291,1.473797381566841,0,1.029458553674885,1.492378907143894,0,1.0515894060325119,1.4729023687900713,0,0.996691852499067,1.3976931158623287,0,0.94134915137443298,1.370133553531153,0,1.096996878247303,1.5228585180838421,0,0.95839135441891787,1.3335429910854399,0,0.84829635721117413,1.249794014229531,0]
[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,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.0626793290905967,0.167297076343911,0.125006258233017,1.0626793290905967,0.167297076343911,0.125006258233017,1.0156780402461281,0.16007585302972699,0.109685960571564,1.01563460864823,0.160074028294791,0.14062835145085401,1.01563460864823,0.160074028294791,0.14062835145085401,0.96229258415769603,0.15189576804865801,0.14173063152583701,1.0357044454033939,0.16315546642126799,0.14806934596280799,1.0357044454033939,0.16315546642126799,0.14806934596280799,0.96577751520986188,0.495963482859545,8.7842484746827001E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99491444099314597,0.51049128774627395,8.6193223826993001E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,1.0577659836781139,0.54173119620675803,9.4045273911485996E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.91759920201988709,1.0434022116804E-2,0,0.91776328604040613,1.0463401609584999E-2,0,0.92275328040965099,1.0539617974915001E-2,0,0.82247280321685701,5.2364066331140003E-3,0,0.82285798876500804,5.2768566594070003E-3,0,0.81215995753616099,4.5070287906010002E-3,0,0.73888049000966305,6.6900255905899997E-4,0,0.73905523221840497,6.97062103614E-4,0,0.70594337634358195,0,0,0.84909628194929998,6.1363783963698001E-2,0,0.86363144639860001,6.2543840204804996E-2,0,0.86832711915014915,6.2999415203457004E-2,0,0.80977708548030491,3.2712033289255003E-2,0,0.81019097001843909,3.2965101932019E-2,0,0.79965762353954595,2.8155902857025999E-2,0,0.76783350736970701,4.4043528509950004E-3,0,0.71357734872959,4.2723797057079996E-3,0,0.68160697723820796,0,0]
[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,1.061524305074333,0.433084206414521,0.16632136118666099,1.002343893198306,0.40916712874743494,0.177379234567176,1.002343893198306,0.40916712874743494,0.177379234567176,0.96474536108251696,0.39396195160131903,0.16542957626750501,0.95985233237647105,0.39187749541733202,0.152588236343013,0.95985233237647105,0.39187749541733202,0.152588236343013,0.90711438456754101,0.37066500646681599,0.16905689682080899,1.0034825681052599,0.40963045066930998,0.14544110724408399,1.0034825681052599,0.40963045066930998,0.14544110724408399,0.99983878978353502,0.371138268995239,0.10328090819032,1.0285086043567879,0.38219155947101802,0.101462439424335,1.0285086043567879,0.38219155947101802,0.101462439424335,1.0317889920570169,0.38230326714860202,9.7786492959327995E-2,1.0168374434391727,0.37819686128543106,9.9773544392672997E-2,1.0168374434391727,0.37819686128543106,9.9773544392672997E-2,1.080754640700953,0.40096453532017801,0.122529383842164,1.032998825263137,0.38353407087646701,7.0525558048750006E-2,1.032998825263137,0.38353407087646701,7.0525558048750006E-2,0.951999174889126,2.7649714218987001E-2,0,0.952229737160453,2.7697062399108002E-2,0,0.95228101561962397,2.7593034645704999E-2,0,0.89030150926530705,2.4548581224693E-2,0,0.89049268668206305,2.4592818940426E-2,0,0.87052225968485508,2.3486530439953E-2,0,0.83247498882662396,2.1642025058190999E-2,0,0.83217172550313412,2.1660342237362001E-2,0,0.78551572283768001,1.9216899657437999E-2,0,0.89819368001163691,6.4811642438080005E-2,0,0.95212177232133999,6.8778216806538006E-2,0,0.95200113194739,6.8507522480017E-2,0,0.92647436490721291,6.3426733925183998E-2,0,0.93143156886469292,6.3884353333373001E-2,0,0.90995112757256402,6.0970732878924003E-2,0,0.92304579001443909,5.9553011216121998E-2,0,0.83273067928019484,5.3829872981629001E-2,0,0.78513899927115904,4.7702534698907999E-2,0]
[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,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,0,0,1.301760083235463,0,0,0.97284854853540004,0,0,1.4671681332197939,0,0,1.4670408058706219,0,0,0.91141783790884001,0,0,1.4807455766865361,0,0,1.4797468254656381,0,0,0.855337974517273,0,0,1.2084385587339279,0,0,1.277058406061544,0,0,0.95438816471005716,0,0,1.3703097426636479,0,0,1.366803535181047,0,0,0.84914415324772397,0,0,1.4110641301254181,0,0,1.2670297433788611,0,0,0.732381131491051,0,0]

{"sheet":"19.0 GdF","index":19,"n_rows":465,"n_cols":134,"rows_kept":465,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["GDF (GSZ_FP Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, EUROS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",89300,{"$f":"B4*(1+$B37)","v":91979},94738.37,97580.521099999998,100507.936733,null,{"$f":"B4","v":89300},{"$f":"H4*(1+$B$37)","v":91979},{"$f":"I4*(1+$B$37)","v":94738.37},{"$f":"J4*(1+$B$37)","v":97580.521099999998},{"$f":"K4*(1+$B$37)","v":100507.936733}]
["Purchases",-51216,-52240.32,-53285.126400000001,-54350.828928000003,-55437.845506560006,null,{"$f":"B5","v":-51216},{"$f":"H5*(1+$B38)","v":-52240.32},{"$f":"I5*(1+$B38)","v":-53285.126400000001},{"$f":"J5*(1+$B38)","v":-54350.828928000003},{"$f":"K5*(1+$B38)","v":-55437.845506560006}]
["Personnel",-11704,-11704,-11704,-11704,-11704,null,{"$f":"B6","v":-11704},{"$f":"C6","v":-11704},-11704,-11704,-11704]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-712.44030808151649},{"$f":"-D45/1000*D53","v":-748.48978767044127},{"$f":"-E45/1000*E53","v":-786.36337092656549},{"$f":"-F45/1000*F53","v":-826.15335749544977}]
["Other operating expenses",-14058,-14058,-14058,-14058,-14058,null,{"$f":"B8","v":-14058},{"$f":"C8","v":-14058},-14058,-14058,-14058]
["Other operating income",2107,2107,2107,2107,2107,null,{"$f":"B9","v":2107},2107,2107,2107,2107]
["Depreciation, amort and provisions",-6600,-6600,-6600,-6600,-6600,null,-6600,-6600,-6600,-6600,-6600]
["EBIT",{"$f":"SUM(B4:B10)","v":7829},{"$f":"SUM(C4:C10)","v":8771.239691918483},{"$f":"SUM(D4:D10)","v":10449.753812329553},{"$f":"SUM(E4:E10)","v":12188.328801073429},{"$f":"SUM(F4:F10)","v":13988.93786894454},null,{"$f":"SUM(H4:H10)","v":7829},{"$f":"SUM(I4:I10)","v":9483.68},{"$f":"SUM(J4:J10)","v":11198.243599999994},{"$f":"SUM(K4:K10)","v":12974.692171999995},{"$f":"SUM(L4:L10)","v":14815.091226439989}]
["Cash Flow"]
["D&A",6600,6600,6600,6600,6600,null,{"$f":"B13","v":6600},{"$f":"C13","v":6600},6600,6600,6600]
["EBITDA ",{"$f":"B11+B13","v":14429},{"$f":"C11+C13","v":15371.239691918483},{"$f":"D11+D13","v":17049.753812329553},{"$f":"E11+E13","v":18788.328801073429},{"$f":"F11+F13","v":20588.93786894454},null,{"$f":"H11+H13","v":14429},{"$f":"I11+I13","v":16083.68},{"$f":"J11+J13","v":17798.243599999994},{"$f":"K11+K13","v":19574.692171999995},{"$f":"L11+L13","v":21415.091226439989}]
["Cash interest",-1977,-1977,-1977,-1977,-1977,null,{"$f":"B15","v":-1977},{"$f":"C15","v":-1977},-1977,-1977,-1977]
["Cash tax",-2103,-2103,-2103,-2103,-2103,null,{"$f":"B16","v":-2103},-2103,-2103,-2103,-2103]
["FFO",{"$f":"SUM(B14:B16)","v":10349},{"$f":"SUM(C14:C16)","v":11291.239691918483},{"$f":"SUM(D14:D16)","v":12969.753812329553},{"$f":"SUM(E14:E16)","v":14708.328801073429},{"$f":"SUM(F14:F16)","v":16508.93786894454},null,{"$f":"SUM(H14:H16)","v":10349},{"$f":"SUM(I14:I16)","v":12003.68},{"$f":"SUM(J14:J16)","v":13718.243599999994},{"$f":"SUM(K14:K16)","v":15494.692171999995},{"$f":"SUM(L14:L16)","v":17335.091226439989}]
["WC",-186,-186,-186,-186,-186,null,{"$f":"B18","v":-186},{"$f":"C18","v":-186},-186,-186,-186]
["CFO",{"$f":"SUM(B17:B18)","v":10163},{"$f":"SUM(C17:C18)","v":11105.239691918483},{"$f":"SUM(D17:D18)","v":12783.753812329553},{"$f":"SUM(E17:E18)","v":14522.328801073429},{"$f":"SUM(F17:F18)","v":16322.93786894454},null,{"$f":"SUM(H17:H18)","v":10163},{"$f":"SUM(I17:I18)","v":11817.68},{"$f":"SUM(J17:J18)","v":13532.243599999994},{"$f":"SUM(K17:K18)","v":15308.692171999995},{"$f":"SUM(L17:L18)","v":17149.091226439989}]
["Capex",-7529,-7529,-7529,-7529,-7529,null,{"$f":"B20","v":-7529},{"$f":"C20","v":-7529},-7529,-7529,-7529]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":2634},{"$f":"SUM(C19:C21)","v":3576.239691918483},5254.7538123295526,6993.3288010734286,8793.9378689445402,null,{"$f":"SUM(H19:H20)","v":2634},{"$f":"SUM(I19:I20)","v":4288.68},{"$f":"SUM(J19:J20)","v":6003.2435999999943},{"$f":"SUM(K19:K20)","v":7779.6921719999955},{"$f":"SUM(L19:L20)","v":9620.0912264399885}]
["Dividends",-4694,-4694,-4694,-4694,-4694,null,{"$f":"B23","v":-4694},{"$f":"C23","v":-4694},-4694,-4694,-4694]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-2060},{"$f":"SUM(C22:C23)","v":-1117.760308081517},{"$f":"SUM(D22:D23)","v":560.7538123295526},{"$f":"SUM(E22:E23)","v":2299.3288010734286},{"$f":"SUM(F22:F23)","v":4099.9378689445402},null,{"$f":"SUM(H22:H23)","v":-2060},{"$f":"SUM(I22:I23)","v":-405.31999999999971},{"$f":"SUM(J22:J23)","v":1309.2435999999943},{"$f":"SUM(K22:K23)","v":3085.6921719999955},{"$f":"SUM(L22:L23)","v":4926.0912264399885}]
["Balance Sheet"]
["Gross debt",{"$f":"29424+10400","v":39824},{"$f":"B26","v":39824},{"$f":"C26","v":39824},{"$f":"D26","v":39824},{"$f":"E26","v":39824},null,{"$f":"B26","v":39824},{"$f":"C26","v":39824},39824,39824,39824]
["Cash and securities",8691,{"$f":"B27+C24","v":7573.239691918483},{"$f":"C27+D24","v":8133.9935042480356},{"$f":"D27+E24","v":10433.322305321464},{"$f":"E27+F24","v":14533.260174266004},null,{"$f":"B27","v":8691},{"$f":"H27+I24","v":8285.68},{"$f":"I27+J24","v":9594.9235999999946},{"$f":"J27+K24","v":12680.61577199999},{"$f":"K27+L24","v":17606.706998439979}]
["Net debt  ",{"$f":"B26-B27","v":31133},{"$f":"C26-C27","v":32250.760308081517},{"$f":"D26-D27","v":31690.006495751964},{"$f":"E26-E27","v":29390.677694678536},{"$f":"F26-F27","v":25290.739825733996},null,{"$f":"H26-H27","v":31133},{"$f":"I26-I27","v":31538.32},{"$f":"J26-J27","v":30229.076400000005},{"$f":"K26-K27","v":27143.38422800001},{"$f":"L26-L27","v":22217.293001560021}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.16157894736842104},{"$f":"C14/C4","v":0.16711683853834552},{"$f":"D14/D4","v":0.17996672111130424},{"$f":"E14/E4","v":0.19254179614207276},{"$f":"F14/F4","v":0.20484887600109822},null,{"$f":"H14/H4","v":0.16157894736842104},{"$f":"I14/I4","v":0.17486252296719904},{"$f":"J14/J4","v":0.18786731922873484},{"$f":"K14/K4","v":0.20060040622185196},{"$f":"L14/L4","v":0.21306865828247296}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.25986842105263158},{"$f":"C17/C26","v":0.28352851777617727},{"$f":"D17/D26","v":0.32567682333089476},{"$f":"E17/E26","v":0.36933328648738017},{"$f":"F17/F26","v":0.41454745552793643},null,{"$f":"H17/H26","v":0.25986842105263158},{"$f":"I17/I26","v":0.30141824025713138},{"$f":"J17/J26","v":0.34447176576938515},{"$f":"K17/K26","v":0.38907925301325824},{"$f":"L17/L26","v":0.4352925679600238}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.33241255259692287},{"$f":"C17/C28","v":0.35010770549459208},{"$f":"D17/D28","v":0.40926952205163303},{"$f":"E17/E28","v":0.50044197530486045},{"$f":"F17/F28","v":0.65276611054874167},null,{"$f":"H17/H28","v":0.33241255259692287},{"$f":"I17/I28","v":0.38060619589122058},{"$f":"J17/J28","v":0.4538095513894031},{"$f":"K17/K28","v":0.57084599480474152},{"$f":"L17/L28","v":0.78025217677161562}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.7599972278051146},{"$f":"C26/C14","v":2.5908125042730088},{"$f":"D26/D14","v":2.3357522013720349},{"$f":"E26/E14","v":2.1196137464724774},{"$f":"F26/F14","v":1.9342425652791342},null,{"$f":"H26/H14","v":2.7599972278051146},{"$f":"I26/I14","v":2.4760502571550789},{"$f":"J26/J14","v":2.2375241565971158},{"$f":"K26/K14","v":2.0344636661497537},{"$f":"L26/L14","v":1.8596231778285206}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":2.1576685841014625},{"$f":"C28/C14","v":2.0981235706731929},{"$f":"D28/D14","v":1.8586782451272283},{"$f":"E28/E14","v":1.5643050537309826},{"$f":"F28/F14","v":1.2283654449160026},null,{"$f":"H28/H14","v":2.1576685841014625},{"$f":"I28/I14","v":1.9608895476657082},{"$f":"J28/J14","v":1.6984303102807299},{"$f":"K28/K14","v":1.3866570155737321},{"$f":"L28/L14","v":1.0374596478080653}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Cooling water inflow, 2013, Thousand Cubic Metres",15521400]
["Cooling water outflow, 2013, Thousand Cubic Metres",15388800]
["Water use, 2013, Thousand Cubic Metres",{"$f":"B43-B44","v":132600},{"$f":"B45*(1+$B39)","v":135252},{"$f":"C45*(1+$B39)","v":137957.04},{"$f":"D45*(1+$B39)","v":140716.1808},{"$f":"E45*(1+$B39)","v":143530.50441600001}]
["% Water Not Recyled",{"$f":"B45/B43","v":8.5430437975955783E-3}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K105","v":5.8035412249601084}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L105","v":5.9746599652337196}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M105","v":6.2006548483079991}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N105","v":6.3858975168650778}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$32","v":5.1140805274348473},{"$f":"B53*(1+$B$40)","v":5.2675029432578926},5.4255280315556291,5.5882938725022981,5.7559426886773668]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$32","v":5.2648703613639531},5.4228164722048717,5.5855009663710184,5.7530659953621495,5.9256579752230145]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$32","v":5.4640170523290088},5.6279375638988789,5.7967756908158456,5.9706789615403215,6.1497993303865313]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$32","v":5.6272528918615068},5.7960704786173523,5.969952592975873,6.1490511707651496,6.3335227058881038]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Installed capacity (MW)","Capacity by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Tihange Belgium",50.529699000000001,5.2614549999999998,{"$f":"B$45*(I60/SUM(I$60:I$104))","v":7746.1726772721513},{"$f":"'32.0 Location Data'!E251","v":7.0255206783360684},{"$f":"'32.0 Location Data'!F251","v":7.1824282366207681},{"$f":"'32.0 Location Data'!G251","v":7.4100174763617295},{"$f":"'32.0 Location Data'!H251","v":7.5918199593212599},3015.8,{"$f":"I60/I$105","v":5.8417591834631612E-2},{"$f":"E60*$J60","v":0.41041399941280066},{"$f":"F60*$J60","v":0.41958016110844493},0.43287537642158652,0.44349583966563894]
["Doel Belgium",51.310597999999999,4.2649749999999997,7474.4222066655484,{"$f":"'32.0 Location Data'!E252","v":10.288458103366553},{"$f":"'32.0 Location Data'!F252","v":10.407149820643134},{"$f":"'32.0 Location Data'!G252","v":10.725956574385233},{"$f":"'32.0 Location Data'!H252","v":10.937330075209847},2910,5.6368191603812581E-2,{"$f":"E61*$J61","v":0.57994177767836408},0.58663221513959596,0.60460277531911999,0.61651751731357052]
["Eemscentrale Netherlands",53.098999999999997,6.0749000000000004,6326.2893110024897,{"$f":"'32.0 Location Data'!E253","v":7.0919286232533567},{"$f":"'32.0 Location Data'!F253","v":7.4460274769669894},{"$f":"'32.0 Location Data'!G253","v":8.0888209091964463},{"$f":"'32.0 Location Data'!H253","v":8.6912425116419048},2463,4.7709572481165079E-2,0.3383528826823553,0.35524678760910333,0.38591418745447148,0.41465546456056268]
["Umm Al Nar Abu Dhabi",24.441400000000002,54.515999999999998,5753.5071281549244,{"$f":"'32.0 Location Data'!E254","v":3.254017855302445},{"$f":"'32.0 Location Data'!F254","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G254","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H254","v":3.2912501499999998},2240,4.3389948176130649E-2,0.14119166610577688,0.14280717344318222,0.14280717344318222,0.14280717344318222]
["Polaniec Poland",50.433019999999999,21.280650000000001,4623.3539422673493,{"$f":"'32.0 Location Data'!E255","v":3.5683343665909129},{"$f":"'32.0 Location Data'!F255","v":4.2230829079470702},{"$f":"'32.0 Location Data'!G255","v":4.5781229121858988},{"$f":"'32.0 Location Data'!H255","v":4.666403994280131},1800,3.4866922641533557E-2,0.12441683831905101,0.14724590506017307,0.15962505742261807,0.16270314708270853]
["Midlothian Texas, USA",32.482300000000002,-96.994489999999999,4453.8309643842131,{"$f":"'32.0 Location Data'!E256","v":6.4486858539570795},{"$f":"'32.0 Location Data'!F256","v":6.72969192480247},{"$f":"'32.0 Location Data'!G256","v":7.0179273200934471},{"$f":"'32.0 Location Data'!H256","v":7.1566969232997142},1734,3.3588468811343988E-2,0.21660148367979254,0.22604004732618127,0.23572143291123765,0.24038249140049392]
["Riyadh Saudi Arabia",24.633299999999998,46.716667000000001,4440.988314544582,{"$f":"'32.0 Location Data'!E257","v":13.575000150000001},{"$f":"'32.0 Location Data'!F257","v":13.575000150000001},{"$f":"'32.0 Location Data'!G257","v":13.575000150000001},{"$f":"'32.0 Location Data'!H257","v":13.575000150000001},1729,3.3491616248450845E-2,0.4546486955964627,0.4546486955964627,0.4546486955964627,0.4546486955964627]
["Hazelwood Australia",-38.298842999999998,146.35470000000001,4109.6479486820881,{"$f":"'32.0 Location Data'!E258","v":5.4338768140904987},{"$f":"'32.0 Location Data'!F258","v":5.6739202304874929},{"$f":"'32.0 Location Data'!G258","v":5.8853063912953143},{"$f":"'32.0 Location Data'!H258","v":6.3979268261666862},1600,3.0992820125807605E-2,0.16841116668490333,0.1758507891116797,0.18240224237068153,0.19828979530146323,null,null,null,null,null,null,null,null,null,null,null,null,0.91956704911999998,5.0860427075199999E-4,0.14187066401326301,0.97381827614546901,5.3776934546099998E-4,0.177070745705418,0.97381827614546901,5.3776934546099998E-4,0.177070745705418,0.89503308147077099,4.9536318047399997E-4,0.208182750189775,0.87800850086607296,4.8564119793800001E-4,0.188018130371298,0.87800850086607296,4.8564119793800001E-4,0.188018130371298,0.92203138542446705,5.0993428389699996E-4,0.163896372178961,0.86710880086970987,4.7971089314699999E-4,0.19502576536078101,0.86710880086970987,4.7971089314699999E-4,0.19502576536078101,0.99993207679944707,0.30115973906644,7.7464476021079998E-3,1.0000646440765879,0.30199630316623,9.5135361051900003E-3,1.0000646440765879,0.30199630316623,9.5135361051900003E-3,0.99777771422680706,0.30051210854292698,9.3444698539040007E-3,0.99653877236250188,0.30092878913154297,1.1804145958466E-2,0.99653877236250188,0.30092878913154297,1.1804145958466E-2,1.0005468807147759,0.30134656266481902,7.532858424688E-3,1.0002228897941807,0.30203794206883899,1.4427264799206E-2,1.0002228897941807,0.30203794206883899,1.4427264799206E-2,0.97854671422213413,0,0,0.977678114102843,0,0,0.98655007193241995,0,0,0.98349573703112003,0,0,0.98085788160283205,0,0,1.010892330897331,0,0,0.97399558218187698,0,0,0.97378535749847395,0,0,1.0222662606207913,0,0,1.064138515139897,0,0,1.003963612156316,0,0,1.013074098216092,0,0,1.0988373026558771,0,0,1.1171393906042013,0,0,1.15134686042354,0,0,1.0563583816981319,0,0,1.1230255724792173,0,0,1.178936552824118,0,0]
["Kot Addu Pakistan",30.466667000000001,70.966666700000005,4109.6479486820881,{"$f":"'32.0 Location Data'!E259","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F259","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G259","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H259","v":8.1625001499999996},1600,3.0992820125807605E-2,0.25297889892582759,0.25297889892582759,0.25297889892582759,0.25297889892582759,null,null,null,null,null,null,null,null,null,null,null,null,0.94313524066086996,7.8201238248180004E-3,6.9346517800144003E-2,0.99189049102595195,8.1986769548210003E-3,8.4479266487891003E-2,0.99189049102595195,8.1986769548210003E-3,8.4479266487891003E-2,0.93675829970156799,7.7705583087749998E-3,0.12041950351373799,0.94610870213250309,7.8405590814080005E-3,0.114730884445543,0.94610870213250309,7.8405590814080005E-3,0.114730884445543,0.96591048587586303,7.9971470698679999E-3,0.115840719686959,0.965690157152583,7.9937306633759992E-3,0.12813541988198801,0.965690157152583,7.9937306633759992E-3,0.12813541988198801,0.99067712318339696,0.124611863711239,0.11274504327984,1.0019728409326401,0.127489727188976,0.13314202877730499,1.0019728409326401,0.127489727188976,0.13314202877730499,0.992165517168626,0.12505591926905199,0.10256487163480101,0.99348271157907997,0.12614666346529199,0.14253289370945901,0.99348271157907997,0.12614666346529199,0.14253289370945901,1.027549282669219,0.12951215037864999,0.12035595972483699,1.025510378280271,0.13075719620631801,0.106314802208393,1.025510378280271,0.13075719620631801,0.106314802208393,1.0612441598651827,4.3569683722949996E-3,0,1.059835367922338,4.3626467032500003E-3,0,1.10433547342608,4.488813701947E-3,0,1.4839337916013351,5.553959412116E-3,0,1.479462654230973,5.5529351740250003E-3,0,1.6483131889498199,6.0318115030349997E-3,0,1.9568918062237799,6.8933026635439997E-3,0,1.958357885297193,6.9113393837740003E-3,0,2.1844024538319302,7.5524336412120001E-3,0,1.1252300986246171,0.55714825876127505,0,1.0685003813537,0.53211594105863502,0,1.1133643112999507,0.54750464333239501,0,1.5841159796225841,0.71474393363014699,0,1.563734326612052,0.708232042685906,0,1.742202756654248,0.76930885162746798,0,2.0259556499682478,0.861970225546696,0,2.0279360525653209,0.86459497759148707,0,2.2620117204806371,0.94479460958251205,0]
["Taweelah, Abu Dhabi",24.718800000000002,54.686,4089.0997089386783,{"$f":"'32.0 Location Data'!E260","v":3.254017855302445},{"$f":"'32.0 Location Data'!F260","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G260","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H260","v":3.2912501499999998},1592,3.0837856025178568E-2,0.10034693412517715,0.10149509826854736,0.10149509826854736,0.10149509826854736,null,null,null,null,null,null,null,null,null,null,null,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,0,0,0.96129591593425701,0,0,0.96994789348275812,0,0,0.89454969859987998,0,0,0.89454969859987998,0,0,0.91463538530020205,0,0,0.79363399441960092,0,0,0.79363399441960092,0,0,0.82088345421696196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Shuweihat UAE",24.113800000000001,52.439722000000003,3878.4802515687206,{"$f":"'32.0 Location Data'!E261","v":3.254017855302445},{"$f":"'32.0 Location Data'!F261","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G261","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H261","v":3.2912501499999998},1510,2.9249473993730925E-2,9.5178310633804941E-2,9.6267335669287996E-2,9.6267335669287996E-2,9.6267335669287996E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.870805790880956,9.3915284921519994E-3,0.460574492332953,1.037767178407172,1.0927544591572001E-2,0.60168007495484599,1.037767178407172,1.0927544591572001E-2,0.60168007495484599,0.76637633259016702,8.4396022701910007E-3,0.410663258246244,0.984952545282065,1.0426422679969001E-2,0.56029581651792304,0.984952545282065,1.0426422679969001E-2,0.56029581651792304,0.93900883569154203,1.0013233017249001E-2,0.61153177777079804,1.011316119214672,1.0676568591889E-2,0.56244630836725396,1.011316119214672,1.0676568591889E-2,0.56244630836725396,1.0296821066719859,0.45032223761094697,0.37022379345936102,1.016123916966849,0.43128764327001706,0.36222133359562098,1.016123916966849,0.43128764327001706,0.36222133359562098,1.036310395566336,0.45265167319252497,0.38537327034343,1.0933591807344647,0.46159110002083198,0.39559647250156493,1.0933591807344647,0.46159110002083198,0.39559647250156493,1.030611649808856,0.45143086302247099,0.40385979989436094,1.121638193469003,0.473308457628829,0.41731118344271001,1.121638193469003,0.473308457628829,0.41731118344271001,1.0622781979723379,0,0,1.0622781979723379,0,0,1.019364612188365,0,0,1.1380063862044427,0,0,1.1380063862044427,0,0,0.98394217451523602,0,0,1.225702355442249,0,0,1.225702355442249,0,0,0.94059037396121903,0,0,1.219879574867867,0,0,1.0236189967028899,0,0,0.98226715336377102,0,0,1.484918489534061,0,0,1.155392096457345,0,0,0.99897419345564498,0,0,1.3053150394900901,0,0,1.2119873619675481,0,0,0.93006564029813499,0,0]
["Ita, Santa Catarina Brazil",-27.274699999999999,-52.339547000000003,3724.3684534931426,{"$f":"'32.0 Location Data'!E262","v":0.1100001},{"$f":"'32.0 Location Data'!F262","v":0.1100001},{"$f":"'32.0 Location Data'!G262","v":0.1100001},{"$f":"'32.0 Location Data'!H262","v":0.1100001},1450,2.808724323901314E-2,3.0895995650157696E-3,3.0895995650157696E-3,3.0895995650157696E-3,3.0895995650157696E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.80771521127996804,7.6020570875839997E-3,0.65033855741177704,0.97411269198101003,9.1804253148220008E-3,0.41001541078648601,0.97411269198101003,9.1804253148220008E-3,0.41001541078648601,0.97533471266676897,9.1909971558379999E-3,0.41525842191942303,0.88507263105826794,8.3398564558649999E-3,0.46035047560380599,0.88507263105826794,8.3398564558649999E-3,0.46035047560380599,1.1355336317981293,1.0709594212820001E-2,0.30968566681362197,0.912627710837835,8.599985904663E-3,0.59744397859599996,0.912627710837835,8.599985904663E-3,0.59744397859599996,1.0164042550133201,0.26390305226631999,0.101050630404972,1.084550762200178,0.28227788993948899,0.100717405497194,1.084550762200178,0.28227788993948899,0.100717405497194,1.039045774950361,0.26986434479619997,0.118321464293559,1.0756657846319919,0.27989905126195003,0.148116378618289,1.0756657846319919,0.27989905126195003,0.148116378618289,1.026633858283782,0.26679543410603601,0.13779733351885501,1.0766833085192109,0.280695992913779,0.156935800652238,1.0766833085192109,0.280695992913779,0.156935800652238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Torrevaldaliga Sud, Tirenno, Italy",43.613700000000001,10.291152,3703.5633607529398,{"$f":"'32.0 Location Data'!E263","v":6.3037666138094686},{"$f":"'32.0 Location Data'!F263","v":6.6000544043179232},{"$f":"'32.0 Location Data'!G263","v":6.785264983028874},{"$f":"'32.0 Location Data'!H263","v":7.0358382210210388},1441.9,2.7930342087126244E-2,0.1760663579611039,0.18434177730624382,0.1895147721277953,0.19651336838279537,null,null,null,null,null,null,null,null,null,null,null,null,1.0193383887592959,0.80353842620372096,0.17286672752590099,1.0213745380361381,0.80513792690390096,0.118691249091757,1.0213745380361381,0.80513792690390096,0.118691249091757,1.0297877735819041,0.81166379653852805,0.16007580697238999,1.0206329104638261,0.80456068010592996,0.16012176238622999,1.0206329104638261,0.80456068010592996,0.16012176238622999,1.1084594786012367,0.87283837753106197,0.13783165454670099,1.0194284135218987,0.80362315832430997,0.20623311013170301,1.0194284135218987,0.80362315832430997,0.20623311013170301,1.0084867947137901,0.72761212572710188,5.7356174807789997E-2,1.000894132013405,0.72981669241967695,9.5637747365807005E-2,1.000894132013405,0.72981669241967695,9.5637747365807005E-2,1.0239287402226207,0.73799572399102997,7.7461298909860005E-2,1.0162028937479233,0.74195176498197291,8.0122003190228996E-2,1.0162028937479233,0.74195176498197291,8.0122003190228996E-2,1.034993418829276,0.74536482256610892,8.9324421909124999E-2,1.0200999451331467,0.74471179931920595,6.2587564657600001E-2,1.0200999451331467,0.74471179931920595,6.2587564657600001E-2,1.1567757464539119,5.2947770081900004E-4,0,1.1548134431070287,6.0039564737699998E-4,0,1.128269730919276,3.7272067174500001E-4,0,1.2241592770190859,1.137783479221E-3,0,1.2249255524136029,1.2362175890439999E-3,0,1.183955186555967,8.78053591744E-4,0,1.257172305004431,1.435809057839E-3,0,1.2685555917019089,1.6318829964850001E-3,0,1.2275995298589579,1.2741161396849999E-3,0,1.134829963445112,6.5893264534999999E-4,0,1.130646398653586,7.4570533484400001E-4,0,1.104658172788086,4.62927728642E-4,0,1.188749088330211,1.4017915842410001E-3,0,1.2001627028242079,1.5365125584829999E-3,0,1.1600205856755279,1.0913453931509999E-3,0,1.1341617165752007,1.6449884592609999E-3,0,1.2443792765392241,2.0306570058130002E-3,0,1.2042037612213241,1.58546468763E-3,0]
["Salto Santiago, Parana, Brazil",-25.514444000000001,-52.556389000000003,3647.3125544553536,{"$f":"'32.0 Location Data'!E264","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F264","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G264","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H264","v":1.0100001000000001},1420,2.750612786165425E-2,2.7781191890883579E-2,2.7781191890883579E-2,2.7781191890883579E-2,2.7781191890883579E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.657304246830966,8.3000906159977003E-2,0.587606146511929,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.63472441288835202,8.0110558218799005E-2,0.58456897165333299,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.63840440320270098,8.0581618035078004E-2,0.533825941065597,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.98275776511253998,1.0267635530307573,0.15331811387059299,1.0169557994765701,1.0272462958462587,0.14714588240382201,1.0169557994765701,1.0272462958462587,0.14714588240382201,0.93618504164544802,0.979280886760033,0.12776817114088701,0.99626309707786997,1.0032319049555021,0.168110515141702,0.99626309707786997,1.0032319049555021,0.168110515141702,0.95907707968095302,1.004236452601313,0.108474050624268,0.97279851261307604,0.97908964128382092,0.18451361481730499,0.97279851261307604,0.97908964128382092,0.18451361481730499,1.0488751746659639,0.72704700942053813,0,1.047202335256971,0.72703074101272402,0,1.06111521852764,0.729430656533407,0,1.1594064564989821,0.77301372106641997,0,1.1662525973792459,0.77657975605919205,0,1.2141512795518159,0.79287289185280996,0,1.2665484753793359,0.817570937859319,0,1.277203883130833,0.822757957006652,0,1.346613108048077,0.84778592632362404,0,1.595722497949561,8.7595068904334585,0,1.4967543123243501,8.2275612438963392,0,1.516639837147143,8.2547202769505574,0,1.8266296883446349,9.6493363453435848,0,1.888215814498357,9.9748959014291625,0,1.965765951900079,10.184175543579403,0,1.9839281637554631,10.145873932481932,0,2.3449986933583782,12.011822258744129,0,2.4724368760069999,12.377217107098463,0]
["Vado Ligure Italy",33.256,8.3910129999999992,3526.5916459628174,{"$f":"'32.0 Location Data'!E265","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F265","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G265","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H265","v":3.2912501499999998},1373,2.6595713770458652E-2,8.7533146936379091E-2,8.7533146936379091E-2,8.7533146936379091E-2,8.7533146936379091E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.90482517583920397,0.85423308697045908,5.1546131977283999E-2,0.939580422991248,0.88641404133298096,5.1066361935567003E-2,0.939580422991248,0.88641404133298096,5.1066361935567003E-2,0.88277739895099805,0.83346747006734301,6.8409119096983995E-2,0.88115787323051109,0.83085411615298499,5.344776268504E-2,0.88115787323051109,0.83085411615298499,5.344776268504E-2,0.88422478829437812,0.83483068835310004,9.1423779022247006E-2,0.82870639599774187,0.78097268916002305,8.2433967543657005E-2,0.82870639599774187,0.78097268916002305,8.2433967543657005E-2,1.005666704603142,1.0058424033185529,3.5550981448294001E-2,1.017258585189974,1.0079788141102719,2.9469903231367001E-2,1.017258585189974,1.0079788141102719,2.9469903231367001E-2,1.0216327368910041,1.021815870385214,2.9073654308158999E-2,1.042427609211052,1.032805596068624,3.4933702998280997E-2,1.042427609211052,1.032805596068624,3.4933702998280997E-2,1.031295468417907,1.03134522518442,2.7633501754598999E-2,1.0471522022746289,1.0375979225831311,3.0187851652757999E-2,1.0471522022746289,1.0375979225831311,3.0187851652757999E-2,0.95778969912569101,0,0,0.95050378239175903,0,0,0.95682542707201412,0,0,0.90709300034225604,0,0,0.90824786737485885,0,0,0.92646558960915903,0,0,0.83275728850122899,0,0,0.84484918718815405,0,0,0.87636799522070796,0,0,1.058535642796812,0,0,1.0116257843748333,0,0,1.0183539414602367,0,0,1.0275444312690287,0,0,1.030743632857789,0,0,1.0514183868238507,0,0,0.94179364741354188,0,0,1.0194795059726507,0,0,1.0575132513193439,0,0]
["Paiton, Indonesia",-7.7195,113.48950000000001,3287.7183589456704,{"$f":"'32.0 Location Data'!E266","v":6.6158805932258566},{"$f":"'32.0 Location Data'!F266","v":6.7529410876154978},{"$f":"'32.0 Location Data'!G266","v":6.9899548762813497},{"$f":"'32.0 Location Data'!H266","v":7.3933757912884701},1280,2.4794256100646082E-2,0.16403583775973621,0.16743415075891416,0.17331073133447969,0.1833132528175232,null,null,null,null,null,null,null,null,null,null,null,null,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,0,0,1.3727562229404959,0,0,1.484266352855115,0,0,2.4983879313776214,0,0,2.4914820955038981,0,0,2.897376466519038,0,0,3.731998567050113,2.9641397918300002E-4,0,3.7371237511380402,3.0684973219099998E-4,0,4.2644644198925779,8.1880369224699996E-4,0,1.1339359800364139,0,0,1.2989072182592361,0,0,1.4044185320924161,0,0,2.534135020482069,0,0,2.1282181600569108,0,0,2.4749321794023271,0,0,3.8348619028722415,0.34941199766753001,0,3.1631126724952021,0.31155158430563701,0,3.6094553850028128,0.831350204328269,0]
["Saltend, UK",53.746499999999997,-0.23882100000000001,3082.2359615115661,{"$f":"'32.0 Location Data'!E267","v":5.6857427757009376},{"$f":"'32.0 Location Data'!F267","v":5.6420615216093388},{"$f":"'32.0 Location Data'!G267","v":5.6260086921384014},{"$f":"'32.0 Location Data'!H267","v":5.5616683816410983},1200,2.3244615094355704E-2,0.1321629023466819,{"$f":"F76*$J76","v":0.13114754840848394},{"$f":"G76*$J76","v":0.13077440656625666},{"$f":"H76*$J76","v":0.12927884081369553},null,null,null,null,null,null,null,null,null,null,null,null,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1771027560552507,0,0,1.1832378342852381,0,0,1.2228687822604909,0,0,1.513604022300763,0,0,1.532519045811773,0,0,1.6495011920468481,0,0,1.8080455291793061,0,0,1.813823140082756,0,0,1.9662291970465009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Machadinho, Santa Catarina, Brazil",-27.567,-51.667000000000002,2928.1241634359881,{"$f":"'32.0 Location Data'!E268","v":0.1100001},{"$f":"'32.0 Location Data'!F268","v":0.1100001},{"$f":"'32.0 Location Data'!G268","v":0.1100001},{"$f":"'32.0 Location Data'!H268","v":0.1100001},1140,2.2082384339637919E-2,2.429064485598605E-3,2.429064485598605E-3,2.429064485598605E-3,2.429064485598605E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.90084290480876394,0.83178242056204399,5.3091981464473997E-2,0.93597397989851716,0.86351252201241202,5.1986465617456998E-2,0.93597397989851716,0.86351252201241202,5.1986465617456998E-2,0.87885056094277603,0.81156435864633814,7.2210252767725996E-2,0.87568342255572396,0.80755240908886405,5.4714128548506998E-2,0.87568342255572396,0.80755240908886405,5.4714128548506998E-2,0.88093014157193195,0.81347616441725501,9.5922417472004001E-2,0.82247759222375505,0.75816815382913005,8.4520340536536995E-2,0.82247759222375505,0.75816815382913005,8.4520340536536995E-2,1.003714299520873,1.0207289364232981,3.3857519950121998E-2,1.0169571311492087,1.0244341643114521,2.8662327880899001E-2,1.0169571311492087,1.0244341643114521,2.8662327880899001E-2,1.020613281324942,1.0379866835062119,2.6382956328115E-2,1.0423313667855341,1.0499750575400679,3.0735016459405001E-2,1.0423313667855341,1.0499750575400679,3.0735016459405001E-2,1.0299172329036319,1.047347731480573,2.2657043511900999E-2,1.047560063010234,1.0553206360832921,2.7526948238442001E-2,1.047560063010234,1.0553206360832921,2.7526948238442001E-2,0.97040062047897202,0,0,0.97037982831485803,0,0,0.97927127387156188,0,0,0.90619476497248497,0,0,0.90625379221560398,0,0,0.92816751936388309,0,0,0.81506983026523405,0,0,0.81569964069581502,0,0,0.85366870997207012,0,0,1.077214035098577,0,0,1.036759406944274,0,0,1.0462590786741093,0,0,1.0311135991087901,0,0,1.034910298485106,0,0,1.059935012421477,0,0,0.92523775927433105,0,0,0.99175910493851405,0,0,1.0379233647739661,0,0]
["Rugeley, UK",52.761515000000003,-1.935967,2783.926891036605,{"$f":"'32.0 Location Data'!E269","v":7.7713157043605783},{"$f":"'32.0 Location Data'!F269","v":7.5809085695698331},{"$f":"'32.0 Location Data'!G269","v":7.4637458289654699},{"$f":"'32.0 Location Data'!H269","v":7.3457941140745655},1083.8599999999999,2.0994923763473641E-2,0.16315818075493579,0.15916059747598266,0.15670077466907442,0.1542243874071689,null,null,null,null,null,null,null,null,null,null,null,null,0.68673060252093998,0.164728904214169,0.46360288593517801,0.73725777827308703,0.17666099570639601,0.35810362213221503,0.73725777827308703,0.17666099570639601,0.35810362213221503,0.64865130752009903,0.15556291822829199,0.46079368256980702,0.65269275682697803,0.156231439250795,0.50700538853325205,0.65269275682697803,0.156231439250795,0.50700538853325205,0.67140153792441104,0.16103907772800999,0.42468632177393001,0.55920156038441604,0.13364546170164801,0.64417372879406398,0.55920156038441604,0.13364546170164801,0.64417372879406398,0.98060966881376799,1.2367710661780873,7.9431953527698995E-2,1.0120576559365173,1.2372013982447161,6.6170627558688994E-2,1.0120576559365173,1.2372013982447161,6.6170627558688994E-2,0.96668192236410588,1.219669311805474,6.3609265909870996E-2,1.01515958855166,1.2403794156281347,6.5488958985855994E-2,1.01515958855166,1.2403794156281347,6.5488958985855994E-2,0.97052593735694404,1.224247045249568,5.6802715140914999E-2,1.043354959081694,1.2746863699809481,7.0820117562337997E-2,1.043354959081694,1.2746863699809481,7.0820117562337997E-2,1.0086812674825021,0.73291862645865602,0,1.0054586675967907,0.73205759767967293,0,1.0188033503264813,0.73868845910774705,0,1.088540203429581,0.76600425372160796,0,1.103003139169864,0.77249341771837998,0,1.1496047220862733,0.79298170957093195,0,1.1800049906381913,0.80389819534981388,0,1.197722357865364,0.81175806511060988,0,1.2697155636215427,0.84283751700691201,0,1.4688165399644399,4.4492411939180139,0,1.363781701906114,4.1438552678392364,0,1.381882131800455,4.1813896505792414,0,1.678159268022211,4.9240799957061654,0,1.6899270409128493,4.9445452299668746,0,1.761325999196008,5.0756858758624981,0,1.7575250040178501,4.9919448539538678,0,2.1418437334867342,6.0739665587955978,0,2.2705865891159061,6.3065180536281327,0]
["Salto Osorio, Parana, Brazil",-18.942,-48.246600000000001,2768.8753054245572,{"$f":"'32.0 Location Data'!E270","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F270","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G270","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H270","v":1.5100001000000001},1078,2.0881412559762873E-2,3.1530935053383197E-2,3.1530935053383197E-2,3.1530935053383197E-2,3.1530935053383197E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.75847227184387012,0.148916844979433,0.32554192406590199,0.82389449481644395,0.161743199499676,0.222527290540839,0.82389449481644395,0.161743199499676,0.222527290540839,0.72605840773508301,0.14247984579433401,0.30040034207101601,0.72839220121474213,0.142687744367928,0.37031948680385601,0.72839220121474213,0.142687744367928,0.37031948680385601,0.75232302598519996,0.14769567954082999,0.25893321120160601,0.63619927124153597,0.124292602488975,0.50160398212381496,0.63619927124153597,0.124292602488975,0.50160398212381496,0.99324369878023899,1.303638267409261,7.3772707401554005E-2,0.99966227773466498,1.2820579300013599,4.2436318601288998E-2,0.99966227773466498,1.2820579300013599,4.2436318601288998E-2,1.013978052573336,1.3312322375554579,6.1066712561676999E-2,1.025488906053962,1.31473556472314,5.5784363892072003E-2,1.025488906053962,1.31473556472314,5.5784363892072003E-2,1.019135066825591,1.33863530344561,5.2814510185482999E-2,1.0650713210943721,1.3651012076682101,8.3346978288732998E-2,1.0650713210943721,1.3651012076682101,8.3346978288732998E-2,1.3793210920942487,0,0,1.3784223027878479,0,0,1.437207539853891,0,0,1.9644962510463233,3.6779314368800002E-4,0,1.9946064686657261,5.6921245478199997E-4,0,2.1651259726640641,2.5294907113049998E-3,0,2.506037507346524,5.3735610165479997E-3,0,2.5573107352704798,5.7561507010459997E-3,0,2.7865558659464038,8.3340215571359993E-3,0,1.8185517695209561,0,0,1.673056819119721,0,0,1.7444072619687647,0,0,2.705700023741215,2.5813696080130002E-3,0,2.738368787226598,3.9892175554640001E-3,0,2.9724727544491492,1.7727456008993E-2,0,3.3310658065593022,3.6382655425358998E-2,0,4.0196693879889471,4.6311289535970003E-2,0,4.3800048065262143,6.7051629704795002E-2,0]
["Tocopilla, Chile",-22.085000000000001,-70.192999999999998,2578.8040877980102,{"$f":"'32.0 Location Data'!E271","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F271","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G271","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H271","v":8.1625001499999996},1004,1.9447994628944271E-2,0.1587442590759568,0.1587442590759568,0.1587442590759568,0.1587442590759568,null,null,null,null,null,null,null,null,null,null,null,null,0.75847227184387012,0.148916844979433,0.32554192406590199,0.82389449481644395,0.161743199499676,0.222527290540839,0.82389449481644395,0.161743199499676,0.222527290540839,0.72605840773508301,0.14247984579433401,0.30040034207101601,0.72839220121474213,0.142687744367928,0.37031948680385601,0.72839220121474213,0.142687744367928,0.37031948680385601,0.75232302598519996,0.14769567954082999,0.25893321120160601,0.63619927124153597,0.124292602488975,0.50160398212381496,0.63619927124153597,0.124292602488975,0.50160398212381496,0.99324369878023899,1.303638267409261,7.3772707401554005E-2,0.99966227773466498,1.2820579300013599,4.2436318601288998E-2,0.99966227773466498,1.2820579300013599,4.2436318601288998E-2,1.013978052573336,1.3312322375554579,6.1066712561676999E-2,1.025488906053962,1.31473556472314,5.5784363892072003E-2,1.025488906053962,1.31473556472314,5.5784363892072003E-2,1.019135066825591,1.33863530344561,5.2814510185482999E-2,1.0650713210943721,1.3651012076682101,8.3346978288732998E-2,1.0650713210943721,1.3651012076682101,8.3346978288732998E-2,1.3793210920942487,0,0,1.3784223027878479,0,0,1.437207539853891,0,0,1.9644962510463233,3.6779314368800002E-4,0,1.9946064686657261,5.6921245478199997E-4,0,2.1651259726640641,2.5294907113049998E-3,0,2.506037507346524,5.3735610165479997E-3,0,2.5573107352704798,5.7561507010459997E-3,0,2.7865558659464038,8.3340215571359993E-3,0,1.8185517695209561,0,0,1.673056819119721,0,0,1.7444072619687647,0,0,2.705700023741215,2.5813696080130002E-3,0,2.738368787226598,3.9892175554640001E-3,0,2.9724727544491492,1.7727456008993E-2,0,3.3310658065593022,3.6382655425358998E-2,0,4.0196693879889471,4.6311289535970003E-2,0,4.3800048065262143,6.7051629704795002E-2,0]
["Maxima Centrale, Netherlands",52.313591000000002,5.6220299999999996,2558.2558480545999,{"$f":"'32.0 Location Data'!E272","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F272","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G272","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H272","v":5.9017197718409369},996,1.9293030528315235E-2,6.8951415824405921E-2,8.2408540597579572E-2,9.8395958253738022E-2,0.11386205972768881,null,null,null,null,null,null,null,null,null,null,null,null,1.430021486748595,3.7693642638868999E-2,0.517063877770367,1.0052115067672081,2.9260149443732002E-2,0.83025518122073316,1.0052115067672081,2.9260149443732002E-2,0.83025518122073316,0.86058734711263396,2.6382944809079E-2,0.60883847557795701,1.343043202883424,3.6264038300212999E-2,0.76795441629144501,1.343043202883424,3.6264038300212999E-2,0.76795441629144501,0.86549770185709696,2.6480479422628999E-2,0.33660523560355399,1.3502913557984959,3.6414306194005999E-2,0.64128668315381099,1.3502913557984959,3.6414306194005999E-2,0.64128668315381099,0.97078765572287484,1.287118075854788,0.13644719918001799,0.98113662956486802,1.3053507518656593,0.13941351880796099,0.98113662956486802,1.3053507518656593,0.13941351880796099,0.91416681980438097,1.212562598172902,0.167915569271438,0.98923440600405599,1.3145067573657441,0.183358556276462,0.98923440600405599,1.3145067573657441,0.183358556276462,0.925107212430754,1.225124571458257,0.135280543039762,0.96712764246381788,1.285343086936614,0.19880042206875301,0.96712764246381788,1.285343086936614,0.19880042206875301,0.93238379366759716,0.108261552255056,0,0.93229437730102704,0.108079602827651,0,0.93382445050444707,0.10819699924038199,0,0.89228659416803013,0.10575959750495199,0,0.89007594595115602,0.10544914254135999,0,0.90369253302755004,0.10631925712984,0,0.857424694447118,0.103584311033753,0,0.86069026002814197,0.103618238897278,0,0.89186428592077205,0.105582151776245,0,0.65200684207027904,2.8721435413466372,0,0.92746090850005902,3.6937474648066826,0,0.92898304905766205,3.6977596252010496,0,1.0368344330900867,4.00863505837905,0,0.662730688067385,2.9078157724298652,0,0.67286929496190595,2.9318096415427441,0,0.99067241034533404,3.911723401247603,0,0.63741077533535095,2.8455365411941882,0,0.66049766377521302,2.8994689947882102,0]
["Hays Energy Project, Texas, USA",30.122699999999998,-97.872228000000007,2540.2761382791159,{"$f":"'32.0 Location Data'!E273","v":5.6354202004787419},{"$f":"'32.0 Location Data'!F273","v":5.7699745500861095},{"$f":"'32.0 Location Data'!G273","v":6.6084988940313636},{"$f":"'32.0 Location Data'!H273","v":7.1734730804987592},989,1.9157436940264824E-2,0.10796020712256606,0.11053792359020755,0.12660190083221567,0.13742535818234222,null,null,null,null,null,null,null,null,null,null,null,null,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,0,0,1.3727562229404959,0,0,1.484266352855115,0,0,2.4983879313776214,0,0,2.4914820955038981,0,0,2.897376466519038,0,0,3.731998567050113,2.9641397918300002E-4,0,3.7371237511380402,3.0684973219099998E-4,0,4.2644644198925779,8.1880369224699996E-4,0,1.1339359800364139,0,0,1.2989072182592361,0,0,1.4044185320924161,0,0,2.534135020482069,0,0,2.1282181600569108,0,0,2.4749321794023271,0,0,3.8348619028722415,0.34941199766753001,0,3.1631126724952021,0.31155158430563701,0,3.6094553850028128,0.831350204328269,0]
["Loy Yang B, Australia",-38.252000000000002,146.59399999999999,2448.5796184241467,{"$f":"'32.0 Location Data'!E274","v":5.4338768140904987},{"$f":"'32.0 Location Data'!F274","v":5.6739202304874929},{"$f":"'32.0 Location Data'!G274","v":5.8853063912953143},{"$f":"'32.0 Location Data'!H274","v":6.3979268261666862},953.3,1.8465909641207742E-2,0.10034147825044895,0.10477409828760265,0.10867753603248169,0.11814353866305306,null,null,null,null,null,null,null,null,null,null,null,null,0.68673060252093998,0.164728904214169,0.46360288593517801,0.73725777827308703,0.17666099570639601,0.35810362213221503,0.73725777827308703,0.17666099570639601,0.35810362213221503,0.64865130752009903,0.15556291822829199,0.46079368256980702,0.65269275682697803,0.156231439250795,0.50700538853325205,0.65269275682697803,0.156231439250795,0.50700538853325205,0.67140153792441104,0.16103907772800999,0.42468632177393001,0.55920156038441604,0.13364546170164801,0.64417372879406398,0.55920156038441604,0.13364546170164801,0.64417372879406398,0.98060966881376799,1.2367710661780873,7.9431953527698995E-2,1.0120576559365173,1.2372013982447161,6.6170627558688994E-2,1.0120576559365173,1.2372013982447161,6.6170627558688994E-2,0.96668192236410588,1.219669311805474,6.3609265909870996E-2,1.01515958855166,1.2403794156281347,6.5488958985855994E-2,1.01515958855166,1.2403794156281347,6.5488958985855994E-2,0.97052593735694404,1.224247045249568,5.6802715140914999E-2,1.043354959081694,1.2746863699809481,7.0820117562337997E-2,1.043354959081694,1.2746863699809481,7.0820117562337997E-2,1.0086812674825021,0.73291862645865602,0,1.0054586675967907,0.73205759767967293,0,1.0188033503264813,0.73868845910774705,0,1.088540203429581,0.76600425372160796,0,1.103003139169864,0.77249341771837998,0,1.1496047220862733,0.79298170957093195,0,1.1800049906381913,0.80389819534981388,0,1.197722357865364,0.81175806511060988,0,1.2697155636215427,0.84283751700691201,0,1.4688165399644399,4.4492411939180139,0,1.363781701906114,4.1438552678392364,0,1.381882131800455,4.1813896505792414,0,1.678159268022211,4.9240799957061654,0,1.6899270409128493,4.9445452299668746,0,1.761325999196008,5.0756858758624981,0,1.7575250040178501,4.9919448539538678,0,2.1418437334867342,6.0739665587955978,0,2.2705865891159061,6.3065180536281327,0]
["Northfield Mountain, Massachusetts, USA",42.616751999999998,-72.443899999999999,2414.4181698507268,{"$f":"'32.0 Location Data'!E275","v":3.152331864466531},{"$f":"'32.0 Location Data'!F275","v":3.3829293908607578},{"$f":"'32.0 Location Data'!G275","v":3.5781192210372308},{"$f":"'32.0 Location Data'!H275","v":3.696039770812507},940,1.8208281823911966E-2,5.7398546990704458E-2,6.1597331739187515E-2,6.5151403176202258E-2,6.7298533779341127E-2,null,null,null,null,null,null,null,null,null,null,null,null,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,0,0,1.3727562229404959,0,0,1.484266352855115,0,0,2.4983879313776214,0,0,2.4914820955038981,0,0,2.897376466519038,0,0,3.731998567050113,2.9641397918300002E-4,0,3.7371237511380402,3.0684973219099998E-4,0,4.2644644198925779,8.1880369224699996E-4,0,1.1339359800364139,0,0,1.2989072182592361,0,0,1.4044185320924161,0,0,2.534135020482069,0,0,2.1282181600569108,0,0,2.4749321794023271,0,0,3.8348619028722415,0.34941199766753001,0,3.1631126724952021,0.31155158430563701,0,3.6094553850028128,0.831350204328269,0]
["ChilcaUno, Lima, Peru",-12.046374,-77.042793000000003,2188.3875326732123,{"$f":"'32.0 Location Data'!E276","v":11.829446139247439},{"$f":"'32.0 Location Data'!F276","v":11.406795571071656},{"$f":"'32.0 Location Data'!G276","v":11.446486684250798},{"$f":"'32.0 Location Data'!H276","v":11.273560431701442},852,1.6503676716992551E-2,0.19522935482321538,0.18825406648178905,0.18890911578223515,0.18605519681427959,null,null,null,null,null,null,null,null,null,null,null,null,0.657304246830966,8.3000906159977003E-2,0.587606146511929,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.63472441288835202,8.0110558218799005E-2,0.58456897165333299,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.63840440320270098,8.0581618035078004E-2,0.533825941065597,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.98275776511253998,1.0267635530307573,0.15331811387059299,1.0169557994765701,1.0272462958462587,0.14714588240382201,1.0169557994765701,1.0272462958462587,0.14714588240382201,0.93618504164544802,0.979280886760033,0.12776817114088701,0.99626309707786997,1.0032319049555021,0.168110515141702,0.99626309707786997,1.0032319049555021,0.168110515141702,0.95907707968095302,1.004236452601313,0.108474050624268,0.97279851261307604,0.97908964128382092,0.18451361481730499,0.97279851261307604,0.97908964128382092,0.18451361481730499,1.0488751746659639,0.72704700942053813,0,1.047202335256971,0.72703074101272402,0,1.06111521852764,0.729430656533407,0,1.1594064564989821,0.77301372106641997,0,1.1662525973792459,0.77657975605919205,0,1.2141512795518159,0.79287289185280996,0,1.2665484753793359,0.817570937859319,0,1.277203883130833,0.822757957006652,0,1.346613108048077,0.84778592632362404,0,1.595722497949561,8.7595068904334585,0,1.4967543123243501,8.2275612438963392,0,1.516639837147143,8.2547202769505574,0,1.8266296883446349,9.6493363453435848,0,1.888215814498357,9.9748959014291625,0,1.965765951900079,10.184175543579403,0,1.9839281637554631,10.145873932481932,0,2.3449986933583782,12.011822258744129,0,2.4724368760069999,12.377217107098463,0]
["Dunkerque, France",51.034368000000001,2.376776,2054.823974341044,{"$f":"'32.0 Location Data'!E277","v":7.1055024689993322},{"$f":"'32.0 Location Data'!F277","v":7.1380458144039531},{"$f":"'32.0 Location Data'!G277","v":7.3336115863989004},{"$f":"'32.0 Location Data'!H277","v":7.4551969941954788},800,1.5496410062903802E-2,0.11010977996258907,0.11061408498779779,0.11364465238489983,0.115528789721781,null,null,null,null,null,null,null,null,null,null,null,null,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,0,0,1.3727562229404959,0,0,1.484266352855115,0,0,2.4983879313776214,0,0,2.4914820955038981,0,0,2.897376466519038,0,0,3.731998567050113,2.9641397918300002E-4,0,3.7371237511380402,3.0684973219099998E-4,0,4.2644644198925779,8.1880369224699996E-4,0,1.1339359800364139,0,0,1.2989072182592361,0,0,1.4044185320924161,0,0,2.534135020482069,0,0,2.1282181600569108,0,0,2.4749321794023271,0,0,3.8348619028722415,0.34941199766753001,0,3.1631126724952021,0.31155158430563701,0,3.6094553850028128,0.831350204328269,0]
["Ankara, Turkey",39.920769999999997,32.854109999999999,1959.7883655277708,{"$f":"'32.0 Location Data'!E278","v":10.127730332992037},{"$f":"'32.0 Location Data'!F278","v":11.249609779824768},{"$f":"'32.0 Location Data'!G278","v":12.281920815192571},{"$f":"'32.0 Location Data'!H278","v":13.006405864736537},763,1.4779701097494501E-2,0.14968482711765077,0.16626587000926099,0.18152311855164219,0.19223079103350552,null,null,null,null,null,null,null,null,null,null,null,null,0.657304246830966,8.3000906159977003E-2,0.587606146511929,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.63472441288835202,8.0110558218799005E-2,0.58456897165333299,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.63840440320270098,8.0581618035078004E-2,0.533825941065597,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.98275776511253998,1.0267635530307573,0.15331811387059299,1.0169557994765701,1.0272462958462587,0.14714588240382201,1.0169557994765701,1.0272462958462587,0.14714588240382201,0.93618504164544802,0.979280886760033,0.12776817114088701,0.99626309707786997,1.0032319049555021,0.168110515141702,0.99626309707786997,1.0032319049555021,0.168110515141702,0.95907707968095302,1.004236452601313,0.108474050624268,0.97279851261307604,0.97908964128382092,0.18451361481730499,0.97279851261307604,0.97908964128382092,0.18451361481730499,1.0488751746659639,0.72704700942053813,0,1.047202335256971,0.72703074101272402,0,1.06111521852764,0.729430656533407,0,1.1594064564989821,0.77301372106641997,0,1.1662525973792459,0.77657975605919205,0,1.2141512795518159,0.79287289185280996,0,1.2665484753793359,0.817570937859319,0,1.277203883130833,0.822757957006652,0,1.346613108048077,0.84778592632362404,0,1.595722497949561,8.7595068904334585,0,1.4967543123243501,8.2275612438963392,0,1.516639837147143,8.2547202769505574,0,1.8266296883446349,9.6493363453435848,0,1.888215814498357,9.9748959014291625,0,1.965765951900079,10.184175543579403,0,1.9839281637554631,10.145873932481932,0,2.3449986933583782,12.011822258744129,0,2.4724368760069999,12.377217107098463,0]
["Rotterdam, Netherlands",51.924399999999999,4.4776999999999996,1890.4380563937607,{"$f":"'32.0 Location Data'!E279","v":4.5489557766821935},{"$f":"'32.0 Location Data'!F279","v":5.4071589215819325},{"$f":"'32.0 Location Data'!G279","v":6.4276847023111658},{"$f":"'32.0 Location Data'!H279","v":7.416126678079463},736,1.4256697257871499E-2,6.4853085347603742E-2,7.7088227770192544E-2,9.1637554869902174E-2,0.10572947287540314,null,null,null,null,null,null,null,null,null,null,null,null,0.86922950193555804,2.8792631455066001E-2,0.47948141585975801,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,0.76734791040050299,2.5967021254356001E-2,0.59243434502287495,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.150897641180048,3.6604487900105002E-2,0.63136931370810701,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.059990157068311,1.1204973409121419,0.13382633512876499,1.0387212101554173,1.1293589957478789,0.104344019672685,1.0387212101554173,1.1293589957478789,0.104344019672685,1.0691419502155233,1.1323673649339967,0.205223212480867,1.0415279504743973,1.129722280443376,0.10817586703767,1.0415279504743973,1.129722280443376,0.10817586703767,1.080655923632545,1.1460517964582393,0.16633169937084899,0.99880241285830995,1.0834948609550921,0.13537018255782701,0.99880241285830995,1.0834948609550921,0.13537018255782701,0.94987604943277604,0,0,0.94987604943277604,0,0,0.91427947760500805,0,0,0.88856890084876206,0,0,0.88856890084876206,0,0,0.79276969663192709,0,0,0.80225507091446902,0,0,0.80225507091446902,0,0,0.65365323524494201,0,0,1.0927793492025279,0,0,0.73700460881735697,0,0,0.70938538680325403,0,0,1.1579739630554149,0,0,0.72346370045591413,0,0,0.645464969330798,0,0,0.69706900267159699,0,0,0.73234274488273698,0,0,0.59669078059563596,0,0]
["Bowin, Bangkok, Thailand",13.7563,100.5017,1849.3415769069397,{"$f":"'32.0 Location Data'!E280","v":7.5993784304187155},{"$f":"'32.0 Location Data'!F280","v":8.0494232168680888},{"$f":"'32.0 Location Data'!G280","v":8.0668266714766723},{"$f":"'32.0 Location Data'!H280","v":7.8173436842900816},720,1.3946769056613422E-2,0.10598677594285921,0.11226344664460153,0.1125061686068147,0.10902668700096928,null,null,null,null,null,null,null,null,null,null,null,null,0.88513948699775102,0.19219842295303,0.203873567565934,0.967395536378447,0.21014444955616801,0.20059089554971599,0.967395536378447,0.21014444955616801,0.20059089554971599,0.959815195272399,0.20852009787286099,0.25139194314916502,0.93991084030468997,0.204109825124202,0.24437709856119,0.93991084030468997,0.204109825124202,0.24437709856119,0.98080655416821605,0.21310812447400099,0.31396029221278099,0.89679403543984704,0.194642966790843,0.38054694860094301,0.89679403543984704,0.194642966790843,0.38054694860094301,1.0229849384091061,0.33065152983296697,0.138362479869341,1.079191245124328,0.36293252291515599,0.11727763651942601,1.079191245124328,0.36293252291515599,0.11727763651942601,1.054250980658082,0.34035463922565101,0.13546232511307299,1.0725606870263733,0.36022834918004998,0.110644615391744,1.0725606870263733,0.36022834918004998,0.110644615391744,1.1530767946867539,0.37355015522358198,9.4848924581427005E-2,1.0831601861531781,0.36360648457471106,0.116416066735142,1.0831601861531781,0.36360648457471106,0.116416066735142,1.1747625073724359,3.7512977775720997E-2,0,1.1741119125859787,3.6635469960718002E-2,0,1.1337299728828061,3.4686299158469998E-2,0,1.3251430109312461,4.4412711379797E-2,0,1.340109614040762,4.4187028980669001E-2,0,1.229871699247773,3.9054921897354003E-2,0,1.439448684986572,4.9657265572340001E-2,0,1.471178668576345,5.0149615765548002E-2,0,1.3032326701473811,4.2388400686803003E-2,0,1.3272060783967941,0.19517838491780301,0,1.213683409147615,0.174334701859094,0,1.171940463077854,0.16505931625474099,0,1.380623079795237,0.21299007545486601,0,1.4257837622197651,0.21648653588224201,0,1.30849826016379,0.19134268462377399,0,1.4676173184908139,0.23301441789187999,0,1.6404866785881127,0.25764925695690399,0,1.4532129102622653,0.21777514690449701,0]
["Glow IPP, Thailand",13.57385,100.792401,1831.3618671314555,{"$f":"'32.0 Location Data'!E281","v":6.2143686477362108},{"$f":"'32.0 Location Data'!F281","v":6.7429365763169242},{"$f":"'32.0 Location Data'!G281","v":6.9167305083723276},{"$f":"'32.0 Location Data'!H281","v":6.7751827195596714},713,1.3811175468563013E-2,8.5827735820221462E-2,9.3127880228904572E-2,9.5528178719893275E-2,9.3573237371414569E-2,null,null,null,null,null,null,null,null,null,null,null,null,1.00772518854203,1.9736153003989999E-2,0.320824887452764,0.91783806991102901,1.8060498721496E-2,0.390877236592582,0.91783806991102901,1.8060498721496E-2,0.390877236592582,0.88617663284937387,1.7479951417769E-2,0.21360378098473901,0.89193112073477099,1.7577353594084001E-2,0.34748906446780597,0.89193112073477099,1.7577353594084001E-2,0.34748906446780597,0.84745035509369904,1.6761108739608E-2,0.26624801182639601,0.79864426404213595,1.5837623842195E-2,0.29830191922937099,0.79864426404213595,1.5837623842195E-2,0.29830191922937099,0.95258231983865604,0.50561681003254,0.29351906368403302,1.0384079851624053,0.53252444095446305,0.31459677752703502,1.0384079851624053,0.53252444095446305,0.31459677752703502,0.927126967231379,0.49181503891162298,0.30068400092855802,1.048265957973749,0.53803874941107499,0.315098495610729,1.048265957973749,0.53803874941107499,0.315098495610729,0.97671387126033804,0.51452320994396605,0.31098701210134599,0.98976752131402002,0.50881319426798399,0.31052963757659102,0.98976752131402002,0.50881319426798399,0.31052963757659102,3.969326885743532,0,0,3.9619917228477641,0,0,4.0799476004784498,0,0,5.5431439942112872,0,0,5.5356654371536482,0,0,5.8979674892985701,0,0,10.085021707670045,0,0,10.178172761286223,0,0,13.092214364548701,0,0,3.9388981548494648,0,0,4.3166565571112372,0,0,4.4451714678537408,0,0,6.2551231760513746,0,0,6.2063822065019751,0,0,6.6125817926835371,0,0,11.900427732495295,0,0,12.744313356452311,0,0,16.393048762769251,0,0]
["Troy Energy, Ohio, USA",40.039498000000002,-84.203277,1803.1080374842663,{"$f":"'32.0 Location Data'!E282","v":1.5926697313487783},{"$f":"'32.0 Location Data'!F282","v":1.724914989204233},{"$f":"'32.0 Location Data'!G282","v":1.8472480284853219},{"$f":"'32.0 Location Data'!H282","v":2.0284308401096336},702,1.3598099830198086E-2,2.1657282003415455E-2,2.3455566221804214E-2,2.5119063102480004E-2,2.758280506246337E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.80014859564789598,3.6156560411552997E-2,0.54989639404402502,1.0899150765490693,4.8117273420022998E-2,0.39567573873654693,1.0899150765490693,4.8117273420022998E-2,0.39567573873654693,0.81548685162932399,3.6781528848755997E-2,0.66213832002458695,1.0450542333233239,4.6212568085003E-2,0.51333338367650305,1.0450542333233239,4.6212568085003E-2,0.51333338367650305,1.06942897540298,4.7128586064831002E-2,0.52314626330281999,1.095502535464778,4.8354506205693003E-2,0.518006104988462,1.095502535464778,4.8354506205693003E-2,0.518006104988462,1.0658791441368889,1.169202877394784,0.187751186315709,1.015916539371486,1.0733625475358921,0.108299955690421,1.015916539371486,1.0733625475358921,0.108299955690421,1.0982453844589579,1.2051530079887087,0.25000971240675102,1.051481602603846,1.109703515532372,0.12755732290428001,1.051481602603846,1.109703515532372,0.12755732290428001,1.116188436078914,1.2229166176229631,0.215665314113443,1.0770526266292439,1.140226968993113,0.13872922949617,1.0770526266292439,1.140226968993113,0.13872922949617,0.89997104860450516,0,0,0.89997104860450516,0,0,0.87094127741566396,0,0,0.76706158375413103,0,0,0.76706158375413103,0,0,0.69839382216134005,0,0,0.61092332392099702,0,0,0.61092332392099702,0,0,0.50814002498833399,0,0,1.1247548936529479,0,0,0.82572584595675813,0,0,0.79909095318992285,0,0,0.94061796609173998,0,0,0.73399213102542804,0,0,0.66828476445706897,0,0,0.57126124125334299,0,0,0.55766491098243398,0,0,0.46384194334406498,0,0]
["Armstrong, Pennsylvania, USA",40.878999999999998,-79.470299999999995,1767.1486179332978,{"$f":"'32.0 Location Data'!E283","v":3.0553117414034316},{"$f":"'32.0 Location Data'!F283","v":3.1917781678774779},{"$f":"'32.0 Location Data'!G283","v":3.33034840407303},{"$f":"'32.0 Location Data'!H283","v":3.5010775035376183},688,1.3326912654097269E-2,4.0717872708721355E-2,4.2536548854557758E-2,4.438326228879351E-2,4.6658554084870761E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.9345328691865129,1.4177437333052E-2,0.22425965786021601,1.031382100774819,1.5693610567707999E-2,0.167165008342093,1.031382100774819,1.5693610567707999E-2,0.167165008342093,0.95300661734590708,1.446725176534E-2,0.25911166101963001,0.98482668158546705,1.4967983576822001E-2,0.12503551680184899,0.98482668158546705,1.4967983576822001E-2,0.12503551680184899,0.94600544636841,1.4357418050239001E-2,0.20647742287238899,0.90798299498812707,1.3770274393976999E-2,0.22331998477717299,0.90798299498812707,1.3770274393976999E-2,0.22331998477717299,0.94106968000089197,0.44088716378348197,0.104441877407723,1.011347275914424,0.47058824612087502,9.8019366452588005E-2,1.011347275914424,0.47058824612087502,9.8019366452588005E-2,0.92912509345077099,0.43426348391685293,0.129110597648187,0.99529525266145813,0.46230664096678398,0.118493220618161,0.99529525266145813,0.46230664096678398,0.118493220618161,0.95755839640366802,0.44595311938839399,0.1664107526617,1.004629338355987,0.46523405125515899,0.164007706506025,1.004629338355987,0.46523405125515899,0.164007706506025,1.688667218883465,6.2553762677499997E-4,0,1.6817390946550439,6.2328138411600002E-4,0,1.7989369431379301,6.5374182904600004E-4,0,3.1301293009757791,1.007999983365E-3,0,3.1436960316947151,1.0109537518199999E-3,0,3.5598579845453768,1.1203031952450001E-3,0,5.3849068574751939,1.606258896006E-3,0,5.4872063154306003,1.6323907842090001E-3,0,5.9642372846456828,1.7573507770129999E-3,0,1.8069639651662619,4.4122051967514002E-2,0,1.6305684318078133,3.9715614289478E-2,0,1.7442002743566041,4.1656559924559002E-2,0,3.2844780340487971,6.9674600243030002E-2,0,3.192131255657793,6.7541078371143995E-2,0,3.6147050553244369,7.4846634451107993E-2,0,5.6922577752032373,0.111876584660679,0,6.0432919401781877,0.118544535679172,0,6.5686662829227016,0.12761915461767501,0]
["Barka II, Muscat, Oman",23.61,58.54,1741.4633182540349,{"$f":"'32.0 Location Data'!E284","v":10.86875015},{"$f":"'32.0 Location Data'!F284","v":10.86875015},{"$f":"'32.0 Location Data'!G284","v":10.86875015},{"$f":"'32.0 Location Data'!H284","v":10.86875015},678,1.3133207528310972E-2,0.14274155129331101,0.14274155129331101,0.14274155129331101,0.14274155129331101,null,null,null,null,null,null,null,null,null,null,null,null,1.026764732458284,1.7843078492467339,7.6067250742961001E-2,1.0396618388054719,1.8066836669261761,8.1928915583511994E-2,1.0396618388054719,1.8066836669261761,8.1928915583511994E-2,1.046068820387529,1.8187330853043493,7.6596652336854004E-2,1.0665114542010927,1.8541426773506089,6.2463876688364998E-2,1.0665114542010927,1.8541426773506089,6.2463876688364998E-2,1.0692387062879207,1.86005225016065,5.1785294812755997E-2,1.0645045743260459,1.850595344120429,7.6314005053061004E-2,1.0645045743260459,1.850595344120429,7.6314005053061004E-2,0.99686088290336916,0.51978172727154404,7.3341073839137003E-2,0.99678667235102403,0.52925282254002404,7.3878773238280002E-2,0.99678667235102403,0.52925282254002404,7.3878773238280002E-2,1.0019492262282761,0.52266272366439703,6.9781722706903998E-2,0.96956320189738587,0.51484216556349505,6.9563818721540993E-2,0.96956320189738587,0.51484216556349505,6.9563818721540993E-2,1.017424695042628,0.53074675397293003,7.7963755741432994E-2,0.959478836138414,0.50935772824649805,7.6628344028808998E-2,0.959478836138414,0.50935772824649805,7.6628344028808998E-2,1.3127053621237039,5.0902826234602003E-2,0,1.321511758740513,5.6316019959968003E-2,0,1.2668416041613453,2.7527183889033999E-2,0,1.7876004357692987,0.39975880997209107,0,1.806397970605341,0.41229090055864098,0,1.693832292223022,0.34313590247857301,0,2.4467015009506894,0.88393176361252801,0,2.4718839410703999,0.90085148050441788,0,2.2660230360169979,0.76606874969683902,0,1.278486999627285,2.8528051510893E-2,0,1.2710976871661219,3.1170935449802002E-2,0,1.2185131327094707,1.5236305277429999E-2,0,1.7088745988118259,0.21980070258918399,0,1.6937445570694647,0.222362014312601,0,1.5881988754559091,0.18506445413838399,0,2.2882649931790362,0.47521878137357898,0,2.3220979981559866,0.48679009345102597,0,2.1287114124912541,0.41395800120795401,0]
["Centrale Bergum, Netherlands",53.193689999999997,5.9913639999999999,1705.5038987030666,{"$f":"'32.0 Location Data'!E285","v":7.0919286232533567},{"$f":"'32.0 Location Data'!F285","v":7.4460274769669894},{"$f":"'32.0 Location Data'!G285","v":8.0888209091964463},{"$f":"'32.0 Location Data'!H285","v":8.6912425116419048},664,1.2862020352210155E-2,9.1216530288706424E-2,9.5770956951865452E-2,0.10403857915946774,0.11178693807073228,null,null,null,null,null,null,null,null,null,null,null,null,0.84062736372332403,0.27981585315130297,0.20855449896432601,0.82165774040208595,0.27433249002251298,0.26100709491667301,0.82165774040208595,0.27433249002251298,0.26100709491667301,0.70614335030159403,0.23744590058658899,0.25161501489423499,0.77729666114319595,0.26047894035088098,0.28538286157279202,0.77729666114319595,0.26047894035088098,0.28538286157279202,0.75825474792774195,0.25386389250490599,0.27747503787496403,0.75928944594685499,0.25485545565804002,0.39054496326605698,0.75928944594685499,0.25485545565804002,0.39054496326605698,1.033927845570022,1.0650277784408253,0.14360693558041901,1.0337639337343441,1.0853329009161741,0.17493008875147001,1.0337639337343441,1.0853329009161741,0.17493008875147001,1.0436368757103287,1.0743739564984609,0.16895534175336899,1.0282332061075961,1.082672780008213,0.16096957170082399,1.0282332061075961,1.082672780008213,0.16096957170082399,1.0583727800586411,1.090627350495462,0.16952514822561299,1.007098321815235,1.061253829437482,0.160568884385732,1.007098321815235,1.061253829437482,0.160568884385732,2.7805456639580708,4.5172478842282003E-2,0,2.7834439792715711,4.5788406640641002E-2,0,2.7760700917968339,4.5813535926920002E-2,0,2.864801821697645,4.6681892375025E-2,0,2.8109264392268241,4.6284840186917003E-2,0,2.821288919557535,4.6632249020396997E-2,0,2.8010978792649812,4.5540663112064998E-2,0,2.8365094917971798,4.6746963502397001E-2,0,2.883301444911444,4.7755021745410998E-2,0,3.3077030131905518,0.161436453058491,0,3.387595396970843,0.16690843522356,0,3.378620994233362,0.167000036791707,0,4.0569691982146212,0.19660011926801599,0,3.6162852354115351,0.177691294830086,0,3.629616670947962,0.179025025814297,0,3.6941382654314898,0.17939007655917499,0,3.735742024255289,0.18342539845456901,0,3.7973680001779666,0.187380810122771,0]
["Segari, Malaysia",4.3466630000000004,100.623378,1643.8591794728352,{"$f":"'32.0 Location Data'!E286","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F286","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G286","v":1.7067314045420501},{"$f":"'32.0 Location Data'!H286","v":2.7331691528480802},640,1.2397128050323041E-2,1.2521100570539078E-2,1.2521100570539078E-2,2.1158567769615493E-2,3.3883447971050598E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.923561435593243,8.6157344624298998E-2,0.288144076927626,1.006891251961475,9.3456958193501999E-2,0.24344085124530301,1.006891251961475,9.3456958193501999E-2,0.24344085124530301,0.87801059067506915,8.2165299422837998E-2,0.34380479045746198,1.102377155151788,0.101778789386907,0.28927434311689598,1.102377155151788,0.101778789386907,0.28927434311689598,0.96479451864204402,8.9770984099529993E-2,0.34641795914929802,1.172312265046612,0.107873806133798,0.45858204743727699,1.172312265046612,0.107873806133798,0.45858204743727699,1.0275326244361831,0.72094204135713291,0.116246120316175,1.0449622065027713,0.72610981062072988,0.118658005041839,1.0449622065027713,0.72610981062072988,0.118658005041839,1.0227098191511661,0.71498578800925605,8.1138651459718006E-2,1.0661318339580299,0.74452605058383103,0.12078885045002501,1.0661318339580299,0.74452605058383103,0.12078885045002501,1.034571450885138,0.72228877106895994,8.4967474631039E-2,1.0881623326656411,0.76151299061349698,9.6073673746752006E-2,1.0881623326656411,0.76151299061349698,9.6073673746752006E-2,1.2724796288586211,0,0,1.280569621776918,0,0,1.2833231673060559,0,0,1.8450405440234741,6.5782427781499995E-4,0,1.899044210289786,6.8714045735600001E-4,0,1.9234618533202781,7.2252083759700005E-4,0,2.5123297448403021,1.646706199343E-3,0,2.6154451123113094,1.736270682921E-3,0,2.610374965890303,1.728378995383E-3,0,1.377796408358317,0,0,1.271805291070216,0,0,1.274539991092462,0,0,2.101387572790999,8.0061082042630002E-3,0,1.7226810274640567,6.7513129355890001E-3,0,1.7448310175254249,7.0989333037770001E-3,0,2.6040049941167012,1.8343412583255999E-2,0,2.2310140312379292,1.6095387241340998E-2,0,2.2266891200583929,1.602223057968E-2,0]
["Coleto Creek, Texas, USA",29.478999999999999,-98.729799999999997,1597.6256400501618,{"$f":"'32.0 Location Data'!E287","v":11.30634731895309},{"$f":"'32.0 Location Data'!F287","v":11.585226259361031},{"$f":"'32.0 Location Data'!G287","v":12.668882425258037},{"$f":"'32.0 Location Data'!H287","v":13.00406146746907},622,1.2048458823907706E-2,0.13622406012120558,0.13958412155156569,0.15264050824564945,0.15667889913436589,null,null,null,null,null,null,null,null,null,null,null,null,0.80182463800536707,0.107194401874354,0.28478922837792497,0.96367645437526916,0.12864684661265299,0.28375551212929501,0.96367645437526916,0.12864684661265299,0.28375551212929501,0.81324429685656996,0.10871118519320901,0.38831673643610698,0.98055352385613104,0.13090942966691699,0.23089145447456,0.98055352385613104,0.13090942966691699,0.23089145447456,0.91063518510825003,0.121646849614834,0.36571214244287598,0.914031318751795,0.12199129289133499,0.35010714021378497,0.914031318751795,0.12199129289133499,0.35010714021378497,0.987981872711304,0.36350763157133997,0.18553324068826399,1.054637979987765,0.38884717017624698,0.19691019988261299,1.054637979987765,0.38884717017624698,0.19691019988261299,1.0158804951183693,0.37661608606911401,0.13380705311107699,1.0696944063265821,0.39275455943575899,0.18400189178929999,1.0696944063265821,0.39275455943575899,0.18400189178929999,1.1109465613633751,0.41088783516834598,0.14886129984756399,1.0318981851589399,0.37714425128305401,0.17110468782332799,1.0318981851589399,0.37714425128305401,0.17110468782332799,1.4452392113898651,0,0,1.4247765839675259,0,0,1.354329752698672,0,0,1.81556256682802,0,0,1.85746832599755,0,0,1.7376758425928367,0,0,2.023165291040963,1.7108726648600001E-4,0,2.1545113726916352,9.3178227554300001E-4,0,2.098894138140357,7.99116836073E-4,0,1.8024380180996531,0,0,1.4784802279839653,0,0,1.4053780670366749,0,0,2.2324934510401211,0,0,1.8943059005008307,0,0,1.7721376756255407,0,0,2.221707797069651,1.4064257893029999E-3,0,2.3571526801005511,7.63810476517E-3,0,2.296304399073124,6.5506055156350001E-3,0]
["Mejillones, Chile",-23.097999999999999,-70.445499999999996,1520.5697410123726,{"$f":"'32.0 Location Data'!E288","v":0.1100001},{"$f":"'32.0 Location Data'!F288","v":0.1100001},{"$f":"'32.0 Location Data'!G288","v":0.1100001},{"$f":"'32.0 Location Data'!H288","v":0.1100001},592,1.1467343446548813E-2,1.2614089258547142E-3,1.2614089258547142E-3,1.2614089258547142E-3,1.2614089258547142E-3,null,null,null,null,null,null,null,null,null,null,null,null,1.005465428360159,0.16045491616987101,0.134660114444105,1.050833800318687,0.167657540907654,0.116271751112448,1.050833800318687,0.167657540907654,0.116271751112448,0.95330565280460799,0.15222704669967799,0.113096213918427,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,0.99290607409348097,0.158473758727464,0.10352945353987,0.89749273056454404,0.14333004496798099,0.119597429206509,0.89749273056454404,0.14333004496798099,0.119597429206509,0.98284265169791296,0.696013420445875,5.6787768353334003E-2,1.000002749807414,0.72790942856160612,5.5816238881282003E-2,1.000002749807414,0.72790942856160612,5.5816238881282003E-2,0.99350676423449102,0.70334919505392901,5.4601222117214999E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,1.0336602665150527,0.73220499505869296,6.800235779206E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.1941881636992413,4.7414335502980999E-2,0,1.1938993814786889,4.7177266612045E-2,0,1.1252991514975701,4.5968817163080003E-2,0,1.3473904170689093,5.2282693710460001E-2,0,1.348597139722064,5.2077078677289002E-2,0,1.2469661807721133,4.9877638549096E-2,0,1.4354233622132879,5.5080145455428997E-2,0,1.4460464289436099,5.5163634090238001E-2,0,1.3094676916382619,5.1885637296073997E-2,0,1.1895702490027431,0.29792593505406001,0,1.137590779707226,0.28361208444227398,0,1.0719476695890433,0.27627385709581997,0,1.42008532474008,0.34736047832253902,0,1.3306983308853999,0.32414387762833802,0,1.230252437838419,0.31041209932640601,0,1.4523980241373819,0.351484403254334,0,1.62087489573646,0.38976085845337893,0,1.4677999191617279,0.36661125095552999,0]
["Centrale Gelderland, Netherlands",51.819499999999998,5.8567999999999998,1520.5697410123726,{"$f":"'32.0 Location Data'!E289","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F289","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G289","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H289","v":5.9017197718409369},592,1.1467343446548813E-2,4.0983170851454122E-2,4.8981783166432834E-2,5.8484344664872387E-2,6.767704754898772E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.97627670298949298,0.80811246092335909,0.114937243753062,1.0192573778309639,0.84359691607509812,7.7058749699733003E-2,1.0192573778309639,0.84359691607509812,7.7058749699733003E-2,0.99320341771229692,0.82209105718608588,0.11364910552079199,1.053025204563685,0.87146536394419005,6.4425054527486994E-2,1.053025204563685,0.87146536394419005,6.4425054527486994E-2,1.0201341369229593,0.84433126487408916,0.111039871147655,1.0472618797663249,0.86670891580380005,7.6194615685594005E-2,1.0472618797663249,0.86670891580380005,7.6194615685594005E-2,1.011914136733953,1.0718484535306787,8.4191341343375997E-2,1.000231806820324,1.067255283854317,6.3156126948009997E-2,1.000231806820324,1.067255283854317,6.3156126948009997E-2,1.00968866719007,1.069672617987192,7.1295000188345004E-2,1.0003067997117241,1.0673255012100833,6.2337311754599001E-2,1.0003067997117241,1.0673255012100833,6.2337311754599001E-2,0.989869145192671,1.048837442737433,5.4240614596013002E-2,1.0005112053734779,1.0674335524240239,6.4343014545523006E-2,1.0005112053734779,1.0674335524240239,6.4343014545523006E-2,1.172998965347626,0,0,1.1701796776962281,0,0,1.140148035937858,0,0,1.4615652085418187,0,0,1.462046167225179,0,0,1.40523919476137,0,0,1.8663291325316187,0.13345398181116699,0,1.8849955101821141,0.13769115468391399,0,1.786006392846343,0.107073528992999,0,1.2015025676181179,0,0,1.1480708436827167,0,0,1.1186066058841353,0,0,1.4715668336183607,0,0,1.388424665325052,0,0,1.3344782144541567,0,0,1.8294938527996401,0.158058794412959,0,1.799927550693158,0.15886666465893901,0,1.7054057130818647,0.12354035713789401,0]
["Uch Power, Pakistan",29.239000000000001,71.064599999999999,1505.1585612048148,{"$f":"'32.0 Location Data'!E290","v":10.86875015},{"$f":"'32.0 Location Data'!F290","v":10.86875015},{"$f":"'32.0 Location Data'!G290","v":10.86875015},{"$f":"'32.0 Location Data'!H290","v":10.86875015},586,1.1351120371077035E-2,0.12337249123581158,0.12337249123581158,0.12337249123581158,0.12337249123581158,null,null,null,null,null,null,null,null,null,null,null,null,0.83880237921190703,0.49590757341580399,0.23861863594521701,0.88091417204230404,0.52112711971520798,0.26966332769728502,0.88091417204230404,0.52112711971520798,0.26966332769728502,0.79620899989365013,0.47105481169254498,0.26963208333370697,0.85142403073866213,0.50408036718490601,0.29960575596762101,0.85142403073866213,0.50408036718490601,0.29960575596762101,0.90466682000381204,0.534338739931284,0.29131776724304498,0.84446712049070705,0.50005893079532304,0.33863601649507702,0.84446712049070705,0.50005893079532304,0.33863601649507702,1.02783684555778,0.89857010221538092,9.0457211319684996E-2,1.025047363638574,0.89608632420044299,0.13945293371471201,1.025047363638574,0.89608632420044299,0.13945293371471201,1.0381784768455653,0.906998474056671,0.110599217500257,1.0395795153702641,0.91006377059450005,0.13988554458996499,1.0395795153702641,0.91006377059450005,0.13988554458996499,1.0281006205669587,0.89721429947791698,0.13560391938363001,1.038829305839394,0.90951445705970613,0.15159822628667799,1.038829305839394,0.90951445705970613,0.15159822628667799,1.361812209848132,2.3688234849938001E-2,0,1.352189089227924,2.4078043883411001E-2,0,1.3465226544537907,2.4031799902155999E-2,0,1.403381037441443,2.4482343293988001E-2,0,1.3701733703190011,2.4425991827469001E-2,0,1.3685007525322941,2.445761126146E-2,0,1.371155597487516,2.3866725883965999E-2,0,1.386389274156264,2.4739726381142E-2,0,1.398186535673724,2.5032754007037999E-2,0,1.6235197271705599,4.7767439175758999E-2,0,1.534983920275707,4.6203782095564E-2,0,1.528551472082716,4.6115043706206997E-2,0,1.7625787169309719,5.1973449132216E-2,0,1.6092726078335999,4.8456542681634997E-2,0,1.6073081133792253,4.8519269651478E-2,0,1.5156470505702171,4.4665909656924997E-2,0,1.641732686230168,4.9473621722533001E-2,0,1.655702752359687,5.0059607909061998E-2,0]
["ANP Blackstone Energy, Massachusetts, USA",42.406999999999996,-71.382000000000005,1484.6103214614045,{"$f":"'32.0 Location Data'!E291","v":5.7378221777193161},{"$f":"'32.0 Location Data'!F291","v":5.8888711882721054},{"$f":"'32.0 Location Data'!G291","v":6.0807143372499697},{"$f":"'32.0 Location Data'!H291","v":6.178578943393747},578,1.1196156270447998E-2,6.4241553753787706E-2,6.5932722080433284E-2,6.8080627955804288E-2,6.9176335379535867E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.98132355352800515,1.316273380419168,0.19419809803645999,1.0016268579667873,1.3415882044767511,0.19108182838169899,1.0016268579667873,1.3415882044767511,0.19108182838169899,0.98124314364639698,1.316173050944774,0.19553505185786299,0.99726932907398091,1.3361997657320159,0.19868301972695199,0.99726932907398091,1.3361997657320159,0.19868301972695199,0.99882331492648613,1.3381082821504191,0.19458321005609999,0.99620810026768403,1.3348874700347173,0.19240333760077399,0.99620810026768403,1.3348874700347173,0.19240333760077399,1.0059122466185373,0.597481642521831,4.6249386415383002E-2,0.99636789594477604,0.58922552669111194,5.8597459341212001E-2,0.99636789594477604,0.58922552669111194,5.8597459341212001E-2,1.00497750055299,0.59701092567287095,4.6748595863028999E-2,1.016944732209508,0.60096472656857303,6.6017476827796004E-2,1.016944732209508,0.60096472656857303,6.6017476827796004E-2,1.0044820423930241,0.59662854957532896,4.1326720046400998E-2,1.035321794384843,0.61199795319394801,5.8705307187302998E-2,1.035321794384843,0.61199795319394801,5.8705307187302998E-2,1.145247378147467,8.4570266278219994E-2,0,1.1412626627376621,8.3292959834446997E-2,0,1.109859490996417,8.2024238263554997E-2,0,1.3528912117722227,9.5663148451944999E-2,0,1.385569016989213,9.6223004804880996E-2,0,1.3181445576333219,9.3086664578722E-2,0,1.624955521290476,0.11019754264260299,0,1.688323826222633,0.112246465637064,0,1.559088057696822,0.10588364401948799,0,1.1670436055775193,6.4249773288956993E-2,0,1.1394090061186293,6.2085340014547998E-2,0,1.1080568398987749,6.1139653725225E-2,0,1.3787522700487309,7.2682804425509007E-2,0,1.3893629098929461,7.2012439511368001E-2,0,1.321753832394797,6.9665230428869004E-2,0,1.6268698347415671,8.2353232628909007E-2,0,1.694750148858432,8.4086837397721007E-2,0,1.565022465966591,7.9320277099262995E-2,0]
["ANP Blackstone Energy, Massachusetts, USA",42.406999999999996,-71.382000000000005,1484.6103214614045,{"$f":"'32.0 Location Data'!E292","v":5.7378221777193161},{"$f":"'32.0 Location Data'!F292","v":5.8888711882721054},{"$f":"'32.0 Location Data'!G292","v":6.0807143372499697},{"$f":"'32.0 Location Data'!H292","v":6.178578943393747},578,1.1196156270447998E-2,6.4241553753787706E-2,6.5932722080433284E-2,6.8080627955804288E-2,6.9176335379535867E-2]
["Drogenbos, Belgium",50.787537999999998,4.3164509999999998,1394.7117725839837,{"$f":"'32.0 Location Data'!E293","v":10.288458103366553},{"$f":"'32.0 Location Data'!F293","v":10.407149820643134},{"$f":"'32.0 Location Data'!G293","v":10.725956574385233},{"$f":"'32.0 Location Data'!H293","v":10.937330075209847},543,1.0518188330195955E-2,0.10821593995854009,0.10946436179408954,0.11281763127088734,0.11504089756057345]
["Glow Energy, Thailand",{"$f":"B90","v":13.57385},{"$f":"C90","v":100.792401},1335.6355833216787,{"$f":"'32.0 Location Data'!E294","v":6.2143686477362108},{"$f":"'32.0 Location Data'!F294","v":6.7429365763169242},{"$f":"'32.0 Location Data'!G294","v":6.9167305083723276},{"$f":"'32.0 Location Data'!H294","v":6.7751827195596714},520,1.0072666540887471E-2,6.2595263150792654E-2,6.7919351639593797E-2,6.9669919964017529E-2,6.8244156287707691E-2]
["Deeside, UK",53.202599999999997,-3.03,1322.7929334820471,{"$f":"'32.0 Location Data'!E295","v":1.8238220468082869},{"$f":"'32.0 Location Data'!F295","v":1.6307872571464943},{"$f":"'32.0 Location Data'!G295","v":1.5521061030122549},{"$f":"'32.0 Location Data'!H295","v":1.5100001000000001},515,9.9758139779943227E-3,1.8194109467924324E-2,1.6268430314977021E-2,1.5483521757759949E-2,1.5063480104352826E-2]
[null,null,null,{"$f":"SUM(D60:D104)","v":132600},null,null,null,null,{"$f":"SUM(I60:I104)","v":51624.86},0.99999999999999989,5.8035412249601084,5.9746599652337196,6.2006548483079991,6.3858975168650778]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.23739411275431285,0.3147063622280834,0.25713748521652957,0.64900000000000002,1.0628769524202332E-2,2.2727272727272728E-2,1205203350.1610167,286108180,1205203350.1610167,2.2472841573661988,1.2588254489123336,0.7714124556495886,1.2490205102859653,0,1.5405683813627025]
[null,null,null,null,null,null,null,null,null,null,null,null,0.37290198795274648,0.45828014813515378,0.35727790571893731,0.64900000000000002,1.0628769524202332E-2,1.9230769230769232E-2,3818847970.798305,1424056000,3818847970.798305,2.8987964881867057,1.8331205925406151,1.071833717156812,1.2490205102859653,0,1.46948528330122]
[null,null,null,null,null,null,null,null,null,null,null,null,5.2844281972821622E-2,0.42824694609503522,0.49497307431541121,0.64900000000000002,1.0628769524202332E-2,2.1739130434782608E-2,1021342479.9254236,53972110,1021342479.9254236,7.9819278030903273E-2,1.7129877843801409,1.4849192229462336,1.2490205102859653,0,1.5208321633014406]
[null,null,null,null,null,null,null,null,null,null,null,null,0.22155495530616912,0.33650913954634593,0.49255497750412069,null,1.0628769524202332E-2,6.25E-2,23933204259.288136,5302520000,23933204259.288136,2.1476645945543398,1.3460365581853837,1.4776649325123623,null,0,2.1699250014423122]
[null,null,null,null,null,null,null,null,null,null,null,null,5.7423107263395154E-2,0.43378876226284241,0.71600289734210865,0.64900000000000002,1.0628769524202332E-2,2.6315789473684209E-2,24356316936.745762,1398615400,24356316936.745762,0.19970330448743956,1.7351550490513696,2.1480086920263259,1.2490205102859653,0,1.6100534816839864]
[null,null,null,null,null,null,null,null,null,null,null,null,0.20745426276703061,0.41419253995399202,0.53654704125851904,null,1.0628769524202332E-2,2.5316455696202531E-2,10668717868.118645,2213271000,10668717868.118645,2.0527933019898539,1.6567701598159681,1.6096411237755572,null,0,1.5910370151308402]
[null,null,null,null,null,null,null,null,null,null,null,null,7.2862046835298511E-2,0.4797725827087731,0.65418648674638569,null,1.0628769524202332E-2,1.7857142857142856E-2,10694619954.355932,779231900,10694619954.355932,0.54323942884632626,1.9190903308350928,1.9625594602391572,null,0,1.4405725913859817]
[null,null,null,null,null,null,null,null,null,null,null,null,0.1913186069831079,0.42198351163988623,0.37594690006659121,null,1.0628769524202332E-2,1.4285714285714284E-2,16124009309.101694,3084823000,16124009309.101694,1.9359771920155799,1.6879340465595447,1.1278407001997737,null,0,1.3625700793847084]
[null,null,null,null,null,null,null,null,null,null,null,null,1.2221610909620793,0.23172617273096871,0.63985989006557031,0.64900000000000002,1.0628769524202332E-2,0,770087517.07118642,941171000,770087517.07118642,4.6113625517420322,0.92690469092387484,1.9195796701967112,1.2490205102859653,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.52164617706255278,0.30372559959667284,0.65874354097634025,0.64900000000000002,1.0628769524202332E-2,3.0303030303030304E-2,1660479915.4813559,866183000,1660479915.4813559,3.3830715851948052,1.2149023983866911,1.976230622929021,1.7308355623222007,0,1.6835263352047454]
[null,null,null,null,null,null,null,null,null,null,null,null,0.38074244491272319,0.34488341167846337,0.74591335716802276,0.64900000000000002,1.0628769524202332E-2,0,10382188938.525423,3952940000,10382188938.525423,2.9288154095422758,1.3795336467138537,2.2377400715040681,1.2490205102859653,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,5.2844281972821622E-2,0.42824694609503522,0.49497307431541121,0.64900000000000002,1.0628769524202332E-2,2.1739130434782608E-2,1021342479.9254236,53972110,1021342479.9254236,7.9819278030903273E-2,1.7129877843801409,1.4849192229462336,1.2490205102859653,0,1.5208321633014406]
[null,null,null,null,null,null,null,null,null,null,null,null,0.13571278150829566,0.4620159369200334,0.36981867877550723,0.64900000000000002,1.0628769524202332E-2,0.02,10065551562.779659,1366024000,10065551562.779659,1.440556601009306,1.8480637476801336,1.1094560363265216,1.2490205102859653,0,1.4854268271702418]
[null,null,null,null,null,null,null,null,null,null,null,null,0.22155495530616912,0.33650913954634593,0.49255497750412069,null,1.0628769524202332E-2,6.25E-2,23933204259.288136,5302520000,23933204259.288136,2.1476645945543398,1.3460365581853837,1.4776649325123623,null,0,2.1699250014423122]
[null,null,null,null,null,null,null,null,null,null,null,null,5.2321005499040535E-2,0.35346787728203694,0.65574185828442222,null,1.0628769524202332E-2,8.9285714285714288E-2,3698912093.7966104,193530800,3698912093.7966104,6.5462171761712207E-2,1.4138715091281475,1.9672255748532668,null,0,2.4780472968046441]
[null,null,null,null,null,null,null,null,null,null,null,null,0.37248404132677082,0.42570170018559206,0.50424056610126966,null,1.0628769524202332E-2,4.878048780487805E-2,15250529874.423729,5680579000,15250529874.423729,2.8971786162004944,1.7028068007423685,1.512721698303809,null,0,1.9822979982665407]
[null,null,null,null,null,null,null,null,null,null,null,null,0.25665648108207129,0.38452884674690008,0.49306091413384173,0.64900000000000002,1.0628769524202332E-2,1.4705882352941176E-2,13314649159.033895,3417291000,13314649159.033895,2.3598386919021044,1.5381153869876003,1.4791827424015254,1.2490205102859653,0,1.371968777386958]
[null,null,null,null,null,null,null,null,null,null,null,null,0.20745426276703061,0.41419253995399202,0.53654704125851904,0.64900000000000002,1.0628769524202332E-2,2.5316455696202531E-2,10668717868.118645,2213271000,10668717868.118645,2.0527933019898539,1.6567701598159681,1.6096411237755572,1.2490205102859653,0,1.5910370151308402]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,2.4469281355640842,1.0492974887508784,0.12733039920004513,null,0,null,7676931.6298983041,18784900,7676931.6298983041,5,4.1971899550035134,0.38199119760013545,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0.58814987654253914,1.0511943914946973,0.12754047879032285,null,0,null,1832866.1502694909,1078000,1832866.1502694909,5,4.2047775659787883,0.38262143637096857,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,7.6735664897227762,0.85050140154400844,0.23114794239076475,null,0,0,74781915.393389821,573844000,74781915.393389821,5,3.4020056061760342,0.69344382717229425,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,9.8197437112692985,0.82552968914084357,0.20983838864808751,2.7589999999999999,0,0,96492335.020169526,947530000,96492335.020169526,5,3.3021187565633734,0.6295151659442626,0.26303440583379378,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,5.0135271316944134,1.8187677895370471,0.30221892345435125,38.527999999999999,0,null,11736627.419050846,58841900,11736627.419050846,5,5,0.90665677036305381,4.9459072972102529,0]
[null,null,null,null,null,null,null,null,null,null,null,null,5.0135271316944134,1.8187677895370471,0.30221892345435125,38.527999999999999,0,null,11736627.419050846,58841900,11736627.419050846,5,5,0.90665677036305381,4.9459072972102529,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,12.667290287434572,0.65384167403578741,0.21952463132258068,null,null,0,206888761.56881359,2620720000,206888761.56881359,5,2.6153666961431496,0.65857389396774213,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,7.508942755678584E-2,0.43811670960867977,1.0709540357436935,null,0.14340767464742543,9.7560975609756101E-2,207752282.94559327,15600000,207752282.94559327,0.58668169853623731,1.7524668384347193,3.2128621072310817,null,3.5201222337992673,2.5613112326565108]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.40110001376436633,0.38785775861375898,0.2703372737704629,0.246,0,0,6943420105.7796612,2785005900,6943420105.7796612,3.0039620156607305,1.5514310344550359,0.81101182131138883,1.6675742659750188,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.35136520678626898,0.3349609409960565,0.25687990790538723,2.028,0,0,6285236435.8983049,2208413400,6285236435.8983049,2.8129713385230053,1.339843763984226,0.77063972371616174,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,5.5750072605707912E-2,0.29238015483668872,0.23056723312901065,0.437,0,0,33034324690.932205,1841666000,34301307995.932205,0.1570455890303607,1.1695206193467549,0.69170169938703197,0.4153260094369674,0,1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,null,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,null,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.35136520678626898,0.3349609409960565,0.25687990790538723,null,0,0,6285236435.8983049,2208413400,6285236435.8983049,2.8129713385230053,1.339843763984226,0.77063972371616174,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.12495725697741228,0.32853394779747641,0.19355293520997677,null,0,0,16252659902.474577,2030887800,16413271957.474577,1.3214346893502178,1.3141357911899056,0.58065880562993033,null,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.437,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.437,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.25725145130088251,0.22586968417753889,0.36345385196463553,0.55400000000000005,0,0,130448772.32101697,33558136,130448772.32101697,2.3631792162006038,0.90347873671015555,1.0903615558939066,0.71650808676874578,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,2.5537714249158006E-2,0.22491264685514775,0.43339557655088073,0.437,0,0,2428690343.8135595,62023200,2428690343.8135595,0,0.89965058742059101,1.3001867296526424,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,3.7090822393780849E-3,0.24389310246181639,0.64246810341396332,null,0,0,8901414654.4067802,33016079,8901414654.4067802,0,0.97557240984726556,1.9274043102418901,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.33277192466699818,0.31170216019260905,0.32943109345787447,2.028,0,0,4869291186.8135595,1620363400,4869291186.8135595,2.7345337211825091,1.2468086407704362,0.98829328037362352,0.45459705653454963,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,0.10531527984107364,0.23302667242321393,0.26369372962380144,0.437,0,0,91623371409.745758,9649341000,95635544396.932205,1.0747147673390254,0.93210668969285571,0.79108118887140444,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,5.5750072605707912E-2,0.29238015483668872,0.23056723312901065,0.437,0,0,33034324690.932205,1841666000,34301307995.932205,0.1570455890303607,1.1695206193467549,0.69170169938703197,0.4153260094369674,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.3040565497174994E-3,0.20800920025663655,0.80056753343211073,null,0,0,9168781831.2711868,11956610,9168781831.2711868,0,0.8320368010265462,2.4017026002963324,null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,1.2764353165016083E-2,0.31492188769321366,0.20493231966331596,2.028,0,0,22717226345.220341,289970700,23642802000.220341,0,1.2596875507728549,0.61479695898994791,0.45459705653454963,0,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,4.387563125720495E-2,0.42350375131547391,0.79234196028601989,null,0.14340767464742543,0.12962962962962962,8018460131.9491539,351815000,8018460131.9491539,0,1.6940150052618961,2.37702588085806,null,3.5201222337992673,2.8450253400236591]
[null,null,null,null,null,null,null,null,null,null,null,null,4.9405058018054934E-2,0.26813795164031823,0.77977128187570555,null,0.14340767464742543,0,1591274520.3389833,78617010,1591274520.3389833,0,1.0725518065612727,2.3393138456271165,null,3.5201222337992673,1]
[null,null,null,null,null,null,null,null,null,null,null,null,3.095692658124783E-2,0.2255340667992933,0.84181898655395493,0,0.41560884467533121,0,31348476970.18644,970452500,31348476970.18644,0,0.90213626719717332,2.5254569596618648,0.26303440583379378,5,1]
[null,null,null,null,null,null,null,null,null,null,null,null,4.139656843976925E-3,0.41277652910347679,0.48872292752179314,null,0.2840987284966342,2.1276595744680851E-2,64089370206.13559,265308000,64451736971.542374,0,1.6511061164139074,1.4661687825653795,null,4.5063923746611909,1.5115003387801349]
[null,null,null,null,null,null,null,null,null,null,null,null,4.139656843976925E-3,0.41277652910347679,0.48872292752179314,null,0.2840987284966342,2.1276595744680851E-2,64089370206.13559,265308000,64451736971.542374,0,1.6511061164139074,1.4661687825653795,null,4.5063923746611909,1.5115003387801349]
[null,null,null,null,null,null,null,null,null,null,null,null,8.8415526523176358E-2,0.77699793948654239,0.72462257794906659,null,0.41347221879396734,3.7974683544303799E-2,6521365903.4067793,576590000,6521365903.4067793,0.82237164657385164,3.1079917579461696,2.173867733847199,null,5,1.8151603245464041]
[null,null,null,null,null,null,null,null,null,null,null,null,8.8415526523176358E-2,0.77699793948654239,0.72462257794906659,null,0.41347221879396734,3.7974683544303799E-2,6521365903.4067793,576590000,6521365903.4067793,0.82237164657385164,3.1079917579461696,2.173867733847199,null,5,1.8151603245464041]
[null,null,null,null,null,null,null,null,null,null,null,null,8.8415526523176358E-2,0.77699793948654239,0.72462257794906659,null,0.41347221879396734,3.7974683544303799E-2,6521365903.4067793,576590000,6521365903.4067793,0.82237164657385164,3.1079917579461696,2.173867733847199,null,5,1.8151603245464041]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,0.28227348872650471,0.69256562704914126,1.0250398499651605,null,0.4676523717133873,0.23423423423423423,5855208037.6254244,1652770000,5855208037.6254244,2.4970936364784868,2.7702625081965651,3.0751195498954811,null,5,3.5070803286324428]
[null,null,null,null,null,null,null,null,null,null,null,null,3.4319087132251608E-3,0.38433800039722904,0.73214620726152624,null,0.4676523717133873,0,37825161112.169495,129812500,37956713622.169495,0,1.5373520015889162,2.196438621784579,null,5,1]
[null,null,null,null,null,null,null,null,null,null,null,null,2.6615567156969312E-2,0.71562414590995538,0.62164875497096739,9.968,8.6589671473879526E-2,0,15580317997.898306,414679000,19486776353.491524,0,2.8624965836398215,1.8649462649129025,2.9953759734745526,2.7922668538281679,1]
[null,null,null,null,null,null,null,null,null,null,null,null,7.5373067552330317,1.0310608725437866,1.175239103447024,null,1.0628769524202332E-2,0.23529411764705879,234290157.65796608,1765916788,234290157.65796608,5,4.1242434901751466,3.5257173103410722,null,0,3.5124500009367883]
[null,null,null,null,null,null,null,null,null,null,null,null,6.1841254831733229E-2,0.66678445398715758,1.2331292911833809,6.3769999999999998,1.0628769524202332E-2,0.2,18037311872.714745,1115450000,20752917844.220341,0.30664149865016466,2.6671378159486303,3.6993878735501431,2.3509497863102053,0,3.3219280948873622]
[null,null,null,null,null,null,null,null,null,null,null,null,3.5352661115311745,1.059569509710355,1.0540227775373363,null,1.0628769524202332E-2,0.35897435897435898,2530250826.3305092,8945110000,2530250826.3305092,5,4.2382780388414201,3.16206833261201,null,0,4.0320103949026205]
[null,null,null,null,null,null,null,null,null,null,null,null,1.0925861492280839,0.81878725745005532,1.1763670526555985,null,1.0628769524202332E-2,0.21052631578947367,1724495593.6254234,1884160000,1724495593.6254234,4.4496751340311347,3.2751490298002217,3.5291011579667959,null,0,3.3814291066360238]
[null,null,null,null,null,null,null,null,null,null,null,null,1.0925861492280839,0.81878725745005532,1.1763670526555985,null,1.0628769524202332E-2,0.21052631578947367,1724495593.6254234,1884160000,1724495593.6254234,4.4496751340311347,3.2751490298002217,3.5291011579667959,null,0,3.3814291066360238]
[null,null,null,null,null,null,null,null,null,null,null,null,0.2602349992827675,0.81589592593547022,1.2435033542006635,null,1.0628769524202332E-2,0.22222222222222221,1628681388.6223729,423839900,1628681388.6223729,2.3798150047001454,3.2635837037418809,3.7305100626019914,null,0,3.4447848426728953]
[null,null,null,null,null,null,null,null,null,null,null,null,14.296613077467477,0.91558772655240239,1.2167000872577851,5.0000000000000001E-3,2.0205595395648035E-2,3.125E-2,12126487.51565085,173367700,12126487.51565085,5,3.66235090620961,3.6501002617733551,0.26303440583379378,0.69282676896724515,1.7004397181410915]
[null,null,null,null,null,null,null,null,null,null,null,null,14.296613077467477,0.91558772655240239,1.2167000872577851,5.0000000000000001E-3,2.0205595395648035E-2,3.125E-2,12126487.51565085,173367700,12126487.51565085,5,3.66235090620961,3.6501002617733551,0.26303440583379378,0.69282676896724515,1.7004397181410915]

{"sheet":"20. RWE","index":20,"n_rows":88,"n_cols":135,"rows_kept":88,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["RWE (RWE_GY Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, EUROS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",51393,{"$f":"B4*(1+$B37)","v":52934.79},54522.833700000003,56158.518711000004,57843.274272330003,null,{"$f":"B4","v":51393},{"$f":"H4*(1+$B$37)","v":52934.79},{"$f":"I4*(1+$B$37)","v":54522.833700000003},{"$f":"J4*(1+$B$37)","v":56158.518711000004},{"$f":"K4*(1+$B$37)","v":57843.274272330003}]
["COGs",-36108,-36830.160000000003,-37566.763200000001,-38318.098464000002,-39084.460433280001,null,{"$f":"B5","v":-36108},{"$f":"H5*(1+$B38)","v":-36830.160000000003},{"$f":"I5*(1+$B38)","v":-37566.763200000001},{"$f":"J5*(1+$B38)","v":-38318.098464000002},{"$f":"K5*(1+$B38)","v":-39084.460433280001}]
["Other operating income",2191,2191,2191,2191,2191,null,{"$f":"B6","v":2191},{"$f":"C6","v":2191},2191,2191,2191]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-1034.9809663218871},{"$f":"-D45/1000*D53","v":-1087.3510032177746},{"$f":"-E45/1000*E53","v":-1142.3709639805943},{"$f":"-F45/1000*F53","v":-1200.1749347580123}]
["Staff costs",-5277,-5276,-5275,-5274,-5273,null,{"$f":"B8","v":-5277},{"$f":"C8","v":-5276},-5275,-5274,-5273]
["D&A & Impairments, plus other opex",{"$f":"-7619-4452","v":-12071},{"$f":"-7619-4452","v":-12071},{"$f":"-7619-4452","v":-12071},{"$f":"-7619-4452","v":-12071},{"$f":"-7619-4452","v":-12071},null,{"$f":"B9","v":-12071},-12071,-12071,-12071,-12071]
["Income from investments",{"$f":"-384+106","v":-278},{"$f":"-384+106","v":-278},{"$f":"-384+106","v":-278},{"$f":"-384+106","v":-278},{"$f":"-384+106","v":-278},null,-278,-278,-278,-278,-278]
["EBIT",{"$f":"SUM(B4:B10)","v":-150},{"$f":"SUM(C4:C10)","v":-364.35096632189016},{"$f":"SUM(D4:D10)","v":435.71949678222882},{"$f":"SUM(E4:E10)","v":1266.0492830194089},{"$f":"SUM(F4:F10)","v":2127.6389042919909},null,{"$f":"SUM(H4:H10)","v":-150},{"$f":"SUM(I4:I10)","v":670.62999999999738},{"$f":"SUM(J4:J10)","v":1523.0705000000016},{"$f":"SUM(K4:K10)","v":2408.4202470000018},{"$f":"SUM(L4:L10)","v":3327.8138390500026}]
["Cash Flow"]
["D&A",7619,7619,7619,7619,7619,null,{"$f":"B13","v":7619},{"$f":"C13","v":7619},7619,7619,7619]
["EBITDA ",{"$f":"B11+B13","v":7469},{"$f":"C11+C13","v":7254.6490336781098},{"$f":"D11+D13","v":8054.7194967822288},{"$f":"E11+E13","v":8885.0492830194089},{"$f":"F11+F13","v":9746.6389042919909},null,{"$f":"H11+H13","v":7469},{"$f":"I11+I13","v":8289.6299999999974},{"$f":"J11+J13","v":9142.0705000000016},{"$f":"K11+K13","v":10027.420247000002},{"$f":"L11+L13","v":10946.813839050003}]
["Cash interest",{"$f":"-1075+331","v":-744},{"$f":"-1075+331","v":-744},{"$f":"-1075+331","v":-744},{"$f":"-1075+331","v":-744},{"$f":"-1075+331","v":-744},null,{"$f":"B15","v":-744},{"$f":"C15","v":-744},-744,-744,-744]
["Cash tax",-1454,-1453,-1452,-1451,-1450,null,{"$f":"B16","v":-1454},-1453,-1452,-1451,-1450]
["FFO",{"$f":"SUM(B14:B16)","v":5271},{"$f":"SUM(C14:C16)","v":5057.6490336781098},{"$f":"SUM(D14:D16)","v":5858.7194967822288},{"$f":"SUM(E14:E16)","v":6690.0492830194089},{"$f":"SUM(F14:F16)","v":7552.6389042919909},null,{"$f":"SUM(H14:H16)","v":5271},{"$f":"SUM(I14:I16)","v":6092.6299999999974},{"$f":"SUM(J14:J16)","v":6946.0705000000016},{"$f":"SUM(K14:K16)","v":7832.4202470000018},{"$f":"SUM(L14:L16)","v":8752.8138390500026}]
["WC",{"$f":"-1313","v":-1313},{"$f":"-1313","v":-1313},{"$f":"-1313","v":-1313},{"$f":"-1313","v":-1313},{"$f":"-1313","v":-1313},null,{"$f":"B18","v":-1313},{"$f":"C18","v":-1313},-1313,-1313,-1313]
["CFO",{"$f":"SUM(B17:B18)","v":3958},{"$f":"SUM(C17:C18)","v":3744.6490336781098},{"$f":"SUM(D17:D18)","v":4545.7194967822288},{"$f":"SUM(E17:E18)","v":5377.0492830194089},{"$f":"SUM(F17:F18)","v":6239.6389042919909},null,{"$f":"SUM(H17:H18)","v":3958},{"$f":"SUM(I17:I18)","v":4779.6299999999974},{"$f":"SUM(J17:J18)","v":5633.0705000000016},{"$f":"SUM(K17:K18)","v":6519.4202470000018},{"$f":"SUM(L17:L18)","v":7439.8138390500026}]
["Capex",{"$f":"-4488-83","v":-4571},{"$f":"-4488-83","v":-4571},{"$f":"-4488-83","v":-4571},{"$f":"-4488-83","v":-4571},{"$f":"-4488-83","v":-4571},null,{"$f":"B20","v":-4571},{"$f":"C20","v":-4571},-4571,-4571,-4571]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":-613},{"$f":"SUM(C19:C21)","v":-826.35096632189016},-25.280503217771184,806.0492830194089,1668.6389042919909,null,{"$f":"SUM(H19:H20)","v":-613},{"$f":"SUM(I19:I20)","v":208.62999999999738},{"$f":"SUM(J19:J20)","v":1062.0705000000016},{"$f":"SUM(K19:K20)","v":1948.4202470000018},{"$f":"SUM(L19:L20)","v":2868.8138390500026}]
["Dividends",-1611,-1611,-1611,-1611,-1611,null,{"$f":"B23","v":-1611},{"$f":"C23","v":-1611},-1611,-1611,-1611]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-2224},{"$f":"SUM(C22:C23)","v":-2437.3509663218902},{"$f":"SUM(D22:D23)","v":-1636.2805032177712},{"$f":"SUM(E22:E23)","v":-804.9507169805911},{"$f":"SUM(F22:F23)","v":57.638904291990912},null,{"$f":"SUM(H22:H23)","v":-2224},{"$f":"SUM(I22:I23)","v":-1402.3700000000026},{"$f":"SUM(J22:J23)","v":-548.92949999999837},{"$f":"SUM(K22:K23)","v":337.42024700000184},{"$f":"SUM(L22:L23)","v":1257.8138390500026}]
["Balance Sheet"]
["Gross debt",{"$f":"16539+2148","v":18687},{"$f":"B26","v":18687},{"$f":"C26","v":18687},{"$f":"D26","v":18687},{"$f":"E26","v":18687},null,{"$f":"B26","v":18687},{"$f":"C26","v":18687},18687,18687,18687]
["Cash and securities",3905,{"$f":"B27+C24","v":1467.6490336781098},{"$f":"C27+D24","v":-168.63146953966134},{"$f":"D27+E24","v":-973.58218652025244},{"$f":"E27+F24","v":-915.94328222826152},null,{"$f":"B27","v":3905},{"$f":"H27+I24","v":2502.6299999999974},{"$f":"I27+J24","v":1953.700499999999},{"$f":"J27+K24","v":2291.1207470000008},{"$f":"K27+L24","v":3548.9345860500034}]
["Net debt  ",{"$f":"B26-B27","v":14782},{"$f":"C26-C27","v":17219.35096632189},{"$f":"D26-D27","v":18855.631469539661},{"$f":"E26-E27","v":19660.582186520252},{"$f":"F26-F27","v":19602.943282228262},null,{"$f":"H26-H27","v":14782},{"$f":"I26-I27","v":16184.370000000003},{"$f":"J26-J27","v":16733.299500000001},{"$f":"K26-K27","v":16395.879252999999},{"$f":"L26-L27","v":15138.065413949997}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.14533107621660538},{"$f":"C14/C4","v":0.13704879217766067},{"$f":"D14/D4","v":0.14773112382789136},{"$f":"E14/E4","v":0.15821374008711267},{"$f":"F14/F4","v":0.1685008158148891},null,{"$f":"H14/H4","v":0.14533107621660538},{"$f":"I14/I4","v":0.15660079127545415},{"$f":"J14/J4","v":0.16767416290764067},{"$f":"K14/K4","v":0.178555639948457},{"$f":"L14/L4","v":0.1892495536734603}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.28206774763204367},{"$f":"C17/C26","v":0.27065066804078292},{"$f":"D17/D26","v":0.31351846186023591},{"$f":"E17/E26","v":0.35800552699841648},{"$f":"F17/F26","v":0.40416540398630013},null,{"$f":"H17/H26","v":0.28206774763204367},{"$f":"I17/I26","v":0.3260357467758333},{"$f":"J17/J26","v":0.37170602557927979},{"$f":"K17/K26","v":0.41913738144164403},{"$f":"L17/L26","v":0.46839053026435501}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.35658232986064131},{"$f":"C17/C28","v":0.29371891214541174},{"$f":"D17/D28","v":0.31071457385273465},{"$f":"E17/E28","v":0.34027727254212548},{"$f":"F17/F28","v":0.38528086295791619},null,{"$f":"H17/H28","v":0.35658232986064131},{"$f":"I17/I28","v":0.37645147756755415},{"$f":"J17/J28","v":0.41510465404626273},{"$f":"K17/K28","v":0.47770663141269976},{"$f":"L17/L28","v":0.57819897058868097}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.5019413576114609},{"$f":"C26/C14","v":2.5758654778817998},{"$f":"D26/D14","v":2.3200063028222457},{"$f":"E26/E14","v":2.1031959874115174},{"$f":"F26/F14","v":1.9172763229969532},null,{"$f":"H26/H14","v":2.5019413576114609},{"$f":"I26/I14","v":2.2542622529594212},{"$f":"J26/J14","v":2.0440664945648797},{"$f":"K26/K14","v":1.8635899902161541},{"$f":"L26/L14","v":1.7070720553718408}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":1.9791136698353193},{"$f":"C28/C14","v":2.3735608554438468},{"$f":"D28/D14","v":2.3409420374070478},{"$f":"E28/E14","v":2.2127713150780624},{"$f":"F28/F14","v":2.0112516196322803},null,{"$f":"H28/H14","v":1.9791136698353193},{"$f":"I28/I14","v":1.9523633744811297},{"$f":"J28/J14","v":1.8303621154529488},{"$f":"K28/K14","v":1.635104428569782},{"$f":"L28/L14","v":1.3828741071624657}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96332285268487505,1.1807917264812E-2,0.361420809444427,0.87222296017309997,1.0714948222035999E-2,0.29036749744602403,0.87222296017309997,1.0714948222035999E-2,0.29036749744602403,1.1170310616613659,1.3670903297584001E-2,0.31361956217647602,0.90203381356345902,1.1073654078279E-2,0.34154369243666199,0.90203381356345902,1.1073654078279E-2,0.34154369243666199,1.130853551973269,1.3838435705649001E-2,0.34666480299187502,1.0177776911731069,1.2466368543012999E-2,0.55278965361955501,1.0177776911731069,1.2466368543012999E-2,0.55278965361955501,1.0303877984105361,0.46293254781886201,0.14415710648573901,1.0182479169723653,0.465249535113819,0.18360228620316299,1.0182479169723653,0.465249535113819,0.18360228620316299,1.0749021012869713,0.48427071388931298,0.169022124306278,1.0322146641460801,0.47318031229774798,0.17257276363744001,1.0322146641460801,0.47318031229774798,0.17257276363744001,1.0838789045771553,0.48645479227744498,0.16532358795360999,1.019169879545192,0.46724507724813202,0.172505422519109,1.019169879545192,0.46724507724813202,0.172505422519109,1.00269881706056,2.2087147477199999E-4,0,1.00742710958478,2.1778983033000001E-4,0,1.0137481410831599,2.2833076135600001E-4,0,1.1357921154185693,2.6827983428000002E-4,0,1.1531508084123121,2.6935122232500002E-4,0,1.1697716591264189,2.84179951632E-4,0,1.3062652911947941,3.2900305403E-4,0,1.322590474255861,3.2930403096599999E-4,0,1.322256175996285,3.38762343463E-4,0,1.0408751482080387,1.8705371135204998E-2,0,1.155010995565684,2.0325794004479002E-2,0,1.1622580319164879,2.1309553403750001E-2,0,1.0167954629026159,1.9624148341899E-2,0,1.278389779931667,2.4323608126225998E-2,0,1.2968157529541713,2.5662708047668001E-2,0,1.155114461032946,2.3774584138595001E-2,0,1.2994885678142749,2.6415393530972001E-2,0,1.2991601087976601,2.7174099842670999E-2,0]
["Total Water Recycled/ Process water use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.06215578326242,2.4512279581018079,4.6162890755815998E-2,1.0347458208550553,2.388932446399568,5.4348761603676E-2,1.0347458208550553,2.388932446399568,5.4348761603676E-2,1.0681299554884689,2.4648325056679439,6.3888959590395006E-2,1.066415837455079,2.46116456452937,4.7072350266587001E-2,1.066415837455079,2.46116456452937,4.7072350266587001E-2,1.0691621086587979,2.4671829529550262,5.4085101805825E-2,1.091781673586036,2.5190182781858081,5.4869263887686003E-2,1.091781673586036,2.5190182781858081,5.4869263887686003E-2,0.99497224950647201,0.21564975874747599,5.0917503325558999E-2,1.0172544882804959,0.21732531297674801,6.1895238636288999E-2,1.0172544882804959,0.21732531297674801,6.1895238636288999E-2,1.0085633321252787,0.21831794954505199,5.3299886127578001E-2,1.0284912143042293,0.21972875321792501,8.5170417232207002E-2,1.0284912143042293,0.21972875321792501,8.5170417232207002E-2,1.0170974072641601,0.220053792108555,8.1629153562328999E-2,1.0160856538481779,0.21695964879614901,9.2729396473903006E-2,1.0160856538481779,0.21695964879614901,9.2729396473903006E-2,2.300284779364449,0,0,2.300264242391052,0,0,2.2506219666381169,0,0,4.9559002724571792,1.2791508271900001E-4,0,4.9561604074535524,1.2797550156E-4,0,4.3213766194923666,0,0,10.790673475814293,1.4830969801840001E-3,0,10.790262736346335,1.4830015820129999E-3,0,7.6249711108392129,7.6203944482399995E-4,0,2.1656755210606731,0,0,2.223023467241688,0,0,2.175048133828974,0,0,4.6397914851014432,5.1896054771999998E-5,0,4.6474932511139881,5.1997945770999999E-5,0,4.0522434754954526,0,0,10.092644874359204,6.01129712901E-4,0,9.8831689498001403,5.8872204098499997E-4,0,6.9839706008202604,3.0251445629599999E-4,0]
["Total Water Withdrawal",314900,{"$f":"B45*(1+$B39)","v":321198},{"$f":"C45*(1+$B39)","v":327621.96000000002},{"$f":"D45*(1+$B39)","v":334174.39920000004},{"$f":"E45*(1+$B39)","v":340857.88718400005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.80489754637084399,0.24146699855512099,0.48594268980177402,0.96582183788897813,0.27828797102182401,0.54791769060449302,0.96582183788897813,0.27828797102182401,0.54791769060449302,0.70364975811001096,0.21838656591244299,0.48971090637530507,0.86453515275681403,0.25560375671675201,0.56831766433731301,0.86453515275681403,0.25560375671675201,0.56831766433731301,0.73271174139249295,0.22501153184143699,0.51752707851597701,0.72904496506556304,0.22525930966714799,0.62798895441171498,0.72904496506556304,0.22525930966714799,0.62798895441171498,1.017072990936368,0.658743318275543,0.25906265279179702,1.0369522198019661,0.66120940652621096,0.26534766818466798,1.0369522198019661,0.66120940652621096,0.26534766818466798,1.024837754538642,0.662726342858588,0.26156314504161299,1.0584650142806939,0.67598774384944804,0.25825074655840302,1.0584650142806939,0.67598774384944804,0.25825074655840302,1.0614916425133869,0.68299180001738802,0.29242646902321201,1.054856756091314,0.67091900970267604,0.29274256274308103,1.054856756091314,0.67091900970267604,0.29274256274308103,1.1655833744763813,6.4016415455820999E-2,0,1.165475949878739,6.5256341607567006E-2,0,1.151597817614965,6.3876173888512994E-2,0,1.2801154380589299,7.2956120123105997E-2,0,1.2619947453516569,7.2845674922790996E-2,0,1.2635918251662599,7.2667294005734004E-2,0,1.350676188100921,7.8463680597846003E-2,0,1.3561742118027491,8.0251065332452007E-2,0,1.393102610561691,8.2833417138395996E-2,0,1.4481139614995879,0.26511455328835398,0,1.206719401195308,0.23449213908871899,0,1.1923501544881627,0.22953264438262,0,1.8192508748916441,0.33406871809301902,0,1.459737919652464,0.28499453943282599,0,1.4615852474441799,0.28429665877822202,0,1.843393672843304,0.34870959704028898,0,1.8602065397719161,0.35626081537333298,0,1.910859655187946,0.36772472250223298,0]
["% Water Not Recyled"]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K88","v":3.5501591089746922}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L88","v":3.6138469902087227}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M88","v":3.7395535616008777}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N88","v":3.8438077839297677}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$32","v":3.1284002068284988},{"$f":"B53*(1+$B$40)","v":3.2222522130333537},3.3189197794243546,3.4184873728070855,3.521041993991298]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$32","v":3.1845219677719263},3.2800576268050841,3.3784593556092366,3.4798131362775138,3.5842075303658394]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$32","v":3.2952945984826933},3.3941534364371742,3.4959780395302893,3.6008573807161981,3.7088831021376842]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$32","v":3.3871634191989113},3.4887783217748787,3.593441671428125,3.7012449215709688,3.8122822692180982]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Installed capacity (MW)","Capacity by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Neurath, Germany",51.039000000000001,6.59,{"$f":"B$45*I60/I$88","v":29774.805471745196},{"$f":"'32.0 Location Data'!E307","v":2.0100000999999996},{"$f":"'32.0 Location Data'!F307","v":2.0100000999999996},{"$f":"'32.0 Location Data'!G307","v":2.0100000999999996},{"$f":"'32.0 Location Data'!H307","v":2.0100000999999996},4168,{"$f":"I60/I$88","v":9.4553208865497604E-2},{"$f":"E60*$J60","v":0.19005195927497104},{"$f":"F60*$J60","v":0.19005195927497104},0.19005195927497104,0.19005195927497104,null,null,null,null,null,null,null,null,null,null,null,null,0.78710997794448001,7.735132563376E-3,0.45252906208031501,0.98718046795776604,9.7227469074320002E-3,0.60224040557205505,0.98718046795776604,9.7227469074320002E-3,0.60224040557205505,0.68164619772994794,6.6867292644560003E-3,0.44980593592788998,0.89667516638177203,8.8141248134160008E-3,0.51811704124988001,0.89667516638177203,8.8141248134160008E-3,0.51811704124988001,0.82218780388372203,8.0838371931440008E-3,0.63746044131402402,0.79519102805285202,7.7952814012379997E-3,0.55215295335057801,0.79519102805285202,7.7952814012379997E-3,0.55215295335057801,0.99907605074609296,0.22388315439746501,0.21112140101012999,1.0151838567001987,0.23388017247762899,0.118919239861617,1.0151838567001987,0.23388017247762899,0.118919239861617,1.0296585600404231,0.23093093583003599,0.208677114710665,1.0512151698648533,0.242535636462964,0.224849392556392,1.0512151698648533,0.242535636462964,0.224849392556392,1.0399435411126079,0.234948911909687,0.232086578182125,1.05761423351338,0.24434008825370199,0.28091003152307298,1.05761423351338,0.24434008825370199,0.28091003152307298,1.0621664601380527,0,0,1.0621664601380527,0,0,1.019260595215894,0,0,1.1378009726285101,0,0,1.1378009726285101,0,0,0.98377284820271405,0,0,1.2226801909225189,0,0,1.2226801909225189,0,0,0.93828536086173397,0,0,1.3494511439327399,0,0,1.0759597607673641,0,0,1.0324967200014541,0,0,1.669195803362024,0,0,1.2689109894943551,0,0,1.0971340403820873,0,0,1.4871057259022973,0,0,1.5375930409029379,0,0,1.1799496319258913,0,0]
["Niederaussem, Germany",50.982999999999997,6.67,24502.778975068624,{"$f":"'32.0 Location Data'!E308","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F308","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G308","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H308","v":1.5100001000000001},3430,7.7811301921462767E-2,{"$f":"E61*$J61","v":0.11749507368253898},0.11749507368253898,0.11749507368253898,0.11749507368253898,null,null,null,null,null,null,null,null,null,null,null,null,0.93749553044940004,1.1281927126865E-2,0.50150252428740505,0.88946375740161998,1.0682719897185999E-2,0.552348298976297,0.88946375740161998,1.0682719897185999E-2,0.552348298976297,0.85113261242600613,1.0274770873863999E-2,0.66127780373913903,0.81854036139304498,9.8305524914840004E-3,0.57368641602655202,0.81854036139304498,9.8305524914840004E-3,0.57368641602655202,0.89390443111650308,1.0773571813345E-2,0.63183235944785299,0.78558399242601695,9.4345711225070003E-3,0.60219137399660505,0.78558399242601695,9.4345711225070003E-3,0.60219137399660505,1.023700241237687,0.28319554987277201,0.24058569336604199,1.009809544356562,0.285013754020982,0.246550011927919,1.009809544356562,0.285013754020982,0.246550011927919,1.0172529995564139,0.27583623165090398,0.30430481983023799,0.98128361403314612,0.27118664111782997,0.35105165672946997,0.98128361403314612,0.27118664111782997,0.35105165672946997,1.0450175795568919,0.28171493694583299,0.34968126131717597,0.982319888115609,0.267304397041565,0.41760792438646799,0.982319888115609,0.267304397041565,0.41760792438646799,3.2209828575384432,0,0,3.2177344113322759,0,0,3.8262616264683191,0,0,10.070496678521875,0,0,10.069642429021629,0,0,12.341770862141743,0,0,19.852430029738983,9.6662023159999994E-6,0,20.007510174842647,1.0148309212999999E-5,0,21.34533704021776,1.4609165047E-5,0,3.4357314279615001,0,0,3.6176116053701919,0,0,4.3017622636429103,0,0,11.831877349661973,0,0,12.30194979253613,0,0,15.077779232703588,0,0,22.208671686460853,8.9721426502500001E-4,0,25.468327216108442,1.0756513550860001E-3,0,27.171298353852325,1.5484715582219999E-3,0]
["Weisweiler, Germany",50.829000000000001,6.3158000000000003,19002.155123522607,{"$f":"'32.0 Location Data'!E309","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F309","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G309","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H309","v":1.5100001000000001},2660,6.0343458632971123E-2,9.1118628570132268E-2,9.1118628570132268E-2,9.1118628570132268E-2,9.1118628570132268E-2,null,null,null,null,null,null,null,null,null,null,null,null,0.99522220258877292,0.75456929831073405,9.1443634718314001E-2,1.0442003192973599,0.79149568663066405,4.9452781568533999E-2,1.0442003192973599,0.79149568663066405,4.9452781568533999E-2,1.0167878470136329,0.77089358564885291,7.9899652554532005E-2,1.0674171602519389,0.80899212681363797,5.7727182567168002E-2,1.0674171602519389,0.80899212681363797,5.7727182567168002E-2,1.033505469199832,0.78354812370953908,7.2883798474925002E-2,1.036861168996948,0.78596483062505085,0.113983228531973,1.036861168996948,0.78596483062505085,0.113983228531973,0.99367110738818587,1.3017683989652069,4.7633672827255003E-2,1.001752596207808,1.3188897814919101,3.6633686812713999E-2,1.001752596207808,1.3188897814919101,3.6633686812713999E-2,0.99285651188911195,1.301505406670771,2.7436407805335999E-2,1.0074015954097639,1.32510083447219,5.6985834325684E-2,1.0074015954097639,1.32510083447219,5.6985834325684E-2,1.002203479104409,1.3129784344225659,4.5721979046180999E-2,1.015073476105179,1.335081077584412,6.5246082772477995E-2,1.015073476105179,1.335081077584412,6.5246082772477995E-2,1.5567082247860069,0,0,1.5538896536329481,0,0,1.399355277500862,0,0,1.8738369929289167,3.3545130918999998E-5,0,1.875032553294393,3.3861461928000001E-5,0,1.6483653675943093,0,0,1.7903516933382959,2.1310483763E-5,0,1.806149782357974,2.3763412575000001E-5,0,1.770825375234085,1.7893563471999999E-5,0,1.56418156742956,0,0,1.4881145168376859,0,0,1.3401214801796699,0,0,1.8428986916321719,4.3514606353E-5,0,1.7566070915066001,4.1856355340999999E-5,0,1.5442560125277081,0,0,1.732309839370695,2.7197415344000001E-5,0,1.741939843407609,3.0234702176999998E-5,0,1.707871244659656,2.2766366604000001E-5,0]
["Gundremmingen, Germany",48.498699999999999,10.403700000000001,18402.087066990312,{"$f":"'32.0 Location Data'!E310","v":4.5037643337448632},{"$f":"'32.0 Location Data'!F310","v":4.3575686617339455},{"$f":"'32.0 Location Data'!G310","v":4.2977097648556519},{"$f":"'32.0 Location Data'!H310","v":4.1712272928896601},2576,5.8437875728772036E-2,0.26319042044705809,0.25464705593399978,0.25114902915696469,0.24375766217834816,null,null,null,null,null,null,null,null,null,null,null,null,0.78666155125097403,6.1431113260074999E-2,0.36662037162495398,0.82010870769030197,6.4127294746690003E-2,0.282966750761662,0.82010870769030197,6.4127294746690003E-2,0.282966750761662,0.69963956350919598,5.4419306544207999E-2,0.35961149919614299,0.73006302461745298,5.6872440578691001E-2,0.29705915144324602,0.73006302461745298,5.6872440578691001E-2,0.29705915144324602,0.66704096849614902,5.1792670984944E-2,0.35394911811248603,0.66908356811094705,5.1959411446126001E-2,0.32037794130129499,0.66908356811094705,5.1959411446126001E-2,0.32037794130129499,0.97630915837126897,1.021282378333056,0.10080893723907899,1.01383540111022,1.0588478904201259,4.7588501589563001E-2,1.01383540111022,1.0588478904201259,4.7588501589563001E-2,0.94166884990606203,0.98499599717741904,0.14545648500455399,0.977141574096132,1.020705265940667,4.9994989680449999E-2,0.977141574096132,1.020705265940667,4.9994989680449999E-2,0.90817376862038801,0.95013975203207202,0.17809648312208701,0.92030211855940203,0.96262903003073597,0.109943618118115,0.92030211855940203,0.96262903003073597,0.109943618118115,1.5816140442633779,1.083736710869E-3,0,1.5750108203546327,1.08082014943E-3,0,1.620785178530104,1.173095284907E-3,0,3.368685999779784,3.4249466772790001E-3,0,3.377389924360569,3.4460973824900001E-3,0,3.124321068321966,3.1646739966639998E-3,0,4.9777719665271984,5.5329804867360003E-3,0,5.0624832542130687,5.6574595092599997E-3,0,4.7075659193313468,5.2618349372009999E-3,0,2.0105394012815858,1.7641495544458E-2,0,1.9204903027921567,1.6854291978153999E-2,0,1.9763052913982253,1.8293228952527E-2,0,4.8148878014893821,6.2936242572236997E-2,0,4.6261621400841282,6.0593449963197002E-2,0,4.2795224014516924,5.5645123797435997E-2,0,7.4624681265824444,0.106829410059661,0,7.5662943995265026,0.10888228622693499,0,7.0358414758599199,0.101268178194374,0]
["Pembroke, UK",51.67,-4.9080000000000004,16073.251514257843,{"$f":"'32.0 Location Data'!E311","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F311","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G311","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H311","v":1.0100001000000001},2250,5.104239921961843E-2,5.1552828316054539E-2,5.1552828316054539E-2,5.1552828316054539E-2,5.1552828316054539E-2]
["Westfalen, Germany",52.030661000000002,8.6080729999999992,15630.344139198294,{"$f":"'32.0 Location Data'!E312","v":6.8869628095368443},{"$f":"'32.0 Location Data'!F312","v":6.6296074720559508},{"$f":"'32.0 Location Data'!G312","v":6.5715617677396452},{"$f":"'32.0 Location Data'!H312","v":6.4454673690626141},2188,4.9635897552233389E-2,0.34184058046021221,0.32906651729449016,0.32618536666169878,0.31992655800705516]
["Frimmersdorf, Germany",51.045000000000002,6.5768199999999997,14430.208026133709,{"$f":"'32.0 Location Data'!E313","v":2.0100000999999996},{"$f":"'32.0 Location Data'!F313","v":2.0100000999999996},{"$f":"'32.0 Location Data'!G313","v":2.0100000999999996},{"$f":"'32.0 Location Data'!H313","v":2.0100000999999996},2020,4.5824731743835209E-2,9.2107715387581932E-2,9.2107715387581932E-2,9.2107715387581932E-2,9.2107715387581932E-2]
["Gersteinwerk, Germany",51.672499999999999,7.7160000000000002,14380.202354756017,{"$f":"'32.0 Location Data'!E314","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F314","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G314","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H314","v":5.9017197718409369},2013,4.5665933168485287E-2,0.16320560641256202,0.1950581533532722,0.23289981566502244,0.26950754068001648]
["Emsland, Germany",51.048000000000002,6.5718839999999998,13122.91690297407,{"$f":"'32.0 Location Data'!E315","v":2.0100000999999996},{"$f":"'32.0 Location Data'!F315","v":2.0100000999999996},{"$f":"'32.0 Location Data'!G315","v":2.0100000999999996},{"$f":"'32.0 Location Data'!H315","v":2.0100000999999996},1837,4.1673283273972912E-2,8.3763303548013868E-2,8.3763303548013868E-2,8.3763303548013868E-2,8.3763303548013868E-2]
["Staythorpe, UK",53.077959,-0.872,12715.727864612873,{"$f":"'32.0 Location Data'!E316","v":2.2957517185398291},{"$f":"'32.0 Location Data'!F316","v":2.2322244178222461},{"$f":"'32.0 Location Data'!G316","v":2.1930071402786151},{"$f":"'32.0 Location Data'!H316","v":2.1534288991164878},1780,4.0380209160409249E-2,9.2702934575007279E-2,9.0137688884635067E-2,8.8554087014721422E-2,8.6955909358393604E-2]
["Aberthaw, UK",51.585000000000001,-2.9499,12044.223134683878,{"$f":"'32.0 Location Data'!E317","v":2.6750657635129333},{"$f":"'32.0 Location Data'!F317","v":2.2771077966339628},{"$f":"'32.0 Location Data'!G317","v":2.0178963684325661},{"$f":"'32.0 Location Data'!H317","v":1.7779275091632893},1686,3.8247771148567408E-2,0.10231530313021042,8.7094297886274388E-2,7.718003850133405E-2,6.8001764489219976E-2]
["Mannheim, Germany",49.487000000000002,8.4660390000000003,11965.642793947505,{"$f":"'32.0 Location Data'!E318","v":5.7055956220330568},{"$f":"'32.0 Location Data'!F318","v":5.489588035489156},{"$f":"'32.0 Location Data'!G318","v":5.3252495178066015},{"$f":"'32.0 Location Data'!H318","v":5.1527833745985516},1675,3.7998230530160389E-2,0.21680253775788597,0.20859463168812722,0.2023500588082407,0.19579665053997355]
["Didcot B, UK",51.607999999999997,-1.2448399999999999,10786.937682901931,{"$f":"'32.0 Location Data'!E319","v":8.5516422648498995},{"$f":"'32.0 Location Data'!F319","v":8.3082052556660422},{"$f":"'32.0 Location Data'!G319","v":8.1364342604000282},{"$f":"'32.0 Location Data'!H319","v":7.930173240788033},1510,3.4255121254055033E-2,0.29293754270373512,0.28459857843641756,0.27871454216565056,0.27164904592885664]
["Littlebrook D, UK",51.309699999999999,-2.4977999999999998,10536.909326013476,{"$f":"'32.0 Location Data'!E320","v":6.1147935484478424},{"$f":"'32.0 Location Data'!F320","v":5.9382069959844612},{"$f":"'32.0 Location Data'!G320","v":5.8848439771256107},{"$f":"'32.0 Location Data'!H320","v":5.7810203031666871},1475,3.3461128377305416E-2,0.20460789192533219,0.1986991066236492,0.19691351979901264,0.19343946251606958]
["Clauscentrale C, Holland",52.13,5.29,10286.880969125019,{"$f":"'32.0 Location Data'!E321","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F321","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G321","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H321","v":5.9017197718409369},1440,3.2667135500555798E-2,0.11674916703134096,0.13953489360591753,0.16660493520001607,0.19279227947303715]
["Voerde, Germany",51.6,6.6833330000000002,9929.6976021415121,{"$f":"'32.0 Location Data'!E322","v":2.0100000999999996},{"$f":"'32.0 Location Data'!F322","v":2.0100000999999996},{"$f":"'32.0 Location Data'!G322","v":2.0100000999999996},{"$f":"'32.0 Location Data'!H322","v":2.0100000999999996},1390,3.153285996234205E-2,6.3381051677593503E-2,6.3381051677593503E-2,6.3381051677593503E-2,6.3381051677593503E-2]
["Emsland, Germany",52.725000000000001,7.4631499999999997,9493.9338944216324,{"$f":"'32.0 Location Data'!E323","v":5.6670214320392773},{"$f":"'32.0 Location Data'!F323","v":5.4801613456013714},{"$f":"'32.0 Location Data'!G323","v":5.3986058617054811},{"$f":"'32.0 Location Data'!H323","v":5.3047072132559201},1329,3.0149043805721285E-2,0.17085527740251355,{"$f":"F76*$J76","v":0.16522162447095626},{"$f":"G76*$J76","v":0.16276280461438225},{"$f":"H76*$J76","v":0.15993185014897843}]
["Vianden, Germany",49.933999999999997,6.2019919999999997,9222.4745355141677,{"$f":"'32.0 Location Data'!E324","v":4.8027675557647651},{"$f":"'32.0 Location Data'!F324","v":4.7795446015480305},{"$f":"'32.0 Location Data'!G324","v":4.8018085277776779},{"$f":"'32.0 Location Data'!H324","v":4.7905917798804145},1291,2.9286994396678843E-2,0.14065862649423361,0.13997849596421377,0.14063053944694953,0.14030203461413343]
["Amercentrale, Holland",{"$f":"B74","v":52.13},{"$f":"C74","v":5.29},9179.6125314761466,{"$f":"'32.0 Location Data'!E325","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F325","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G325","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H325","v":5.9017197718409369},1285,2.9150881332093193E-2,0.10418241641338412,0.12451551269694724,0.14867176509168101,0.17204033272420327]
["Centrale Moerdig, Netherlands",51.688000000000002,4.5926,5714.9338717361225,{"$f":"'32.0 Location Data'!E326","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F326","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G326","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H326","v":5.9017197718409369},800,1.8148408611419885E-2,6.4860648350744968E-2,7.7519385336620839E-2,9.255829733334224E-2,0.10710682192946505]
["Ibbenburen, Germany",52.276000000000003,7.718,5629.2098636600804,{"$f":"'32.0 Location Data'!E327","v":7.5761296303475456},{"$f":"'32.0 Location Data'!F327","v":7.3310907245287398},{"$f":"'32.0 Location Data'!G327","v":7.2242041011415346},{"$f":"'32.0 Location Data'!H327","v":7.1011858759678121},788,1.7876182482248589E-2,0.13543227578126327,0.13105191558559579,0.12914119080101472,0.12694209455916691]
["Denizli, Turkey",37.776000000000003,29.085999999999999,5536.3421882443681,{"$f":"'32.0 Location Data'!E328","v":6.565895519180545},{"$f":"'32.0 Location Data'!F328","v":7.1256827770649052},{"$f":"'32.0 Location Data'!G328","v":7.7223963056734197},{"$f":"'32.0 Location Data'!H328","v":8.0762663516519382},775,1.7581270842313014E-2,0.11543678744504259,0.12527855883998323,0.13576954100172184,0.14199102612305192]
["Little Barford, UK",52.198,-0.27300000000000002,5264.8828293369024,{"$f":"'32.0 Location Data'!E329","v":5.8873901379548146},{"$f":"'32.0 Location Data'!F329","v":5.7690808573426047},{"$f":"'32.0 Location Data'!G329","v":5.6823040799596063},{"$f":"'32.0 Location Data'!H329","v":5.5434470493756933},737,1.6719221433270572E-2,9.8432579380519927E-2,9.6454540320353443E-2,9.500370016402146E-2,9.2682118722122606E-2]
["Bergkamen, Germany",51.615000000000002,7.6429,5122.0094825434999,{"$f":"'32.0 Location Data'!E330","v":4.5489557766821935},{"$f":"'32.0 Location Data'!F330","v":5.4071589215819325},{"$f":"'32.0 Location Data'!G330","v":6.4276847023111658},{"$f":"'32.0 Location Data'!H330","v":7.416126678079463},717,1.6265511217985074E-2,7.3991091215742225E-2,8.7950204096419002E-2,0.10454957763111332,0.12062709167629988]
["Clauscentrale A, Holland",{"$f":"B78","v":52.13},{"$f":"C78","v":5.29},4571.9470973888974,{"$f":"'32.0 Location Data'!E331","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F331","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G331","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H331","v":5.9017197718409369},640,1.4518726889135908E-2,5.1888518680595977E-2,6.2015508269296679E-2,7.4046637866673801E-2,8.5685457543572041E-2]
["Bayer Dormagen, Germany",51.087699999999998,6.8376840000000003,4193.33272838638,{"$f":"'32.0 Location Data'!E332","v":2.0100000999999996},{"$f":"'32.0 Location Data'!F332","v":2.0100000999999996},{"$f":"'32.0 Location Data'!G332","v":2.0100000999999996},{"$f":"'32.0 Location Data'!H332","v":2.0100000999999996},587,1.3316394818629342E-2,2.6765954917084455E-2,2.6765954917084455E-2,2.6765954917084455E-2,2.6765954917084455E-2]
["Delesto, Holland",{"$f":"B84","v":52.13},{"$f":"C84","v":5.29},3786.1436900251811,{"$f":"'32.0 Location Data'!E333","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F333","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G333","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H333","v":5.9017197718409369},530,1.2023320705065675E-2,4.2970179532368542E-2,5.1356592785511315E-2,6.1319871983339241E-2,7.0958269528270612E-2]
["Borselle, Holland",{"$f":"B86","v":52.13},{"$f":"C86","v":5.29},3600.408339193757,{"$f":"'32.0 Location Data'!E334","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F334","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G334","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H334","v":5.9017197718409369},504,1.1433497425194528E-2,4.0862208460969329E-2,4.8837212762071133E-2,5.831172732000562E-2,6.7477297815562984E-2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I87)","v":44081},1,{"$f":"SUM(K60:K87)","v":3.5501591089746922},{"$f":"SUM(L60:L87)","v":3.6138469902087227},{"$f":"SUM(M60:M87)","v":3.7395535616008777},{"$f":"SUM(N60:N87)","v":3.8438077839297677}]

{"sheet":"21.0 Sempra","index":21,"n_rows":69,"n_cols":14,"rows_kept":69,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Sempra (SRE_US Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",10557,{"$f":"B4*(1+$B37)","v":10873.710000000001},11199.921300000002,11535.918939000003,11881.996507170003,null,{"$f":"B4","v":10557},{"$f":"H4*(1+$B$37)","v":10873.710000000001},{"$f":"I4*(1+$B$37)","v":11199.921300000002},{"$f":"J4*(1+$B$37)","v":11535.918939000003},{"$f":"K4*(1+$B$37)","v":11881.996507170003}]
["Cost of fuel, other cost of sales",{"$f":"-1646-1932-435","v":-4013},-4093.26,-4175.1252000000004,-4258.6277040000004,-4343.8002580800003,null,{"$f":"B5","v":-4013},{"$f":"H5*(1+$B38)","v":-4093.26},{"$f":"I5*(1+$B38)","v":-4175.1252000000004},{"$f":"J5*(1+$B38)","v":-4258.6277040000004},{"$f":"K5*(1+$B38)","v":-4343.8002580800003}]
["Other cost of sales",-178,-178,-178,-178,-178,null,{"$f":"B6","v":-178},{"$f":"C6","v":-178},-178,-178,-178]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-1117.1395863798607},{"$f":"-D45/1000*D53","v":-1173.6668494506816},{"$f":"-E45/1000*E53","v":-1233.0543920328862},{"$f":"-F45/1000*F53","v":-1295.4469442697502}]
["Operation and maintenance costs",-2995,-2994,-2993,-2992,-2991,null,{"$f":"B8","v":-2995},{"$f":"C8","v":-2994},-2993,-2992,-2991]
["Other costs",{"$f":"-374-200+114+31+140","v":-289},{"$f":"-374-200+114+31+140","v":-289},{"$f":"-374-200+114+31+140","v":-289},{"$f":"-374-200+114+31+140","v":-289},{"$f":"-374-200+114+31+140","v":-289},null,{"$f":"B9","v":-289},-289,-289,-289,-289]
["Depreciation and amortisation",-1113,-1112,-1111,-1110,-1109,null,-1113,-1112,-1111,-1110,-1109]
["EBIT",{"$f":"SUM(B4:B10)","v":1969},{"$f":"SUM(C4:C10)","v":1090.31041362014},{"$f":"SUM(D4:D10)","v":1280.1292505493202},{"$f":"SUM(E4:E10)","v":1475.236842967116},{"$f":"SUM(F4:F10)","v":1675.7493048202523},null,{"$f":"SUM(H4:H10)","v":1969},{"$f":"SUM(I4:I10)","v":2207.4500000000007},{"$f":"SUM(J4:J10)","v":2453.7961000000014},{"$f":"SUM(K4:K10)","v":2708.2912350000024},{"$f":"SUM(L4:L10)","v":2971.1962490900023}]
["Cash Flow"]
["D&A",{"$f":"-B10","v":1113},{"$f":"-C10","v":1112},{"$f":"-D10","v":1111},{"$f":"-E10","v":1110},{"$f":"-F10","v":1109},null,{"$f":"B13","v":1113},{"$f":"C13","v":1112},1111,1110,1109]
["EBITDA ",{"$f":"B11+B13","v":3082},{"$f":"C11+C13","v":2202.31041362014},{"$f":"D11+D13","v":2391.1292505493202},{"$f":"E11+E13","v":2585.236842967116},{"$f":"F11+F13","v":2784.7493048202523},null,{"$f":"H11+H13","v":3082},{"$f":"I11+I13","v":3319.4500000000007},{"$f":"J11+J13","v":3564.7961000000014},{"$f":"K11+K13","v":3818.2912350000024},{"$f":"L11+L13","v":4080.1962490900023}]
["Cash interest",-544,-544,-544,-544,-544,null,{"$f":"B15","v":-544},{"$f":"C15","v":-544},-544,-544,-544]
["Cash tax",-120,-120,-120,-120,-120,null,{"$f":"B16","v":-120},-120,-120,-120,-120]
["FFO",{"$f":"SUM(B14:B16)","v":2418},{"$f":"SUM(C14:C16)","v":1538.31041362014},{"$f":"SUM(D14:D16)","v":1727.1292505493202},{"$f":"SUM(E14:E16)","v":1921.236842967116},{"$f":"SUM(F14:F16)","v":2120.7493048202523},null,{"$f":"SUM(H14:H16)","v":2418},{"$f":"SUM(I14:I16)","v":2655.4500000000007},{"$f":"SUM(J14:J16)","v":2900.7961000000014},{"$f":"SUM(K14:K16)","v":3154.2912350000024},{"$f":"SUM(L14:L16)","v":3416.1962490900023}]
["WC",-620,-620,-620,-620,-620,null,{"$f":"B18","v":-620},{"$f":"C18","v":-620},-620,-620,-620]
["CFO",{"$f":"SUM(B17:B18)","v":1798},{"$f":"SUM(C17:C18)","v":918.31041362014003},{"$f":"SUM(D17:D18)","v":1107.1292505493202},{"$f":"SUM(E17:E18)","v":1301.236842967116},{"$f":"SUM(F17:F18)","v":1500.7493048202523},null,{"$f":"SUM(H17:H18)","v":1798},{"$f":"SUM(I17:I18)","v":2035.4500000000007},{"$f":"SUM(J17:J18)","v":2280.7961000000014},{"$f":"SUM(K17:K18)","v":2534.2912350000024},{"$f":"SUM(L17:L18)","v":2796.1962490900023}]
["Capex",-2572,-2572,-2572,-2572,-2572,null,{"$f":"B20","v":-2572},{"$f":"C20","v":-2572},-2572,-2572,-2572]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":-774},{"$f":"SUM(C19:C21)","v":-1653.68958637986},-1464.8707494506798,-1270.763157032884,-1071.2506951797477,null,{"$f":"SUM(H19:H20)","v":-774},{"$f":"SUM(I19:I20)","v":-536.54999999999927},{"$f":"SUM(J19:J20)","v":-291.20389999999861},{"$f":"SUM(K19:K20)","v":-37.708764999997584},{"$f":"SUM(L19:L20)","v":224.19624909000231}]
["Dividends",-606,-606,-606,-606,-606,null,{"$f":"B23","v":-606},{"$f":"C23","v":-606},-606,-606,-606]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-1380},{"$f":"SUM(C22:C23)","v":-2259.68958637986},{"$f":"SUM(D22:D23)","v":-2070.8707494506798},{"$f":"SUM(E22:E23)","v":-1876.763157032884},{"$f":"SUM(F22:F23)","v":-1677.2506951797477},null,{"$f":"SUM(H22:H23)","v":-1380},{"$f":"SUM(I22:I23)","v":-1142.5499999999993},{"$f":"SUM(J22:J23)","v":-897.20389999999861},{"$f":"SUM(K22:K23)","v":-643.70876499999758},{"$f":"SUM(L22:L23)","v":-381.80375090999769}]
["Balance Sheet"]
["Gross debt",{"$f":"11253+545","v":11798},{"$f":"B26","v":11798},{"$f":"C26","v":11798},{"$f":"D26","v":11798},{"$f":"E26","v":11798},null,{"$f":"B26","v":11798},{"$f":"C26","v":11798},11798,11798,11798]
["Cash and securities",904,{"$f":"B27+C24","v":-1355.68958637986},{"$f":"C27+D24","v":-3426.5603358305398},{"$f":"D27+E24","v":-5303.3234928634238},{"$f":"E27+F24","v":-6980.5741880431715},null,{"$f":"B27","v":904},{"$f":"H27+I24","v":-238.54999999999927},{"$f":"I27+J24","v":-1135.7538999999979},{"$f":"J27+K24","v":-1779.4626649999955},{"$f":"K27+L24","v":-2161.2664159099932}]
["Net debt  ",{"$f":"B26-B27","v":10894},{"$f":"C26-C27","v":13153.68958637986},{"$f":"D26-D27","v":15224.56033583054},{"$f":"E26-E27","v":17101.323492863423},{"$f":"F26-F27","v":18778.574188043171},null,{"$f":"H26-H27","v":10894},{"$f":"I26-I27","v":12036.55},{"$f":"J26-J27","v":12933.753899999998},{"$f":"K26-K27","v":13577.462664999995},{"$f":"L26-L27","v":13959.266415909993}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.29193899782135074},{"$f":"C14/C4","v":0.20253532728205367},{"$f":"D14/D4","v":0.21349518326966457},{"$f":"E14/E4","v":0.22410324280513874},{"$f":"F14/F4","v":0.23436712030169674},null,{"$f":"H14/H4","v":0.29193899782135074},{"$f":"I14/I4","v":0.30527299330219404},{"$f":"J14/J4","v":0.31828760261020772},{"$f":"K14/K4","v":0.33099151053249276},{"$f":"L14/L4","v":0.34339315338359783}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.20494999152398713},{"$f":"C17/C26","v":0.1303873888472741},{"$f":"D17/D26","v":0.14639169779194103},{"$f":"E17/E26","v":0.16284428233320189},{"$f":"F17/F26","v":0.17975498430414072},null,{"$f":"H17/H26","v":0.20494999152398713},{"$f":"I17/I26","v":0.22507628411595193},{"$f":"J17/J26","v":0.24587185116121388},{"$f":"K17/K26","v":0.26735813146296},{"$f":"L17/L26","v":0.28955723419986457}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.22195704057279236},{"$f":"C17/C28","v":0.11694896732343459},{"$f":"D17/D28","v":0.11344362086336077},{"$f":"E17/E28","v":0.11234433661048925},{"$f":"F17/F28","v":0.11293452226903314},null,{"$f":"H17/H28","v":0.22195704057279236},{"$f":"I17/I28","v":0.22061554182884638},{"$f":"J17/J28","v":0.22428106506650028},{"$f":"K17/K28","v":0.23231816671690353},{"$f":"L17/L28","v":0.24472605846940584}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":3.828033744321869},{"$f":"C26/C14","v":5.3571013091685575},{"$f":"D26/D14","v":4.9340703758651339},{"$f":"E26/E14","v":4.5636050840352613},{"$f":"F26/F14","v":4.2366470761221819},null,{"$f":"H26/H14","v":3.828033744321869},{"$f":"I26/I14","v":3.5542032565635866},{"$f":"J26/J14","v":3.3095862060665953},{"$f":"K26/K14","v":3.089863835386562},{"$f":"L26/L14","v":2.8915275834174112}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":3.5347177157689811},{"$f":"C28/C14","v":5.9726773778261038},{"$f":"D28/D14","v":6.3671005372599421},{"$f":"E28/E14","v":6.6149929509885723},{"$f":"F28/F14","v":6.7433625553073888},null,{"$f":"H28/H14","v":3.5347177157689811},{"$f":"I28/I14","v":3.6260675714350259},{"$f":"J28/J14","v":3.6281889727157166},{"$f":"K28/K14","v":3.5559002258768211},{"$f":"L28/L14","v":3.4212242656277376}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use"]
["Total Water Recycled"]
["Total Water Withdrawal, Thousand Cubic Metres",120760.1,{"$f":"B45*(1+$B39)","v":123175.30200000001},{"$f":"C45*(1+$B39)","v":125638.80804000002},{"$f":"D45*(1+$B39)","v":128151.58420080002},{"$f":"E45*(1+$B39)","v":130714.61588481603}]
["% Water Not Recyled"]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K69","v":8.8053491451932615}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L69","v":8.8061990196648647}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M69","v":8.6364555107448524}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N69","v":8.6191863942631439}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":8.8053491451932615},{"$f":"B53*(1+$B$40)","v":9.0695096195490592},9.3415949081355318,9.621842755379598,9.9104980380409859]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":8.8061990196648647},9.0703849902548104,9.3424965399624558,9.6227714361613295,9.9114545792461701]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":8.6364555107448524},8.895549176067199,9.1624156513492157,9.4372881208896917,9.7204067645163832]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":8.6191863942631439},8.8777619860910377,9.1440948456737683,9.418417691043981,9.7009702217753002]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Installed capacity (MW)","Capacity by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Mexicali, Baja California Norte, Mexico",32.624499999999998,-115.45226,{"$f":"B$45*(I60/SUM(I$60:I$68))","v":68350.653345388782},{"$f":"'32.0 Location Data'!E335","v":10.86875015},{"$f":"'32.0 Location Data'!F335","v":10.86875015},{"$f":"'32.0 Location Data'!G335","v":10.86875015},{"$f":"'32.0 Location Data'!H335","v":10.86875015},626,{"$f":"I60/I$69","v":0.56600361663652798},{"$f":"E60*$J60","v":6.1517518932188064},{"$f":"F60*$J60","v":6.1517518932188064},6.1517518932188064,6.1517518932188064]
["Mesquite Solar, Arizona, USA",36.805531000000002,-114.06719,16377.952079566003,{"$f":"'32.0 Location Data'!E336","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F336","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G336","v":6.9098574568897186},{"$f":"'32.0 Location Data'!H336","v":6.7856373747259413},150,{"$f":"I61/I$69","v":0.13562386980108498},{"$f":"E61*$J61","v":1.1070298575949367},1.1070298575949367,0.93714160807726743,0.92029439982720718]
["Copper Mountain, Nevada, USA",41.770699999999998,-115.5209,11792.125497287523,{"$f":"'32.0 Location Data'!E337","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F337","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G337","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H337","v":3.2912501499999998},108,9.7649186256781192E-2,0.32138789891500902,0.32138789891500902,0.32138789891500902,0.32138789891500902]
["Copper Mountain, Nevada, USA",41.770699999999998,-115.5209,7424.6716094032554,{"$f":"'32.0 Location Data'!E338","v":3.2912501499999998},{"$f":"'32.0 Location Data'!F338","v":3.2912501499999998},{"$f":"'32.0 Location Data'!G338","v":3.2912501499999998},{"$f":"'32.0 Location Data'!H338","v":3.2912501499999998},68,6.148282097649186E-2,0.20235534376130196,0.20235534376130196,0.20235534376130196,0.20235534376130196]
["Alpaugh, California, USA",35.887732,-119.4873,7151.7057414104884,{"$f":"'32.0 Location Data'!E339","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F339","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G339","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H339","v":8.1625001499999996},65.5,5.9222423146473781E-2,0.48340303781645566,0.48340303781645566,0.48340303781645566,0.48340303781645566]
["Alpaugh, California, USA",35.887732,-119.4873,2893.4382007233276,{"$f":"'32.0 Location Data'!E340","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F340","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G340","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H340","v":8.1625001499999996},26.5,2.3960216998191682E-2,0.19557527484177215,0.19557527484177215,0.19557527484177215,0.19557527484177215]
["White River, California, USA",35.811999999999998,-118.843,2838.8450271247739,{"$f":"'32.0 Location Data'!E341","v":5.4562501499999998},{"$f":"'32.0 Location Data'!F341","v":5.4562501499999998},{"$f":"'32.0 Location Data'!G341","v":5.4562501499999998},{"$f":"'32.0 Location Data'!H341","v":5.4562501499999998},26,2.3508137432188065E-2,0.12826627839059673,0.12826627839059673,0.12826627839059673,0.12826627839059673]
["Corcoran, California, USA",36.098007000000003,-119.5604,2838.8450271247739,{"$f":"'32.0 Location Data'!E342","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F342","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G342","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H342","v":8.1625001499999996},26,2.3508137432188065E-2,0.19188517531645569,0.19188517531645569,0.19188517531645569,0.19188517531645569]
["El Dorado, Nevada, USA",33.207599999999999,-92.666200000000003,1091.8634719710669,{"$f":"'32.0 Location Data'!E343","v":2.6205990183750898},{"$f":"'32.0 Location Data'!F343","v":2.7145951349343131},{"$f":"'32.0 Location Data'!G343","v":2.7306034450350478},{"$f":"'32.0 Location Data'!H343","v":2.6839403946146967},10,9.0415913200723331E-3,2.369438533793029E-2,2.4544259809532669E-2,2.4689000407188497E-2,2.4267092175539753E-2]
[null,null,null,{"$f":"SUM(D60:D68)","v":120760.09999999999},null,null,null,null,{"$f":"SUM(I60:I68)","v":1106},0.99999999999999989,8.8053491451932615,8.8061990196648647,8.6364555107448524,8.6191863942631439]

{"sheet":"22.0 Southern","index":22,"n_rows":91,"n_cols":14,"rows_kept":91,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Southern (SO_US Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",17087,{"$f":"B4*(1+$B37)","v":17599.61},18127.598300000001,18671.426249000004,19231.569036470006,null,{"$f":"B4","v":17087},{"$f":"H4*(1+$B$37)","v":17599.61},{"$f":"I4*(1+$B$37)","v":18127.598300000001},{"$f":"J4*(1+$B$37)","v":18671.426249000004},{"$f":"K4*(1+$B$37)","v":19231.569036470006}]
["COGs",{"$f":"-5510-461","v":-5971},-6090.42,-6212.2284,-6336.472968,-6463.20242736,null,{"$f":"B5","v":-5971},{"$f":"H5*(1+$B38)","v":-6090.42},{"$f":"I5*(1+$B38)","v":-6212.2284},{"$f":"J5*(1+$B38)","v":-6336.472968},{"$f":"K5*(1+$B38)","v":-6463.20242736}]
["Other operations and maintenance",-3846,-3846,-3846,-3846,-3846,null,{"$f":"B6","v":-3846},{"$f":"C6","v":-3846},-3846,-3846,-3846]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-1069.8179441411344},{"$f":"-D45/1000*D53","v":-1123.9507321146759},{"$f":"-E45/1000*E53","v":-1180.8226391596784},{"$f":"-F45/1000*F53","v":-1240.5722647011582}]
["Taxes other than income tax",-934,-934,-934,-934,-934,null,{"$f":"B8","v":-934},{"$f":"C8","v":-934},-934,-934,-934]
["Loss on Kemper IGCC",-1180,-1180,-1180,-1180,-1180,null,{"$f":"B9","v":-1180},-1180,-1180,-1180,-1180]
["Depreciation and amortisation",-1901,-1901,-1901,-1901,-1901,null,-1901,-1901,-1901,-1901,-1901]
["EBIT",{"$f":"SUM(B4:B10)","v":3255},{"$f":"SUM(C4:C10)","v":2578.3720558588666},{"$f":"SUM(D4:D10)","v":2930.4191678853258},{"$f":"SUM(E4:E10)","v":3293.1306418403256},{"$f":"SUM(F4:F10)","v":3666.7943444088478},null,{"$f":"SUM(H4:H10)","v":3255},{"$f":"SUM(I4:I10)","v":3648.1900000000005},{"$f":"SUM(J4:J10)","v":4054.3699000000015},{"$f":"SUM(K4:K10)","v":4473.9532810000037},{"$f":"SUM(L4:L10)","v":4907.3666091100058}]
["Cash Flow"]
["D&A",2298,2298,2298,2298,2298,null,{"$f":"B13","v":2298},{"$f":"C13","v":2298},2298,2298,2298]
["EBITDA ",{"$f":"B11+B13","v":5553},{"$f":"C11+C13","v":4876.3720558588666},{"$f":"D11+D13","v":5228.4191678853258},{"$f":"E11+E13","v":5591.1306418403256},{"$f":"F11+F13","v":5964.7943444088478},null,{"$f":"H11+H13","v":5553},{"$f":"I11+I13","v":5946.1900000000005},{"$f":"J11+J13","v":6352.3699000000015},{"$f":"K11+K13","v":6771.9532810000037},{"$f":"L11+L13","v":7205.3666091100058}]
["Cash interest",{"$f":"-824","v":-824},{"$f":"-824","v":-824},{"$f":"-824","v":-824},{"$f":"-824","v":-824},{"$f":"-824","v":-824},null,{"$f":"B15","v":-824},{"$f":"C15","v":-824},-824,-824,-824]
["Cash tax",{"$f":"-849","v":-849},{"$f":"-849","v":-849},{"$f":"-849","v":-849},{"$f":"-849","v":-849},{"$f":"-849","v":-849},null,{"$f":"B16","v":-849},-849,-849,-849,-849]
["FFO",{"$f":"SUM(B14:B16)","v":3880},{"$f":"SUM(C14:C16)","v":3203.3720558588666},3555.4191678853258,3918.1306418403256,4291.7943444088478,null,{"$f":"SUM(H14:H16)","v":3880},{"$f":"SUM(I14:I16)","v":4273.1900000000005},{"$f":"SUM(J14:J16)","v":4679.3699000000015},{"$f":"SUM(K14:K16)","v":5098.9532810000037},{"$f":"SUM(L14:L16)","v":5532.3666091100058}]
["WC",{"$f":"481+36-11","v":506},{"$f":"481+36-11","v":506},{"$f":"481+36-11","v":506},{"$f":"481+36-11","v":506},{"$f":"481+36-11","v":506},null,{"$f":"B18","v":506},{"$f":"C18","v":506},506,506,506]
["CFO",{"$f":"SUM(B17:B18)","v":4386},{"$f":"SUM(C17:C18)","v":3709.3720558588666},{"$f":"SUM(D17:D18)","v":4061.4191678853258},{"$f":"SUM(E17:E18)","v":4424.1306418403256},{"$f":"SUM(F17:F18)","v":4797.7943444088478},null,{"$f":"SUM(H17:H18)","v":4386},{"$f":"SUM(I17:I18)","v":4779.1900000000005},{"$f":"SUM(J17:J18)","v":5185.3699000000015},{"$f":"SUM(K17:K18)","v":5604.9532810000037},{"$f":"SUM(L17:L18)","v":6038.3666091100058}]
["Capex",-5463,-5463,-5463,-5463,-5463,null,{"$f":"B20","v":-5463},{"$f":"C20","v":-5463},-5463,-5463,-5463]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":-1077},{"$f":"SUM(C19:C21)","v":-1753.6279441411334},-1401.5808321146742,-1038.8693581596744,-665.20565559115221,null,{"$f":"SUM(H19:H20)","v":-1077},{"$f":"SUM(I19:I20)","v":-683.80999999999949},{"$f":"SUM(J19:J20)","v":-277.63009999999849},{"$f":"SUM(K19:K20)","v":141.9532810000037},{"$f":"SUM(L19:L20)","v":575.36660911000581}]
["Dividends",-1762,-1762,-1762,-1762,-1762,null,{"$f":"B23","v":-1762},{"$f":"C23","v":-1762},-1762,-1762,-1762]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-2839},{"$f":"SUM(C22:C23)","v":-3515.6279441411334},{"$f":"SUM(D22:D23)","v":-3163.5808321146742},{"$f":"SUM(E22:E23)","v":-2800.8693581596744},{"$f":"SUM(F22:F23)","v":-2427.2056555911522},null,{"$f":"SUM(H22:H23)","v":-2839},{"$f":"SUM(I22:I23)","v":-2445.8099999999995},{"$f":"SUM(J22:J23)","v":-2039.6300999999985},{"$f":"SUM(K22:K23)","v":-1620.0467189999963},{"$f":"SUM(L22:L23)","v":-1186.6333908899942}]
["Balance Sheet"]
["Gross debt",{"$f":"21344+469","v":21813},{"$f":"B26","v":21813},{"$f":"C26","v":21813},{"$f":"D26","v":21813},{"$f":"E26","v":21813},null,{"$f":"B26","v":21813},{"$f":"C26","v":21813},21813,21813,21813]
["Cash and securities",659,{"$f":"B27+C24","v":-2856.6279441411334},{"$f":"C27+D24","v":-6020.2087762558076},{"$f":"D27+E24","v":-8821.0781344154821},{"$f":"E27+F24","v":-11248.283790006633},null,{"$f":"B27","v":659},{"$f":"H27+I24","v":-1786.8099999999995},{"$f":"I27+J24","v":-3826.440099999998},{"$f":"J27+K24","v":-5446.4868189999943},{"$f":"K27+L24","v":-6633.1202098899885}]
["Net debt  ",{"$f":"B26-B27","v":21154},{"$f":"C26-C27","v":24669.627944141132},{"$f":"D26-D27","v":27833.208776255808},{"$f":"E26-E27","v":30634.078134415482},{"$f":"F26-F27","v":33061.283790006637},null,{"$f":"H26-H27","v":21154},{"$f":"I26-I27","v":23599.809999999998},{"$f":"J26-J27","v":25639.4401},{"$f":"K26-K27","v":27259.486818999994},{"$f":"L26-L27","v":28446.120209889988}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.32498390589336923},{"$f":"C14/C4","v":0.27707273376278602},{"$f":"D14/D4","v":0.28842315906157989},{"$f":"E14/E4","v":0.29944850314473287},{"$f":"F14/F4","v":0.31015640653643195},null,{"$f":"H14/H4","v":0.32498390589336923},{"$f":"I14/I4","v":0.3378591911979868},{"$f":"J14/J4","v":0.35042534564548472},{"$f":"K14/K4","v":0.36269073346031577},{"$f":"L14/L4","v":0.37466348145832651}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.17787557878329435},{"$f":"C17/C26","v":0.14685609755003284},{"$f":"D17/D26","v":0.16299542327443844},{"$f":"E17/E26","v":0.17962364836750219},{"$f":"F17/F26","v":0.19675396985324567},null,{"$f":"H17/H26","v":0.17787557878329435},{"$f":"I17/I26","v":0.19590106817035716},{"$f":"J17/J26","v":0.21452206940815116},{"$f":"K17/K26","v":0.23375754279558078},{"$f":"L17/L26","v":0.25362703933938502}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.18341684787746998},{"$f":"C17/C28","v":0.12985084587056553},{"$f":"D17/D28","v":0.12774018247290314},{"$f":"E17/E28","v":0.12790104616983886},{"$f":"F17/F28","v":0.12981329980011602},null,{"$f":"H17/H28","v":0.18341684787746998},{"$f":"I17/I28","v":0.18106883063889079},{"$f":"J17/J28","v":0.18250671160326942},{"$f":"K17/K28","v":0.18705243113549769},{"$f":"L17/L28","v":0.19448580573692942}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":3.9281469475958941},{"$f":"C26/C14","v":4.4732025674275819},{"$f":"D26/D14","v":4.1720067384770214},{"$f":"E26/E14","v":3.9013575960407594},{"$f":"F26/F14","v":3.6569575982861182},null,{"$f":"H26/H14","v":3.9281469475958941},{"$f":"I26/I14","v":3.6683994288779873},{"$f":"J26/J14","v":3.4338365591714037},{"$f":"K26/K14","v":3.2210795164816775},{"$f":"L26/L14","v":3.0273268777776048}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":3.809472357284351},{"$f":"C28/C14","v":5.0590126556280817},{"$f":"D28/D14","v":5.3234463195331685},{"$f":"E28/E14","v":5.4790488895341296},{"$f":"F28/F14","v":5.5427365774977506},null,{"$f":"H28/H14","v":3.809472357284351},{"$f":"I28/I14","v":3.9688960494030625},{"$f":"J28/J14","v":4.0362007413957421},{"$f":"K28/K14","v":4.0253506909862535},{"$f":"L28/L14","v":3.9479074075043634}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[null," "]
["Water use data and price",2013,2014,2015,2016,2017]
["Cooling water inflow, 2013, Thousand Cubic Metres",6086557.5999999996]
["Cooling water outflow, 2013, Thousand Cubic Metres",5698289]
["Water use, 2013, Thousand Cubic Metres",{"$f":"B43-B44","v":388268.59999999963},{"$f":"B45*(1+$B39)","v":396033.9719999996},{"$f":"C45*(1+$B39)","v":403954.65143999958},{"$f":"D45*(1+$B39)","v":412033.74446879956},{"$f":"E45*(1+$B39)","v":420274.41935817554}]
["% Water Not Recyled",{"$f":"B45/B43","v":6.3791164976406314E-2}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K91","v":2.6226492463512123}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L91","v":2.6819524352544111}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M91","v":2.7301815947585739}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N91","v":2.7256391205533306}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":2.6226492463512123},{"$f":"B53*(1+$B$40)","v":2.7013287237417489},2.7823685854540017,2.8658396430176216,2.9518148323081506]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":2.6819524352544111},2.7624110083120437,2.8452833385614049,2.9306418387182473,3.0185610938797947]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":2.7301815947585739},2.8120870426013314,2.8964496538793716,2.9833431434957527,3.0728434378006253]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":2.7256391205533306},2.8074082941699308,2.8916305429950286,2.9783794592848798,3.0677308430634262]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Installed capacity (MW)","Capacity by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Bowen, Georgia, USA",31.861042999999999,-81.598444999999998,{"$f":"B$45*(I60/SUM(I$60:I$90))","v":28205.212334056923},{"$f":"'32.0 Location Data'!E344","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F344","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G344","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H344","v":1.0100001000000001},3540.4,{"$f":"I60/I$91","v":7.2643557408600512E-2},{"$f":"E60*$J60","v":7.3370000247042266E-2},{"$f":"F60*$J60","v":7.3370000247042266E-2},7.3370000247042266E-2,7.3370000247042266E-2]
["Jack McDonough, USA",33.468316999999999,-83.986644999999996,25509.289880705644,{"$f":"'32.0 Location Data'!E345","v":3.7483190437101452},{"$f":"'32.0 Location Data'!F345","v":3.819092112116393},{"$f":"'32.0 Location Data'!G345","v":3.8862437296785721},{"$f":"'32.0 Location Data'!H345","v":3.8740161118117724},3202,6.5700110389317265E-2,{"$f":"E61*$J61","v":0.24626497494613667},0.25091477335301787,0.25532664203967426,0.2545232861960271]
["Barry, Alabama, USA",33.600999999999999,-85.841700000000003,22633.320596840953,{"$f":"'32.0 Location Data'!E346","v":1.0038114523626862},{"$f":"'32.0 Location Data'!F346","v":1.2462237919543442},{"$f":"'32.0 Location Data'!G346","v":1.3873697434073824},{"$f":"'32.0 Location Data'!H346","v":1.3948000681250012},2841,5.8292946163663442E-2,5.8515126951046874E-2,7.2646056412271093E-2,8.0873869761542108E-2,8.1307005280284797E-2]
["James H Miller,  Alabama, USA",32.317999999999998,-86.902289999999994,22481.953792427023,{"$f":"'32.0 Location Data'!E347","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F347","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G347","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H347","v":1.0100001000000001},2822,5.7903095414944816E-2,5.8482132159403809E-2,5.8482132159403809E-2,5.8482132159403809E-2,5.8482132159403809E-2]
["Vogtle, Georgia, USA",33.140900000000002,-81.762,18482.683486332633,{"$f":"'32.0 Location Data'!E348","v":2.1526229798358281},{"$f":"'32.0 Location Data'!F348","v":2.208202885337641},{"$f":"'32.0 Location Data'!G348","v":2.2557452833549529},{"$f":"'32.0 Location Data'!H348","v":2.2377032521537616},2320,4.7602828264589649E-2,0.10247094202753415,0.10511670272409906,0.10737985533220394,0.10652100361938927]
["Victor Daniel, Mississippi, USA",32.353999999999999,-77.244799999999998,17757.716159929067,{"$f":"'32.0 Location Data'!E349","v":0.6578628744396493},{"$f":"'32.0 Location Data'!F349","v":0.70642529780676955},{"$f":"'32.0 Location Data'!G349","v":0.76617444040652871},{"$f":"'32.0 Location Data'!H349","v":0.7249946896737236},2229,4.5735648362832032E-2,3.0087785096333721E-2,3.2308819015099313E-2,3.5041484791022606E-2,3.3158102191837957E-2]
["E C Gaston, Alabama, USA",32.350969999999997,-88.223636999999997,16204.214746207144,{"$f":"'32.0 Location Data'!E350","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F350","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G350","v":0.52654101421046728},{"$f":"'32.0 Location Data'!H350","v":0.5018886124907288},2034,4.1734548573351439E-2,2.1284623945864091E-2,2.1284623945864091E-2,2.1974951533428478E-2,2.094609467640628E-2]
["H Allen Franklin, Alabama, USA",36.733134999999997,-86.611500000000007,15893.51446346276,{"$f":"'32.0 Location Data'!E351","v":1.4160859385947278},{"$f":"'32.0 Location Data'!F351","v":1.6595998609680946},{"$f":"'32.0 Location Data'!G351","v":1.7152387938609601},{"$f":"'32.0 Location Data'!H351","v":1.8250014489228754},1995,4.0934328615455318E-2,5.7966527158162064E-2,6.7934606079031942E-2,7.0212148441881769E-2,7.4705209033891079E-2]
["Wansley, Georgia, USA",33.951889999999999,-82.718999999999994,15582.814180718377,{"$f":"'32.0 Location Data'!E352","v":3.3539731279691916},{"$f":"'32.0 Location Data'!F352","v":3.4334925356237949},{"$f":"'32.0 Location Data'!G352","v":3.501538769133151},{"$f":"'32.0 Location Data'!H352","v":3.4757127743967624},1956,4.0134108657559203E-2,0.13460872195244925,0.13780016249964386,0.14053113742904599,0.13949463415010621]
["Joseph M Farley, Alabama, USA",34.727213999999996,-86.779651000000001,14151.9995453109,{"$f":"'32.0 Location Data'!E353","v":2.4338575177101105},{"$f":"'32.0 Location Data'!F353","v":2.5598138271149686},{"$f":"'32.0 Location Data'!G353","v":2.5921360456524272},{"$f":"'32.0 Location Data'!H353","v":2.604956680448558},1776.4,3.6448993159145279E-2,8.8711656013350126E-2,9.3302636673198991E-2,9.4480748995559208E-2,9.4948048225539289E-2]
["Edwin I Hatch, Georgia, USA",31.937999999999999,-82.355000000000004,13717.019149468762,{"$f":"'32.0 Location Data'!E354","v":2.4280171444857568},{"$f":"'32.0 Location Data'!F354","v":2.4773777745091836},{"$f":"'32.0 Location Data'!G354","v":2.5241936277971662},{"$f":"'32.0 Location Data'!H354","v":2.5156703361434962},1721.8,3.5328685218090711E-2,8.5778653401664767E-2,8.7522499561929062E-2,8.9176442105956516E-2,8.887532541810203E-2]
["Yates, Georgia, USA",33.463000000000001,-84.894900000000007,11848.834116044191,{"$f":"'32.0 Location Data'!E355","v":3.5070522724311122},{"$f":"'32.0 Location Data'!F355","v":3.5801022570187158},{"$f":"'32.0 Location Data'!G355","v":3.6570434919455095},{"$f":"'32.0 Location Data'!H355","v":3.6538610396591258},1487.3,3.0517106240484558E-2,0.10702508678871304,0.10925436092923871,0.11160238476977374,0.1115052655352449]
["Cleveland, North Carolina, USA",35.733195000000002,-80.677000000000007,11726.944005121395,{"$f":"'32.0 Location Data'!E356","v":3.2623471240594961},{"$f":"'32.0 Location Data'!F356","v":3.2698293375363416},{"$f":"'32.0 Location Data'!G356","v":3.3164738286163251},{"$f":"'32.0 Location Data'!H356","v":3.3002738809700247},1472,3.0203173795463775E-2,9.8533237169100382E-2,9.8759223763116313E-2,0.10016803543380601,9.9678745599567381E-2]
["Gorgas, Alabama, USA",30.712212000000001,-88.077799999999996,11286.386937537691,{"$f":"'32.0 Location Data'!E357","v":5.5198329512630329},{"$f":"'32.0 Location Data'!F357","v":5.5198230627289195},{"$f":"'32.0 Location Data'!G357","v":5.5487313030474228},{"$f":"'32.0 Location Data'!H357","v":5.4581544813834357},1416.7,2.9068502932087997E-2,0.1604532803284254,0.16045299288354253,0.16129331215200246,0.15866037954588363]
["Harllee Branch, Georgia, USA",32.2254,-81.868857000000006,11051.370057000271,{"$f":"'32.0 Location Data'!E358","v":4.5417249986373376},{"$f":"'32.0 Location Data'!F358","v":4.5211052575901434},{"$f":"'32.0 Location Data'!G358","v":4.5739906282110976},{"$f":"'32.0 Location Data'!H358","v":4.6022470571804117},1387.2,2.8463208348551188E-2,0.12927206489803791,0.12868516091251844,0.13019044823509301,0.13099471686003264]
["McIntosh, Georgia, USA",31.474799999999998,-81.383899999999997,10966.923313485129,{"$f":"'32.0 Location Data'!E359","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F359","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G359","v":0.51000009999999996},{"$f":"'32.0 Location Data'!H359","v":0.51000009999999996},1376.6,2.8245712667687113E-2,1.4405316285091693E-2,1.4405316285091693E-2,1.4405316285091693E-2,1.4405316285091693E-2]
["E B Harriss, Alabama, USA",32.703000000000003,-84.856700000000004,10388.542787145585,{"$f":"'32.0 Location Data'!E360","v":4.7545078525772304},{"$f":"'32.0 Location Data'!F360","v":4.8495902341103818},{"$f":"'32.0 Location Data'!G360","v":4.9497596258011525},{"$f":"'32.0 Location Data'!H360","v":4.9456159510262392},1304,2.6756072438372802E-2,0.12721195651236869,{"$f":"F76*$J76","v":0.1297559876002827},{"$f":"G76*$J76","v":0.1324361271004687},{"$f":"H76*$J76","v":0.13232525863803005}]
["Greene County, Alabama, USA",32.971811000000002,-87.933480000000003,10264.26267404783,{"$f":"'32.0 Location Data'!E361","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F361","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G361","v":0.52654101421046728},{"$f":"'32.0 Location Data'!H361","v":0.5018886124907288},1288.4000000000001,2.6435984455214355E-2,1.3482354715757766E-2,1.3482354715757766E-2,1.3919630066700713E-2,1.3267919558054007E-2]
["Wansley, Georgia, USA",33.951889999999999,-82.719800000000006,9870.7089825716102,{"$f":"'32.0 Location Data'!E362","v":3.3539731279691916},{"$f":"'32.0 Location Data'!F362","v":3.4334925356237949},{"$f":"'32.0 Location Data'!G362","v":3.501538769133151},{"$f":"'32.0 Location Data'!H362","v":3.4757127743967624},1239,2.5422372508545937E-2,8.52659542428858E-2,8.7287526245940036E-2,8.9017422942018393E-2,8.8360864883426177E-2]
["Jack Watson, Mississippi, USA",32.354667999999997,-89.398499999999999,9683.492145533326,{"$f":"'32.0 Location Data'!E363","v":0.6578628744396493},{"$f":"'32.0 Location Data'!F363","v":0.70642529780676955},{"$f":"'32.0 Location Data'!G363","v":0.76617444040652871},{"$f":"'32.0 Location Data'!H363","v":0.7249946896737236},1215.5,2.4940188687762377E-2,1.6407224219198581E-2,1.7618380221109561E-2,1.9108535111479578E-2,1.8081504358088397E-2]
["Rowan, North Carolina, USA",35.630346000000003,-80.543800000000005,9496.2753084950418,{"$f":"'32.0 Location Data'!E364","v":3.2623471240594961},{"$f":"'32.0 Location Data'!F364","v":3.2698293375363416},{"$f":"'32.0 Location Data'!G364","v":3.3164738286163251},{"$f":"'32.0 Location Data'!H364","v":3.3002738809700247},1192,2.4458004866978817E-2,7.9790501838021499E-2,7.9973501851653972E-2,8.1114333041505948E-2,8.0718114643127933E-2]
["Crist, Florida, USA",27.413556,-80.344195999999997,9042.9715626449015,{"$f":"'32.0 Location Data'!E365","v":10.86875015},{"$f":"'32.0 Location Data'!F365","v":10.86875015},{"$f":"'32.0 Location Data'!G365","v":10.866756220643886},{"$f":"'32.0 Location Data'!H365","v":10.857405497507562},1135.0999999999999,2.3290504466868839E-2,0.25313867391785638,0.25313867391785638,0.25309223429728117,0.25287445123830615]
["Lansing Smith, Florida, USA",28.18515,-80.602999999999994,7978.6239273974707,{"$f":"'32.0 Location Data'!E366","v":6.3645923169110645},{"$f":"'32.0 Location Data'!F366","v":6.3758574408225757},{"$f":"'32.0 Location Data'!G366","v":6.3803795189034362},{"$f":"'32.0 Location Data'!H366","v":6.4333706607855499},1001.5,2.0549238149563158E-2,0.13078752324508541,0.13101901295912741,0.13111193821854192,0.13220086581289475]
["Oleander Power, Florida, USA",27.664000000000001,-81.515699999999995,7922.0605425901595,{"$f":"'32.0 Location Data'!E367","v":4.8706128931089445},{"$f":"'32.0 Location Data'!F367","v":4.9145444300515049},{"$f":"'32.0 Location Data'!G367","v":4.910586513402218},{"$f":"'32.0 Location Data'!H367","v":4.9513274113493662},994.4,2.0403557080305147E-2,9.9377828180618535E-2,0.10027418780225161,0.10019343222397879,0.10102469146074632]
["McIntosh, Georgia, USA",{"$f":"B75","v":31.474799999999998},{"$f":"C75","v":-81.383899999999997},7871.0738295244146,{"$f":"'32.0 Location Data'!E368","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F368","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G368","v":0.51000009999999996},{"$f":"'32.0 Location Data'!H368","v":0.51000009999999996},988,2.0272238933368349E-2,1.0338843883241751E-2,1.0338843883241751E-2,1.0338843883241751E-2,1.0338843883241751E-2]
["Hammond, Georgia, USA",31.210599999999999,-83.243899999999996,7592.2402424461206,{"$f":"'32.0 Location Data'!E369","v":2.711872894210432},{"$f":"'32.0 Location Data'!F369","v":2.7033247976269883},{"$f":"'32.0 Location Data'!G369","v":2.7853624967370147},{"$f":"'32.0 Location Data'!H369","v":2.7951535805093743},953,1.9554092817307731E-2,5.3028214282131732E-2,5.2861064008127769E-2,5.4465236791043585E-2,5.4656692551910344E-2]
["Dahlberg, Georgia, USA",33.753833999999998,-84.384,7321.373329284349,{"$f":"'32.0 Location Data'!E370","v":6.0019634327233486},{"$f":"'32.0 Location Data'!F370","v":6.1190782112020488},{"$f":"'32.0 Location Data'!G370","v":6.2424757596567959},{"$f":"'32.0 Location Data'!H370","v":6.2373708623933526},919,1.8856465161705985E-2,0.11317581437098109,0.11538418511128561,0.11771102668476248,0.11761476636736026]
["Rocky Moutain, Georgia, USA",34.798000000000002,-83.728999999999999,6754.1461464279337,{"$f":"'32.0 Location Data'!E371","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F371","v":0.66408903127126928},{"$f":"'32.0 Location Data'!G371","v":0.79427286717150924},{"$f":"'32.0 Location Data'!H371","v":0.82500559158174092},847.8,1.7395550777034096E-2,8.8717326358424657E-3,1.1552194463950748E-2,1.3816813991702447E-2,1.4351426659697228E-2]
["Cleveland County, North Carolina, USA",35.36,-81.735600000000005,5863.4720025606975,{"$f":"'32.0 Location Data'!E372","v":4.594730095558818},{"$f":"'32.0 Location Data'!F372","v":4.6216180303446421},{"$f":"'32.0 Location Data'!G372","v":4.6531680045724775},{"$f":"'32.0 Location Data'!H372","v":4.6179597277912636},736,1.5101586897731887E-2,6.938771580970543E-2,6.9793766293374096E-2,7.0270220970796951E-2,6.973852011946606E-2]
["West Georgia, Georgia, USA",32.165599999999998,-82.9,5586.2317502657079,{"$f":"'32.0 Location Data'!E373","v":2.4280171444857568},{"$f":"'32.0 Location Data'!F373","v":2.4773777745091836},{"$f":"'32.0 Location Data'!G373","v":2.5241936277971662},{"$f":"'32.0 Location Data'!H373","v":2.5156703361434962},701.2,1.4387544473763043E-2,3.4933204649347974E-2,3.5643382909062993E-2,3.6316948080321008E-2,3.6194318842590979E-2]
["McManus, Georgia, USA",33.2209,-82.032899999999998,5132.9280044155666,{"$f":"'32.0 Location Data'!E374","v":4.5553232761025555},{"$f":"'32.0 Location Data'!F374","v":4.6587821859099483},{"$f":"'32.0 Location Data'!G374","v":4.7473322549113481},{"$f":"'32.0 Location Data'!H374","v":4.7137222966397641},644.29999999999995,1.3220044073653063E-2,6.0221574479813446E-2,6.1589305827279277E-2,6.2759941642202804E-2,6.2315616512538821E-2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I90)","v":48736.600000000006},1,{"$f":"SUM(K60:K90)","v":2.6226492463512123},{"$f":"SUM(L60:L90)","v":2.6819524352544111},{"$f":"SUM(M60:M90)","v":2.7301815947585739},{"$f":"SUM(N60:N90)","v":2.7256391205533306}]

{"sheet":"23.0 Vattenfall","index":23,"n_rows":95,"n_cols":14,"rows_kept":95,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Vattenfall (VATT_SS Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, SWEDISH CROWNS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",171684,{"$f":"B4*(1+$B37)","v":176834.52000000002},{"$f":"C4*(1+$B37)","v":182139.55560000002},{"$f":"D4*(1+$B37)","v":187603.74226800003},{"$f":"E4*(1+$B37)","v":193231.85453604005},null,{"$f":"B4","v":171684},{"$f":"H4*(1+$B$37)","v":176834.52000000002},{"$f":"I4*(1+$B$37)","v":182139.55560000002},{"$f":"J4*(1+$B$37)","v":187603.74226800003},{"$f":"K4*(1+$B$37)","v":193231.85453604005}]
["COGs",-158693,{"$f":"B5*(1+$B38)","v":-161866.86000000002},{"$f":"C5*(1+$B38)","v":-165104.19720000002},-168406.28114400004,-171774.40676688004,null,{"$f":"B5","v":-158693},{"$f":"H5*(1+$B38)","v":-161866.86000000002},{"$f":"I5*(1+$B38)","v":-165104.19720000002},{"$f":"J5*(1+$B38)","v":-168406.28114400004},{"$f":"K5*(1+$B38)","v":-171774.40676688004}]
["Other income",2230,2230,2230,2230,2230,null,{"$f":"B6","v":2230},{"$f":"C6","v":2230},2230,2230,2230]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-6121.1394940300888},{"$f":"-D45/1000*D53","v":-6430.8691524280121},{"$f":"-E45/1000*E53","v":-6756.2711315408706},{"$f":"-F45/1000*F53","v":-7098.1384507968387}]
["Selling expenses",-6470,-6470,-6470,-6470,-6470,null,{"$f":"B8","v":-6470},{"$f":"C8","v":-6470},-6470,-6470,-6470]
["Administrative expenses",-14195,-14194,-14193,-14192,-14191,null,{"$f":"B9","v":-14195},-14194,-14193,-14192,-14191]
["Other  ",{"$f":"-846-947+784","v":-1009},{"$f":"-846-947+784","v":-1009},{"$f":"-846-947+784","v":-1009},{"$f":"-846-947+784","v":-1009},{"$f":"-846-947+784","v":-1009},null,-1009,-1009,-1009,-1009,-1009]
["EBIT",{"$f":"SUM(B4:B10)","v":-6453},{"$f":"SUM(C4:C10)","v":-10596.479494030085},{"$f":"SUM(D4:D10)","v":-8837.5107524280138},{"$f":"SUM(E4:E10)","v":-6999.8100075408765},{"$f":"SUM(F4:F10)","v":-5080.6906816368355},null,{"$f":"SUM(H4:H10)","v":-6453},{"$f":"SUM(I4:I10)","v":-4475.3399999999965},{"$f":"SUM(J4:J10)","v":-2406.6416000000027},{"$f":"SUM(K4:K10)","v":-243.53887600000598},{"$f":"SUM(L4:L10)","v":2017.4477691600041}]
["Cash Flow"]
["D&A",{"$f":"B14-B11","v":49772},49772,49772,49772,49772,null,{"$f":"B13","v":49772},{"$f":"C13","v":49772},49772,49772,49772]
["EBITDA ",43319,{"$f":"C11+C13","v":39175.520505969915},{"$f":"D11+D13","v":40934.489247571983},{"$f":"E11+E13","v":42772.189992459127},{"$f":"F11+F13","v":44691.309318363164},null,{"$f":"H11+H13","v":43319},{"$f":"I11+I13","v":45296.66},{"$f":"J11+J13","v":47365.358399999997},{"$f":"K11+K13","v":49528.461123999994},{"$f":"L11+L13","v":51789.447769160004}]
["Cash interest",-4719,-4719,-4719,-4719,-4719,null,{"$f":"B15","v":-4719},{"$f":"C15","v":-4719},-4719,-4719,-4719]
["Cash tax",-4090,-4090,-4090,-4090,-4090,null,{"$f":"B16","v":-4090},-4090,-4090,-4090,-4090]
["FFO",{"$f":"SUM(B14:B16)","v":34510},{"$f":"SUM(C14:C16)","v":30366.520505969915},{"$f":"SUM(D14:D16)","v":32125.489247571983},{"$f":"SUM(E14:E16)","v":33963.189992459127},{"$f":"SUM(F14:F16)","v":35882.309318363164},null,{"$f":"SUM(H14:H16)","v":34510},{"$f":"SUM(I14:I16)","v":36487.660000000003},{"$f":"SUM(J14:J16)","v":38556.358399999997},{"$f":"SUM(K14:K16)","v":40719.461123999994},{"$f":"SUM(L14:L16)","v":42980.447769160004}]
["WC",{"$f":"1361-3966+5145","v":2540},{"$f":"1361-3966+5145","v":2540},{"$f":"1361-3966+5145","v":2540},{"$f":"1361-3966+5145","v":2540},{"$f":"1361-3966+5145","v":2540},null,{"$f":"B18","v":2540},{"$f":"C18","v":2540},2540,2540,2540]
["CFO",{"$f":"B17+B18","v":37050},{"$f":"C17+C18","v":32906.520505969915},{"$f":"D17+D18","v":34665.489247571983},{"$f":"E17+E18","v":36503.189992459127},{"$f":"F17+F18","v":38422.309318363164},null,{"$f":"SUM(H17:H18)","v":37050},{"$f":"SUM(I17:I18)","v":39027.660000000003},{"$f":"SUM(J17:J18)","v":41096.358399999997},{"$f":"SUM(K17:K18)","v":43259.461123999994},{"$f":"SUM(L17:L18)","v":45520.447769160004}]
["Capex",-27735,-27735,-27735,-27735,-27735,null,{"$f":"B20","v":-27735},{"$f":"C20","v":-27735},-27735,-27735,-27735]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":9315},{"$f":"SUM(C19:C21)","v":5171.5205059699147},6930.4892475719826,8768.1899924591271,10687.309318363164,null,{"$f":"SUM(H19:H20)","v":9315},{"$f":"SUM(I19:I20)","v":11292.660000000003},{"$f":"SUM(J19:J20)","v":13361.358399999997},{"$f":"SUM(K19:K20)","v":15524.461123999994},{"$f":"SUM(L19:L20)","v":17785.447769160004}]
["Dividends",-6840,-6840,-6840,-6840,-6840,null,{"$f":"B23","v":-6840},{"$f":"C23","v":-6840},-6840,-6840,-6840]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":2475},{"$f":"SUM(C22:C23)","v":-1668.4794940300853},{"$f":"SUM(D22:D23)","v":90.48924757198256},{"$f":"SUM(E22:E23)","v":1928.1899924591271},{"$f":"SUM(F22:F23)","v":3847.3093183631645},null,{"$f":"SUM(H22:H23)","v":2475},{"$f":"SUM(I22:I23)","v":4452.6600000000035},{"$f":"SUM(J22:J23)","v":6521.3583999999973},{"$f":"SUM(K22:K23)","v":8684.461123999994},{"$f":"SUM(L22:L23)","v":10945.447769160004}]
["Balance Sheet"]
["Gross debt",{"$f":"98004+27456+(8835/2)","v":129877.5},{"$f":"B26","v":129877.5},{"$f":"C26","v":129877.5},{"$f":"D26","v":129877.5},{"$f":"E26","v":129877.5},null,{"$f":"B26","v":129877.5},{"$f":"C26","v":129877.5},129877.5,129877.5,129877.5]
["Cash and securities",15794,{"$f":"B27+C24","v":14125.520505969915},{"$f":"C27+D24","v":14216.009753541897},{"$f":"D27+E24","v":16144.199746001024},{"$f":"E27+F24","v":19991.509064364189},null,{"$f":"B27","v":15794},{"$f":"H27+I24","v":20246.660000000003},{"$f":"I27+J24","v":26768.018400000001},{"$f":"J27+K24","v":35452.479523999995},{"$f":"K27+L24","v":46397.927293159999}]
["Net debt  ",{"$f":"B26-B27","v":114083.5},{"$f":"C26-C27","v":115751.97949403009},{"$f":"D26-D27","v":115661.4902464581},{"$f":"E26-E27","v":113733.30025399898},{"$f":"F26-F27","v":109885.99093563581},null,{"$f":"H26-H27","v":114083.5},{"$f":"I26-I27","v":109630.84},{"$f":"J26-J27","v":103109.4816},{"$f":"K26-K27","v":94425.020476000005},{"$f":"L26-L27","v":83479.572706840001}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.25231821252999698},{"$f":"C14/C4","v":0.22153774334315443},{"$f":"D14/D4","v":0.22474244604762819},{"$f":"E14/E4","v":0.22799220034404863},{"$f":"F14/F4","v":0.23128334314065024},null,{"$f":"H14/H4","v":0.25231821252999698},{"$f":"I14/I4","v":0.25615281450703176},{"$f":"J14/J4","v":0.2600498186347831},{"$f":"K14/K4","v":0.26400572038294656},{"$f":"L14/L4","v":0.26801713358032619}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.26571192084849182},{"$f":"C17/C26","v":0.23380893923866655},{"$f":"D17/D26","v":0.24735222996725362},{"$f":"E17/E26","v":0.26150172271917099},{"$f":"F17/F26","v":0.27627810296905286},null,{"$f":"H17/H26","v":0.26571192084849182},{"$f":"I17/I26","v":0.28093903870955328},{"$f":"J17/J26","v":0.29686711247136721},{"$f":"K17/K26","v":0.31352205827799268},{"$f":"L17/L26","v":0.330930667507151}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.30249773192442375},{"$f":"C17/C28","v":0.26234126309292244},{"$f":"D17/D28","v":0.2777544122863812},{"$f":"E17/E28","v":0.29862133532228124},{"$f":"F17/F28","v":0.32654125437500697},null,{"$f":"H17/H28","v":0.30249773192442375},{"$f":"I17/I28","v":0.33282295383306382},{"$f":"J17/J28","v":0.37393610947996464},{"$f":"K17/K28","v":0.4312359258036873},{"$f":"L17/L28","v":0.51486185632618064}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.9981647775802767},{"$f":"C26/C14","v":3.3152718412562789},{"$f":"D26/D14","v":3.1728134975497135},{"$f":"E26/E14","v":3.0364940402373088},{"$f":"F26/F14","v":2.9061019240856023},null,{"$f":"H26/H14","v":2.9981647775802767},{"$f":"I26/I14","v":2.8672643854977387},{"$f":"J26/J14","v":2.7420356223885345},{"$f":"K26/K14","v":2.622280140601124},{"$f":"L26/L14","v":2.5077985109804644}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":2.6335672568618849},{"$f":"C28/C14","v":2.9547017627089542},{"$f":"D28/D14","v":2.8255266493478608},{"$f":"E28/E14","v":2.659047859696932},{"$f":"F28/F14","v":2.4587776149687537},null,{"$f":"H28/H14","v":2.6335672568618849},{"$f":"I28/I14","v":2.4202852925579941},{"$f":"J28/J14","v":2.1768964720849659},{"$f":"K28/K14","v":1.9064799982296341},{"$f":"L28/L14","v":1.6119031251101907}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Cooling water inflow, 2013, Thousand Cubic Metres",14063000]
["Cooling water outflow, 2013, Thousand Cubic Metres",13901000]
[null,{"$f":"B43-B44","v":162000},{"$f":"B45*(1+$B39)","v":165240},{"$f":"C45*(1+$B39)","v":168544.80000000002},{"$f":"D45*(1+$B39)","v":171915.69600000003},{"$f":"E45*(1+$B39)","v":175354.00992000004}]
["% Water Not Recyled",{"$f":"B45/B43","v":1.1519590414563038E-2}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K95","v":4.3003854415977312}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L95","v":4.2866766192957719}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M95","v":4.3324296511007665}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N95","v":4.2847183219011349}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$34","v":35.964983525170148},{"$f":"B53*(1+$B$40)","v":37.043933030925253},38.155251021853012,39.299908552508604,40.478905809083862]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$34","v":35.850333902494405},36.925843919569239,38.033619237156316,39.174627814271005,40.349866648699134]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$34","v":36.232975658085934},37.319964927828515,38.439563875663374,39.592750791933277,40.780533315691279]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$34","v":35.833956269723572},36.908974957815282,38.016244206549743,39.156731532746235,40.33143347872862]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Installed capacity (MW)","Capacity by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Jachschwalde Brandenburg Germany",51.859000000000002,14.494,{"$f":"B$45*(I60/I$95)","v":14860.476636028399},{"$f":"'32.0 Location Data'!E386","v":7.3671357951339269},{"$f":"'32.0 Location Data'!F386","v":6.9763265118088675},{"$f":"'32.0 Location Data'!G386","v":6.6378459692077207},{"$f":"'32.0 Location Data'!H386","v":6.0450832567870432},3000,{"$f":"I60/I$95","v":9.1731337259434567E-2},{"$f":"E60*$J60","v":0.67579721825948291},{"$f":"F60*$J60","v":0.63994776008667398},0.60889848727757179,0.5545235709896934]
["Boxberg Saxony Germany",49.4818,9.6375250000000001,12755.242445924376,{"$f":"'32.0 Location Data'!E387","v":5.6162420250681189},{"$f":"'32.0 Location Data'!F387","v":5.3078704386685471},{"$f":"'32.0 Location Data'!G387","v":5.1860533177080974},{"$f":"'32.0 Location Data'!H387","v":4.9481492190613467},2575,7.8736064481014667E-2,0.4422007942267478,0.41792082911587836,0.40832942842504483,0.38959779597369659]
["Lippendorf Saxony Germany",51.189580999999997,12.362564000000001,8827.1231218008706,{"$f":"'32.0 Location Data'!E388","v":8.0174011344614335},{"$f":"'32.0 Location Data'!F388","v":7.6982998352572203},{"$f":"'32.0 Location Data'!G388","v":7.6557886799691115},{"$f":"'32.0 Location Data'!H388","v":7.4492981603960819},1782,5.4488414332104135E-2,0.43685547488121634,0.4194681510762644,0.41715178563318955,0.40590044464704284]
["Schwarze Pumpe Brandenburg Germany",51.521110999999998,14.332777999999999,7925.5875392151474,{"$f":"'32.0 Location Data'!E389","v":5.5076577186281162},{"$f":"'32.0 Location Data'!F389","v":5.2093657603270334},{"$f":"'32.0 Location Data'!G389","v":4.9507186678488271},{"$f":"'32.0 Location Data'!H389","v":4.4971316000770294},1600,4.8923379871698439E-2,0.26945323077173533,0.25485977998309861,0.242205890025077,0.22001487760358754]
["Moorburg Hamburg Germany",53.488999999999997,9.9436,7836.424679398976,{"$f":"'32.0 Location Data'!E390","v":3.6490491932114018},{"$f":"'32.0 Location Data'!F390","v":3.4612221412021551},{"$f":"'32.0 Location Data'!G390","v":3.480071316145954},{"$f":"'32.0 Location Data'!H390","v":3.2553022552622628},1582,4.8372991848141825E-2,0.17651542687668365,0.16742967042097984,0.16834146140688042,0.15746870945703914]
["Brokdorf Schleswig-Holstein, Germany",54.03,9.36,6984.4240189333486,{"$f":"'32.0 Location Data'!E391","v":8.1625001499999996},{"$f":"'32.0 Location Data'!F391","v":8.1625001499999996},{"$f":"'32.0 Location Data'!G391","v":8.1625001499999996},{"$f":"'32.0 Location Data'!H391","v":8.1625001499999996},1410,4.3113728511934249E-2,0.35191581544572259,0.35191581544572259,0.35191581544572259,0.35191581544572259]
["Magnum Centrale, The Netherlands",52.132599999999996,5.2911999999999999,6494.028289944411,{"$f":"'32.0 Location Data'!E392","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F392","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G392","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H392","v":5.9017197718409369},1311,4.0086594382372907E-2,0.14326559190308075,0.17122648179767119,0.20444475333170661,0.23657984665221801]
["Forsmark 3, Sweden",60.52,17.84,5795.5858880510759,{"$f":"'32.0 Location Data'!E393","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F393","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G393","v":0.51000009999999996},{"$f":"'32.0 Location Data'!H393","v":0.51000009999999996},1170,3.5775221531179478E-2,1.8245366558423685E-2,1.8245366558423685E-2,1.8245366558423685E-2,1.8245366558423685E-2]
["Forsmark 2, Sweden",60.52,17.84,5547.9112774506029,{"$f":"'32.0 Location Data'!E394","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F394","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G394","v":0.51000009999999996},{"$f":"'32.0 Location Data'!H394","v":0.51000009999999996},1120,3.4246365910188904E-2,1.7465650038832929E-2,1.7465650038832929E-2,1.7465650038832929E-2,1.7465650038832929E-2]
["Centrale Hemweg, The Netherlands",52.405999999999999,4.8473259999999998,5374.5390500302719,{"$f":"'32.0 Location Data'!E395","v":4.5489557766821935},{"$f":"'32.0 Location Data'!F395","v":5.4071589215819325},{"$f":"'32.0 Location Data'!G395","v":6.4276847023111658},{"$f":"'32.0 Location Data'!H395","v":7.416126678079463},1085,3.3176166975495504E-2,0.1509169164113533,0.1793888072454424,0.21324594094971336,0.24603865698339106]
["Ringhals, Sweden",{"$f":"B75","v":60.12},{"$f":"C75","v":18.643000000000001},5265.5622213660636,{"$f":"'32.0 Location Data'!E396","v":3.784141719479523},{"$f":"'32.0 Location Data'!F396","v":3.9104338235404095},{"$f":"'32.0 Location Data'!G396","v":3.8921846185223892},{"$f":"'32.0 Location Data'!H396","v":3.8679689723456345},1063,3.250347050225965E-2,0.12299773875547279,0.12710267043448412,0.12650950793749122,0.12572241539629189]
["Goldisthal, Thuringia, Germany",50.52,11.005000000000001,5250.701744730035,{"$f":"'32.0 Location Data'!E397","v":6.0031406083218091},{"$f":"'32.0 Location Data'!F397","v":5.7601288843904959},{"$f":"'32.0 Location Data'!G397","v":5.7277348774659771},{"$f":"'32.0 Location Data'!H397","v":5.5703218486417665},1060,3.2411739165000217E-2,0.1945722275677472,0.18669579495764843,0.18564584885470173,0.18054381882327875]
["Markersback, Saxony, Germany",51.104500000000002,13.201700000000001,5177.3900599922945,{"$f":"'32.0 Location Data'!E398","v":4.7016800969893957},{"$f":"'32.0 Location Data'!F398","v":4.6048688432735245},{"$f":"'32.0 Location Data'!G398","v":4.6006598264487115},{"$f":"'32.0 Location Data'!H398","v":4.366388935328172},1045.2,3.1959197901187002E-2,0.1502619246877562,0.14716791467118864,0.14703339786951503,0.13954628809770625]
["Forsmark, Sweden",{"$f":"B67","v":60.52},{"$f":"C67","v":17.84},4874.2363366173149,{"$f":"'32.0 Location Data'!E399","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F399","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G399","v":0.51000009999999996},{"$f":"'32.0 Location Data'!H399","v":0.51000009999999996},984,3.0087878621094539E-2,1.5344821105546075E-2,1.5344821105546075E-2,1.5344821105546075E-2,1.5344821105546075E-2]
["Harspranget, Sweden",66.893000000000001,19.834,4829.6549067092301,{"$f":"'32.0 Location Data'!E400","v":0.1100001},{"$f":"'32.0 Location Data'!F400","v":0.1100001},{"$f":"'32.0 Location Data'!G400","v":0.1100001},{"$f":"'32.0 Location Data'!H400","v":0.1100001},975,2.9812684609316235E-2,3.2793982882932471E-3,3.2793982882932471E-3,3.2793982882932471E-3,3.2793982882932471E-3]
["Ringhals, Sweden",{"$f":"B85","v":60.12},{"$f":"C85","v":18.643000000000001},4656.2826792888991,{"$f":"'32.0 Location Data'!E401","v":3.784141719479523},{"$f":"'32.0 Location Data'!F401","v":3.9104338235404095},{"$f":"'32.0 Location Data'!G401","v":3.8921846185223892},{"$f":"'32.0 Location Data'!H401","v":3.8679689723456345},940,2.8742485674622831E-2,0.1087656391628828,0.11239558815467081,0.1118710606408671,0.11117504277753]
["Ringhals, Sweden",{"$f":"B75","v":60.12},{"$f":"C75","v":18.643000000000001},4349.1661621443118,{"$f":"'32.0 Location Data'!E402","v":3.784141719479523},{"$f":"'32.0 Location Data'!F402","v":3.9104338235404095},{"$f":"'32.0 Location Data'!G402","v":3.8921846185223892},{"$f":"'32.0 Location Data'!H402","v":3.8679689723456345},878,2.6846704704594517E-2,0.1015917353032033,{"$f":"F76*$J76","v":0.10498226212744784},{"$f":"G76*$J76","v":0.10449233110923545},{"$f":"H76*$J76","v":0.10384222080709717}]
["Ringhals, Sweden",{"$f":"B87","v":60.12},{"$f":"C87","v":18.643000000000001},4284.7707633881882,{"$f":"'32.0 Location Data'!E403","v":3.784141719479523},{"$f":"'32.0 Location Data'!F403","v":3.9104338235404095},{"$f":"'32.0 Location Data'!G403","v":3.8921846185223892},{"$f":"'32.0 Location Data'!H403","v":3.8679689723456345},865,2.6449202243136967E-2,0.10008752965520598,0.10342785505722367,0.10294517814292557,0.10230469361974835]
["Velsen, The Netherlands",52.45,4.6304999999999996,4131.212504815895,{"$f":"'32.0 Location Data'!E404","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F404","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G404","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H404","v":5.9017197718409369},834,2.550131175812281E-2,9.1139209494408346E-2,0.1089266863609899,0.13005867603252733,0.15050159581079314]
["Diemen, The Netherlands",52.338900000000002,4.9591890000000003,3388.1886730144752,{"$f":"'32.0 Location Data'!E405","v":4.5489557766821935},{"$f":"'32.0 Location Data'!F405","v":5.4071589215819325},{"$f":"'32.0 Location Data'!G405","v":6.4276847023111658},{"$f":"'32.0 Location Data'!H405","v":7.416126678079463},684,2.0914744895151081E-2,9.5140249608631933E-2,0.11308934945242634,0.13443338581530315,0.15510639758215619]
["Fyn, Denmark",55.329000000000001,10.236291,3289.1188287742857,{"$f":"'32.0 Location Data'!E406","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F406","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G406","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H406","v":1.5100001000000001},664,2.030320264675485E-2,3.0657838026920091E-2,3.0657838026920091E-2,3.0657838026920091E-2,3.0657838026920091E-2]
["Nordjylland, Denmark",56.830742000000001,9.4930000000000003,3269.3048599262479,{"$f":"'32.0 Location Data'!E407","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F407","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G407","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H407","v":1.0100001000000001},660,2.0180894197075604E-2,2.0382705157135781E-2,2.0382705157135781E-2,2.0382705157135781E-2,2.0382705157135781E-2]
["Stornorrfors, Sweden",63.852499999999999,20.051666999999998,2848.2580219054435,{"$f":"'32.0 Location Data'!E408","v":1.0100001000000001},{"$f":"'32.0 Location Data'!F408","v":1.0100001000000001},{"$f":"'32.0 Location Data'!G408","v":1.0100001000000001},{"$f":"'32.0 Location Data'!H408","v":1.0100001000000001},575,1.7581839641391626E-2,1.7757659795989509E-2,1.7757659795989509E-2,1.7757659795989509E-2,1.7757659795989509E-2]
["Reuter West, Berlin, Germany",52.484999999999999,13.428900000000001,2793.7696075733393,{"$f":"'32.0 Location Data'!E409","v":9.2266138716397403},{"$f":"'32.0 Location Data'!F409","v":8.7432872632906999},{"$f":"'32.0 Location Data'!G409","v":8.3249732705666126},{"$f":"'32.0 Location Data'!H409","v":7.5930349134970561},564,1.7245491404773699E-2,0.15911749021852892,0.15078228534854712,0.14356825498252732,0.13094561833686008]
["Porgus, Sweden",66.957999999999998,19.824999999999999,2253.8389564643071,{"$f":"'32.0 Location Data'!E410","v":0.1100001},{"$f":"'32.0 Location Data'!F410","v":0.1100001},{"$f":"'32.0 Location Data'!G410","v":0.1100001},{"$f":"'32.0 Location Data'!H410","v":0.1100001},455,1.3912586151014242E-2,1.5303858678701817E-3,1.5303858678701817E-3,1.5303858678701817E-3,1.5303858678701817E-3]
["Messaure, Sweden",{"$f":"B87","v":60.12},{"$f":"C87","v":18.643000000000001},2229.0714954042601,{"$f":"'32.0 Location Data'!E411","v":3.784141719479523},{"$f":"'32.0 Location Data'!F411","v":3.9104338235404095},{"$f":"'32.0 Location Data'!G411","v":3.8921846185223892},{"$f":"'32.0 Location Data'!H411","v":3.8679689723456345},450,1.3759700588915185E-2,5.2068657046060916E-2,5.3806398584682835E-2,5.3555294987649146E-2,5.3222094946689891E-2]
["Mitte, Berlin, Germany",52.5306,13.383068,2199.3505421322029,{"$f":"'32.0 Location Data'!E412","v":9.2266138716397403},{"$f":"'32.0 Location Data'!F412","v":8.7432872632906999},{"$f":"'32.0 Location Data'!G412","v":8.3249732705666126},{"$f":"'32.0 Location Data'!H412","v":7.5930349134970561},444,1.3576237914396315E-2,0.12526270506565043,0.1187009480403456,0.11302181775220234,0.10308484847795368]
["Letsi, Sweden",60.12,18.643000000000001,2154.7691122241181,{"$f":"'32.0 Location Data'!E413","v":3.784141719479523},{"$f":"'32.0 Location Data'!F413","v":3.9104338235404095},{"$f":"'32.0 Location Data'!G413","v":3.8921846185223892},{"$f":"'32.0 Location Data'!H413","v":3.8679689723456345},435,1.3301043902618012E-2,5.0333035144525549E-2,5.2012851965193403E-2,5.1770118488060839E-2,5.1448025115133557E-2]
["Lichterfelde, Brandenburg, Germany",52.867778000000001,13.748889,2139.9086355880895,{"$f":"'32.0 Location Data'!E414","v":5.5076577186281162},{"$f":"'32.0 Location Data'!F414","v":5.2093657603270334},{"$f":"'32.0 Location Data'!G414","v":4.9507186678488271},{"$f":"'32.0 Location Data'!H414","v":4.4971316000770294},432,1.3209312565358577E-2,7.2752372308368521E-2,6.8812140595436624E-2,6.5395590306770779E-2,5.9404016952968625E-2]
["Centrale Merwedekanaal, The Netherlands",51.918430000000001,5.0369999999999999,2110.1876823160328,{"$f":"'32.0 Location Data'!E415","v":3.5739027999364863},{"$f":"'32.0 Location Data'!F415","v":4.2714150312794796},{"$f":"'32.0 Location Data'!G415","v":5.1000778809388247},{"$f":"'32.0 Location Data'!H415","v":5.9017197718409369},426,1.3025849890839708E-2,4.655312139642441E-2,5.5638811018922901E-2,6.6432848908701006E-2,7.687491584580082E-2]
["Ligga, Sweden",66.766666999999998,19.95,1708.9548131432659,{"$f":"'32.0 Location Data'!E416","v":0.51000009999999996},{"$f":"'32.0 Location Data'!F416","v":0.51000009999999996},{"$f":"'32.0 Location Data'!G416","v":0.51000009999999996},{"$f":"'32.0 Location Data'!H416","v":0.51000009999999996},345,1.0549103784834975E-2,5.3800439851762151E-3,5.3800439851762151E-3,5.3800439851762151E-3,5.3800439851762151E-3]
["Vietas, Sweden",67.500550000000004,18.36788,1634.652429963124,{"$f":"'32.0 Location Data'!E417","v":0.1100001},{"$f":"'32.0 Location Data'!F417","v":0.1100001},{"$f":"'32.0 Location Data'!G417","v":0.1100001},{"$f":"'32.0 Location Data'!H417","v":0.1100001},330,1.0090447098537802E-2,1.1099501898838681E-3,1.1099501898838681E-3,1.1099501898838681E-3,1.1099501898838681E-3]
["Tiefstack, Hamburg, Germany",53.530441000000003,10.065538999999999,1590.0710000550387,{"$f":"'32.0 Location Data'!E418","v":3.6490491932114018},{"$f":"'32.0 Location Data'!F418","v":3.4612221412021551},{"$f":"'32.0 Location Data'!G418","v":3.480071316145954},{"$f":"'32.0 Location Data'!H418","v":3.2553022552622628},321,9.8152530867594984E-3,3.5816341357405468E-2,3.3972771305394771E-2,3.4157780727944766E-2,3.1951615509298079E-2]
["Ritsem, Sweden",67.732569999999996,17.465499999999999,1585.1175078430292,{"$f":"'32.0 Location Data'!E419","v":0.1100001},{"$f":"'32.0 Location Data'!F419","v":0.1100001},{"$f":"'32.0 Location Data'!G419","v":0.1100001},{"$f":"'32.0 Location Data'!H419","v":0.1100001},320,9.7846759743396867E-3,1.076315335644963E-3,1.076315335644963E-3,1.076315335644963E-3,1.076315335644963E-3]
["Hohenwarte II, Germany",52.2288,11.714252,1585.1175078430292,{"$f":"'32.0 Location Data'!E420","v":1.5100001000000001},{"$f":"'32.0 Location Data'!F420","v":1.5100001000000001},{"$f":"'32.0 Location Data'!G420","v":1.5100001000000001},{"$f":"'32.0 Location Data'!H420","v":1.5100001000000001},320,9.7846759743396867E-3,1.4774861699720525E-2,1.4774861699720525E-2,1.4774861699720525E-2,1.4774861699720525E-2]
[null,null,null,null,{"$f":"'32.0 Location Data'!E421","v":""},null,null,null,{"$f":"SUM(I60:I94)","v":32704.2},0.99999999999999967,4.3003854415977312,4.2866766192957719,4.3324296511007665,4.2847183219011349]

{"sheet":"24.0 ABusch","index":24,"n_rows":69,"n_cols":14,"rows_kept":69,"cut":false,"hidden":false,"merged":[[57,7,58,7],[57,8,58,8],[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6]]}
["Anheuser-Busch (ABI_BB Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",43195,{"$f":"B4*(1+$B$37)","v":44490.85},{"$f":"C4*(1+$B$37)","v":45825.575499999999},47200.342765000001,48616.353047950004,null,{"$f":"B4","v":43195},{"$f":"H4*(1+$B$37)","v":44490.85},{"$f":"I4*(1+$B$37)","v":45825.575499999999},{"$f":"J4*(1+$B$37)","v":47200.342765000001},{"$f":"K4*(1+$B$37)","v":48616.353047950004}]
["COGs",-17594,{"$f":"B5*(1+$B38)","v":-17945.88},{"$f":"C5*(1+$B38)","v":-18304.797600000002},{"$f":"D5*(1+$B38)","v":-18670.893552000001},{"$f":"E5*(1+$B38)","v":-19044.311423040002},null,{"$f":"B5","v":-17594},{"$f":"H5*(1+$B38)","v":-17945.88},{"$f":"I5*(1+$B38)","v":-18304.797600000002},{"$f":"J5*(1+$B38)","v":-18670.893552000001},{"$f":"K5*(1+$B38)","v":-19044.311423040002}]
["Distribution expenses",-4061,-4061,-4061,-4061,-4061,null,{"$f":"B6","v":-4061},{"$f":"C6","v":-4061},-4061,-4061,-4061]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-205.22357467308794},{"$f":"-D45/1000*D53","v":-215.60788755154621},{"$f":"-E45/1000*E53","v":-226.51764666165451},{"$f":"-F45/1000*F53","v":-237.97943958273422}]
["Sales, marketing and admin expenses",{"$f":"-5958-2539","v":-8497},{"$f":"-5958-2539","v":-8497},{"$f":"-5958-2539","v":-8497},{"$f":"-5958-2539","v":-8497},{"$f":"-5958-2539","v":-8497},null,{"$f":"B8","v":-8497},{"$f":"C8","v":-8497},-8497,-8497,-8497]
["Other operating income",1160,1161,1162,1163,1164,null,{"$f":"B9","v":1160},1161,1162,1163,1164]
["Non-recurring items incl fair valued adjustments",{"$f":"-118+30-82+6410","v":6240},{"$f":"-118+30-82+6410","v":6240},{"$f":"-118+30-82+6410","v":6240},{"$f":"-118+30-82+6410","v":6240},{"$f":"-118+30-82+6410","v":6240},null,6240,6240,6240,6240,6240]
["EBIT",{"$f":"SUM(B4:B10)","v":20443},{"$f":"SUM(C4:C10)","v":21182.74642532691},{"$f":"SUM(D4:D10)","v":22149.170012448452},{"$f":"SUM(E4:E10)","v":23147.931566338346},{"$f":"SUM(F4:F10)","v":24180.062185327268},null,{"$f":"SUM(H4:H10)","v":20443},{"$f":"SUM(I4:I10)","v":21387.969999999998},{"$f":"SUM(J4:J10)","v":22364.777899999997},{"$f":"SUM(K4:K10)","v":23374.449213},{"$f":"SUM(L4:L10)","v":24418.041624910002}]
["Cash Flow",2013,2014,2015,2016,2017]
["D&A",2985,2985,2985,2985,2985,null,{"$f":"B13","v":2985},{"$f":"C13","v":2985},2985,2985,2985]
["EBITDA ",{"$f":"B11+B13","v":23428},{"$f":"C11+C13","v":24167.74642532691},{"$f":"D11+D13","v":25134.170012448452},{"$f":"E11+E13","v":26132.931566338346},{"$f":"F11+F13","v":27165.062185327268},null,{"$f":"H11+H13","v":23428},{"$f":"I11+I13","v":24372.969999999998},{"$f":"J11+J13","v":25349.777899999997},{"$f":"K11+K13","v":26359.449213},{"$f":"L11+L13","v":27403.041624910002}]
["Cash interest",{"$f":"-2214+297","v":-1917},{"$f":"-2214+297","v":-1917},{"$f":"-2214+297","v":-1917},{"$f":"-2214+297","v":-1917},{"$f":"-2214+297","v":-1917},null,{"$f":"B15","v":-1917},{"$f":"C15","v":-1917},-1917,-1917,-1917]
["Cash tax",-2276,-2275,-2274,-2273,-2272,null,{"$f":"B16","v":-2276},-2275,-2274,-2273,-2272]
["FFO",{"$f":"SUM(B14:B16)","v":19235},{"$f":"SUM(C14:C16)","v":19975.74642532691},{"$f":"SUM(D14:D16)","v":20943.170012448452},{"$f":"SUM(E14:E16)","v":21942.931566338346},{"$f":"SUM(F14:F16)","v":22976.062185327268},null,{"$f":"SUM(H14:H16)","v":19235},{"$f":"SUM(I14:I16)","v":20180.969999999998},{"$f":"SUM(J14:J16)","v":21158.777899999997},{"$f":"SUM(K14:K16)","v":22169.449213},{"$f":"SUM(L14:L16)","v":23214.041624910002}]
["WC",{"$f":"-25-129+1020","v":866},{"$f":"-25-129+1020","v":866},{"$f":"-25-129+1020","v":866},{"$f":"-25-129+1020","v":866},{"$f":"-25-129+1020","v":866},null,{"$f":"B18","v":866},{"$f":"C18","v":866},866,866,866]
["CFO",{"$f":"SUM(B17:B18)","v":20101},{"$f":"SUM(C17:C18)","v":20841.74642532691},{"$f":"SUM(D17:D18)","v":21809.170012448452},{"$f":"SUM(E17:E18)","v":22808.931566338346},{"$f":"SUM(F17:F18)","v":23842.062185327268},null,{"$f":"SUM(H17:H18)","v":20101},{"$f":"SUM(I17:I18)","v":21046.969999999998},{"$f":"SUM(J17:J18)","v":22024.777899999997},{"$f":"SUM(K17:K18)","v":23035.449213},{"$f":"SUM(L17:L18)","v":24080.041624910002}]
["Capex",{"$f":"-17439-3869","v":-21308},{"$f":"-17439-3869","v":-21308},{"$f":"-17439-3869","v":-21308},{"$f":"-17439-3869","v":-21308},{"$f":"-17439-3869","v":-21308},null,{"$f":"B20","v":-21308},{"$f":"C20","v":-21308},-21308,-21308,-21308]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":-1207},{"$f":"SUM(C19:C21)","v":-466.25357467309004},501.17001244845233,1500.9315663383459,2534.0621853272678,null,{"$f":"SUM(H19:H20)","v":-1207},{"$f":"SUM(I19:I20)","v":-261.03000000000247},{"$f":"SUM(J19:J20)","v":716.77789999999732},{"$f":"SUM(K19:K20)","v":1727.4492129999999},{"$f":"SUM(L19:L20)","v":2772.0416249100017}]
["Dividends",-6253,-6253,-6253,-6253,-6253,null,{"$f":"B23","v":-6253},{"$f":"C23","v":-6253},-6253,-6253,-6253]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-7460},{"$f":"SUM(C22:C23)","v":-6719.25357467309},{"$f":"SUM(D22:D23)","v":-5751.8299875515477},{"$f":"SUM(E22:E23)","v":-4752.0684336616541},{"$f":"SUM(F22:F23)","v":-3718.9378146727322},null,{"$f":"SUM(H22:H23)","v":-7460},{"$f":"SUM(I22:I23)","v":-6514.0300000000025},{"$f":"SUM(J22:J23)","v":-5536.2221000000027},{"$f":"SUM(K22:K23)","v":-4525.5507870000001},{"$f":"SUM(L22:L23)","v":-3480.9583750899983}]
["Balance Sheet",2013,2014,2015,2016,2017]
["Gross debt",{"$f":"41274+7846+6","v":49126},{"$f":"B26","v":49126},{"$f":"C26","v":49126},{"$f":"D26","v":49126},{"$f":"E26","v":49126},null,{"$f":"B26","v":49126},{"$f":"C26","v":49126},49126,49126,49126]
["Cash and securities",9839,{"$f":"B27+C24","v":3119.74642532691},{"$f":"C27+D24","v":-2632.0835622246377},{"$f":"D27+E24","v":-7384.1519958862918},{"$f":"E27+F24","v":-11103.089810559024},null,{"$f":"B27","v":9839},{"$f":"H27+I24","v":3324.9699999999975},{"$f":"I27+J24","v":-2211.2521000000052},{"$f":"J27+K24","v":-6736.8028870000053},{"$f":"K27+L24","v":-10217.761262090004}]
["Net debt  ",{"$f":"B26-B27","v":39287},{"$f":"C26-C27","v":46006.253574673086},{"$f":"D26-D27","v":51758.083562224638},{"$f":"E26-E27","v":56510.151995886292},{"$f":"F26-F27","v":60229.089810559024},null,{"$f":"H26-H27","v":39287},{"$f":"I26-I27","v":45801.03},{"$f":"J26-J27","v":51337.252100000005},{"$f":"K26-K27","v":55862.802887000005},{"$f":"L26-L27","v":59343.761262090004}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.54237758999884245},{"$f":"C14/C4","v":0.54320711843731717},{"$f":"D14/D4","v":0.54847472701021405},{"$f":"E14/E4","v":0.55365978371064795},{"$f":"F14/F4","v":0.55876388256713816},null,{"$f":"H14/H4","v":0.54237758999884245},{"$f":"I14/I4","v":0.54781983261726841},{"$f":"J14/J4","v":0.55317969547376433},{"$f":"K14/K4","v":0.5584588515434693},{"$f":"L14/L4","v":0.56365893175661597}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.39154419248463135},{"$f":"C17/C26","v":0.40662269318338373},{"$f":"D17/D26","v":0.42631539332427743},{"$f":"E17/E26","v":0.44666635928710552},{"$f":"F17/F26","v":0.46769657992361008},null,{"$f":"H17/H26","v":0.39154419248463135},{"$f":"I17/I26","v":0.41080018727354145},{"$f":"J17/J26","v":0.43070426861539707},{"$f":"K17/K26","v":0.45127731166795587},{"$f":"L17/L26","v":0.47254084649493144}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.48960215847481353},{"$f":"C17/C28","v":0.43419632926432772},{"$f":"D17/D28","v":0.40463573167793471},{"$f":"E17/E28","v":0.38830069980940241},{"$f":"F17/F28","v":0.38147782504425687},null,{"$f":"H17/H28","v":0.48960215847481353},{"$f":"I17/I28","v":0.44062262355235238},{"$f":"J17/J28","v":0.41215252150202242},{"$f":"K17/K28","v":0.39685529667826813},{"$f":"L17/L28","v":0.39117914219130567}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.0968926071367595},{"$f":"C26/C14","v":2.0327091792273091},{"$f":"D26/D14","v":1.9545503183780835},{"$f":"E26/E14","v":1.8798503288960842},{"$f":"F26/F14","v":1.8084258252327707},null,{"$f":"H26/H14","v":2.0968926071367595},{"$f":"I26/I14","v":2.0155935037871875},{"$f":"J26/J14","v":1.9379262490500955},{"$f":"K26/K14","v":1.8636959977058987},{"$f":"L26/L14","v":1.7927207013159927}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":1.6769250469523647},{"$f":"C28/C14","v":1.9036219912693317},{"$f":"D28/D14","v":2.0592716424130932},{"$f":"E28/E14","v":2.1624115094946577},{"$f":"F28/F14","v":2.2171526573235938},null,{"$f":"H28/H14","v":1.6769250469523647},{"$f":"I28/I14","v":1.8791731167764947},{"$f":"J28/J14","v":2.025155892983189},{"$f":"K28/K14","v":2.119270491412601},{"$f":"L28/L14","v":2.1655903046961451}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Withdrawals + Municipal Water Use",{"$f":"20454+61362+64284","v":146100}]
["Total Water Discharged",106653]
["Total Water Consumed",{"$f":"B43-B44","v":39447},{"$f":"B45*(1+$B39)","v":40235.94},{"$f":"C45*(1+$B39)","v":41040.658800000005},{"$f":"D45*(1+$B39)","v":41861.471976000008},{"$f":"E45*(1+$B39)","v":42698.701415520009}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.27}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K69","v":4.9519456735196936}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L69","v":5.1755078189006074}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M69","v":5.292749390872614}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N69","v":5.3741909460949087}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":4.9519456735196936},{"$f":"B53*(1+$B$40)","v":5.1005040437252847},5.2535191650370434,5.4111247399881552,5.5734584821878004]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":5.1755078189006074},5.3307730534676256,5.4906962450716543,5.6554171324238043,5.8250796463965182]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":5.292749390872614},5.4515318725987925,5.615077828776756,5.7835301636400587,5.9570360685492609]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":5.3741909460949087},5.535416674477756,5.7014791747120892,5.8725235499534518,6.0486992564520552]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Production (HL)","Production by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["USA",null,null,{"$f":"B$45*J60","v":15749.154009154094},{"$f":"'34.0 Country Data'!B196","v":5.1525490176502},{"$f":"'34.0 Country Data'!C196","v":5.3898219941064127},{"$f":"'34.0 Country Data'!D196","v":5.487274580960082},{"$f":"'34.0 Country Data'!E196","v":5.5994620279877161},113048,{"$f":"I60/I$69","v":0.3992484601909928},{"$f":"E60*$J60","v":2.0571472613554551},{"$f":"F60*$J60","v":2.1518781318505318},2.1907859270934882,2.2355765925720297]
["China",null,null,{"$f":"B$45*J61","v":9128.2624915239867},{"$f":"'34.0 Country Data'!B41","v":5.3005098618159892},{"$f":"'34.0 Country Data'!C41","v":5.4120697986956889},{"$f":"'34.0 Country Data'!D41","v":5.5641037265309867},{"$f":"'34.0 Country Data'!E41","v":5.5719594110389714},65523,{"$f":"I61/I$69","v":0.23140574673673503},{"$f":"E61*$J61","v":1.2265684426589571},{"$f":"F61*$J61","v":1.2523840531585071},{"$f":"G61*$J61","v":1.2875655777585531},{"$f":"H61*$J61","v":1.2893834282982515}]
["Mexico",null,null,5319.7000021190033,{"$f":"'34.0 Country Data'!B118","v":5.6058669623521133},{"$f":"'34.0 Country Data'!C118","v":6.1473983839917326},{"$f":"'34.0 Country Data'!D118","v":6.3851765661554074},{"$f":"'34.0 Country Data'!E118","v":6.5975288408732178},38185,0.13485689664914957,0.75598982157080097,0.82901906853112217,0.86108509626859153,0.88972226503342311]
["Argentina",null,null,3365.8230208509917,{"$f":"'34.0 Country Data'!B13","v":4.2435564807597341},{"$f":"'34.0 Country Data'!C13","v":4.6942982023209749},{"$f":"'34.0 Country Data'!D13","v":4.7021086085448891},{"$f":"'34.0 Country Data'!E13","v":4.6985232315137209},24160,8.5325196360965139E-2,0.36208228998967051,0.40054191588996285,0.40120834033467723,0.40090241733546472]
["Russia",null,null,1626.4893943888794,{"$f":"'34.0 Country Data'!B151","v":2.882905917812876},{"$f":"'34.0 Country Data'!C151","v":3.1525138641982782},{"$f":"'34.0 Country Data'!D151","v":3.3186141432136615},{"$f":"'34.0 Country Data'!E151","v":3.4305811235232619},11675,4.1232271006385261E-2,0.11886875808917234,0.12998530600001024,0.13683399771860871,0.14145065059450077]
["Canada",null,null,1263.2981437531785,{"$f":"'34.0 Country Data'!B36","v":2.6359345426076319},{"$f":"'34.0 Country Data'!C36","v":2.4028752444547963},{"$f":"'34.0 Country Data'!D36","v":2.5360382396130055},{"$f":"'34.0 Country Data'!E36","v":2.7033336904979035},9068,3.2025202011640393E-2,8.4416336216470336E-2,7.6952565112434645E-2,8.1217136932851389E-2,8.6574807543068705E-2]
["UK",null,null,1179.2918820986608,{"$f":"'34.0 Country Data'!B194","v":4.4523180499409483},{"$f":"'34.0 Country Data'!C194","v":4.5225504724872572},{"$f":"'34.0 Country Data'!D194","v":4.3981162569550474},{"$f":"'34.0 Country Data'!E194","v":4.2636657047347377},8465,2.9895603774651072E-2,0.13310473629976172,0.13520437697634002,0.13148434097277956,0.12746486053631814]
["Germany",null,null,1128.0243791320563,{"$f":"'34.0 Country Data'!B70","v":4.0005026987334498},{"$f":"'34.0 Country Data'!C70","v":3.4007813404843081},{"$f":"'34.0 Country Data'!D70","v":3.3837659979066768},{"$f":"'34.0 Country Data'!E70","v":3.3138520405684573},8097,2.8595948465841667E-2,0.11439816901044224,9.7248567956085219E-2,9.6761998096606627E-2,9.476274217551986E-2]
["Belgium",null,null,686.95667697914905,{"$f":"'34.0 Country Data'!B22","v":5.7060989911908804},{"$f":"'34.0 Country Data'!C22","v":5.8740019310747442},{"$f":"'34.0 Country Data'!D22","v":6.0757365204631091},{"$f":"'34.0 Country Data'!E22","v":6.2219469055884984},4931,1.7414674803639035E-2,9.9369858328961946E-2,0.10229383342561439,0.10580697569645842,0.10835318200633189]
[null,null,null,{"$f":"SUM(D60:D68)","v":39447},null,null,null,null,{"$f":"SUM(I60:I68)","v":283152},{"$f":"SUM(J59:J68)","v":1},{"$f":"+SUM(K60:K68)","v":4.9519456735196936},{"$f":"+SUM(L60:L68)","v":5.1755078189006074},5.292749390872614,5.3741909460949087]

{"sheet":"25.0 Carlsberg","index":25,"n_rows":85,"n_cols":14,"rows_kept":85,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Carlsberg (CARLB_DC Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, DANISH CROWNS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",93732,{"$f":"B4*(1+$B37)","v":96543.96},99440.278800000015,102423.48716400002,105496.19177892002,null,{"$f":"B4","v":93732},{"$f":"H4*(1+$B$37)","v":96543.96},{"$f":"I4*(1+$B$37)","v":99440.278800000015},{"$f":"J4*(1+$B$37)","v":102423.48716400002},{"$f":"K4*(1+$B$37)","v":105496.19177892002}]
["Excise duty on beer, soft drinks",-27180,-27723.600000000002,-28278.072000000004,-28843.633440000005,-29420.506108800007,null,{"$f":"B5","v":-27180},{"$f":"H5*(1+$B38)","v":-27723.600000000002},{"$f":"I5*(1+$B38)","v":-28278.072000000004},{"$f":"J5*(1+$B38)","v":-28843.633440000005},{"$f":"K5*(1+$B38)","v":-29420.506108800007}]
["COGs",-33622,-33622,-33622,-33622,-33622,null,{"$f":"B6","v":-33622},{"$f":"C6","v":-33622},-33622,-33622,-33622]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-418.43338934392227},{"$f":"-D45/1000*D53","v":-439.60611884472485},-461.85018845826795,-485.21980799425637]
["Sales and admin expenses",-18717,-18717,-18717,-18717,-18717,null,{"$f":"B8","v":-18717},{"$f":"C8","v":-18717},-18717,-18717,-18717]
["Admin expenses",-4502,-4502,-4502,-4502,-4502,null,{"$f":"B9","v":-4502},-4502,-4502,-4502,-4502]
["Other operating activities, + share of Associates' PAT",{"$f":"17+116","v":133},{"$f":"17+116","v":133},{"$f":"17+116","v":133},{"$f":"17+116","v":133},{"$f":"17+116","v":133},null,133,133,133,133,133]
["EBIT",{"$f":"SUM(B4:B10)","v":9844},{"$f":"SUM(C4:C10)","v":11693.926610656075},{"$f":"SUM(D4:D10)","v":14014.600681155287},{"$f":"SUM(E4:E10)","v":16410.003535541749},{"$f":"SUM(F4:F10)","v":18882.465862125762},null,{"$f":"SUM(H4:H10)","v":9844},{"$f":"SUM(I4:I10)","v":12112.36},{"$f":"SUM(J4:J10)","v":14454.206800000014},{"$f":"SUM(K4:K10)","v":16871.853724000015},{"$f":"SUM(L4:L10)","v":19367.685670120016}]
["Cash Flow",2013,2014,2015,2016,2017]
["D&A",{"$f":"3983+6","v":3989},{"$f":"3983+6","v":3989},{"$f":"3983+6","v":3989},{"$f":"3983+6","v":3989},{"$f":"3983+6","v":3989},null,{"$f":"B13","v":3989},{"$f":"C13","v":3989},3989,3989,3989]
["EBITDA ",{"$f":"SUM(B11,B13)","v":13833},{"$f":"SUM(C11,C13)","v":15682.926610656075},{"$f":"SUM(D11,D13)","v":18003.600681155287},{"$f":"SUM(E11,E13)","v":20399.003535541749},{"$f":"SUM(F11,F13)","v":22871.465862125762},null,{"$f":"H11+H13","v":13833},{"$f":"I11+I13","v":16101.36},{"$f":"J11+J13","v":18443.206800000014},{"$f":"K11+K13","v":20860.853724000015},{"$f":"L11+L13","v":23356.685670120016}]
["Cash interest",{"$f":"-2455+333","v":-2122},{"$f":"-2455+333","v":-2122},{"$f":"-2455+333","v":-2122},{"$f":"-2455+333","v":-2122},{"$f":"-2455+333","v":-2122},null,{"$f":"B15","v":-2122},{"$f":"C15","v":-2122},-2122,-2122,-2122]
["Cash tax",-2329,-2328,-2327,-2326,-2325,null,{"$f":"B16","v":-2329},-2328,-2327,-2326,-2325]
["FFO",{"$f":"SUM(B14:B16)","v":9382},{"$f":"SUM(C14:C16)","v":11232.926610656075},{"$f":"SUM(D14:D16)","v":13554.600681155287},{"$f":"SUM(E14:E16)","v":15951.003535541749},{"$f":"SUM(F14:F16)","v":18424.465862125762},null,{"$f":"SUM(H14:H16)","v":9382},{"$f":"SUM(I14:I16)","v":11651.36},{"$f":"SUM(J14:J16)","v":13994.206800000014},{"$f":"SUM(K14:K16)","v":16412.853724000015},{"$f":"SUM(L14:L16)","v":18909.685670120016}]
["WC",{"$f":"627-884","v":-257},{"$f":"627-884","v":-257},{"$f":"627-884","v":-257},{"$f":"627-884","v":-257},{"$f":"627-884","v":-257},null,{"$f":"B18","v":-257},{"$f":"C18","v":-257},-257,-257,-257]
["CFO",{"$f":"SUM(B17:B18)","v":9125},{"$f":"SUM(C17:C18)","v":10975.926610656075},{"$f":"SUM(D17:D18)","v":13297.600681155287},{"$f":"SUM(E17:E18)","v":15694.003535541749},{"$f":"SUM(F17:F18)","v":18167.465862125762},null,{"$f":"SUM(H17:H18)","v":9125},{"$f":"SUM(I17:I18)","v":11394.36},{"$f":"SUM(J17:J18)","v":13737.206800000014},{"$f":"SUM(K17:K18)","v":16155.853724000015},{"$f":"SUM(L17:L18)","v":18652.685670120016}]
["Capex",-5788,-5788,-5788,-5788,-5788,null,{"$f":"B20","v":-5788},{"$f":"C20","v":-5788},-5788,-5788,-5788]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":3337},{"$f":"SUM(C19:C21)","v":5187.9266106560754},7509.600681155287,9906.0035355417494,12379.465862125762,null,{"$f":"SUM(H19:H20)","v":3337},{"$f":"SUM(I19:I20)","v":5606.3600000000006},{"$f":"SUM(J19:J20)","v":7949.2068000000145},{"$f":"SUM(K19:K20)","v":10367.853724000015},{"$f":"SUM(L19:L20)","v":12864.685670120016}]
["Dividends",{"$f":"-985-679","v":-1664},{"$f":"-985-679","v":-1664},{"$f":"-985-679","v":-1664},{"$f":"-985-679","v":-1664},{"$f":"-985-679","v":-1664},null,{"$f":"B23","v":-1664},{"$f":"C23","v":-1664},-1664,-1664,-1664]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":1673},{"$f":"SUM(C22:C23)","v":3523.9266106560754},{"$f":"SUM(D22:D23)","v":5845.600681155287},{"$f":"SUM(E22:E23)","v":8242.0035355417494},{"$f":"SUM(F22:F23)","v":10715.465862125762},null,{"$f":"SUM(H22:H23)","v":1673},{"$f":"SUM(I22:I23)","v":3942.3600000000006},{"$f":"SUM(J22:J23)","v":6285.2068000000145},{"$f":"SUM(K22:K23)","v":8703.8537240000151},{"$f":"SUM(L22:L23)","v":11200.685670120016}]
["Balance Sheet",2013,2014,2015,2016,2017]
["Gross debt",{"$f":"30686+9525","v":40211},{"$f":"B26","v":40211},{"$f":"C26","v":40211},{"$f":"D26","v":40211},{"$f":"E26","v":40211},null,{"$f":"B26","v":40211},{"$f":"C26","v":40211},40211,40211,40211]
["Cash and securities",3714,{"$f":"B27+C24","v":7237.9266106560754},{"$f":"C27+D24","v":13083.527291811362},{"$f":"D27+E24","v":21325.530827353112},{"$f":"E27+F24","v":32040.996689478874},null,{"$f":"B27","v":3714},{"$f":"H27+I24","v":7656.3600000000006},{"$f":"I27+J24","v":13941.566800000015},{"$f":"J27+K24","v":22645.42052400003},{"$f":"K27+L24","v":33846.106194120046}]
["Net debt  ",{"$f":"B26-B27","v":36497},{"$f":"C26-C27","v":32973.073389343925},{"$f":"D26-D27","v":27127.472708188638},{"$f":"E26-E27","v":18885.469172646888},{"$f":"F26-F27","v":8170.003310521126},null,{"$f":"H26-H27","v":36497},{"$f":"I26-I27","v":32554.639999999999},{"$f":"J26-J27","v":26269.433199999985},{"$f":"K26-K27","v":17565.57947599997},{"$f":"L26-L27","v":6364.893805879954}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.14758033542440149},{"$f":"C14/C4","v":0.16244337409254886},{"$f":"D14/D4","v":0.18104937856585418},{"$f":"E14/E4","v":0.19916333743723214},{"$f":"F14/F4","v":0.21679897137951362},null,{"$f":"H14/H4","v":0.14758033542440149},{"$f":"I14/I4","v":0.16677749700758079},{"$f":"J14/J4","v":0.18547018393918674},{"$f":"K14/K4","v":0.20367255891803129},{"$f":"L14/L4","v":0.22139837728992875}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.23331924100370546},{"$f":"C17/C26","v":0.27934959614672789},{"$f":"D17/D26","v":0.33708688371727358},{"$f":"E17/E26","v":0.39668258773822462},{"$f":"F17/F26","v":0.45819466967063149},null,{"$f":"H17/H26","v":0.23331924100370546},{"$f":"I17/I26","v":0.28975553952898464},{"$f":"J17/J26","v":0.34801936783467247},{"$f":"K17/K26","v":0.40816825555196379},{"$f":"L17/L26","v":0.47026151227574586}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.2570622242924076},{"$f":"C17/C28","v":0.34066968759685828},{"$f":"D17/D28","v":0.49966323169735327},{"$f":"E17/E28","v":0.84461780587610047},{"$f":"F17/F28","v":2.2551356666403302},null,{"$f":"H17/H28","v":0.2570622242924076},{"$f":"I17/I28","v":0.35790166931657058},{"$f":"J17/J28","v":0.53271826207502726},{"$f":"K17/K28","v":0.93437587677793743},{"$f":"L17/L28","v":2.9709349828666514}]
["Gress debt/EBITDA, X",{"$f":"B26/B14","v":2.9068893226342802},{"$f":"C26/C14","v":2.5639984805309131},{"$f":"D26/D14","v":2.2334976603924361},{"$f":"E26/E14","v":1.9712237379604969},{"$f":"F26/F14","v":1.7581295506987078},null,{"$f":"H26/H14","v":2.9068893226342802},{"$f":"I26/I14","v":2.4973666820690923},{"$f":"J26/J14","v":2.1802607559548686},{"$f":"K26/K14","v":1.9275817055242572},{"$f":"L26/L14","v":1.7216055637312253}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":2.6384009253235017},{"$f":"C28/C14","v":2.1024821583325983},{"$f":"D28/D14","v":1.5067804040212625},{"$f":"E28/E14","v":0.92580351485023338},{"$f":"F28/F14","v":0.35721380342526826},null,{"$f":"H28/H14","v":2.6384009253235017},{"$f":"I28/I14","v":2.0218565388265337},{"$f":"J28/J14","v":1.4243419533743971},{"$f":"K28/K14","v":0.84203550383899706},{"$f":"L28/L14","v":0.27250843273634928}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Withdrawal",38700]
["Total Water Discharged",24400]
["Total Water Use",{"$f":"B43-B44","v":14300},{"$f":"B45*(1+$B39)","v":14586},{"$f":"C45*(1+$B39)","v":14877.720000000001},{"$f":"D45*(1+$B39)","v":15175.274400000002},{"$f":"E45*(1+$B39)","v":15478.779888000003}]
["% Water Not Discharged",{"$f":"B45/B43","v":0.36950904392764861}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K85","v":4.2334361296938035}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L85","v":4.3738494065434663}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M85","v":4.5218190690788758}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N85","v":4.5787491964673244}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$36","v":27.851776297255533},{"$f":"B53*(1+$B$40)","v":28.687329586173199},29.547949473758397,30.43438795797115,31.347419596710285]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$36","v":28.775555245649464},29.63882190301895,30.527986560109518,31.443826156912806,32.387140941620189]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$36","v":29.749047655469923},30.641519085134021,31.560764657688043,32.507587597418684,33.482815225341248]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$36","v":30.123590963558527},31.027298692465283,31.958117653239242,32.916861182836421,33.904367018321516]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Number of factories","Production by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["China",null,null,{"$f":"B$45*J60","v":5870.5263157894733},{"$f":"'34.0 Country Data'!B41","v":5.3005098618159892},{"$f":"'34.0 Country Data'!C41","v":5.4120697986956889},{"$f":"'34.0 Country Data'!D41","v":5.5641037265309867},{"$f":"'34.0 Country Data'!E41","v":5.5719594110389714},39,{"$f":"I60/I$85","v":0.41052631578947368},{"$f":"E60*$J60","v":2.1759987853770903},{"$f":"F60*$J60","v":2.2217970752540195},2.284211003523247,2.2874359687423147]
["Russia",null,null,{"$f":"B$45*J61","v":1505.2631578947367},{"$f":"'34.0 Country Data'!B151","v":2.882905917812876},{"$f":"'34.0 Country Data'!C151","v":3.1525138641982782},{"$f":"'34.0 Country Data'!D151","v":3.3186141432136615},{"$f":"'34.0 Country Data'!E151","v":3.4305811235232619},10,{"$f":"I61/I$85","v":0.10526315789473684},{"$f":"E61*$J61","v":0.30346378082240799},{"$f":"F61*$J61","v":0.3318435646524503},{"$f":"G61*$J61","v":0.34932780454880646},{"$f":"H61*$J61","v":0.36111380247613284}]
["Vietnam",null,null,903.15789473684208,{"$f":"'34.0 Country Data'!B201","v":2.4698187356960446},{"$f":"'34.0 Country Data'!C201","v":2.4131184078989567},{"$f":"'34.0 Country Data'!D201","v":2.3786477802494082},{"$f":"'34.0 Country Data'!E201","v":2.2998548463141391},6,6.3157894736842107E-2,0.15598855172817125,0.15240747839361832,0.15023038612101525,0.14525399029352457]
["India",null,null,903.15789473684208,{"$f":"'34.0 Country Data'!B82","v":6.0568961646026809},{"$f":"'34.0 Country Data'!C82","v":6.162374138870633},{"$f":"'34.0 Country Data'!D82","v":6.10577465016822},{"$f":"'34.0 Country Data'!E82","v":6.0287231572925037},6,6.3157894736842107E-2,0.38254081039595883,0.38920257719182949,0.38562787264220338,0.38076146256584237]
["SE Europe: Bulgaria, Croatia, Serbia, Greece",null,null,752.63157894736833,{"$f":"('34.0 Country Data'!B31+'34.0 Country Data'!B148+'34.0 Country Data'!B45+'34.0 Country Data'!B72)/4","v":3.1372745730170921},{"$f":"('34.0 Country Data'!C31+'34.0 Country Data'!C148+'34.0 Country Data'!C45+'34.0 Country Data'!C72)/4","v":3.2520647302827728},{"$f":"('34.0 Country Data'!D31+'34.0 Country Data'!D148+'34.0 Country Data'!D45+'34.0 Country Data'!D72)/4","v":3.5154869217161728},{"$f":"('34.0 Country Data'!E31+'34.0 Country Data'!E148+'34.0 Country Data'!E45+'34.0 Country Data'!E72)/4","v":3.6539027446504395},5,5.2631578947368418E-2,0.16511971436932063,0.17116130159383014,0.18502562745874593,0.19231067077107575]
["Estonia, Lithuania",null,null,451.57894736842104,{"$f":"('34.0 Country Data'!B61+'34.0 Country Data'!B106)/2","v":3.1704454274074187},{"$f":"('34.0 Country Data'!C61+'34.0 Country Data'!C106)/2","v":4.3579680423001275},{"$f":"('34.0 Country Data'!D61+'34.0 Country Data'!D106)/2","v":4.8720102697419971},{"$f":"('34.0 Country Data'!E61+'34.0 Country Data'!E106)/2","v":5.3199165618771476},3,3.1578947368421054E-2,0.10011932928655007,0.13762004344105666,0.1538529558865894,0.16799736511190994]
["Poland",null,null,451.57894736842104,{"$f":"'34.0 Country Data'!B145","v":3.2385512048238119},{"$f":"'34.0 Country Data'!C145","v":3.4999103772789502},{"$f":"'34.0 Country Data'!D145","v":3.7622140948174225},{"$f":"'34.0 Country Data'!E145","v":3.8026310571381297},3,3.1578947368421054E-2,0.10227003804706775,0.11052348559828264,0.11880676088897124,0.1200830860148883]
["Ukraine",null,null,451.57894736842104,{"$f":"'34.0 Country Data'!B192","v":5.0313241108035323},{"$f":"'34.0 Country Data'!C192","v":4.9310491308431805},{"$f":"'34.0 Country Data'!D192","v":5.2905473411619219},{"$f":"'34.0 Country Data'!E192","v":5.5075494484423846},3,3.1578947368421054E-2,0.1588839192885326,0.15571734097399517,0.16706991603669227,0.17392261416133847]
["Norway",null,null,301.05263157894734,{"$f":"'34.0 Country Data'!B135","v":1.4009330392489139},{"$f":"'34.0 Country Data'!C135","v":1.6990031194165187},{"$f":"'34.0 Country Data'!D135","v":1.7328150627506997},{"$f":"'34.0 Country Data'!E135","v":1.7419170435412668},2,2.1052631578947368E-2,2.9493327142082398E-2,3.576848672455829E-2,3.6480317110541047E-2,3.6671937758763512E-2]
["Germany",null,null,301.05263157894734,{"$f":"'34.0 Country Data'!B70","v":4.0005026987334498},{"$f":"'34.0 Country Data'!C70","v":3.4007813404843081},{"$f":"'34.0 Country Data'!D70","v":3.3837659979066768},{"$f":"'34.0 Country Data'!E70","v":3.3138520405684573},2,2.1052631578947368E-2,8.4221109447019993E-2,7.1595396641774903E-2,7.1237178903298462E-2,6.9765306117230683E-2]
["Laos",null,null,301.05263157894734,{"$f":"'34.0 Country Data'!B99","v":1.0307852465927958},{"$f":"'34.0 Country Data'!C99","v":1.0513164290778059},{"$f":"'34.0 Country Data'!D99","v":1.0851986366214368},{"$f":"'34.0 Country Data'!E99","v":1.1056510115213785},2,2.1052631578947368E-2,2.1700742033532543E-2,2.2132977454269596E-2,2.284628708676709E-2,2.3276863400450071E-2]
["Denmark",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B51","v":1.6477411683890912},{"$f":"'34.0 Country Data'!C51","v":1.6057868148194581},{"$f":"'34.0 Country Data'!D51","v":1.7231856804816366},{"$f":"'34.0 Country Data'!E51","v":1.9459323612657133},1,1.0526315789473684E-2,1.7344643877779908E-2,1.6903019103362716E-2,1.8138796636648805E-2,2.0483498539639086E-2]
["Sweden",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B177","v":2.5164505342170345},{"$f":"'34.0 Country Data'!C177","v":3.1687448749064639},{"$f":"'34.0 Country Data'!D177","v":3.209500063447873},{"$f":"'34.0 Country Data'!E177","v":3.2120214724122462},1,1.0526315789473684E-2,2.6488952991758258E-2,3.3355209209541728E-2,3.3784211194188139E-2,3.3810752341181541E-2]
["Finland",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B65","v":1.8998372658942533},{"$f":"'34.0 Country Data'!C65","v":2.9746119498397863},{"$f":"'34.0 Country Data'!D65","v":3.3435500001121325},{"$f":"'34.0 Country Data'!E65","v":3.5374707369419451},1,1.0526315789473684E-2,1.9998287009413192E-2,3.1311704735155647E-2,3.5195263159075077E-2,3.7236534073073105E-2]
["France",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B66","v":3.7027915084264595},{"$f":"'34.0 Country Data'!C66","v":3.7074916035364147},{"$f":"'34.0 Country Data'!D66","v":3.9424309869536929},{"$f":"'34.0 Country Data'!E66","v":4.1139088617390094},1,1.0526315789473684E-2,3.8976752720278521E-2,3.9026227405646471E-2,4.1499273546880974E-2,4.3304303807779047E-2]
["Switzerland",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B178","v":2.4167965769071191},{"$f":"'34.0 Country Data'!C178","v":2.5473892826386848},{"$f":"'34.0 Country Data'!D178","v":2.6350057400408802},{"$f":"'34.0 Country Data'!E178","v":2.7091443538328805},1,1.0526315789473684E-2,2.5439963967443358E-2,2.6814624027775628E-2,2.7736902526746106E-2,2.851730898771453E-2]
["UK",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B194","v":4.4523180499409483},{"$f":"'34.0 Country Data'!C194","v":4.5225504724872572},{"$f":"'34.0 Country Data'!D194","v":4.3981162569550474},{"$f":"'34.0 Country Data'!E194","v":4.2636657047347377},1,1.0526315789473684E-2,4.6866505788852084E-2,4.7605794447234284E-2,4.6295960599526814E-2,4.4880691628786711E-2]
["Italy",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B88","v":5.752818938147894},{"$f":"'34.0 Country Data'!C88","v":5.885066446281745},{"$f":"'34.0 Country Data'!D88","v":6.0204016925453061},{"$f":"'34.0 Country Data'!E88","v":6.1282182926605087},1,1.0526315789473684E-2,6.0555988822609409E-2,6.1948067855597318E-2,6.3372649395213754E-2,6.4507560975373773E-2]
["Portugal",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B146","v":5.2339354640799156},{"$f":"'34.0 Country Data'!C146","v":5.2437229104221164},{"$f":"'34.0 Country Data'!D146","v":5.5714930294374669},{"$f":"'34.0 Country Data'!E146","v":5.9473170724715274},1,1.0526315789473684E-2,5.5094057516630691E-2,5.5197083267601227E-2,5.8647295046710179E-2,6.2603337604963449E-2]
["Belarus",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B21","v":2.4632079999751677},{"$f":"'34.0 Country Data'!C21","v":2.5991173571540687},{"$f":"'34.0 Country Data'!D21","v":2.8040693521033733},{"$f":"'34.0 Country Data'!E21","v":2.8369354246601732},1,1.0526315789473684E-2,2.5928505262896501E-2,2.7359130075305986E-2,2.951651949582498E-2,2.9862478154317612E-2]
["Kazakhstan",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B93","v":7.3802596346408373},{"$f":"'34.0 Country Data'!C93","v":7.6286205636575026},{"$f":"'34.0 Country Data'!D93","v":7.6188480637615212},{"$f":"'34.0 Country Data'!E93","v":7.622938126074513},1,1.0526315789473684E-2,7.7686943522535135E-2,8.0301269091131611E-2,8.0198400671173911E-2,8.0241453958679085E-2]
["Azerbaijan",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B17","v":6.6277082709049111},{"$f":"'34.0 Country Data'!C17","v":6.7281857346148088},{"$f":"'34.0 Country Data'!D17","v":7.1378151875168436},{"$f":"'34.0 Country Data'!E17","v":7.6744707186226426},1,1.0526315789473684E-2,6.9765350220051689E-2,7.0823007732787463E-2,7.5134896710703614E-2,8.0783902301290969E-2]
["Cambodia",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B34","v":1.6195558100434277},{"$f":"'34.0 Country Data'!C34","v":1.622221020592822},{"$f":"'34.0 Country Data'!D34","v":1.568707275729855},{"$f":"'34.0 Country Data'!E34","v":1.5140095835415308},1,1.0526315789473684E-2,1.7047955895193975E-2,1.7076010743082338E-2,1.6512708165577421E-2,1.5936942984647692E-2]
["Nepal",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B128","v":3.9986836568576316},{"$f":"'34.0 Country Data'!C128","v":3.994402705620951},{"$f":"'34.0 Country Data'!D128","v":3.9745409056005299},{"$f":"'34.0 Country Data'!E128","v":3.9819390557811456},1,1.0526315789473684E-2,4.2091406914290856E-2,4.2046344269694218E-2,4.183727269053189E-2,4.1915147955591002E-2]
["Malaysia",null,null,150.52631578947367,{"$f":"'34.0 Country Data'!B111","v":2.8833171884018665},{"$f":"'34.0 Country Data'!C111","v":2.3096577326870871},{"$f":"'34.0 Country Data'!D111","v":2.7771168581538532},{"$f":"'34.0 Country Data'!E111","v":3.4268604953776909},1,1.0526315789473684E-2,3.0350707246335436E-2,2.4312186659864073E-2,2.9232809033198453E-2,3.6072215740817801E-2]
[null,null,null,{"$f":"SUM(D60:D84)","v":14299.999999999993},null,null,null,null,{"$f":"SUM(I60:I84)","v":95},1.0000000000000002,4.2334361296938035,4.3738494065434663,4.5218190690788758,4.5787491964673244]

{"sheet":"26.0 Diageo","index":26,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Diageo (DGE_LN Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, BRITISH POUNDS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",10258,{"$f":"B4*(1+$B37)","v":10565.74},10882.7122,11209.193566,11545.46937298,null,{"$f":"B4","v":10258},{"$f":"H4*(1+$B$37)","v":10565.74},{"$f":"I4*(1+$B$37)","v":10882.7122},{"$f":"J4*(1+$B$37)","v":11209.193566},{"$f":"K4*(1+$B$37)","v":11545.46937298}]
["COGs",-4029,-4109.58,-4191.7716,-4275.6070319999999,-4361.1191726400002,null,{"$f":"B5","v":-4029},{"$f":"H5*(1+$B38)","v":-4109.58},{"$f":"I5*(1+$B38)","v":-4191.7716},{"$f":"J5*(1+$B38)","v":-4275.6070319999999},{"$f":"K5*(1+$B38)","v":-4361.1191726400002}]
["Marketing",-1620,-1620,-1620,-1620,-1620,null,{"$f":"B6","v":-1620},{"$f":"C6","v":-1620},-1620,-1620,-1620]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-17.26718945382606},{"$f":"-D45/1000*D53","v":-18.140909240189657},{"$f":"-E45/1000*E53","v":-19.058839247743254},{"$f":"-F45/1000*F53","v":-20.023216513679063}]
["Other opex",-1902,-1902,-1902,-1902,-1902,null,{"$f":"B8","v":-1902},{"$f":"C8","v":-1902},-1902,-1902,-1902]
["Administrative expenses",null,null,null,null,null,null,{"$f":"B9","v":0},0,0,0,0]
["Special items",null,null,null,null,null,null,0,0,0,0,0]
["EBIT",{"$f":"SUM(B4:B8)","v":2707},{"$f":"SUM(C4:C8)","v":2916.8928105461737},{"$f":"SUM(D4:D8)","v":3150.7996907598099},{"$f":"SUM(E4:E8)","v":3392.527694752257},{"$f":"SUM(F4:F8)","v":3642.3269838263204},null,{"$f":"SUM(H4:H10)","v":2707},{"$f":"SUM(I4:I10)","v":2934.16},{"$f":"SUM(J4:J10)","v":3168.9405999999999},{"$f":"SUM(K4:K10)","v":3411.586534},{"$f":"SUM(L4:L10)","v":3662.3502003399999}]
["Cash Flow"]
["D&A",629,629,629,629,629,null,{"$f":"B13","v":629},{"$f":"C13","v":629},629,629,629]
["EBITDA ",{"$f":"B11+B13","v":3336},{"$f":"C11+C13","v":3545.8928105461737},{"$f":"D11+D13","v":3779.7996907598099},{"$f":"E11+E13","v":4021.527694752257},{"$f":"F11+F13","v":4271.3269838263204},null,{"$f":"H11+H13","v":3336},{"$f":"I11+I13","v":3563.16},{"$f":"J11+J13","v":3797.9405999999999},{"$f":"K11+K13","v":4040.586534},{"$f":"L11+L13","v":4291.3502003399999}]
["Cash interest",{"$f":"-575+143","v":-432},{"$f":"-575+143","v":-432},{"$f":"-575+143","v":-432},{"$f":"-575+143","v":-432},{"$f":"-575+143","v":-432},null,{"$f":"B15","v":-432},{"$f":"C15","v":-432},-432,-432,-432]
["Cash tax",-460,-459,-458,-457,-456,null,{"$f":"B16","v":-460},-459,-458,-457,-456]
["FFO",{"$f":"SUM(B14:B16)","v":2444},{"$f":"SUM(C14:C16)","v":2654.8928105461737},{"$f":"SUM(D14:D16)","v":2889.7996907598099},{"$f":"SUM(E14:E16)","v":3132.527694752257},{"$f":"SUM(F14:F16)","v":3383.3269838263204},null,{"$f":"SUM(H14:H16)","v":2444},{"$f":"SUM(I14:I16)","v":2672.16},{"$f":"SUM(J14:J16)","v":2907.9405999999999},{"$f":"SUM(K14:K16)","v":3151.586534},{"$f":"SUM(L14:L16)","v":3403.3502003399999}]
["WC",-597,-597,-597,-597,-597,null,{"$f":"B18","v":-597},{"$f":"C18","v":-597},-597,-597,-597]
["CFO",{"$f":"B17+B18","v":1847},{"$f":"C17+C18","v":2057.8928105461737},{"$f":"D17+D18","v":2292.7996907598099},{"$f":"E17+E18","v":2535.527694752257},{"$f":"F17+F18","v":2786.3269838263204},null,{"$f":"SUM(H17:H18)","v":1847},{"$f":"SUM(I17:I18)","v":2075.16},{"$f":"SUM(J17:J18)","v":2310.9405999999999},{"$f":"SUM(K17:K18)","v":2554.586534},{"$f":"SUM(L17:L18)","v":2806.3502003399999}]
["Capex",-642,-642,-642,-642,-642,null,{"$f":"B20","v":-642},{"$f":"C20","v":-642},-642,-642,-642]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":1205},{"$f":"SUM(C19:C21)","v":1415.8928105461737},1650.7996907598099,1893.527694752257,2144.3269838263204,null,{"$f":"SUM(H19:H20)","v":1205},{"$f":"SUM(I19:I20)","v":1433.1599999999999},{"$f":"SUM(J19:J20)","v":1668.9405999999999},{"$f":"SUM(K19:K20)","v":1912.586534},{"$f":"SUM(L19:L20)","v":2164.3502003399999}]
["Dividends",-1228,-1228,-1228,-1228,-1228,null,{"$f":"B23","v":-1228},{"$f":"C23","v":-1228},-1228,-1228,-1228]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-23},{"$f":"SUM(C22:C23)","v":187.89281054617368},{"$f":"SUM(D22:D23)","v":422.79969075980989},{"$f":"SUM(E22:E23)","v":665.52769475225705},{"$f":"SUM(F22:F23)","v":916.32698382632043},null,{"$f":"SUM(H22:H23)","v":-23},{"$f":"SUM(I22:I23)","v":205.15999999999985},{"$f":"SUM(J22:J23)","v":440.9405999999999},{"$f":"SUM(K22:K23)","v":684.58653400000003},{"$f":"SUM(L22:L23)","v":936.3502003399999}]
["Balance Sheet"]
["Gross debt",{"$f":"7638+1576","v":9214},{"$f":"B26","v":9214},{"$f":"C26","v":9214},{"$f":"D26","v":9214},{"$f":"E26","v":9214},null,{"$f":"B26","v":9214},{"$f":"C26","v":9214},9214,9214,9214]
["Cash and securities",622,{"$f":"B27+C24","v":809.89281054617368},{"$f":"C27+D24","v":1232.6925013059836},{"$f":"D27+E24","v":1898.2201960582406},{"$f":"E27+F24","v":2814.547179884561},null,{"$f":"B27","v":622},{"$f":"H27+I24","v":827.15999999999985},{"$f":"I27+J24","v":1268.1005999999998},{"$f":"J27+K24","v":1952.6871339999998},{"$f":"K27+L24","v":2889.0373343399997}]
["Net debt  ",{"$f":"B26-B27","v":8592},{"$f":"C26-C27","v":8404.1071894538254},{"$f":"D26-D27","v":7981.3074986940164},{"$f":"E26-E27","v":7315.7798039417594},{"$f":"F26-F27","v":6399.452820115439},null,{"$f":"H26-H27","v":8592},{"$f":"I26-I27","v":8386.84},{"$f":"J26-J27","v":7945.8994000000002},{"$f":"K26-K27","v":7261.3128660000002},{"$f":"L26-L27","v":6324.9626656600003}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.32520959251316045},{"$f":"C14/C4","v":0.33560288352223072},{"$f":"D14/D4","v":0.34732147844172612},{"$f":"E14/E4","v":0.35877047452819916},{"$f":"F14/F4","v":0.36995698016596518},null,{"$f":"H14/H4","v":0.32520959251316045},{"$f":"I14/I4","v":0.33723714571814184},{"$f":"J14/J4","v":0.34898842588155549},{"$f":"K14/K4","v":0.36047076091682512},{"$f":"L14/L4","v":0.3716912722823637}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.26524853483828958},{"$f":"C17/C26","v":0.28813683639528692},{"$f":"D17/D26","v":0.31363139686995983},{"$f":"E17/E26","v":0.33997478779599055},{"$f":"F17/F26","v":0.36719415930392019},null,{"$f":"H17/H26","v":0.26524853483828958},{"$f":"I17/I26","v":0.29001085304970697},{"$f":"J17/J26","v":0.31560023876709353},{"$f":"K17/K26","v":0.34204325309311917},{"$f":"L17/L26","v":0.36936728894508358}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.28445065176908751},{"$f":"C17/C28","v":0.31590420620500348},{"$f":"D17/D28","v":0.36207096283819018},{"$f":"E17/E28","v":0.42818780481397811},{"$f":"F17/F28","v":0.52869004255980889},null,{"$f":"H17/H28","v":0.28445065176908751},{"$f":"I17/I28","v":0.31861344678090914},{"$f":"J17/J28","v":0.36596745737807851},{"$f":"K17/K28","v":0.43402434134973411},{"$f":"L17/L28","v":0.538082259175654}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.7619904076738608},{"$f":"C26/C14","v":2.5984993039258759},{"$f":"D26/D14","v":2.4376953155810792},{"$f":"E26/E14","v":2.2911691027326424},{"$f":"F26/F14","v":2.1571750500229689},null,{"$f":"H26/H14","v":2.7619904076738608},{"$f":"I26/I14","v":2.5859068916355148},{"$f":"J26/J14","v":2.4260516344041823},{"$f":"K26/K14","v":2.2803620025131726},{"$f":"L26/L14","v":2.1471097835991064}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":2.5755395683453237},{"$f":"C28/C14","v":2.3700962320288923},{"$f":"D28/D14","v":2.1115689062056155},{"$f":"E28/E14","v":1.819154400823402},{"$f":"F28/F14","v":1.4982352894890549},null,{"$f":"H28/H14","v":2.5755395683453237},{"$f":"I28/I14","v":2.3537646358850011},{"$f":"J28/J14","v":2.0921599985002399},{"$f":"K28/K14","v":1.7970937647044092},{"$f":"L28/L14","v":1.4738863924829251}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Withdrawal",23326.6]
["Total Water Discharged",17745.900000000001]
["Total Water Use",{"$f":"B43-B44","v":5580.6999999999971},{"$f":"B45*(1+$B39)","v":5692.3139999999976},{"$f":"C45*(1+$B39)","v":5806.1602799999973},{"$f":"D45*(1+$B39)","v":5922.2834855999972},{"$f":"E45*(1+$B39)","v":6040.7291553119976}]
["% Water Not Discharged",{"$f":"B45/B43","v":0.23924189551842093}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K84","v":4.5585786259915393}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L84","v":4.7255225080693259}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M84","v":4.8419172782952042}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N84","v":4.9524538673597789}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$39","v":2.945069721321834},{"$f":"B53*(1+$B$40)","v":3.0334218129614889},3.1244244673503339,3.2181572013708442,3.3147019174119694]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$39","v":3.052923816338188},3.1445115308283338,3.2388468767531839,3.3360122830557795,3.4360926515474528]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$39","v":3.1281206576426168},3.2219642773718955,3.3186232056930525,3.4181819018638442,3.5207273589197596]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$39","v":3.1995328210077854},3.2955188056380189,3.3943843698071596,3.4962159009013747,3.6011023779284161]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)",null,"Production by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["North America",null,null,{"$f":"B$45*J60","v":1897.4379999999992},null,null,null,null,null,0.34]
["  USA",null,null,{"$f":"B$45*J61","v":1897.4379999999992},{"$f":"'34.0 Country Data'!B196","v":5.1525490176502},{"$f":"'34.0 Country Data'!C196","v":5.3898219941064127},{"$f":"'34.0 Country Data'!D196","v":5.487274580960082},{"$f":"'34.0 Country Data'!E196","v":5.5994620279877161},null,{"$f":"J60","v":0.34},{"$f":"E61*$J61","v":1.7518666660010682},{"$f":"F61*$J61","v":1.8325394779961806},{"$f":"G61*$J61","v":1.8656733575264279},{"$f":"H61*$J61","v":1.9038170895158235}]
["Europe ",null,null,1171.9469999999994,null,null,null,null,null,0.21]
["  UK",null,null,234.38939999999985,{"$f":"'34.0 Country Data'!B194","v":4.4523180499409483},{"$f":"'34.0 Country Data'!C194","v":4.5225504724872572},{"$f":"'34.0 Country Data'!D194","v":4.3981162569550474},{"$f":"'34.0 Country Data'!E194","v":4.2636657047347377},null,{"$f":"J$62/5","v":4.1999999999999996E-2},0.1869973580975198,0.18994711984446477,0.18472088279211196,0.17907395959885897]
["  France",null,null,234.38939999999985,{"$f":"'34.0 Country Data'!B66","v":3.7027915084264595},{"$f":"'34.0 Country Data'!C66","v":3.7074916035364147},{"$f":"'34.0 Country Data'!D66","v":3.9424309869536929},{"$f":"'34.0 Country Data'!E66","v":4.1139088617390094},null,{"$f":"J$62/5","v":4.1999999999999996E-2},0.15551724335391129,0.15571464734852941,0.1655821014520551,0.17278417219303838]
["  Germany",null,null,234.38939999999985,{"$f":"'34.0 Country Data'!B70","v":4.0005026987334498},{"$f":"'34.0 Country Data'!C70","v":3.4007813404843081},{"$f":"'34.0 Country Data'!D70","v":3.3837659979066768},{"$f":"'34.0 Country Data'!E70","v":3.3138520405684573},null,{"$f":"J$62/5","v":4.1999999999999996E-2},0.16802111334680486,0.14283281630034092,0.1421181719120804,0.13918178570387518]
["  Spain",null,null,234.38939999999985,{"$f":"'34.0 Country Data'!B172","v":5.8807403053251992},{"$f":"'34.0 Country Data'!C172","v":6.2692679419424113},{"$f":"'34.0 Country Data'!D172","v":6.5127441231178755},{"$f":"'34.0 Country Data'!E172","v":6.712821664578259},null,{"$f":"J$62/5","v":4.1999999999999996E-2},0.24699109282365833,0.26330925356158125,0.27353525317095073,0.28193850991228686]
["  Italy",null,null,234.38939999999985,{"$f":"'34.0 Country Data'!B88","v":5.752818938147894},{"$f":"'34.0 Country Data'!C88","v":5.885066446281745},{"$f":"'34.0 Country Data'!D88","v":6.0204016925453061},{"$f":"'34.0 Country Data'!E88","v":6.1282182926605087},null,{"$f":"J$62/5","v":4.1999999999999996E-2},0.24161839540221153,0.24717279074383328,0.25285687108690286,0.25738516829174135]
["Africa, E. Europe, Turkey",null,null,1171.9469999999994,null,null,null,null,null,0.21]
["  Nigeria",null,null,292.98674999999986,{"$f":"'34.0 Country Data'!B133","v":1.4479682680027646},{"$f":"'34.0 Country Data'!C133","v":1.607036803835991},{"$f":"'34.0 Country Data'!D133","v":1.8763670738373324},{"$f":"'34.0 Country Data'!E133","v":2.213985308695221},null,{"$f":"J$68/4","v":5.2499999999999998E-2},7.6018334070145133E-2,8.4369432201389524E-2,9.8509271376459942E-2,0.1162342287064991]
["  Turkey",null,null,292.98674999999986,{"$f":"'34.0 Country Data'!B188","v":5.6084351248504989},{"$f":"'34.0 Country Data'!C188","v":6.3848774480299761},{"$f":"'34.0 Country Data'!D188","v":6.7711456369329017},{"$f":"'34.0 Country Data'!E188","v":7.028941740928925},null,{"$f":"J$68/4","v":5.2499999999999998E-2},0.29444284405465115,0.33520606602157371,0.35548514593897734,0.36901944139876852]
["  Russia",null,null,292.98674999999986,{"$f":"'34.0 Country Data'!B151","v":2.882905917812876},{"$f":"'34.0 Country Data'!C151","v":3.1525138641982782},{"$f":"'34.0 Country Data'!D151","v":3.3186141432136615},{"$f":"'34.0 Country Data'!E151","v":3.4305811235232619},null,{"$f":"J$68/4","v":5.2499999999999998E-2},0.151352560685176,0.16550697787040961,0.17422724251871721,0.18010550898497124]
["  South Africa",null,null,292.98674999999986,{"$f":"'34.0 Country Data'!B169","v":5.0104468215533622},{"$f":"'34.0 Country Data'!C169","v":5.1098323878299361},{"$f":"'34.0 Country Data'!D169","v":5.198907059953858},{"$f":"'34.0 Country Data'!E169","v":5.4242731318110033},null,{"$f":"J$68/4","v":5.2499999999999998E-2},0.26304845813155153,0.26826620036107163,0.27294262064757752,0.28477433942007768]
["Latam, Caribbean",null,null,613.87699999999973,null,null,null,null,null,0.11]
["  Paraguay",null,null,102.31283333333329,{"$f":"'34.0 Country Data'!B142","v":1.0022111866383128},{"$f":"'34.0 Country Data'!C142","v":1.0038659681919917},{"$f":"'34.0 Country Data'!D142","v":1.0047152707954961},{"$f":"'34.0 Country Data'!E142","v":1.0062129700456386},null,{"$f":"J$73/6","v":1.8333333333333333E-2},1.8373871755035735E-2,1.8404209416853182E-2,1.8419779964584094E-2,1.844723778417004E-2]
["  Uruguay",null,null,102.31283333333329,{"$f":"'34.0 Country Data'!B197","v":2.1405649410569163},{"$f":"'34.0 Country Data'!C197","v":1.9129966423530731},{"$f":"'34.0 Country Data'!D197","v":1.8231399005047133},{"$f":"'34.0 Country Data'!E197","v":1.7911923576353275},null,1.8333333333333333E-2,3.9243690586043468E-2,3.5071605109806343E-2,3.3424231509253076E-2,3.2838526556647672E-2]
["  Brazil",null,null,102.31283333333329,{"$f":"'34.0 Country Data'!B29","v":2.1357525887688364},{"$f":"'34.0 Country Data'!C29","v":2.1733090694948003},{"$f":"'34.0 Country Data'!D29","v":2.1621423070584078},{"$f":"'34.0 Country Data'!E29","v":2.1853616909178091},null,1.8333333333333333E-2,3.9155464127428666E-2,3.9843999607404673E-2,3.9639275629404142E-2,4.0064964333493165E-2]
["  Mexico",null,null,102.31283333333329,{"$f":"'34.0 Country Data'!B118","v":5.6058669623521133},{"$f":"'34.0 Country Data'!C118","v":6.1473983839917326},{"$f":"'34.0 Country Data'!D118","v":6.3851765661554074},{"$f":"'34.0 Country Data'!E118","v":6.5975288408732178},null,1.8333333333333333E-2,0.10277422764312208,0.1127023037065151,0.1170615703795158,0.12095469541600899]
["  Venezuela",null,null,102.31283333333329,{"$f":"'34.0 Country Data'!B200","v":3.8301289361361395},{"$f":"'34.0 Country Data'!C200","v":3.6196823534211719},{"$f":"'34.0 Country Data'!D200","v":3.6390373821427651},{"$f":"'34.0 Country Data'!E200","v":3.6988010693720588},null,1.8333333333333333E-2,7.0219030495829227E-2,6.6360843146054824E-2,6.6715685339284028E-2,6.7811352938487751E-2]
["  Colombia",null,null,102.31283333333329,{"$f":"'34.0 Country Data'!B42","v":1.23132163471275},{"$f":"'34.0 Country Data'!C42","v":1.3773101168083788},{"$f":"'34.0 Country Data'!D42","v":1.4374077815090671},{"$f":"'34.0 Country Data'!E42","v":1.4998075326467863},null,1.8333333333333333E-2,2.2574229969733749E-2,2.5250685474820279E-2,2.6352475994332897E-2,2.7496471431857749E-2]
["Asia Pac",null,null,725.49099999999964,null,null,null,null,null,0.13]
["  Australia",null,null,241.83033333333321,{"$f":"'34.0 Country Data'!B15","v":5.4971488685270797},{"$f":"'34.0 Country Data'!C15","v":5.5722655860913175},{"$f":"'34.0 Country Data'!D15","v":5.7451987246062464},{"$f":"'34.0 Country Data'!E15","v":5.9499270125878789},null,{"$f":"J$80/3","v":4.3333333333333335E-2},0.23820978430284012,0.2414648420639571,0.24895861139960401,0.25783017054547475]
["  China",null,null,241.83033333333321,{"$f":"'34.0 Country Data'!B41","v":5.3005098618159892},{"$f":"'34.0 Country Data'!C41","v":5.4120697986956889},{"$f":"'34.0 Country Data'!D41","v":5.5641037265309867},{"$f":"'34.0 Country Data'!E41","v":5.5719594110389714},null,{"$f":"J$80/3","v":4.3333333333333335E-2},0.22968876067869287,0.23452302461014654,0.24111116148300943,0.24145157447835544]
["  India",null,null,241.83033333333321,{"$f":"'34.0 Country Data'!B82","v":6.0568961646026809},{"$f":"'34.0 Country Data'!C82","v":6.162374138870633},{"$f":"'34.0 Country Data'!D82","v":6.10577465016822},{"$f":"'34.0 Country Data'!E82","v":6.0287231572925037},null,{"$f":"J$80/3","v":4.3333333333333335E-2},0.26246550046611616,0.26703621268439409,0.26458356817395623,0.26124467014934183]
[null,null,null,{"$f":"SUM(D61,D63,D64,D65,D66,D67,D69,D70,D71,D72,D74,D75,D76,D77,D78,D79,D81,D82,D83)","v":5580.7},null,null,null,null,null,{"$f":"SUM(J61,J63,J64,J65,J66,J67,J69,J70,J71,J72,J74,J75,J76,J77,J78,J79,J81,J82,J83)","v":0.99999999999999989},{"$f":"SUM(K61,K63,K64,K65,K66,K67,K69,K70,K71,K72,K74,K75,K76,K77,K78,K79,K81,K82,K83)","v":4.5585786259915393},{"$f":"SUM(L61,L63,L64,L65,L66,L67,L69,L70,L71,L72,L74,L75,L76,L77,L78,L79,L81,L82,L83)","v":4.7255225080693259},4.8419172782952042,4.9524538673597789]

{"sheet":"27.0 Femsa","index":27,"n_rows":71,"n_cols":14,"rows_kept":71,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Femsa (FEMSAUBD_MM Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, MEXICAN PESO MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",19705,{"$f":"B4*(1+$B37)","v":20296.150000000001},20905.034500000002,21532.185535000001,22178.15110105,null,{"$f":"B4","v":19705},{"$f":"H4*(1+$B$37)","v":20296.150000000001},{"$f":"I4*(1+$B$37)","v":20905.034500000002},{"$f":"J4*(1+$B$37)","v":21532.185535000001},{"$f":"K4*(1+$B$37)","v":22178.15110105}]
["COGs",-11333,-11559.66,-11790.8532,-12026.670264,-12267.203669280001,null,{"$f":"B5","v":-11333},{"$f":"H5*(1+$B38)","v":-11559.66},{"$f":"I5*(1+$B38)","v":-11790.8532},{"$f":"J5*(1+$B38)","v":-12026.670264},{"$f":"K5*(1+$B38)","v":-12267.203669280001}]
["Selling expenses",-5312,-5312,-5312,-5312,-5312,null,{"$f":"B6","v":-5312},{"$f":"C6","v":-5312},-5312,-5312,-5312]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-1093.8608927764492},{"$f":"-D45/1000*D53","v":-1149.2102539509374},-1207.3602928008549,-1268.4527236165782]
["Disribution Costs",null,null,null,null,null,null,{"$f":"B8","v":0},{"$f":"C8","v":0},0,0,0]
["Administrative expenses",-761,-761,-761,-761,-761,null,{"$f":"B9","v":-761},-761,-761,-761,-761]
["Special items",null,null,null,null,null,null,0,0,0,0,0]
["EBIT",{"$f":"SUM(B4:B10)","v":2299},{"$f":"SUM(C4:C10)","v":1569.6291072235526},{"$f":"SUM(D4:D10)","v":1891.9710460490646},{"$f":"SUM(E4:E10)","v":2225.1549781991453},{"$f":"SUM(F4:F10)","v":2569.4947081534206},null,{"$f":"SUM(H4:H10)","v":2299},{"$f":"SUM(I4:I10)","v":2663.4900000000016},{"$f":"SUM(J4:J10)","v":3041.181300000002},{"$f":"SUM(K4:K10)","v":3432.5152710000002},{"$f":"SUM(L4:L10)","v":3837.9474317699987}]
["Cash Flow"]
["D&A",{"$f":"672+68","v":740},{"$f":"672+68","v":740},{"$f":"672+68","v":740},{"$f":"672+68","v":740},{"$f":"672+68","v":740},null,{"$f":"B13","v":740},{"$f":"C13","v":740},740,740,740]
["EBITDA ",{"$f":"B11+B13","v":3039},{"$f":"C11+C13","v":2309.6291072235526},{"$f":"D11+D13","v":2631.9710460490646},{"$f":"E11+E13","v":2965.1549781991453},{"$f":"F11+F13","v":3309.4947081534206},null,{"$f":"H11+H13","v":3039},{"$f":"I11+I13","v":3403.4900000000016},{"$f":"J11+J13","v":3781.181300000002},{"$f":"K11+K13","v":4172.5152710000002},{"$f":"L11+L13","v":4577.9474317699987}]
["Cash interest",-234,-234,-234,-234,-234,null,{"$f":"B15","v":-234},{"$f":"C15","v":-234},-234,-234,-234]
["Cash tax",-683,-683,-683,-683,-683,null,{"$f":"B16","v":-683},-683,-683,-683,-683]
["FFO",{"$f":"SUM(B14:B16)","v":2122},{"$f":"SUM(C14:C16)","v":1392.6291072235526},{"$f":"SUM(D14:D16)","v":1714.9710460490646},{"$f":"SUM(E14:E16)","v":2048.1549781991453},{"$f":"SUM(F14:F16)","v":2392.4947081534206},null,{"$f":"SUM(H14:H16)","v":2122},{"$f":"SUM(I14:I16)","v":2486.4900000000016},{"$f":"SUM(J14:J16)","v":2864.181300000002},{"$f":"SUM(K14:K16)","v":3255.5152710000002},{"$f":"SUM(L14:L16)","v":3660.9474317699987}]
["WC",{"$f":"2878-3190","v":-312},{"$f":"2878-3190","v":-312},{"$f":"2878-3190","v":-312},{"$f":"2878-3190","v":-312},{"$f":"2878-3190","v":-312},null,{"$f":"B18","v":-312},{"$f":"C18","v":-312},-312,-312,-312]
["CFO",{"$f":"SUM(B17:B18)","v":1810},{"$f":"SUM(C17:C18)","v":1080.6291072235526},{"$f":"SUM(D17:D18)","v":1402.9710460490646},{"$f":"SUM(E17:E18)","v":1736.1549781991453},{"$f":"SUM(F17:F18)","v":2080.4947081534206},null,{"$f":"SUM(H17:H18)","v":1810},{"$f":"SUM(I17:I18)","v":2174.4900000000016},{"$f":"SUM(J17:J18)","v":2552.181300000002},{"$f":"SUM(K17:K18)","v":2943.5152710000002},{"$f":"SUM(L17:L18)","v":3348.9474317699987}]
["Capex",-1251,-1251,-1251,-1251,-1251,null,{"$f":"B20","v":-1251},{"$f":"C20","v":-1251},-1251,-1251,-1251]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":559},{"$f":"SUM(C19:C21)","v":-170.37089277644736},151.97104604906463,485.15497819914526,829.49470815342056,null,{"$f":"SUM(H19:H20)","v":559},{"$f":"SUM(I19:I20)","v":923.4900000000016},{"$f":"SUM(J19:J20)","v":1301.181300000002},{"$f":"SUM(K19:K20)","v":1692.5152710000002},{"$f":"SUM(L19:L20)","v":2097.9474317699987}]
["Dividends",-1259,-1259,-1259,-1259,-1259,null,{"$f":"B23","v":-1259},{"$f":"C23","v":-1259},-1259,-1259,-1259]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":-700},{"$f":"SUM(C22:C23)","v":-1429.3708927764474},{"$f":"SUM(D22:D23)","v":-1107.0289539509354},{"$f":"SUM(E22:E23)","v":-773.84502180085474},{"$f":"SUM(F22:F23)","v":-429.50529184657944},null,{"$f":"SUM(H22:H23)","v":-700},{"$f":"SUM(I22:I23)","v":-335.5099999999984},{"$f":"SUM(J22:J23)","v":42.181300000002011},{"$f":"SUM(K22:K23)","v":433.51527100000021},{"$f":"SUM(L22:L23)","v":838.94743176999873}]
["Balance Sheet"]
["Gross debt",{"$f":"5567+252+40","v":5859},{"$f":"B26","v":5859},{"$f":"C26","v":5859},{"$f":"D26","v":5859},{"$f":"E26","v":5859},null,{"$f":"B26","v":5859},{"$f":"C26","v":5859},5859,5859,5859]
["Cash and securities",2081,{"$f":"B27+C24","v":651.62910722355264},{"$f":"C27+D24","v":-455.39984672738274},{"$f":"D27+E24","v":-1229.2448685282375},{"$f":"E27+F24","v":-1658.7501603748169},null,{"$f":"B27","v":2081},{"$f":"H27+I24","v":1745.4900000000016},{"$f":"I27+J24","v":1787.6713000000036},{"$f":"J27+K24","v":2221.1865710000038},{"$f":"K27+L24","v":3060.1340027700026}]
["Net debt  ",{"$f":"B26-B27","v":3778},{"$f":"C26-C27","v":5207.3708927764474},{"$f":"D26-D27","v":6314.3998467273832},{"$f":"E26-E27","v":7088.2448685282379},{"$f":"F26-F27","v":7517.7501603748169},null,{"$f":"H26-H27","v":3778},{"$f":"I26-I27","v":4113.5099999999984},{"$f":"J26-J27","v":4071.3286999999964},{"$f":"K26-K27","v":3637.8134289999962},{"$f":"L26-L27","v":2798.8659972299974}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.15422481603653895},{"$f":"C14/C4","v":0.11379641494685211},{"$f":"D14/D4","v":0.12590130124152937},{"$f":"E14/E4","v":0.1377080358786322},{"$f":"F14/F4","v":0.14922320138745634},null,{"$f":"H14/H4","v":0.15422481603653895},{"$f":"I14/I4","v":0.16769140945450253},{"$f":"J14/J4","v":0.1808741956393328},{"$f":"K14/K4","v":0.19378038816439169},{"$f":"L14/L4","v":0.20641700071893102}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.36217784604881381},{"$f":"C17/C26","v":0.23769057982992878},{"$f":"D17/D26","v":0.29270712511504771},{"$f":"E17/E26","v":0.34957415569195172},{"$f":"F17/F26","v":0.40834523095296477},null,{"$f":"H17/H26","v":0.36217784604881381},{"$f":"I17/I26","v":0.42438812083973404},{"$f":"J17/J26","v":0.48885156169994914},{"$f":"K17/K26","v":0.55564350076804914},{"$f":"L17/L26","v":0.62484168488991276}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.56167284277395446},{"$f":"C17/C28","v":0.26743420737619777},{"$f":"D17/D28","v":0.27159684018709979},{"$f":"E17/E28","v":0.288950934425663},{"$f":"F17/F28","v":0.31824610516640744},null,{"$f":"H17/H28","v":0.56167284277395446},{"$f":"I17/I28","v":0.6044691759592179},{"$f":"J17/J28","v":0.70350038305676588},{"$f":"K17/K28","v":0.89490990523252689},{"$f":"L17/L28","v":1.3080109713695449}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":1.9279368213228036},{"$f":"C26/C14","v":2.5367709394012663},{"$f":"D26/D14","v":2.2260883184087952},{"$f":"E26/E14","v":1.9759506815250514},{"$f":"F26/F14","v":1.7703608909134989},null,{"$f":"H26/H14","v":1.9279368213228036},{"$f":"I26/I14","v":1.721468257582657},{"$f":"J26/J14","v":1.5495157558300621},{"$f":"K26/K14","v":1.4041889890065784},{"$f":"L26/L14","v":1.2798312097993445}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":1.2431720960842383},{"$f":"C28/C14","v":2.2546351171666359},{"$f":"D28/D14","v":2.3991144796999682},{"$f":"E28/E14","v":2.390514128483499},{"$f":"F28/F14","v":2.2715703825885409},null,{"$f":"H28/H14","v":1.2431720960842383},{"$f":"I28/I14","v":1.2086152743213574},{"$f":"J28/J14","v":1.0767345908539203},{"$f":"K28/K14","v":0.87185143557980183},{"$f":"L28/L14","v":0.61138010843166357}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Use, Thousand Cubic Metres",17940]
["Total Water Recycled, Thousand Cubic Metres",2990]
["Total Water Withdrawal, Thousand Cubic Metres",{"$f":"B43-B44","v":14950},{"$f":"B45*(1+$B39)","v":15249},{"$f":"C45*(1+$B39)","v":15553.98},{"$f":"D45*(1+$B39)","v":15865.059600000001},{"$f":"E45*(1+$B39)","v":16182.360792000001}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.83333333333333337}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K71","v":4.667826267925852}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L71","v":5.0578507245506072}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M71","v":5.2255131693478285}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N71","v":5.3834239043813188}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$40","v":69.643967917453708},{"$f":"B53*(1+$B$40)","v":71.733286954977316},73.885285563626638,76.10184413053544,78.384899454451499]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$40","v":75.463132810295065},77.727026794603916,80.05883759844204,82.460602726395308,84.93442080818717]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$40","v":77.964656486669597},80.303596181269683,82.712704066707772,85.19408518870901,87.749907744370276]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$40","v":80.32068465336927},82.730305192970349,85.21221434875946,87.768580779222248,90.401638202598917]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Production (HL)","Production by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["  Mexico ",null,null,{"$f":"B$45*J60","v":10006.627589654494},{"$f":"'34.0 Country Data'!B118","v":5.6058669623521133},{"$f":"'34.0 Country Data'!C118","v":6.1473983839917326},{"$f":"'34.0 Country Data'!D118","v":6.3851765661554074},{"$f":"'34.0 Country Data'!E118","v":6.5975288408732178},163351,{"$f":"I60/I$71","v":0.66933963810397956},{"$f":"E60*$J60","v":3.7522289638398187},{"$f":"F60*$J60","v":4.114697409622015},{"$f":"G60*$J60","v":4.2738517720204712},{"$f":"H60*$J60","v":4.4159875667306476}]
["Central America",null,null,null,null,null,null,null,8375]
["  Guatemala",null,null,{"$f":"B$45*J62","v":128.2598607650954},{"$f":"'34.0 Country Data'!B74","v":1.9302640401343709},{"$f":"'34.0 Country Data'!C74","v":1.6941047755267913},{"$f":"'34.0 Country Data'!D74","v":2.1079668123940483},{"$f":"'34.0 Country Data'!E74","v":2.6705011162628209},{"$f":"I$61/4","v":2093.75},{"$f":"I62/I$71","v":8.5792549006752771E-3},{"$f":"E62*$J62","v":1.6560227225920061E-2},{"$f":"F62*$J62","v":1.4534156697695614E-2},{"$f":"G62*$J62","v":1.8084784605692482E-2},{"$f":"H62*$J62","v":2.2910909788956605E-2}]
["  Nicaragua",null,null,128.2598607650954,{"$f":"'34.0 Country Data'!B131","v":1.442334504939349},{"$f":"'34.0 Country Data'!C131","v":1.535046789693101},{"$f":"'34.0 Country Data'!D131","v":1.5225726549750067},{"$f":"'34.0 Country Data'!E131","v":1.5388831668333509},{"$f":"I$61/4","v":2093.75},{"$f":"I63/I$71","v":8.5792549006752771E-3},1.237415536991396E-2,1.3169557693240389E-2,1.3062538911828495E-2,1.3202470950621716E-2]
["  Costa Rica",null,null,128.2598607650954,{"$f":"'34.0 Country Data'!B44","v":2.2555322649545588},{"$f":"'34.0 Country Data'!C44","v":2.3742224448424709},{"$f":"'34.0 Country Data'!D44","v":2.3074752682471558},{"$f":"'34.0 Country Data'!E44","v":2.3107027159372935},{"$f":"I$61/4","v":2093.75},{"$f":"I64/I$71","v":8.5792549006752771E-3},1.9350786237742605E-2,2.0369059545208006E-2,1.9796418503296411E-2,1.9824107599708696E-2]
["  Panama",null,null,128.2598607650954,{"$f":"'34.0 Country Data'!B140","v":1.0053766799236505},{"$f":"'34.0 Country Data'!C140","v":1.0036369127669429},{"$f":"'34.0 Country Data'!D140","v":1.0031322270472725},{"$f":"'34.0 Country Data'!E140","v":1.0029044812780057},{"$f":"I$61/4","v":2093.75},{"$f":"I65/I$71","v":8.5792549006752771E-3},8.6253828082596181E-3,8.6104569023544002E-3,8.6061270749206165E-3,8.6041731859135273E-3]
["South America",null,null,null,null,null,null,null,52149]
["  Brazil",null,null,1064.8554792499838,{"$f":"'34.0 Country Data'!B29","v":2.1357525887688364},{"$f":"'34.0 Country Data'!C29","v":2.1733090694948003},{"$f":"'34.0 Country Data'!D29","v":2.1621423070584078},{"$f":"'34.0 Country Data'!E29","v":2.1853616909178091},{"$f":"I$66/3","v":17383},{"$f":"I67/I$71","v":7.1227791254179509E-2},0.15212493956340017,0.15480000473279074,0.15400462090898637,0.15565848633557447]
["  Argentina",null,null,1064.8554792499838,{"$f":"'34.0 Country Data'!B13","v":4.2435564807597341},{"$f":"'34.0 Country Data'!C13","v":4.6942982023209749},{"$f":"'34.0 Country Data'!D13","v":4.7021086085448891},{"$f":"'34.0 Country Data'!E13","v":4.6985232315137209},{"$f":"I$66/3","v":17383},{"$f":"I68/I$71","v":7.1227791254179509E-2},0.30225915518687496,0.33436449243978855,0.33492081042391586,0.33466543193717224]
["  Colombia",null,null,1064.8554792499838,{"$f":"'34.0 Country Data'!B42","v":1.23132163471275},{"$f":"'34.0 Country Data'!C42","v":1.3773101168083788},{"$f":"'34.0 Country Data'!D42","v":1.4374077815090671},{"$f":"'34.0 Country Data'!E42","v":1.4998075326467863},{"$f":"I$66/3","v":17383},{"$f":"I69/I$71","v":7.1227791254179509E-2},8.7704320364074828E-2,9.8102757492296799E-2,0.10238338140846111,0.10682797785681132]
["  Venezuela",null,null,1235.7665295351735,{"$f":"'34.0 Country Data'!B200","v":3.8301289361361395},{"$f":"'34.0 Country Data'!C200","v":3.6196823534211719},{"$f":"'34.0 Country Data'!D200","v":3.6390373821427651},{"$f":"'34.0 Country Data'!E200","v":3.6988010693720588},20173,{"$f":"I70/I$71","v":8.2659968530780836E-2},0.31659833732984638,0.29920282942521681,0.30080271549025606,0.30574277999591287]
[null,null,null,{"$f":"SUM(D60:D70)","v":14950.000000000004},null,null,null,null,{"$f":"SUM(I60,I62,I63,I64,I65,I67,I68,I69,I70)","v":244048},{"$f":"I71/I$71","v":1},{"$f":"SUM(K60:K70)","v":4.667826267925852},{"$f":"SUM(L60:L70)","v":5.0578507245506072},5.2255131693478285,5.3834239043813188]

{"sheet":"28.0 Heineken","index":28,"n_rows":122,"n_cols":14,"rows_kept":122,"cut":false,"hidden":false,"merged":[[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8],[57,9,58,9],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4]]}
["Heineken (HEIA_NA Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, EUROS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",{"$f":"19257+93","v":19350},{"$f":"B4*(1+$B37)","v":19930.5},20528.415000000001,21144.267450000003,21778.595473500005,null,{"$f":"B4","v":19350},{"$f":"H4*(1+$B$37)","v":19930.5},{"$f":"I4*(1+$B$37)","v":20528.415000000001},{"$f":"J4*(1+$B$37)","v":21144.267450000003},{"$f":"K4*(1+$B$37)","v":21778.595473500005}]
["COGs",-12053,-12294.06,-12539.941199999999,-12790.740023999999,-13046.554824479999,null,{"$f":"B5","v":-12053},{"$f":"H5*(1+$B38)","v":-12294.06},{"$f":"I5*(1+$B38)","v":-12539.941199999999},{"$f":"J5*(1+$B38)","v":-12790.740023999999},{"$f":"K5*(1+$B38)","v":-13046.554824479999}]
["Personnel",-3080,-3080,-3080,-3080,-3080,null,{"$f":"B6","v":-3080},{"$f":"C6","v":-3080},-3080,-3080,-3080]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-88.125080990708227},{"$f":"-D45/1000*D53","v":-92.584210088838077},-97.268971119333287,-102.19078105797155]
["Amort., depreciation and impairments",-1437,-1437,-1437,-1437,-1437,null,{"$f":"B8","v":-1437},{"$f":"C8","v":-1437},-1437,-1437,-1437]
["Administrative expenses",null,null,null,null,null,null,{"$f":"B9","v":0},0,0,0,0]
["Special items",null,null,null,null,null,null,0,0,0,0,0]
["EBIT",{"$f":"SUM(B4:B10)","v":2780},{"$f":"SUM(C4:C10)","v":3031.3149190092927},{"$f":"SUM(D4:D10)","v":3378.8895899111631},{"$f":"SUM(E4:E10)","v":3739.2584548806708},{"$f":"SUM(F4:F10)","v":4112.8498679620343},null,{"$f":"SUM(H4:H10)","v":2780},{"$f":"SUM(I4:I10)","v":3119.4400000000005},{"$f":"SUM(J4:J10)","v":3471.4738000000016},{"$f":"SUM(K4:K10)","v":3836.5274260000042},{"$f":"SUM(L4:L10)","v":4215.0406490200057}]
["Cash Flow",2013,2014,2015,2016,2017]
["D&A",{"$f":"-B8","v":1437},{"$f":"-C8","v":1437},{"$f":"-D8","v":1437},{"$f":"-E8","v":1437},{"$f":"-F8","v":1437},null,{"$f":"B13","v":1437},{"$f":"C13","v":1437},1437,1437,1437]
["EBITDA ",{"$f":"B11+B13","v":4217},{"$f":"C11+C13","v":4468.3149190092927},{"$f":"D11+D13","v":4815.8895899111631},{"$f":"E11+E13","v":5176.2584548806708},{"$f":"F11+F13","v":5549.8498679620343},null,{"$f":"H11+H13","v":4217},{"$f":"I11+I13","v":4556.4400000000005},{"$f":"J11+J13","v":4908.4738000000016},{"$f":"K11+K13","v":5273.5274260000042},{"$f":"L11+L13","v":5652.0406490200057}]
["Cash interest",{"$f":"-522+60","v":-462},{"$f":"-522+60","v":-462},{"$f":"-522+60","v":-462},{"$f":"-522+60","v":-462},{"$f":"-522+60","v":-462},null,{"$f":"B15","v":-462},{"$f":"C15","v":-462},-462,-462,-462]
["Cash tax",-745,-744,-743,-742,-741,null,{"$f":"B16","v":-745},-744,-743,-742,-741]
["FFO",{"$f":"SUM(B14:B16)","v":3010},{"$f":"SUM(C14:C16)","v":3262.3149190092927},{"$f":"SUM(D14:D16)","v":3610.8895899111631},{"$f":"SUM(E14:E16)","v":3972.2584548806708},{"$f":"SUM(F14:F16)","v":4346.8498679620343},null,{"$f":"SUM(H14:H16)","v":3010},{"$f":"SUM(I14:I16)","v":3350.4400000000005},{"$f":"SUM(J14:J16)","v":3703.4738000000016},{"$f":"SUM(K14:K16)","v":4069.5274260000042},{"$f":"SUM(L14:L16)","v":4449.0406490200057}]
["WC",27,27,27,27,27,null,{"$f":"B18","v":27},{"$f":"C18","v":27},27,27,27]
["CFO",{"$f":"SUM(B17:B18)","v":3037},{"$f":"SUM(C17:C18)","v":3289.3149190092927},{"$f":"SUM(D17:D18)","v":3637.8895899111631},{"$f":"SUM(E17:E18)","v":3999.2584548806708},{"$f":"SUM(F17:F18)","v":4373.8498679620343},null,{"$f":"SUM(H17:H18)","v":3037},{"$f":"SUM(I17:I18)","v":3377.4400000000005},{"$f":"SUM(J17:J18)","v":3730.4738000000016},{"$f":"SUM(K17:K18)","v":4096.5274260000042},{"$f":"SUM(L17:L18)","v":4476.0406490200057}]
["Capex",-1494,-1494,-1494,-1494,-1494,null,{"$f":"B20","v":-1494},{"$f":"C20","v":-1494},-1494,-1494,-1494]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":1543},{"$f":"SUM(C19:C21)","v":1795.3149190092927},2143.8895899111631,2505.2584548806708,2879.8498679620343,null,{"$f":"SUM(H19:H20)","v":1543},{"$f":"SUM(I19:I20)","v":1883.4400000000005},{"$f":"SUM(J19:J20)","v":2236.4738000000016},{"$f":"SUM(K19:K20)","v":2602.5274260000042},{"$f":"SUM(L19:L20)","v":2982.0406490200057}]
["Dividends",-723,-723,-723,-723,-723,null,{"$f":"B23","v":-723},{"$f":"C23","v":-723},-723,-723,-723]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":820},{"$f":"SUM(C22:C23)","v":1072.3149190092927},{"$f":"SUM(D22:D23)","v":1420.8895899111631},{"$f":"SUM(E22:E23)","v":1782.2584548806708},{"$f":"SUM(F22:F23)","v":2156.8498679620343},null,{"$f":"SUM(H22:H23)","v":820},{"$f":"SUM(I22:I23)","v":1160.4400000000005},{"$f":"SUM(J22:J23)","v":1513.4738000000016},{"$f":"SUM(K22:K23)","v":1879.5274260000042},{"$f":"SUM(L22:L23)","v":2259.0406490200057}]
["Balance Sheet",2013,2014,2015,2016,2017]
["Gross debt",{"$f":"9499+1671","v":11170},{"$f":"B26","v":11170},{"$f":"C26","v":11170},{"$f":"D26","v":11170},{"$f":"E26","v":11170},null,{"$f":"B26","v":11170},{"$f":"C26","v":11170},11170,11170,11170]
["Cash and securities",668,{"$f":"B27+C24","v":1740.3149190092927},{"$f":"C27+D24","v":3161.2045089204557},{"$f":"D27+E24","v":4943.4629638011265},{"$f":"E27+F24","v":7100.3128317631608},null,{"$f":"B27","v":668},{"$f":"H27+I24","v":1828.4400000000005},{"$f":"I27+J24","v":3341.9138000000021},{"$f":"J27+K24","v":5221.4412260000063},{"$f":"K27+L24","v":7480.481875020012}]
["Net debt  ",{"$f":"B26-B27","v":10502},{"$f":"C26-C27","v":9429.6850809907082},{"$f":"D26-D27","v":8008.7954910795443},{"$f":"E26-E27","v":6226.5370361988735},{"$f":"F26-F27","v":4069.6871682368392},null,{"$f":"H26-H27","v":10502},{"$f":"I26-I27","v":9341.56},{"$f":"J26-J27","v":7828.0861999999979},{"$f":"K26-K27","v":5948.5587739999937},{"$f":"L26-L27","v":3689.518124979988}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.21793281653746771},{"$f":"C14/C4","v":0.22419482296025151},{"$f":"D14/D4","v":0.23459627009251141},{"$f":"E14/E4","v":0.24480670551112757},{"$f":"F14/F4","v":0.25483047677317117},null,{"$f":"H14/H4","v":0.21793281653746771},{"$f":"I14/I4","v":0.2286164421364241},{"$f":"J14/J4","v":0.23910632165220749},{"$f":"K14/K4","v":0.24940695810201755},{"$f":"L14/L4","v":0.25952273441587898}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.26947179946284688},{"$f":"C17/C26","v":0.29206042247173614},{"$f":"D17/D26","v":0.32326674932060545},{"$f":"E17/E26","v":0.35561848297946919},{"$f":"F17/F26","v":0.38915397206464047},null,{"$f":"H17/H26","v":0.26947179946284688},{"$f":"I17/I26","v":0.29994986571172788},{"$f":"J17/J26","v":0.33155539838854087},{"$f":"K17/K26","v":0.36432653769024209},{"$f":"L17/L26","v":0.39830265434377848}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.28661207389068749},{"$f":"C17/C28","v":0.34596223426228623},{"$f":"D17/D28","v":0.45086550080259746},{"$f":"E17/E28","v":0.63795628802773863},{"$f":"F17/F28","v":1.0681041781020417},null,{"$f":"H17/H28","v":0.28661207389068749},{"$f":"I17/I28","v":0.35865958148317845},{"$f":"J17/J28","v":0.47310079441894781},{"$f":"K17/K28","v":0.68411989872019519},{"$f":"L17/L28","v":1.2058595454234657}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":2.6488024662082048},{"$f":"C26/C14","v":2.4998238043787193},{"$f":"D26/D14","v":2.3194053334196245},{"$f":"E26/E14","v":2.1579293416981251},{"$f":"F26/F14","v":2.0126670569021621},null,{"$f":"H26/H14","v":2.6488024662082048},{"$f":"I26/I14","v":2.4514752745564516},{"$f":"J26/J14","v":2.2756564372412451},{"$f":"K26/K14","v":2.1181268433209794},{"$f":"L26/L14","v":1.9762773648729404}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":2.4903960161252074},{"$f":"C28/C14","v":2.1103447836396998},{"$f":"D28/D14","v":1.6629939996666907},{"$f":"E28/E14","v":1.20290304096541},{"$f":"F28/F14","v":0.73329680352799753},null,{"$f":"H28/H14","v":2.4903960161252074},{"$f":"I28/I14","v":2.0501883049047058},{"$f":"J28/J14","v":1.5948106313616253},{"$f":"K28/K14","v":1.128003761708319},{"$f":"L28/L14","v":0.65277628985554181}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Withdrawal",83070]
["Total Water Discharged",55400]
["Total Water Use",{"$f":"B43-B44","v":27670},{"$f":"B45*(1+$B39)","v":28223.4},{"$f":"C45*(1+$B39)","v":28787.868000000002},{"$f":"D45*(1+$B39)","v":29363.625360000002},{"$f":"E45*(1+$B39)","v":29950.897867200001}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.33309257252919222}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K120","v":3.4401587579693871}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L120","v":3.5366281140668869}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M120","v":3.6855122763238479}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N120","v":3.8165174211809472}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$32","v":3.0314678975226239},{"$f":"B53*(1+$B$40)","v":3.1224119344483028},3.2160842924817521,3.3125668212562047,3.411943825893891]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$32","v":3.1164766941157409},3.209970994939213,3.3062701247873894,3.4054582285310113,3.5076219753869418]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$32","v":3.2476734178965749},3.3451036204334721,3.4454567290464762,3.5488204309178704,3.6552850438454065]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$32","v":3.3631151515446507},3.4640086060909905,3.5679288642737204,3.6749667302019322,3.7852157321079902]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Production (HL)","Production by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Africa Middle East",null,null,null,null,null,null,null,29300]
["Algeria",null,null,{"$f":"B$45*J61","v":370.73852204133891},{"$f":"'34.0 Country Data'!B9","v":5.1992529165770218},{"$f":"'34.0 Country Data'!C9","v":5.688877630927383},{"$f":"'34.0 Country Data'!D9","v":6.2607631372446981},{"$f":"'34.0 Country Data'!E9","v":6.877923359896946},{"$f":"I$60/11","v":2663.6363636363635},{"$f":"I61/I$120","v":1.3398573257728186E-2},{"$f":"E61*$J61","v":6.9662571088214165E-2},{"$f":"F61*$J61","v":7.6222843692231715E-2},{"$f":"G61*$J61","v":8.388529354365723E-2},{"$f":"H61*$J61","v":9.215435999861922E-2}]
["Burundi",null,null,{"$f":"B$45*J62","v":370.73852204133891},{"$f":"'34.0 Country Data'!B33","v":1.0100001000000001},{"$f":"'34.0 Country Data'!C33","v":1.0100001000000001},{"$f":"'34.0 Country Data'!D33","v":1.0100001000000001},{"$f":"'34.0 Country Data'!E33","v":1.4022303892416181},{"$f":"I$60/11","v":2663.6363636363635},{"$f":"I62/I$120","v":1.3398573257728186E-2},{"$f":"E62*$J62","v":1.3532560330162795E-2},{"$f":"F62*$J62","v":1.3532560330162795E-2},{"$f":"G62*$J62","v":1.3532560330162795E-2},{"$f":"H62*$J62","v":1.8787886594466532E-2}]
["Democratic Republic of Congo",null,null,370.73852204133891,{"$f":"'34.0 Country Data'!B50","v":1.0100001000000001},{"$f":"'34.0 Country Data'!C50","v":1.0000034141554319},{"$f":"'34.0 Country Data'!D50","v":1.0017011420618505},{"$f":"'34.0 Country Data'!E50","v":1.2025479236772112},2663.6363636363635,1.3398573257728186E-2,1.3532560330162795E-2,1.3398619002539854E-2,1.3421366134265693E-2,1.6112426451318038E-2]
["Egypt",null,null,370.73852204133891,{"$f":"'34.0 Country Data'!B57","v":2.6233551431873026},{"$f":"'34.0 Country Data'!C57","v":2.8608418117696428},{"$f":"'34.0 Country Data'!D57","v":3.0108168624479221},{"$f":"'34.0 Country Data'!E57","v":3.0848421464803457},2663.6363636363635,1.3398573257728186E-2,3.5149216067033091E-2,3.8331198593767393E-2,4.0340650297111813E-2,4.1332483488144375E-2]
["Ethiopia",null,null,370.73852204133891,{"$f":"'34.0 Country Data'!B62","v":2.0964784458856234},{"$f":"'34.0 Country Data'!C62","v":1.9240357143354279},{"$f":"'34.0 Country Data'!D62","v":1.85415170453218},{"$f":"'34.0 Country Data'!E62","v":1.895727647971948},2663.6363636363635,1.3398573257728186E-2,2.8089820040446661E-2,2.5779333469008611E-2,2.4842987444116001E-2,2.5400045768052895E-2]
["La Reunion",null,null,370.73852204133891,3,3,3,3,2663.6363636363635,1.3398573257728186E-2,4.0195719773184563E-2,4.0195719773184563E-2,4.0195719773184563E-2,4.0195719773184563E-2]
["Lebanon",null,null,370.73852204133891,{"$f":"'34.0 Country Data'!B101","v":6.9620163639104709},{"$f":"'34.0 Country Data'!C101","v":7.7671225996772328},{"$f":"'34.0 Country Data'!D101","v":7.9821217435556884},{"$f":"'34.0 Country Data'!E101","v":8.1137343372795634},2663.6363636363635,1.3398573257728186E-2,9.3281086273356864E-2,0.1040683611535316,0.10694904293313594,0.10871246391178489]
["Nigeria",null,null,370.73852204133891,{"$f":"'34.0 Country Data'!B133","v":1.4479682680027646},{"$f":"'34.0 Country Data'!C133","v":1.607036803835991},{"$f":"'34.0 Country Data'!D133","v":1.8763670738373324},{"$f":"'34.0 Country Data'!E133","v":2.213985308695221},2663.6363636363635,1.3398573257728186E-2,1.940070891370084E-2,2.1532000344061886E-2,2.5140641697198571E-2,2.9664244350086872E-2]
["Rwanda",null,null,370.73852204133891,3,3,3,3,2663.6363636363635,1.3398573257728186E-2,4.0195719773184563E-2,4.0195719773184563E-2,4.0195719773184563E-2,4.0195719773184563E-2]
["Sierre Leone",null,null,370.73852204133891,{"$f":"'34.0 Country Data'!B162","v":1.0143848720687445},{"$f":"'34.0 Country Data'!C162","v":1.0054807523612563},{"$f":"'34.0 Country Data'!D162","v":1.0131833671332664},{"$f":"'34.0 Country Data'!E162","v":1.0308245332039774},2663.6363636363635,1.3398573257728186E-2,1.3591310019944307E-2,1.3472007519747945E-2,1.3575211568046782E-2,1.3811578023996952E-2]
["Tunisia",null,null,370.73852204133891,{"$f":"'34.0 Country Data'!B187","v":5.5333102678592176},{"$f":"'34.0 Country Data'!C187","v":5.8296052339373885},{"$f":"'34.0 Country Data'!D187","v":6.2228990916308016},{"$f":"'34.0 Country Data'!E187","v":6.703465242390318},2663.6363636363635,1.3398573257728186E-2,7.4138462981651304E-2,7.8108392790545766E-2,8.3377969354665488E-2,8.9816870130801307E-2]
["The Americas",null,null,null,null,null,null,null,57000]
["Bahamas",null,null,991.69391348088527,3,3,3,3,{"$f":"I$72/8","v":7125},3.5840040241448691E-2,0.10752012072434608,0.10752012072434608,0.10752012072434608,0.10752012072434608]
["Brazil",null,null,991.69391348088527,{"$f":"'34.0 Country Data'!B29","v":2.1357525887688364},{"$f":"'34.0 Country Data'!C29","v":2.1733090694948003},{"$f":"'34.0 Country Data'!D29","v":2.1621423070584078},{"$f":"'34.0 Country Data'!E29","v":2.1853616909178091},{"$f":"I$72/8","v":7125},3.5840040241448691E-2,7.654545872725331E-2,7.789148450779905E-2,7.7491267292712052E-2,7.8323450944614639E-2]
["Haiti",null,null,991.69391348088527,{"$f":"'34.0 Country Data'!B78","v":3.9868764865501114},{"$f":"'34.0 Country Data'!C78","v":4.4734189322031428},{"$f":"'34.0 Country Data'!D78","v":4.9335111169153913},{"$f":"'34.0 Country Data'!E78","v":5.5326698176374647},7125,3.5840040241448691E-2,0.14288981371564155,0.16032751454701907,0.17681723696188209,0.19829110890677532]
["Martinique",null,null,991.69391348088527,3,3,3,3,7125,3.5840040241448691E-2,0.10752012072434608,0.10752012072434608,0.10752012072434608,0.10752012072434608]
["Mexico",null,null,991.69391348088527,{"$f":"'34.0 Country Data'!B118","v":5.6058669623521133},{"$f":"'34.0 Country Data'!C118","v":6.1473983839917326},{"$f":"'34.0 Country Data'!D118","v":6.3851765661554074},{"$f":"'34.0 Country Data'!E118","v":6.5975288408732178},7125,3.5840040241448691E-2,0.20091449751890747,0.22032300546248035,0.22884498507976497,0.23645569915101447]
["Panama",null,null,991.69391348088527,{"$f":"'34.0 Country Data'!B140","v":1.0053766799236505},{"$f":"'34.0 Country Data'!C140","v":1.0036369127669429},{"$f":"'34.0 Country Data'!D140","v":1.0031322270472725},{"$f":"'34.0 Country Data'!E140","v":1.0029044812780057},7125,3.5840040241448691E-2,3.6032740666277714E-2,3.5970387341370563E-2,3.595229938486829E-2,3.5944136967332951E-2]
["St Lucia",null,null,991.69391348088527,3,3,3,3,7125,3.5840040241448691E-2,0.10752012072434608,0.10752012072434608,0.10752012072434608,0.10752012072434608]
["USA",null,null,991.69391348088527,{"$f":"'34.0 Country Data'!B196","v":5.1525490176502},{"$f":"'34.0 Country Data'!C196","v":5.3898219941064127},{"$f":"'34.0 Country Data'!D196","v":5.487274580960082},{"$f":"'34.0 Country Data'!E196","v":5.5994620279877161},7125,3.5840040241448691E-2,0.18466756413862009,0.19317143716301907,0.19666414179748784,0.20068494441354365]
["Asia Pacific",null,null,null,null,null,null,null,24000]
["Cambodia",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B34","v":1.6195558100434277},{"$f":"'34.0 Country Data'!C34","v":1.622221020592822},{"$f":"'34.0 Country Data'!D34","v":1.568707275729855},{"$f":"'34.0 Country Data'!E34","v":1.5140095835415308},{"$f":"I$81/15","v":1600},{"$f":"I82/I$120","v":8.0482897384305842E-3},1.3034654406788151E-2,1.3056104793503599E-2,1.2625410669857989E-2,1.2185187795102864E-2]
["China",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B41","v":5.3005098618159892},{"$f":"'34.0 Country Data'!C41","v":5.4120697986956889},{"$f":"'34.0 Country Data'!D41","v":5.5641037265309867},{"$f":"'34.0 Country Data'!E41","v":5.5719594110389714},{"$f":"I$81/15","v":1600},8.0482897384305842E-3,4.2660039129303738E-2,4.3557905824512591E-2,4.4781518925802712E-2,4.4844743750816672E-2]
["Hong Kong",null,null,222.69617706237426,{"$f":"E83","v":5.3005098618159892},{"$f":"F83","v":5.4120697986956889},5.5641037265309867,5.5719594110389714,1600,8.0482897384305842E-3,4.2660039129303738E-2,4.3557905824512591E-2,4.4781518925802712E-2,4.4844743750816672E-2]
["Indonesia",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B83","v":4.9802351771731264},{"$f":"'34.0 Country Data'!C83","v":4.7980664933712198},{"$f":"'34.0 Country Data'!D83","v":5.078575488860535},{"$f":"'34.0 Country Data'!E83","v":5.5151008779453754},1600,8.0482897384305842E-3,4.0082375671413498E-2,3.8616229322907203E-2,4.0873846992841328E-2,4.4387129802377273E-2]
["Japan",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B91","v":4.4756257824592804},{"$f":"'34.0 Country Data'!C91","v":4.1656712914917673},{"$f":"'34.0 Country Data'!D91","v":4.1563052011210058},{"$f":"'34.0 Country Data'!E91","v":4.0616742572848947},1600,8.0482897384305842E-3,3.6021133058022382E-2,3.3526529508988066E-2,3.3451148499967859E-2,3.2689531245753682E-2]
["Korea",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B170","v":5.0911382115628978},{"$f":"'34.0 Country Data'!C170","v":4.477436750367076},{"$f":"'34.0 Country Data'!D170","v":4.5484496930234739},{"$f":"'34.0 Country Data'!E170","v":4.5548561368536706},1600,8.0482897384305842E-3,4.0974955425053507E-2,3.6035708252451316E-2,3.6607240990128569E-2,3.6658801906266969E-2]
["Laos",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B99","v":1.0307852465927958},{"$f":"'34.0 Country Data'!C99","v":1.0513164290778059},{"$f":"'34.0 Country Data'!D99","v":1.0851986366214368},{"$f":"'34.0 Country Data'!E99","v":1.1056510115213785},1600,8.0482897384305842E-3,8.296058322678438E-3,8.4612992279903907E-3,8.7339930512791708E-3,8.8985996903129059E-3]
["Mongolia",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B121","v":6.7302284398682781},{"$f":"'34.0 Country Data'!C121","v":6.0928110212447857},{"$f":"'34.0 Country Data'!D121","v":6.2746314848530211},{"$f":"'34.0 Country Data'!E121","v":6.3928933340345901},1600,8.0482897384305842E-3,5.4166828489885542E-2,4.9036708420481176E-2,5.0500052191976029E-2,5.1451857819191878E-2]
["New Caledonia",null,null,222.69617706237426,3,3,3,3,1600,8.0482897384305842E-3,2.4144869215291753E-2,2.4144869215291753E-2,2.4144869215291753E-2,2.4144869215291753E-2]
["New Zealand",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B130","v":2.0581333841395621},{"$f":"'34.0 Country Data'!C130","v":1.826663389445442},{"$f":"'34.0 Country Data'!D130","v":1.8339911671115277},{"$f":"'34.0 Country Data'!E130","v":1.8282362591391892},1600,8.0482897384305842E-3,1.6564453795891849E-2,1.4701516212840582E-2,1.4760492290636038E-2,1.4714175123856655E-2]
["Singapore",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B163","v":8.1625001499999996},{"$f":"'34.0 Country Data'!C163","v":8.1625001499999996},{"$f":"'34.0 Country Data'!D163","v":8.1625001499999996},{"$f":"'34.0 Country Data'!E163","v":8.1625001499999996},1600,8.0482897384305842E-3,6.5694166197183101E-2,6.5694166197183101E-2,6.5694166197183101E-2,6.5694166197183101E-2]
["Solomon Islands",null,null,222.69617706237426,3,3,3,3,1600,8.0482897384305842E-3,2.4144869215291753E-2,2.4144869215291753E-2,2.4144869215291753E-2,2.4144869215291753E-2]
["Sri Lanka",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B173","v":4.6782983232228341},{"$f":"'34.0 Country Data'!C173","v":4.6940991213866141},{"$f":"'34.0 Country Data'!D173","v":5.1080200079526623},{"$f":"'34.0 Country Data'!E173","v":5.6247386255579777},1600,8.0482897384305842E-3,3.7652300388111341E-2,3.7779469789831904E-2,4.1110825013703521E-2,4.526952616143242E-2]
["Taiwan",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B180","v":4.9722671036057555},{"$f":"'34.0 Country Data'!C180","v":3.6903205204757814},{"$f":"'34.0 Country Data'!D180","v":3.0942064364453943},{"$f":"'34.0 Country Data'!E180","v":2.5399535853278712},1600,8.0482897384305842E-3,4.0018246306686163E-2,2.9700768776465044E-2,2.4903069911029332E-2,2.0442282376884276E-2]
["Vietnam",null,null,222.69617706237426,{"$f":"'34.0 Country Data'!B201","v":2.4698187356960446},{"$f":"'34.0 Country Data'!C201","v":2.4131184078989567},{"$f":"'34.0 Country Data'!D201","v":2.3786477802494082},{"$f":"'34.0 Country Data'!E201","v":2.2998548463141391},1600,8.0482897384305842E-3,1.9877816786286074E-2,1.9421476119911123E-2,1.9144046521121998E-2,1.8509898159469934E-2]
["C & E Europe",null,null,null,null,null,null,null,46000]
["Austria",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B16","v":1.5487537021455713},{"$f":"'34.0 Country Data'!C16","v":1.5960823533200679},{"$f":"'34.0 Country Data'!D16","v":1.6856322405495445},{"$f":"'34.0 Country Data'!E16","v":1.8788647061459178},{"$f":"I$97/11","v":4181.818181818182},{"$f":"I98/I$120","v":2.1035302725443572E-2},3.2578502971783559E-2,3.3574075476826011E-2,3.5457784463727389E-2,3.9522487873930964E-2]
["Belarus",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B21","v":2.4632079999751677},{"$f":"'34.0 Country Data'!C21","v":2.5991173571540687},{"$f":"'34.0 Country Data'!D21","v":2.8040693521033733},{"$f":"'34.0 Country Data'!E21","v":2.8369354246601732},{"$f":"I$97/11","v":4181.818181818182},2.1035302725443572E-2,5.1814325955212057E-2,5.4673220426690677E-2,5.8984447684632881E-2,5.9675795470261563E-2]
["Croatia",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B45","v":1.122876650863893},{"$f":"'34.0 Country Data'!C45","v":1.4367819688780807},{"$f":"'34.0 Country Data'!D45","v":1.6926985576222717},{"$f":"'34.0 Country Data'!E45","v":1.8973270288888797},4181.818181818182,2.1035302725443572E-2,2.3620050274254199E-2,3.0223143665809273E-2,3.5606426582506179E-2,3.991084842184401E-2]
["Czech Republic",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B49","v":3.0910986730509462},{"$f":"'34.0 Country Data'!C49","v":3.2487529500102625},{"$f":"'34.0 Country Data'!D49","v":3.4483721045364235},{"$f":"'34.0 Country Data'!E49","v":3.4702797297408843},4181.818181818182,2.1035302725443572E-2,6.5022196341843572E-2,6.8338501783643715E-2,7.253755112889862E-2,7.2998384657070009E-2]
["Greece",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B72","v":6.0205937233658284},{"$f":"'34.0 Country Data'!C72","v":6.3551346940615554},{"$f":"'34.0 Country Data'!D72","v":6.7767203542674226},{"$f":"'34.0 Country Data'!E72","v":6.9576098299254969},4181.818181818182,2.1035302725443572E-2,0.12664501155790567,0.13368218215055402,0.14255036413769046,0.1463554290180048]
["Hungary",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B80","v":2.2277353086095473},{"$f":"'34.0 Country Data'!C80","v":1.780632901262303},{"$f":"'34.0 Country Data'!D80","v":2.0254310358221232},{"$f":"'34.0 Country Data'!E80","v":2.2081636824762585},4181.818181818182,2.1035302725443572E-2,4.6861086608761288E-2,3.7456152120937419E-2,4.2605554988027108E-2,4.6449391528218358E-2]
["Poland",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B145","v":3.2385512048238119},{"$f":"'34.0 Country Data'!C145","v":3.4999103772789502},{"$f":"'34.0 Country Data'!D145","v":3.7622140948174225},{"$f":"'34.0 Country Data'!E145","v":3.8026310571381297},4181.818181818182,2.1035302725443572E-2,6.8123904985318895E-2,7.3621674297984135E-2,7.9139312402415146E-2,7.9989495440074068E-2]
["Romania",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B150","v":2.8139275781179882},{"$f":"'34.0 Country Data'!C150","v":2.7703837631175272},{"$f":"'34.0 Country Data'!D150","v":2.9505552796865562},{"$f":"'34.0 Country Data'!E150","v":3.0374928164167443},4181.818181818182,2.1035302725443572E-2,5.9191818453186149E-2,5.8275861122830737E-2,6.2065823516362535E-2,6.3894580919686417E-2]
["Russia",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B151","v":2.882905917812876},{"$f":"'34.0 Country Data'!C151","v":3.1525138641982782},{"$f":"'34.0 Country Data'!D151","v":3.3186141432136615},{"$f":"'34.0 Country Data'!E151","v":3.4305811235232619},4181.818181818182,2.1035302725443572E-2,6.064279871016659E-2,6.6314083479568686E-2,6.9808053131437925E-2,7.2163312457504139E-2]
["Serbia",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B148","v":2.0403778478593497},{"$f":"'34.0 Country Data'!C148","v":2.0278638707695515},{"$f":"'34.0 Country Data'!D148","v":2.1681854333396333},{"$f":"'34.0 Country Data'!E148","v":2.2600851626506082},4181.818181818182,2.1035302725443572E-2,4.2919965704010472E-2,4.2656730407627297E-2,4.5608436955196244E-2,4.754157558163892E-2]
["Slovakia",null,null,582.04682641302361,{"$f":"'34.0 Country Data'!B164","v":1.4475208408146747},{"$f":"'34.0 Country Data'!C164","v":2.0432168172538936},{"$f":"'34.0 Country Data'!D164","v":2.3055976973446843},{"$f":"'34.0 Country Data'!E164","v":2.4603047962581912},4181.818181818182,2.1035302725443572E-2,3.0449039087925296E-2,4.2979684284652972E-2,4.8498945526731063E-2,5.1753256186151821E-2]
["W Europe",null,null,null,null,null,null,null,42500]
["Belgium",null,null,{"$f":"B$45*J110","v":591.53672032193163},{"$f":"'34.0 Country Data'!B22","v":5.7060989911908804},{"$f":"'34.0 Country Data'!C22","v":5.8740019310747442},{"$f":"'34.0 Country Data'!D22","v":6.0757365204631091},{"$f":"'34.0 Country Data'!E22","v":6.2219469055884984},{"$f":"I$109/10","v":4250},{"$f":"I110/I$120","v":2.1378269617706239E-2},0.12198652269900022,0.12557599701744299,0.1298887334606047,0.13301445849472393]
["Finland",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B65","v":1.8998372658942533},{"$f":"'34.0 Country Data'!C65","v":2.9746119498397863},{"$f":"'34.0 Country Data'!D65","v":3.3435500001121325},{"$f":"'34.0 Country Data'!E65","v":3.5374707369419451},{"$f":"I$109/10","v":4250},2.1378269617706239E-2,4.0615233300053205E-2,6.3592056271725816E-2,7.1479313382678891E-2,7.5625003179090877E-2]
["France",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B66","v":3.7027915084264595},{"$f":"'34.0 Country Data'!C66","v":3.7074916035364147},{"$f":"'34.0 Country Data'!D66","v":3.9424309869536929},{"$f":"'34.0 Country Data'!E66","v":4.1139088617390094},4250,2.1378269617706239E-2,7.9159275205294033E-2,7.9259755105783522E-2,8.428235258829575E-2,8.7948252828927515E-2]
["Ireland",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B86","v":4.8018179361892983},{"$f":"'34.0 Country Data'!C86","v":3.3678473663353454},{"$f":"'34.0 Country Data'!D86","v":3.3610501838249522},{"$f":"'34.0 Country Data'!E86","v":3.3532456131030082},4250,2.1378269617706239E-2,0.10265455849499255,7.1998749028798895E-2,7.1853437028450942E-2,7.1686588811306767E-2]
["Italy",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B88","v":5.752818938147894},{"$f":"'34.0 Country Data'!C88","v":5.885066446281745},{"$f":"'34.0 Country Data'!D88","v":6.0204016925453061},{"$f":"'34.0 Country Data'!E88","v":6.1282182926605087},4250,2.1378269617706239E-2,0.12298531432157218,0.12581253720672744,0.12870577059012853,0.13101070293665576]
["Netherlands",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B129","v":3.2768721062764614},{"$f":"'34.0 Country Data'!C129","v":3.499176332045761},{"$f":"'34.0 Country Data'!D129","v":4.1022677651796284},{"$f":"'34.0 Country Data'!E129","v":4.6746300514307784},4250,2.1378269617706239E-2,7.0053855390719122E-2,7.4806335066370647E-2,8.7699386328035325E-2,9.9935501602519156E-2]
["Portugal",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B146","v":5.2339354640799156},{"$f":"'34.0 Country Data'!C146","v":5.2437229104221164},{"$f":"'34.0 Country Data'!D146","v":5.5714930294374669},{"$f":"'34.0 Country Data'!E146","v":5.9473170724715274},4250,2.1378269617706239E-2,0.11189248351277487,0.11210172217954727,0.11910888015648509,0.12714334787728368]
["Spain",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B172","v":5.8807403053251992},{"$f":"'34.0 Country Data'!C172","v":6.2692679419424113},{"$f":"'34.0 Country Data'!D172","v":6.5127441231178755},{"$f":"'34.0 Country Data'!E172","v":6.712821664578259},4250,2.1378269617706239E-2,0.12572005179895421,0.13402610036848717,0.13923119981514573,0.1435085114409336]
["Switzerland",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B178","v":2.4167965769071191},{"$f":"'34.0 Country Data'!C178","v":2.5473892826386848},{"$f":"'34.0 Country Data'!D178","v":2.6350057400408802},{"$f":"'34.0 Country Data'!E178","v":2.7091443538328805},4250,2.1378269617706239E-2,5.1666928832269907E-2,5.4458774905505089E-2,5.633186315479749E-2,5.7916818429525868E-2]
["UK",null,null,591.53672032193163,{"$f":"'34.0 Country Data'!B194","v":4.4523180499409483},{"$f":"'34.0 Country Data'!C194","v":4.5225504724872572},{"$f":"'34.0 Country Data'!D194","v":4.3981162569550474},{"$f":"'34.0 Country Data'!E194","v":4.2636657047347377},4250,2.1378269617706239E-2,9.5182855695417665E-2,9.6684303360517324E-2,9.4024115151201973E-2,9.1149794995586703E-2]
[null,null,null,{"$f":"SUM(D61:D119)","v":27670.000000000025},null,null,null,null,{"$f":"SUM(I109,I97,I81,I72,I60)","v":198800},{"$f":"SUM(J61:J119)","v":1.0000000000000002},{"$f":"SUM(K61:K119)","v":3.4401587579693871},{"$f":"SUM(L61:L119)","v":3.5366281140668869},{"$f":"SUM(M61:M119)","v":3.6855122763238479},{"$f":"SUM(N61:N119)","v":3.8165174211809472}]
[]
["*For La Reunion, Rwanda, Bahamas, Marinique, St Lucia, New Caledonia and Solmon Islands we assume 2010 - 2040 shadow prices of $3.00"]

{"sheet":"29.0 Nestle","index":29,"n_rows":150,"n_cols":14,"rows_kept":150,"cut":false,"hidden":false,"merged":[[57,7,58,7],[57,8,58,8],[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6]]}
["Nestle (NESN_VX Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, SWISS FRANCS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",{"$f":"92158+215","v":92373},{"$f":"B4*(1+$B37)","v":95144.19},97998.515700000004,100938.47117100001,103966.62530613001,null,{"$f":"B4","v":92373},{"$f":"H4*(1+$B$37)","v":95144.19},{"$f":"I4*(1+$B$37)","v":97998.515700000004},{"$f":"J4*(1+$B$37)","v":100938.47117100001},{"$f":"K4*(1+$B$37)","v":103966.62530613001}]
["COGs",-48111,-49073.22,-50054.684400000006,-51055.778088000006,-52076.893649760008,null,{"$f":"B5","v":-48111},{"$f":"H5*(1+$B38)","v":-49073.22},{"$f":"I5*(1+$B38)","v":-50054.684400000006},{"$f":"J5*(1+$B38)","v":-51055.778088000006},{"$f":"K5*(1+$B38)","v":-52076.893649760008}]
["Marketing and administration",-19711,-19711,-19711,-19711,-19711,null,{"$f":"B6","v":-19711},{"$f":"C6","v":-19711},-19711,-19711,-19711]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-272.66053455092725},{"$f":"-D45/1000*D53","v":-286.45715759920415},{"$f":"-E45/1000*E53","v":-300.95188977372391},{"$f":"-F45/1000*F53","v":-316.18005539627438}]
["Disribution Costs",-8156,-8156,-8156,-8156,-8156,null,{"$f":"B8","v":-8156},{"$f":"C8","v":-8156},-8156,-8156,-8156]
["Research and development",-1503,-1503,-1503,-1503,-1503,null,{"$f":"B9","v":-1503},-1503,-1503,-1503,-1503]
["Other trading net expenses",{"$f":"120-965","v":-845},{"$f":"120-965","v":-845},{"$f":"120-965","v":-845},{"$f":"120-965","v":-845},{"$f":"120-965","v":-845},null,-845,-845,-845,-845,-845]
["EBIT",{"$f":"SUM(B4:B10)","v":14047},{"$f":"SUM(C4:C10)","v":15583.309465449074},{"$f":"SUM(D4:D10)","v":17442.374142400793},{"$f":"SUM(E4:E10)","v":19366.74119322628},{"$f":"SUM(F4:F10)","v":21358.551600973726},null,{"$f":"SUM(H4:H10)","v":14047},{"$f":"SUM(I4:I10)","v":15855.970000000001},{"$f":"SUM(J4:J10)","v":17728.831299999998},{"$f":"SUM(K4:K10)","v":19667.693083000006},{"$f":"SUM(L4:L10)","v":21674.731656370001}]
["Cash Flow"]
["D&A",2864,2864,2864,2864,2864,null,{"$f":"B13","v":2864},{"$f":"C13","v":2864},2864,2864,2864]
["EBITDA ",{"$f":"SUM(B11,B13)","v":16911},{"$f":"SUM(C11,C13)","v":18447.309465449074},{"$f":"SUM(D11,D13)","v":20306.374142400793},{"$f":"SUM(E11,E13)","v":22230.74119322628},{"$f":"SUM(F11,F13)","v":24222.551600973726},null,{"$f":"H11+H13","v":16911},{"$f":"I11+I13","v":18719.97},{"$f":"J11+J13","v":20592.831299999998},{"$f":"K11+K13","v":22531.693083000006},{"$f":"L11+L13","v":24538.731656370001}]
["Cash interest",-631,-631,-631,-631,-631,null,{"$f":"B15","v":-631},{"$f":"C15","v":-631},-631,-631,-631]
["Cash tax",-3520,-3520,-3520,-3520,-3520,null,{"$f":"B16","v":-3520},-3520,-3520,-3520,-3520]
["FFO",{"$f":"SUM(B14:B16)","v":12760},{"$f":"SUM(C14:C16)","v":14296.309465449074},{"$f":"SUM(D14:D16)","v":16155.374142400793},{"$f":"SUM(E14:E16)","v":18079.74119322628},{"$f":"SUM(F14:F16)","v":20071.551600973726},null,{"$f":"SUM(H14:H16)","v":12760},{"$f":"SUM(I14:I16)","v":14568.970000000001},{"$f":"SUM(J14:J16)","v":16441.831299999998},{"$f":"SUM(K14:K16)","v":18380.693083000006},{"$f":"SUM(L14:L16)","v":20387.731656370001}]
["WC",1360,1360,1360,1360,1360,null,{"$f":"B18","v":1360},{"$f":"C18","v":1360},1360,1360,1360]
["CFO",{"$f":"SUM(B17:B18)","v":14120},{"$f":"SUM(C17:C18)","v":15656.309465449074},{"$f":"SUM(D17:D18)","v":17515.374142400793},{"$f":"SUM(E17:E18)","v":19439.74119322628},{"$f":"SUM(F17:F18)","v":21431.551600973726},null,{"$f":"SUM(H17:H18)","v":14120},{"$f":"SUM(I17:I18)","v":15928.970000000001},{"$f":"SUM(J17:J18)","v":17801.831299999998},{"$f":"SUM(K17:K18)","v":19740.693083000006},{"$f":"SUM(L17:L18)","v":21747.731656370001}]
["Capex",-4928,-4928,-4928,-4928,-4928,null,{"$f":"B20","v":-4928},{"$f":"C20","v":-4928},-4928,-4928,-4928]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":9192},{"$f":"SUM(C19:C21)","v":10728.309465449074},12587.374142400793,14511.74119322628,16503.551600973726,null,{"$f":"SUM(H19:H20)","v":9192},{"$f":"SUM(I19:I20)","v":11000.970000000001},{"$f":"SUM(J19:J20)","v":12873.831299999998},{"$f":"SUM(K19:K20)","v":14812.693083000006},{"$f":"SUM(L19:L20)","v":16819.731656370001}]
["Dividends",{"$f":"-6552-328","v":-6880},{"$f":"-6552-328","v":-6880},{"$f":"-6552-328","v":-6880},{"$f":"-6552-328","v":-6880},{"$f":"-6552-328","v":-6880},null,{"$f":"B23","v":-6880},{"$f":"C23","v":-6880},-6880,-6880,-6880]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":2312},{"$f":"SUM(C22:C23)","v":3848.3094654490742},{"$f":"SUM(D22:D23)","v":5707.3741424007931},{"$f":"SUM(E22:E23)","v":7631.7411932262803},{"$f":"SUM(F22:F23)","v":9623.5516009737257},null,{"$f":"SUM(H22:H23)","v":2312},{"$f":"SUM(I22:I23)","v":4120.9700000000012},{"$f":"SUM(J22:J23)","v":5993.831299999998},{"$f":"SUM(K22:K23)","v":7932.6930830000056},{"$f":"SUM(L22:L23)","v":9939.7316563700006}]
["Balance Sheet",null,2014,2015,2016,2017]
["Gross debt",{"$f":"11380+10363","v":21743},{"$f":"B26","v":21743},{"$f":"C26","v":21743},{"$f":"D26","v":21743},{"$f":"E26","v":21743},null,{"$f":"B26","v":21743},{"$f":"C26","v":21743},21743,21743,21743]
["Cash and securities",6415,{"$f":"B27+C24","v":10263.309465449074},{"$f":"C27+D24","v":15970.683607849867},{"$f":"D27+E24","v":23602.424801076148},{"$f":"E27+F24","v":33225.97640204987},null,{"$f":"B27","v":6415},{"$f":"H27+I24","v":10535.970000000001},{"$f":"I27+J24","v":16529.801299999999},{"$f":"J27+K24","v":24462.494383000005},{"$f":"K27+L24","v":34402.226039370005}]
["Net debt  ",{"$f":"B26-B27","v":15328},{"$f":"C26-C27","v":11479.690534550926},{"$f":"D26-D27","v":5772.3163921501327},{"$f":"E26-E27","v":-1859.4248010761476},{"$f":"F26-F27","v":-11482.97640204987},null,{"$f":"H26-H27","v":15328},{"$f":"I26-I27","v":11207.029999999999},{"$f":"J26-J27","v":5213.1987000000008},{"$f":"K26-K27","v":-2719.4943830000047},{"$f":"L26-L27","v":-12659.226039370005}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.18307297586957227},{"$f":"C14/C4","v":0.19388792384957057},{"$f":"D14/D4","v":0.20721103781371653},{"$f":"E14/E4","v":0.22024051816244719},{"$f":"F14/F4","v":0.23298391699884802},null,{"$f":"H14/H4","v":0.18307297586957227},{"$f":"I14/I4","v":0.19675368511729407},{"$f":"J14/J4","v":0.21013411430679452},{"$f":"K14/K4","v":0.22322205618538676},{"$f":"L14/L4","v":0.23602508578224637}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.5868555397139309},{"$f":"C17/C26","v":0.65751319806140252},{"$f":"D17/D26","v":0.74301495388864425},{"$f":"E17/E26","v":0.83152008431340108},{"$f":"F17/F26","v":0.92312705702864029},null,{"$f":"H17/H26","v":0.5868555397139309},{"$f":"I17/I26","v":0.67005335050361037},{"$f":"J17/J26","v":0.75618963804442796},{"$f":"K17/K26","v":0.84536140748746746},{"$f":"L17/L26","v":0.93766875115531434}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.83246346555323592},{"$f":"C17/C28","v":1.2453566951496513},{"$f":"D17/D28","v":2.7987679546413551},{"$f":"E17/E28","v":-9.7232978622004911},{"$f":"F17/F28","v":-1.7479398109178972},null,{"$f":"H17/H28","v":0.83246346555323592},{"$f":"I17/I28","v":1.2999849201795661},{"$f":"J17/J28","v":3.1538854062861628},{"$f":"K17/K28","v":-6.7588641469166708},{"$f":"L17/L28","v":-1.6105038011774542}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":1.2857311808881793},{"$f":"C26/C14","v":1.1786542661261035},{"$f":"D26/D14","v":1.0707475321554061},{"$f":"E26/E14","v":0.97806005706301435},{"$f":"F26/F14","v":0.89763458277145125},null,{"$f":"H26/H14","v":1.2857311808881793},{"$f":"I26/I14","v":1.1614869040922609},{"$f":"J26/J14","v":1.0558528685659656},{"$f":"K26/K14","v":0.96499627968059498},{"$f":"L26/L14","v":0.88606861611593291}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":0.90639228904263502},{"$f":"C28/C14","v":0.62229619750521536},{"$f":"D28/D14","v":0.28426130394678528},{"$f":"E28/E14","v":-8.3642051558888889E-2},{"$f":"F28/F14","v":-0.47406138672807135},null,{"$f":"H28/H14","v":0.90639228904263502},{"$f":"I28/I14","v":0.59866709188102318},{"$f":"J28/J14","v":0.25315599511564013},{"$f":"K28/K14","v":-0.12069640630121324},{"$f":"L28/L14","v":-0.51588754531588843}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Withdrawal",152065]
["Total Water Discharged",91000]
["Total Water Use, Thousand Cubic Metres",{"$f":"B43-B44","v":61065},{"$f":"B45*(1+$B39)","v":62286.3},{"$f":"C45*(1+$B39)","v":63532.026000000005},{"$f":"D45*(1+$B39)","v":64802.666520000006},{"$f":"E45*(1+$B39)","v":66098.719850400012}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.40157169631407624}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K148","v":4.4784353736424061}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L148","v":4.5895373024665975}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M148","v":4.721692881117713}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N148","v":4.8338526996254378}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$33","v":4.250035169586643},{"$f":"B53*(1+$B$40)","v":4.377536224674242},4.508862311414469,4.644128180756903,4.7834520261796101]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$33","v":4.3554709000408005},4.4861350270420246,4.6207190778532858,4.7593406501888849,4.902120869694552]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$33","v":4.4808865441807093},4.6153131405061307,4.7537725347213149,4.8963857107629547,5.0432772820858434]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$33","v":4.5873262119445402},4.7249459983028768,4.8666943782519629,5.0126952095995216,5.1630760658875072]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Number of factories","Production by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Europe",null,null,null,null,null,null,null,{"$f":"SUM(I61:I85)","v":140}]
["France",null,null,{"$f":"B$45*J61","v":3005.4362416107383},{"$f":"'34.0 Country Data'!B66","v":3.7027915084264595},{"$f":"'34.0 Country Data'!C66","v":3.7074916035364147},{"$f":"'34.0 Country Data'!D66","v":3.9424309869536929},{"$f":"'34.0 Country Data'!E66","v":4.1139088617390094},22,{"$f":"I61/I$148","v":4.9217002237136466E-2},{"$f":"E61*$J61","v":0.18224029795387497},{"$f":"F61*$J61","v":0.18247162254541638},{"$f":"G61*$J61","v":0.19403463470465604},{"$f":"H61*$J61","v":0.20247426165158436}]
["Germany",null,null,{"$f":"B$45*J62","v":2595.6040268456377},{"$f":"'34.0 Country Data'!B70","v":4.0005026987334498},{"$f":"'34.0 Country Data'!C70","v":3.4007813404843081},{"$f":"'34.0 Country Data'!D70","v":3.3837659979066768},{"$f":"'34.0 Country Data'!E70","v":3.3138520405684573},19,4.2505592841163314E-2,{"$f":"E62*$J62","v":0.17004373887233903},{"$f":"F62*$J62","v":0.14455222700045159},{"$f":"G62*$J62","v":0.14382897977679387},{"$f":"H62*$J62","v":0.14085724557226106}]
["Italy",null,null,2185.7718120805371,{"$f":"'34.0 Country Data'!B88","v":5.752818938147894},{"$f":"'34.0 Country Data'!C88","v":5.885066446281745},{"$f":"'34.0 Country Data'!D88","v":6.0204016925453061},{"$f":"'34.0 Country Data'!E88","v":6.1282182926605087},16,3.5794183445190156E-2,0.20591745639902975,0.21065114796534209,0.21549536259669999,0.21935456975966025]
["Spain",null,null,1639.3288590604027,{"$f":"'34.0 Country Data'!B172","v":5.8807403053251992},{"$f":"'34.0 Country Data'!C172","v":6.2692679419424113},{"$f":"'34.0 Country Data'!D172","v":6.5127441231178755},{"$f":"'34.0 Country Data'!E172","v":6.712821664578259},12,2.6845637583892617E-2,0.1578722229617503,0.1683024950857023,0.174838768405849,0.18020997757257071]
["UK",null,null,1366.1073825503356,{"$f":"'34.0 Country Data'!B194","v":4.4523180499409483},{"$f":"'34.0 Country Data'!C194","v":4.5225504724872572},{"$f":"'34.0 Country Data'!D194","v":4.3981162569550474},{"$f":"'34.0 Country Data'!E194","v":4.2636657047347377},10,2.2371364653243849E-2,9.9604430647448519E-2,0.10117562578271269,9.8391862571701294E-2,9.5384020240150733E-2]
["Switzerland",null,null,1366.1073825503356,{"$f":"'34.0 Country Data'!B178","v":2.4167965769071191},{"$f":"'34.0 Country Data'!C178","v":2.5473892826386848},{"$f":"'34.0 Country Data'!D178","v":2.6350057400408802},{"$f":"'34.0 Country Data'!E178","v":2.7091443538328805},10,2.2371364653243849E-2,5.4067037514700655E-2,5.6988574555675277E-2,5.8948674273845196E-2,6.0607256237872054E-2]
["Russia",null,null,1092.8859060402685,{"$f":"'34.0 Country Data'!B151","v":2.882905917812876},{"$f":"'34.0 Country Data'!C151","v":3.1525138641982782},{"$f":"'34.0 Country Data'!D151","v":3.3186141432136615},{"$f":"'34.0 Country Data'!E151","v":3.4305811235232619},8,1.7897091722595078E-2,5.1595631638709186E-2,5.6420829784309227E-2,5.9393541712996177E-2,6.1397425029499096E-2]
["Poland",null,null,956.27516778523488,{"$f":"'34.0 Country Data'!B145","v":3.2385512048238119},{"$f":"'34.0 Country Data'!C145","v":3.4999103772789502},{"$f":"'34.0 Country Data'!D145","v":3.7622140948174225},{"$f":"'34.0 Country Data'!E145","v":3.8026310571381297},7,1.5659955257270694E-2,5.0715566965920993E-2,5.4808439912645751E-2,5.8916104393114004E-2,5.9549032214691072E-2]
["Greece",null,null,546.44295302013427,{"$f":"'34.0 Country Data'!B72","v":6.0205937233658284},{"$f":"'34.0 Country Data'!C72","v":6.3551346940615554},{"$f":"'34.0 Country Data'!D72","v":6.7767203542674226},{"$f":"'34.0 Country Data'!E72","v":6.9576098299254969},4,8.948545861297539E-3,5.3875559045779224E-2,5.6869214264532932E-2,6.0641792879350537E-2,6.2260490648102879E-2]
["Portugal",null,null,546.44295302013427,{"$f":"'34.0 Country Data'!B146","v":5.2339354640799156},{"$f":"'34.0 Country Data'!C146","v":5.2437229104221164},{"$f":"'34.0 Country Data'!D146","v":5.5714930294374669},{"$f":"'34.0 Country Data'!E146","v":5.9473170724715274},4,8.948545861297539E-3,4.6836111535390745E-2,4.6923694947848912E-2,4.9856760889820731E-2,5.321983957468928E-2]
["Turkey",null,null,546.44295302013427,{"$f":"'34.0 Country Data'!B188","v":5.6084351248504989},{"$f":"'34.0 Country Data'!C188","v":6.3848774480299761},{"$f":"'34.0 Country Data'!D188","v":6.7711456369329017},{"$f":"'34.0 Country Data'!E188","v":7.028941740928925},4,8.948545861297539E-3,5.0187338924836677E-2,5.7135368662460634E-2,6.0591907265618805E-2,6.2898807525091055E-2]
["Czech Rep",null,null,409.83221476510067,{"$f":"'34.0 Country Data'!B49","v":3.0910986730509462},{"$f":"'34.0 Country Data'!C49","v":3.2487529500102625},{"$f":"'34.0 Country Data'!D49","v":3.4483721045364235},{"$f":"'34.0 Country Data'!E49","v":3.4702797297408843},3,6.7114093959731542E-3,2.074562867819427E-2,2.180371107389438E-2,2.3143436943197471E-2,2.3290467984838151E-2]
["Finland",null,null,409.83221476510067,{"$f":"'34.0 Country Data'!B65","v":1.8998372658942533},{"$f":"'34.0 Country Data'!C65","v":2.9746119498397863},{"$f":"'34.0 Country Data'!D65","v":3.3435500001121325},{"$f":"'34.0 Country Data'!E65","v":3.5374707369419451},3,6.7114093959731542E-3,1.2750585677142639E-2,1.9963838589528767E-2,2.2439932886658607E-2,2.374141434189225E-2]
["Hungary",null,null,409.83221476510067,{"$f":"'34.0 Country Data'!B80","v":2.2277353086095473},{"$f":"'34.0 Country Data'!C80","v":1.780632901262303},{"$f":"'34.0 Country Data'!D80","v":2.0254310358221232},{"$f":"'34.0 Country Data'!E80","v":2.2081636824762585},3,6.7114093959731542E-3,1.495124368194327E-2,1.1950556384310758E-2,1.3593496884712236E-2,1.4819890486417842E-2]
["Ukraine",null,null,409.83221476510067,{"$f":"'34.0 Country Data'!B192","v":5.0313241108035323},{"$f":"'34.0 Country Data'!C192","v":4.9310491308431805},{"$f":"'34.0 Country Data'!D192","v":5.2905473411619219},{"$f":"'34.0 Country Data'!E192","v":5.5075494484423846},3,6.7114093959731542E-3,3.3767275911433102E-2,3.309428946874618E-2,3.5507029135314915E-2,3.6963419117062982E-2]
["Bulgaria",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B31","v":3.3652500699792975},{"$f":"'34.0 Country Data'!C31","v":3.1884783874219029},{"$f":"'34.0 Country Data'!D31","v":3.4243433416353626},{"$f":"'34.0 Country Data'!E31","v":3.500588957136773},2,4.4742729306487695E-3,1.5057047292972248E-2,1.426612253880046E-2,1.5321446718726454E-2,1.5662590412245068E-2]
["Serbia",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B148","v":2.0403778478593497},{"$f":"'34.0 Country Data'!C148","v":2.0278638707695515},{"$f":"'34.0 Country Data'!D148","v":2.1681854333396333},{"$f":"'34.0 Country Data'!E148","v":2.2600851626506082},2,4.4742729306487695E-3,9.1292073729724813E-3,9.0732164240248381E-3,9.7010533930184939E-3,1.0112237864208538E-2]
["Austria",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B16","v":1.5487537021455713},{"$f":"'34.0 Country Data'!C16","v":1.5960823533200679},{"$f":"'34.0 Country Data'!D16","v":1.6856322405495445},{"$f":"'34.0 Country Data'!E16","v":1.8788647061459178},1,2.2371364653243847E-3,3.4647733828759983E-3,3.5706540342730826E-3,3.7709893524598311E-3,4.2032767475300176E-3]
["Belgium",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B22","v":5.7060989911908804},{"$f":"'34.0 Country Data'!C22","v":5.8740019310747442},{"$f":"'34.0 Country Data'!D22","v":6.0757365204631091},{"$f":"'34.0 Country Data'!E22","v":6.2219469055884984},1,2.2371364653243847E-3,1.2765322127943804E-2,1.3140943917393164E-2,1.3592251723631116E-2,1.3919344307804246E-2]
["Denmark",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B51","v":1.6477411683890912},{"$f":"'34.0 Country Data'!C51","v":1.6057868148194581},{"$f":"'34.0 Country Data'!D51","v":1.7231856804816366},{"$f":"'34.0 Country Data'!E51","v":1.9459323612657133},1,2.2371364653243847E-3,3.6862218532194434E-3,3.5923642389697049E-3,3.855001522330283E-3,4.3533162444423113E-3]
["Ireland",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B86","v":4.8018179361892983},{"$f":"'34.0 Country Data'!C86","v":3.3678473663353454},{"$f":"'34.0 Country Data'!D86","v":3.3610501838249522},{"$f":"'34.0 Country Data'!E86","v":3.3532456131030082},1,2.2371364653243847E-3,1.074232200489776E-2,7.5343341528754928E-3,7.5191279280200276E-3,7.5016680382617631E-3]
["Netherlands",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B129","v":3.2768721062764614},{"$f":"'34.0 Country Data'!C129","v":3.499176332045761},{"$f":"'34.0 Country Data'!D129","v":4.1022677651796284},{"$f":"'34.0 Country Data'!E129","v":4.6746300514307784},1,2.2371364653243847E-3,7.3308100811553941E-3,7.8281349710195985E-3,9.1773328080081169E-3,1.0457785349956998E-2]
["Romania",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B150","v":2.8139275781179882},{"$f":"'34.0 Country Data'!C150","v":2.7703837631175272},{"$f":"'34.0 Country Data'!D150","v":2.9505552796865562},{"$f":"'34.0 Country Data'!E150","v":3.0374928164167443},1,2.2371364653243847E-3,6.2951399957896824E-3,6.1977265394128128E-3,6.6007948091421839E-3,6.7952859427667656E-3]
["Slovak Rep",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B164","v":1.4475208408146747},{"$f":"'34.0 Country Data'!C164","v":2.0432168172538936},{"$f":"'34.0 Country Data'!D164","v":2.3055976973446843},{"$f":"'34.0 Country Data'!E164","v":2.4603047962581912},1,2.2371364653243847E-3,3.2383016573035227E-3,4.5709548484427149E-3,5.1579366830977278E-3,5.5040375755216805E-3]
["Sweden",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B177","v":2.5164505342170345},{"$f":"'34.0 Country Data'!C177","v":3.1687448749064639},{"$f":"'34.0 Country Data'!D177","v":3.209500063447873},{"$f":"'34.0 Country Data'!E177","v":3.2120214724122462},1,2.2371364653243847E-3,5.6296432532819563E-3,7.0889147089630063E-3,7.1800896274001628E-3,7.1857303633383581E-3]
["Americas",null,null,null,null,null,null,null,{"$f":"SUM(I87:I106)","v":164}]
["US",null,null,10928.859060402685,{"$f":"'34.0 Country Data'!B196","v":5.1525490176502},{"$f":"'34.0 Country Data'!C196","v":5.3898219941064127},{"$f":"'34.0 Country Data'!D196","v":5.487274580960082},{"$f":"'34.0 Country Data'!E196","v":5.5994620279877161},80,{"$f":"I87/I$148","v":0.17897091722595079},0.92215642374052798,0.96462138596982783,0.98206256482507071,1.0021408551208442]
["Brazil",null,null,3005.4362416107383,{"$f":"'34.0 Country Data'!B29","v":2.1357525887688364},{"$f":"'34.0 Country Data'!C29","v":2.1733090694948003},{"$f":"'34.0 Country Data'!D29","v":2.1621423070584078},{"$f":"'34.0 Country Data'!E29","v":2.1853616909178091},22,4.9217002237136466E-2,0.10511533993940582,0.10696375733531456,0.10641416276350106,0.10755695123085414]
["Mexico",null,null,1502.7181208053692,{"$f":"'34.0 Country Data'!B118","v":5.6058669623521133},{"$f":"'34.0 Country Data'!C118","v":6.1473983839917326},{"$f":"'34.0 Country Data'!D118","v":6.3851765661554074},{"$f":"'34.0 Country Data'!E118","v":6.5975288408732178},11,2.4608501118568233E-2,0.13795198341358669,0.15127826000874509,0.15712962467049102,0.16235529586041475]
["Canada",null,null,1366.1073825503356,{"$f":"'34.0 Country Data'!B36","v":2.6359345426076319},{"$f":"'34.0 Country Data'!C36","v":2.4028752444547963},{"$f":"'34.0 Country Data'!D36","v":2.5360382396130055},{"$f":"'34.0 Country Data'!E36","v":2.7033336904979035},10,2.2371364653243849E-2,5.8969452854756868E-2,5.3755598309950706E-2,5.6734636232953148E-2,6.0477263769528049E-2]
["Argentina",null,null,956.27516778523488,{"$f":"'34.0 Country Data'!B13","v":4.2435564807597341},{"$f":"'34.0 Country Data'!C13","v":4.6942982023209749},{"$f":"'34.0 Country Data'!D13","v":4.7021086085448891},{"$f":"'34.0 Country Data'!E13","v":4.6985232315137209},7,1.5659955257270694E-2,6.6453904620398518E-2,7.351249981263272E-2,7.3634810424640318E-2,7.3578663580751782E-2]
["Chile",null,null,956.27516778523488,{"$f":"'34.0 Country Data'!B40","v":4.9897533359413728},{"$f":"'34.0 Country Data'!C40","v":6.1560207457876244},{"$f":"'34.0 Country Data'!D40","v":6.7487801346094693},{"$f":"'34.0 Country Data'!E40","v":7.2932422759581286},7,1.5659955257270694E-2,7.8139313985659084E-2,9.6403009441864362E-2,0.10568559494914158,0.11421184772193937]
["Venezuela",null,null,683.05369127516781,{"$f":"'34.0 Country Data'!B200","v":3.8301289361361395},{"$f":"'34.0 Country Data'!C200","v":3.6196823534211719},{"$f":"'34.0 Country Data'!D200","v":3.6390373821427651},{"$f":"'34.0 Country Data'!E200","v":3.6988010693720588},5,1.1185682326621925E-2,4.284260554962125E-2,4.0488616928648455E-2,4.0705116131350839E-2,4.1373613751365314E-2]
["Colombia",null,null,546.44295302013427,{"$f":"'34.0 Country Data'!B42","v":1.23132163471275},{"$f":"'34.0 Country Data'!C42","v":1.3773101168083788},{"$f":"'34.0 Country Data'!D42","v":1.4374077815090671},{"$f":"'34.0 Country Data'!E42","v":1.4998075326467863},4,8.948545861297539E-3,1.1018538118234899E-2,1.2324922745488848E-2,1.2862709454219841E-2,1.3421096489009273E-2]
["Cuba",null,null,409.83221476510067,{"$f":"'34.0 Country Data'!B46","v":4.8026168361081263},{"$f":"'34.0 Country Data'!C46","v":4.9096560870815331},{"$f":"'34.0 Country Data'!D46","v":4.9462820011815776},{"$f":"'34.0 Country Data'!E46","v":5.0042075294480659},3,6.7114093959731542E-3,3.2232327759114943E-2,3.2950711993835792E-2,3.3196523497862937E-2,3.3585285432537353E-2]
["Guatemala",null,null,409.83221476510067,{"$f":"'34.0 Country Data'!B74","v":1.9302640401343709},{"$f":"'34.0 Country Data'!C74","v":1.6941047755267913},{"$f":"'34.0 Country Data'!D74","v":2.1079668123940483},{"$f":"'34.0 Country Data'!E74","v":2.6705011162628209},3,6.7114093959731542E-3,1.2954792215666918E-2,1.1369830708233499E-2,1.4147428271100994E-2,1.7922826283643094E-2]
["Dominican Rep",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B54","v":5.7784776206986006},{"$f":"'34.0 Country Data'!C54","v":6.0740490278962866},{"$f":"'34.0 Country Data'!D54","v":6.2812029223218886},{"$f":"'34.0 Country Data'!E54","v":6.5212599597302532},2,4.4742729306487695E-3,2.5854485998651457E-2,2.7176953144949827E-2,2.8103816207256771E-2,2.9177896911544755E-2]
["Ecuador",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B56","v":3.4430176048126362},{"$f":"'34.0 Country Data'!C56","v":3.8575587936987619},{"$f":"'34.0 Country Data'!D56","v":3.6231947040377932},{"$f":"'34.0 Country Data'!E56","v":3.5595400119459271},2,4.4742729306487695E-3,1.5405000468960341E-2,1.7259770889032491E-2,1.6211161986746277E-2,1.592635352101086E-2]
["Bolivia",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B26","v":1.8744467889468277},{"$f":"'34.0 Country Data'!C26","v":1.5991110429228736},{"$f":"'34.0 Country Data'!D26","v":1.7256521956123703},{"$f":"'34.0 Country Data'!E26","v":2.068425958427687},1,2.2371364653243847E-3,4.1933932638631493E-3,3.5774296262256681E-3,3.8605194532715216E-3,4.627351137422118E-3]
["Costa Rica",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B44","v":2.2555322649545588},{"$f":"'34.0 Country Data'!C44","v":2.3742224448424709},{"$f":"'34.0 Country Data'!D44","v":2.3074752682471558},{"$f":"'34.0 Country Data'!E44","v":2.3107027159372935},1,2.2371364653243847E-3,5.0459334786455458E-3,5.3114596081487043E-3,5.1621370654298783E-3,5.169357306347413E-3]
["Jamaica",null,null,136.61073825503357,3,3,3,3,1,2.2371364653243847E-3,6.7114093959731542E-3,6.7114093959731542E-3,6.7114093959731542E-3,6.7114093959731542E-3]
["Nicaragua",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B131","v":1.442334504939349},{"$f":"'34.0 Country Data'!C131","v":1.535046789693101},{"$f":"'34.0 Country Data'!D131","v":1.5225726549750067},{"$f":"'34.0 Country Data'!E131","v":1.5388831668333509},1,2.2371364653243847E-3,3.2266991161954118E-3,3.4341091492015681E-3,3.4062028075503505E-3,3.4426916483967581E-3]
["Panama",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B140","v":1.0053766799236505},{"$f":"'34.0 Country Data'!C140","v":1.0036369127669429},{"$f":"'34.0 Country Data'!D140","v":1.0031322270472725},{"$f":"'34.0 Country Data'!E140","v":1.0029044812780057},1,2.2371364653243847E-3,2.2491648320439608E-3,2.2452727354965165E-3,2.2441436846695135E-3,2.2436341863042632E-3]
["Peru",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B143","v":5.4273646123297761},{"$f":"'34.0 Country Data'!C143","v":5.6288559551349495},{"$f":"'34.0 Country Data'!D143","v":5.3825878113058074},{"$f":"'34.0 Country Data'!E143","v":5.4011035057190071},1,2.2371364653243847E-3,1.2141755284854085E-2,1.2592518915290715E-2,1.204158347048279E-2,1.2083005605635362E-2]
["Trinidad and Tobago",null,null,136.61073825503357,3,3,3,3,1,2.2371364653243847E-3,6.7114093959731542E-3,6.7114093959731542E-3,6.7114093959731542E-3,6.7114093959731542E-3]
["Uruguay",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B197","v":2.1405649410569163},{"$f":"'34.0 Country Data'!C197","v":1.9129966423530731},{"$f":"'34.0 Country Data'!D197","v":1.8231399005047133},{"$f":"'34.0 Country Data'!E197","v":1.7911923576353275},1,2.2371364653243847E-3,4.7887358860333696E-3,4.2796345466511706E-3,4.0786127528069649E-3,4.0071417396763476E-3]
["Asia, Oceania, Africa",null,null,null,null,null,null,null,{"$f":"SUM(I108:I147)","v":143}]
["Greater China",null,null,3825.1006711409395,{"$f":"'34.0 Country Data'!B41","v":5.3005098618159892},{"$f":"'34.0 Country Data'!C41","v":5.4120697986956889},{"$f":"'34.0 Country Data'!D41","v":5.5641037265309867},{"$f":"'34.0 Country Data'!E41","v":5.5719594110389714},28,{"$f":"I108/I$148","v":6.2639821029082776E-2},0.33202298910704181,0.339011083587202,0.34853446161715357,0.34902654028879465]
["Australia",null,null,1366.1073825503356,{"$f":"'34.0 Country Data'!B15","v":5.4971488685270797},{"$f":"'34.0 Country Data'!C15","v":5.5722655860913175},{"$f":"'34.0 Country Data'!D15","v":5.7451987246062464},{"$f":"'34.0 Country Data'!E15","v":5.9499270125878789},10,2.2371364653243849E-2,0.12297872189098613,0.12465918537117042,0.12852793567351783,0.13310798685878925]
["Israel",null,null,1229.4966442953018,{"$f":"'34.0 Country Data'!B87","v":7.738670209701163},{"$f":"'34.0 Country Data'!C87","v":8.1345823315022585},{"$f":"'34.0 Country Data'!D87","v":8.1537112085903551},{"$f":"'34.0 Country Data'!E87","v":8.1623566307449238},9,2.0134228187919462E-2,0.15581215187317776,0.1637835368758844,0.16416868205215479,0.16434275095459577]
["South Africa",null,null,1092.8859060402685,{"$f":"'34.0 Country Data'!B169","v":5.0104468215533622},{"$f":"'34.0 Country Data'!C169","v":5.1098323878299361},{"$f":"'34.0 Country Data'!D169","v":5.198907059953858},{"$f":"'34.0 Country Data'!E169","v":5.4242731318110033},8,1.7897091722595078E-2,8.9672426336525501E-2,9.1451138932079387E-2,9.3045316509241305E-2,9.7078713768429595E-2]
["India",null,null,956.27516778523488,{"$f":"'34.0 Country Data'!B82","v":6.0568961646026809},{"$f":"'34.0 Country Data'!C82","v":6.162374138870633},{"$f":"'34.0 Country Data'!D82","v":6.10577465016822},{"$f":"'34.0 Country Data'!E82","v":6.0287231572925037},7,1.5659955257270694E-2,9.4850722935612461E-2,9.6502503293276129E-2,9.5616157832611945E-2,9.4409534901672323E-2]
["Thailand",null,null,956.27516778523488,{"$f":"'34.0 Country Data'!B182","v":3.3439780416000202},{"$f":"'34.0 Country Data'!C182","v":3.4967664037668671},{"$f":"'34.0 Country Data'!D182","v":3.5942433771968267},{"$f":"'34.0 Country Data'!E182","v":3.4841100051508462},7,1.5659955257270694E-2,5.2366546512751994E-2,5.4759205428116492E-2,5.6285690470643822E-2,5.4561006792071418E-2]
["Saudi Arabia",null,null,956.27516778523488,{"$f":"'34.0 Country Data'!B159","v":8.1574523808126749},{"$f":"'34.0 Country Data'!C159","v":8.1623406842086546},{"$f":"'34.0 Country Data'!D159","v":8.161289752532646},{"$f":"'34.0 Country Data'!E159","v":8.1504798588981693},7,1.5659955257270694E-2,0.12774533929684279,0.12782188990930779,0.12780543236628306,0.1276361499156313]
["Malaysia",null,null,819.66442953020135,{"$f":"'34.0 Country Data'!B111","v":2.8833171884018665},{"$f":"'34.0 Country Data'!C111","v":2.3096577326870871},{"$f":"'34.0 Country Data'!D111","v":2.7771168581538532},{"$f":"'34.0 Country Data'!E111","v":3.4268604953776909},6,1.3422818791946308E-2,3.8702244139622366E-2,3.1002117217276335E-2,3.727673635105843E-2,4.5998127454734104E-2]
["Phillipines",null,null,819.66442953020135,{"$f":"'34.0 Country Data'!B144","v":4.8317999117841479},{"$f":"'34.0 Country Data'!C144","v":4.6182683905560138},{"$f":"'34.0 Country Data'!D144","v":4.856734214211766},{"$f":"'34.0 Country Data'!E144","v":5.1543203813924325},6,1.3422818791946308E-2,6.4856374654820775E-2,6.1990179739006897E-2,6.5191063278010275E-2,6.9185508475066201E-2]
["Vietnam",null,null,683.05369127516781,{"$f":"'34.0 Country Data'!B201","v":2.4698187356960446},{"$f":"'34.0 Country Data'!C201","v":2.4131184078989567},{"$f":"'34.0 Country Data'!D201","v":2.3786477802494082},{"$f":"'34.0 Country Data'!E201","v":2.2998548463141391},5,1.1185682326621925E-2,2.7626607781834952E-2,2.6992375927281397E-2,2.6606798436794275E-2,2.5725445708211846E-2]
["Indonesia",null,null,546.44295302013427,{"$f":"'34.0 Country Data'!B83","v":4.9802351771731264},{"$f":"'34.0 Country Data'!C83","v":4.7980664933712198},{"$f":"'34.0 Country Data'!D83","v":5.078575488860535},{"$f":"'34.0 Country Data'!E83","v":5.5151008779453754},4,8.948545861297539E-3,4.4565862882980999E-2,4.2935718061487424E-2,4.5445865672130069E-2,4.9352133135976514E-2]
["Pakistan",null,null,546.44295302013427,{"$f":"'34.0 Country Data'!B137","v":6.9864080775785347},{"$f":"'34.0 Country Data'!C137","v":7.1121137172979898},{"$f":"'34.0 Country Data'!D137","v":7.257151138209764},{"$f":"'34.0 Country Data'!E137","v":7.3477664143723311},4,8.948545861297539E-3,6.2518193087951091E-2,6.3643075770004387E-2,6.4940949782637702E-2,6.575182473711258E-2]
["Egypt",null,null,409.83221476510067,{"$f":"'34.0 Country Data'!B57","v":2.6233551431873026},{"$f":"'34.0 Country Data'!C57","v":2.8608418117696428},{"$f":"'34.0 Country Data'!D57","v":3.0108168624479221},{"$f":"'34.0 Country Data'!E57","v":3.0848421464803457},3,6.7114093959731542E-3,1.7606410356961762E-2,1.9200280615903644E-2,2.0206824580187396E-2,2.0703638566982187E-2]
["Japan",null,null,409.83221476510067,{"$f":"'34.0 Country Data'!B91","v":4.4756257824592804},{"$f":"'34.0 Country Data'!C91","v":4.1656712914917673},{"$f":"'34.0 Country Data'!D91","v":4.1563052011210058},{"$f":"'34.0 Country Data'!E91","v":4.0616742572848947},3,6.7114093959731542E-3,3.0037756929256917E-2,2.7957525446253472E-2,2.7894665779335609E-2,2.7259558773724126E-2]
["Algeria",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B9","v":5.1992529165770218},{"$f":"'34.0 Country Data'!C9","v":5.688877630927383},{"$f":"'34.0 Country Data'!D9","v":6.2607631372446981},{"$f":"'34.0 Country Data'!E9","v":6.877923359896946},2,4.4742729306487695E-3,2.3262876584237233E-2,2.545359118983169E-2,2.8012363030177619E-2,3.0773706308263739E-2]
["Cote D'Ivoire",null,null,273.22147651006713,3,3,3,3,2,4.4742729306487695E-3,1.3422818791946308E-2,1.3422818791946308E-2,1.3422818791946308E-2,1.3422818791946308E-2]
["Iran",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B84","v":7.8301883817254492},{"$f":"'34.0 Country Data'!C84","v":7.856816109387939},{"$f":"'34.0 Country Data'!D84","v":7.9441844252628284},{"$f":"'34.0 Country Data'!E84","v":8.0154238372049367},2,4.4742729306487695E-3,3.503439991823467E-2,3.5153539639319636E-2,3.5544449330035026E-2,3.5863193902482937E-2]
["Lebanon",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B101","v":6.9620163639104709},{"$f":"'34.0 Country Data'!C101","v":7.7671225996772328},{"$f":"'34.0 Country Data'!D101","v":7.9821217435556884},{"$f":"'34.0 Country Data'!E101","v":8.1137343372795634},2,4.4742729306487695E-3,3.1149961359778391E-2,3.4752226396766145E-2,3.5714191246334175E-2,3.6303061911765383E-2]
["New Zealand",null,null,{"$f":"B$45*J126","v":273.22147651006713},{"$f":"'34.0 Country Data'!B130","v":2.0581333841395621},{"$f":"'34.0 Country Data'!C130","v":1.826663389445442},{"$f":"'34.0 Country Data'!D130","v":1.8339911671115277},{"$f":"'34.0 Country Data'!E130","v":1.8282362591391892},2,4.4742729306487695E-3,{"$f":"E126*$J126","v":9.2086504883201886E-3},{"$f":"F126*$J126","v":8.1729905568028727E-3},{"$f":"G126*$J126","v":8.2057770340560523E-3},{"$f":"H126*$J126","v":8.1800280050970432E-3}]
["Nigeria",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B133","v":1.4479682680027646},{"$f":"'34.0 Country Data'!C133","v":1.607036803835991},{"$f":"'34.0 Country Data'!D133","v":1.8763670738373324},{"$f":"'34.0 Country Data'!E133","v":2.213985308695221},2,4.4742729306487695E-3,6.478605225963152E-3,7.1903212699596913E-3,8.3953784064310175E-3,9.9059745355490874E-3]
["Republic of Korea",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B170","v":5.0911382115628978},{"$f":"'34.0 Country Data'!C170","v":4.477436750367076},{"$f":"'34.0 Country Data'!D170","v":4.5484496930234739},{"$f":"'34.0 Country Data'!E170","v":4.5548561368536706},2,4.4742729306487695E-3,2.2779141886187463E-2,2.00332740508594E-2,2.0351005337912634E-2,2.0379669516123806E-2]
["Singapore",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B163","v":8.1625001499999996},{"$f":"'34.0 Country Data'!C163","v":8.1625001499999996},{"$f":"'34.0 Country Data'!D163","v":8.1625001499999996},{"$f":"'34.0 Country Data'!E163","v":8.1625001499999996},2,4.4742729306487695E-3,3.6521253467561521E-2,3.6521253467561521E-2,3.6521253467561521E-2,3.6521253467561521E-2]
["UAE",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B193","v":8.1621819787239893},{"$f":"'34.0 Country Data'!C193","v":8.1625001499999996},{"$f":"'34.0 Country Data'!D193","v":8.1625001499999996},{"$f":"'34.0 Country Data'!E193","v":8.1625001499999996},2,4.4742729306487695E-3,3.6519829882433956E-2,3.6521253467561521E-2,3.6521253467561521E-2,3.6521253467561521E-2]
["Uzbekistan",null,null,273.22147651006713,{"$f":"'34.0 Country Data'!B198","v":6.9210733775835367},{"$f":"'34.0 Country Data'!C198","v":6.6662189106606684},{"$f":"'34.0 Country Data'!D198","v":6.798909828309089},{"$f":"'34.0 Country Data'!E198","v":6.9055312400561384},2,4.4742729306487695E-3,3.0966771264355868E-2,2.9826482821747956E-2,3.0420178202725228E-2,3.0897231499132611E-2]
["Angola",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B11","v":2.537306904622719},{"$f":"'34.0 Country Data'!C11","v":1.8184257187028632},{"$f":"'34.0 Country Data'!D11","v":2.1927067569481897},{"$f":"'34.0 Country Data'!E11","v":2.6369043912910808},1,2.2371364653243847E-3,5.6763018000508259E-3,4.0680664847938773E-3,4.9053842437319682E-3,5.8991149693312771E-3]
["Bahrain",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B18","v":8.1625001499999996},{"$f":"'34.0 Country Data'!C18","v":8.1625001499999996},{"$f":"'34.0 Country Data'!D18","v":8.1625001499999996},{"$f":"'34.0 Country Data'!E18","v":8.1625001499999996},1,2.2371364653243847E-3,1.826062673378076E-2,1.826062673378076E-2,1.826062673378076E-2,1.826062673378076E-2]
["Bangladesh",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B19","v":1.2909201732201778},{"$f":"'34.0 Country Data'!C19","v":1.3481240046279905},{"$f":"'34.0 Country Data'!D19","v":1.3737873180767726},{"$f":"'34.0 Country Data'!E19","v":1.4312998574189864},1,2.2371364653243847E-3,2.8879645933337309E-3,3.015937370532417E-3,3.0733497048697372E-3,3.2020131038456071E-3]
["Cameroon",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B35","v":1.0140859777214393},{"$f":"'34.0 Country Data'!C35","v":1.0070758829421667},{"$f":"'34.0 Country Data'!D35","v":1.0112311589937888},{"$f":"'34.0 Country Data'!E35","v":1.0144372527088072},1,2.2371364653243847E-3,2.2686487197347634E-3,2.2529661810786724E-3,2.2622621006572457E-3,2.2694345698183608E-3]
["DRC",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B50","v":1.0100001000000001},{"$f":"'34.0 Country Data'!C50","v":1.0000034141554319},{"$f":"'34.0 Country Data'!D50","v":1.0017011420618505},{"$f":"'34.0 Country Data'!E50","v":1.2025479236772112},1,2.2371364653243847E-3,2.2595080536912753E-3,2.2371441032559996E-3,2.2409421522636475E-3,2.6902638113584141E-3]
["Ghana",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B71","v":1.2185031776940896},{"$f":"'34.0 Country Data'!C71","v":1.3857368510637222},{"$f":"'34.0 Country Data'!D71","v":1.6119880245846616},{"$f":"'34.0 Country Data'!E71","v":1.7691221186591455},1,2.2371364653243847E-3,2.7259578919330862E-3,3.1000824408584388E-3,3.6062371914645673E-3,3.9577676032643075E-3]
["Jordan",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B92","v":7.0684010787660609},{"$f":"'34.0 Country Data'!C92","v":7.8506446213908454},{"$f":"'34.0 Country Data'!D92","v":7.9011433083125624},{"$f":"'34.0 Country Data'!E92","v":7.9392091671380491},1,2.2371364653243847E-3,1.5812977804845772E-2,1.756296335881621E-2,1.7675935812779781E-2,1.7761094333642168E-2]
["Kenya",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B94","v":2.0192452959515359},{"$f":"'34.0 Country Data'!C94","v":1.5997414351077757},{"$f":"'34.0 Country Data'!D94","v":1.7693130871905343},{"$f":"'34.0 Country Data'!E94","v":1.8684962896438315},1,2.2371364653243847E-3,4.5173272840079099E-3,3.5788398995699679E-3,3.9581948259296068E-3,4.1800811848855292E-3]
["Morocco",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B123","v":6.3905005769309735},{"$f":"'34.0 Country Data'!C123","v":6.9823645184485814},{"$f":"'34.0 Country Data'!D123","v":7.3775672086238959},{"$f":"'34.0 Country Data'!E123","v":7.6612266562713183},1,2.2371364653243847E-3,1.42964218723288E-2,1.5620502278408459E-2,1.6504624627793951E-2,1.7139209521859773E-2]
["Papua NG",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B141","v":1.4677564760548814},{"$f":"'34.0 Country Data'!C141","v":1.0950591049042533},{"$f":"'34.0 Country Data'!D141","v":1.1660385864331393},{"$f":"'34.0 Country Data'!E141","v":1.5361867251148773},1,2.2371364653243847E-3,3.2835715347983921E-3,2.4497966552667859E-3,2.6085874416848752E-3,3.4366593403017389E-3]
["Qatar",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B147","v":8.1625001499999996},{"$f":"'34.0 Country Data'!C147","v":8.1625001499999996},{"$f":"'34.0 Country Data'!D147","v":8.1625001499999996},{"$f":"'34.0 Country Data'!E147","v":8.1625001499999996},1,2.2371364653243847E-3,1.826062673378076E-2,1.826062673378076E-2,1.826062673378076E-2,1.826062673378076E-2]
["Senegal",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B160","v":1.6619885405747163},{"$f":"'34.0 Country Data'!C160","v":1.7261300431376927},{"$f":"'34.0 Country Data'!D160","v":2.0426156596416147},{"$f":"'34.0 Country Data'!E160","v":2.3325859367706228},1,2.2371364653243847E-3,3.7180951690709537E-3,3.8615884633952857E-3,4.5696099768268786E-3,5.2183130576523998E-3]
["Sri Lanka",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B173","v":4.6782983232228341},{"$f":"'34.0 Country Data'!C173","v":4.6940991213866141},{"$f":"'34.0 Country Data'!D173","v":5.1080200079526623},{"$f":"'34.0 Country Data'!E173","v":5.6247386255579777},1,2.2371364653243847E-3,1.0465991774547727E-2,1.050134031630115E-2,1.1427337825397454E-2,1.2583307887154312E-2]
["Syria",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B179","v":6.3995651652824268},{"$f":"'34.0 Country Data'!C179","v":7.0266643900631003},{"$f":"'34.0 Country Data'!D179","v":7.1731549818822806},{"$f":"'34.0 Country Data'!E179","v":7.2882906501008904},1,2.2371364653243847E-3,1.4316700593472991E-2,1.5719607136606487E-2,1.6047326581392126E-2,1.6304900783223469E-2]
["Tunisia",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B187","v":5.5333102678592176},{"$f":"'34.0 Country Data'!C187","v":5.8296052339373885},{"$f":"'34.0 Country Data'!D187","v":6.2228990916308016},{"$f":"'34.0 Country Data'!E187","v":6.703465242390318},1,2.2371364653243847E-3,1.2378770174181694E-2,1.3041622447287222E-2,1.3921474477921256E-2,1.4996566537785945E-2]
["Zimbabwe",null,null,136.61073825503357,{"$f":"'34.0 Country Data'!B205","v":1.7556557524613858},{"$f":"'34.0 Country Data'!C205","v":1.9240940567289004},{"$f":"'34.0 Country Data'!D205","v":2.2853476859925177},{"$f":"'34.0 Country Data'!E205","v":2.3862052707053736},1,2.2371364653243847E-3,3.9276415043878873E-3,4.3044609770221485E-3,5.1126346442785632E-3,5.3382668248442358E-3]
[null,null,null,{"$f":"SUM(D60:D147)","v":61064.999999999964},null,null,null,null,{"$f":"SUM(I107,I86,I60)","v":447},{"$f":"SUM(J60:J147)","v":1},{"$f":"SUM(K60:K147)","v":4.4784353736424061},4.5895373024665975,4.721692881117713,4.8338526996254378]
[]
["*For Jamaica, Trinidad and Cote D'Ivoire we assume 2010 - 2040 shadow prices of $3.00"]

{"sheet":"30.0 PRicard","index":30,"n_rows":86,"n_cols":14,"rows_kept":86,"cut":false,"hidden":false,"merged":[[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6],[57,7,58,7],[57,8,58,8]]}
["Pernod Ricard (RI_FP Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, EUROS MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",8575,{"$f":"B4*(1+$B37)","v":8832.25},9097.2175000000007,9370.1340250000012,9651.2380457500021,null,{"$f":"B4","v":8575},{"$f":"H4*(1+$B$37)","v":8832.25},{"$f":"I4*(1+$B$37)","v":9097.2175000000007},{"$f":"J4*(1+$B$37)","v":9370.1340250000012},{"$f":"K4*(1+$B$37)","v":9651.2380457500021}]
["COGs",-3224,-3288.48,-3354.2496000000001,-3421.3345920000002,-3489.76128384,null,{"$f":"B5","v":-3224},{"$f":"H5*(1+$B38)","v":-3288.48},{"$f":"I5*(1+$B38)","v":-3354.2496000000001},{"$f":"J5*(1+$B38)","v":-3421.3345920000002},{"$f":"K5*(1+$B38)","v":-3489.76128384}]
["Advertising and promotion expenses",-1644,-1644,-1644,-1644,-1644,null,{"$f":"B6","v":-1644},{"$f":"C6","v":-1644},-1644,-1644,-1644]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-10.550374958029787},{"$f":"-D45/1000*D53","v":-11.084223930906093},{"$f":"-E45/1000*E53","v":-11.645085661809942},{"$f":"-F45/1000*F53","v":-12.234326996297526}]
["Structure costs",-1476,-1476,-1476,-1476,-1476,null,{"$f":"B8","v":-1476},{"$f":"C8","v":-1476},-1476,-1476,-1476]
["Other operating income",101,101,101,101,101,null,{"$f":"B9","v":101},101,101,101,101]
["Other operating expenses",-214,-214,-214,-214,-214,null,-214,-214,-214,-214,-214]
["EBIT",{"$f":"SUM(B4:B10)","v":2118},{"$f":"SUM(C4:C10)","v":2300.2196250419706},{"$f":"SUM(D4:D10)","v":2498.8836760690942},{"$f":"SUM(E4:E10)","v":2704.1543473381907},{"$f":"SUM(F4:F10)","v":2916.2424349137045},null,{"$f":"SUM(H4:H10)","v":2118},{"$f":"SUM(I4:I10)","v":2310.7700000000004},{"$f":"SUM(J4:J10)","v":2509.9679000000006},{"$f":"SUM(K4:K10)","v":2715.799433000001},{"$f":"SUM(L4:L10)","v":2928.4767619100021}]
["Cash Flow",{"$f":"B3","v":2013},{"$f":"C3","v":2014},{"$f":"D3","v":2015},{"$f":"E3","v":2016},{"$f":"F3","v":2017}]
["D&A",{"$f":"185+68","v":253},{"$f":"185+68","v":253},{"$f":"185+68","v":253},{"$f":"185+68","v":253},{"$f":"185+68","v":253},null,{"$f":"B13","v":253},{"$f":"C13","v":253},253,253,253]
["EBITDA ",{"$f":"SUM(B11,B13)","v":2371},{"$f":"SUM(C11,C13)","v":2553.2196250419706},{"$f":"SUM(D11,D13)","v":2751.8836760690942},{"$f":"SUM(E11,E13)","v":2957.1543473381907},{"$f":"SUM(F11,F13)","v":3169.2424349137045},null,{"$f":"H11+H13","v":2371},{"$f":"I11+I13","v":2563.7700000000004},{"$f":"J11+J13","v":2762.9679000000006},{"$f":"K11+K13","v":2968.799433000001},{"$f":"L11+L13","v":3181.4767619100021}]
["Cash interest",{"$f":"17-536","v":-519},{"$f":"17-536","v":-519},{"$f":"17-536","v":-519},{"$f":"17-536","v":-519},{"$f":"17-536","v":-519},null,{"$f":"B15","v":-519},{"$f":"C15","v":-519},-519,-519,-519]
["Cash tax",{"$f":"22-406","v":-384},{"$f":"22-406","v":-384},{"$f":"22-406","v":-384},{"$f":"22-406","v":-384},{"$f":"22-406","v":-384},null,{"$f":"B16","v":-384},-384,-384,-384,-384]
["FFO",{"$f":"SUM(B14:B16)","v":1468},{"$f":"SUM(C14:C16)","v":1650.2196250419706},{"$f":"SUM(D14:D16)","v":1848.8836760690942},{"$f":"SUM(E14:E16)","v":2054.1543473381907},{"$f":"SUM(F14:F16)","v":2266.2424349137045},null,{"$f":"SUM(H14:H16)","v":1468},{"$f":"SUM(I14:I16)","v":1660.7700000000004},{"$f":"SUM(J14:J16)","v":1859.9679000000006},{"$f":"SUM(K14:K16)","v":2065.799433000001},{"$f":"SUM(L14:L16)","v":2278.4767619100021}]
["WC",-255,-255,-255,-255,-255,null,{"$f":"B18","v":-255},{"$f":"C18","v":-255},-255,-255,-255]
["CFO",{"$f":"SUM(B17:B18)","v":1213},{"$f":"SUM(C17:C18)","v":1395.2196250419706},{"$f":"SUM(D17:D18)","v":1593.8836760690942},{"$f":"SUM(E17:E18)","v":1799.1543473381907},{"$f":"SUM(F17:F18)","v":2011.2424349137045},null,{"$f":"SUM(H17:H18)","v":1213},{"$f":"SUM(I17:I18)","v":1405.7700000000004},{"$f":"SUM(J17:J18)","v":1604.9679000000006},{"$f":"SUM(K17:K18)","v":1810.799433000001},{"$f":"SUM(L17:L18)","v":2023.4767619100021}]
["Capex",-304,-304,-304,-304,-304,null,{"$f":"B20","v":-304},{"$f":"C20","v":-304},-304,-304,-304]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":909},{"$f":"SUM(C19:C21)","v":1091.2196250419706},1289.8836760690942,1495.1543473381907,1707.2424349137045,null,{"$f":"SUM(H19:H20)","v":909},{"$f":"SUM(I19:I20)","v":1101.7700000000004},{"$f":"SUM(J19:J20)","v":1300.9679000000006},{"$f":"SUM(K19:K20)","v":1506.799433000001},{"$f":"SUM(L19:L20)","v":1719.4767619100021}]
["Dividends",-435,-435,-435,-435,-435,null,{"$f":"B23","v":-435},{"$f":"C23","v":-435},-435,-435,-435]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":474},{"$f":"SUM(C22:C23)","v":656.21962504197063},{"$f":"SUM(D22:D23)","v":854.88367606909424},{"$f":"SUM(E22:E23)","v":1060.1543473381907},{"$f":"SUM(F22:F23)","v":1272.2424349137045},null,{"$f":"SUM(H22:H23)","v":474},{"$f":"SUM(I22:I23)","v":666.77000000000044},{"$f":"SUM(J22:J23)","v":865.96790000000055},{"$f":"SUM(K22:K23)","v":1071.799433000001},{"$f":"SUM(L22:L23)","v":1284.4767619100021}]
["Balance Sheet",{"$f":"B12","v":2013},{"$f":"C12","v":2014},{"$f":"D12","v":2015},{"$f":"E12","v":2016},{"$f":"F12","v":2017}]
["Gross debt",{"$f":"6949+763+587+1001","v":9300},{"$f":"B26","v":9300},{"$f":"C26","v":9300},{"$f":"D26","v":9300},{"$f":"E26","v":9300},null,{"$f":"B26","v":9300},{"$f":"C26","v":9300},9300,9300,9300]
["Cash and securities",597,{"$f":"B27+C24","v":1253.2196250419706},{"$f":"C27+D24","v":2108.1033011110649},{"$f":"D27+E24","v":3168.2576484492556},{"$f":"E27+F24","v":4440.5000833629601},null,{"$f":"B27","v":597},{"$f":"H27+I24","v":1263.7700000000004},{"$f":"I27+J24","v":2129.737900000001},{"$f":"J27+K24","v":3201.537333000002},{"$f":"K27+L24","v":4486.0140949100041}]
["Net debt  ",{"$f":"B26-B27","v":8703},{"$f":"C26-C27","v":8046.7803749580289},{"$f":"D26-D27","v":7191.8966988889351},{"$f":"E26-E27","v":6131.7423515507444},{"$f":"F26-F27","v":4859.4999166370399},null,{"$f":"H26-H27","v":8703},{"$f":"I26-I27","v":8036.23},{"$f":"J26-J27","v":7170.262099999999},{"$f":"K26-K27","v":6098.462666999998},{"$f":"L26-L27","v":4813.9859050899959}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.27650145772594753},{"$f":"C14/C4","v":0.28907918424432855},{"$f":"D14/D4","v":0.30249729393290797},{"$f":"E14/E4","v":0.31559360191095992},{"$f":"F14/F4","v":0.32837677610794247},null,{"$f":"H14/H4","v":0.27650145772594753},{"$f":"I14/I4","v":0.29027371281383568},{"$f":"J14/J4","v":0.30371571307380529},{"$f":"K14/K4","v":0.31683638943467518},{"$f":"L14/L4","v":0.32964441938213201}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.15784946236559139},{"$f":"C17/C26","v":0.17744297043462051},{"$f":"D17/D26","v":0.19880469635151551},{"$f":"E17/E26","v":0.22087681154174094},{"$f":"F17/F26","v":0.24368198224878543},null,{"$f":"H17/H26","v":0.15784946236559139},{"$f":"I17/I26","v":0.17857741935483876},{"$f":"J17/J26","v":0.19999654838709682},{"$f":"K17/K26","v":0.22212897129032269},{"$f":"L17/L26","v":0.24499750128064537}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.16867746753992877},{"$f":"C17/C28","v":0.20507824846040712},{"$f":"D17/D28","v":0.25707873089371897},{"$f":"E17/E28","v":0.33500336928192787},{"$f":"F17/F28","v":0.46635301446450711},null,{"$f":"H17/H28","v":0.16867746753992877},{"$f":"I17/I28","v":0.20666033699881667},{"$f":"J17/J28","v":0.25940026655371506},{"$f":"K17/K28","v":0.338741014875512},{"$f":"L17/L28","v":0.47330357978424675}]
["Gross debt/EBITA, X",{"$f":"B26/B14","v":3.9223956136651204},{"$f":"C26/C14","v":3.6424598607913032},{"$f":"D26/D14","v":3.3795033129032945},{"$f":"E26/E14","v":3.144915316432896},{"$f":"F26/F14","v":2.9344552179244157},null,{"$f":"H26/H14","v":3.9223956136651204},{"$f":"I26/I14","v":3.6274704829216344},{"$f":"J26/J14","v":3.365945728142552},{"$f":"K26/K14","v":3.1325794180047586},{"$f":"L26/L14","v":2.9231708090228947}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":3.6706031210459722},{"$f":"C28/C14","v":3.15162091660084},{"$f":"D28/D14","v":2.6134450236509057},{"$f":"E28/E14","v":2.0735280040658277},{"$f":"F28/F14","v":1.5333317082665401},null,{"$f":"H28/H14","v":3.6706031210459722},{"$f":"I28/I14","v":3.1345362493515401},{"$f":"J28/J14","v":2.5951304392642411},{"$f":"K28/K14","v":2.0541847991521074},{"$f":"L28/L14","v":1.513129362667391}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Withdrawal",7857]
["Total Water Discharged",5450.8]
["Total Water Use",{"$f":"B43-B44","v":2406.1999999999998},{"$f":"B45*(1+$B39)","v":2454.3240000000001},{"$f":"C45*(1+$B39)","v":2503.41048},{"$f":"D45*(1+$B39)","v":2553.4786896000001},{"$f":"E45*(1+$B39)","v":2604.5482633920001}]
["% Water Not Recyled",{"$f":"B45/B43","v":0.30624920453099147}]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K86","v":4.3977705157992188}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L86","v":4.4821962376545752}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M86","v":4.5886122471187702}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N86","v":4.659580488892435}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$33","v":4.1734842194934583},{"$f":"B53*(1+$B$40)","v":4.2986887460782626},4.4276494084606108,4.5604788907144291,4.6972932574358621]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$33","v":4.2536042295341918},4.3812123564202174,4.5126487271128237,4.6480281889262089,4.787469034593995]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$33","v":4.3545930225157123},4.4852308131911842,4.6197877375869201,4.7583813697145274,4.9011328108059633]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$33","v":4.4219418839589206},4.5546001404776888,4.6912381446920195,4.8319752890327798,4.9769345477037632]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Revenue ($)","Production by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["Asia / RoW",null,null,null,null,null,null,null,3031]
["Australia",null,null,{"$f":"B$45*J61","v":152.97407920127529},{"$f":"'34.0 Country Data'!B15","v":5.4971488685270797},{"$f":"'34.0 Country Data'!C15","v":5.5722655860913175},{"$f":"'34.0 Country Data'!D15","v":5.7451987246062464},{"$f":"'34.0 Country Data'!E15","v":5.9499270125878789},{"$f":"I$60/6","v":505.16666666666669},{"$f":"I61/I$86","v":6.3574964342646201E-2},{"$f":"E61*$J61","v":0.34948104330282698},{"$f":"F61*$J61","v":0.35425658594351006},{"$f":"G61*$J61","v":0.36525080405825855},{"$f":"H61*$J61","v":0.37826639766662185}]
["Canada",null,null,{"$f":"B$45*J62","v":152.97407920127529},{"$f":"'34.0 Country Data'!B36","v":2.6359345426076319},{"$f":"'34.0 Country Data'!C36","v":2.4028752444547963},{"$f":"'34.0 Country Data'!D36","v":2.5360382396130055},{"$f":"'34.0 Country Data'!E36","v":2.7033336904979035},{"$f":"I$60/6","v":505.16666666666669},{"$f":"I62/I$86","v":6.3574964342646201E-2},{"$f":"E62*$J62","v":0.16757944455582963},{"$f":"F62*$J62","v":0.15276270798604094},{"$f":"G62*$J62","v":0.16122854065498407},{"$f":"H62*$J62","v":0.17186434297967837}]
["China",null,null,152.97407920127529,{"$f":"'34.0 Country Data'!B41","v":5.3005098618159892},{"$f":"'34.0 Country Data'!C41","v":5.4120697986956889},{"$f":"'34.0 Country Data'!D41","v":5.5641037265309867},{"$f":"'34.0 Country Data'!E41","v":5.5719594110389714},505.16666666666669,6.3574964342646201E-2,0.33697972546279603,0.3440721444719908,0.35373769601299232,0.35423712087547454]
["India",null,null,152.97407920127529,{"$f":"'34.0 Country Data'!B82","v":6.0568961646026809},{"$f":"'34.0 Country Data'!C82","v":6.162374138870633},{"$f":"'34.0 Country Data'!D82","v":6.10577465016822},{"$f":"'34.0 Country Data'!E82","v":6.0287231572925037},505.16666666666669,6.3574964342646201E-2,0.385066957691726,0.39177271614474557,0.38817440566867767,0.38327585975655637]
["New Zealand",null,null,152.97407920127529,{"$f":"'34.0 Country Data'!B130","v":2.0581333841395621},{"$f":"'34.0 Country Data'!C130","v":1.826663389445442},{"$f":"'34.0 Country Data'!D130","v":1.8339911671115277},{"$f":"'34.0 Country Data'!E130","v":1.8282362591391892},505.16666666666669,6.3574964342646201E-2,0.13084575650908242,0.11613005985001122,0.11659592305384346,0.11623005498470683]
["South Korea",null,null,152.97407920127529,{"$f":"'34.0 Country Data'!B170","v":5.0911382115628978},{"$f":"'34.0 Country Data'!C170","v":4.477436750367076},{"$f":"'34.0 Country Data'!D170","v":4.5484496930234739},{"$f":"'34.0 Country Data'!E170","v":4.5548561368536706},505.16666666666669,6.3574964342646201E-2,0.32366893026359478,0.28465288175104053,0.28916752704828741,0.28957481648635536]
["Americas",null,null,null,null,null,null,null,2142]
["Argentina",null,null,129.72767178454566,{"$f":"'34.0 Country Data'!B13","v":4.2435564807597341},{"$f":"'34.0 Country Data'!C13","v":4.6942982023209749},{"$f":"'34.0 Country Data'!D13","v":4.7021086085448891},{"$f":"'34.0 Country Data'!E13","v":4.6985232315137209},{"$f":"I$67/5","v":428.4},5.3913918952932287E-2,0.22878676017587085,0.25308801282082877,0.25350910242897434,0.25331580070230025]
["Brazil",null,null,129.72767178454566,{"$f":"'34.0 Country Data'!B29","v":2.1357525887688364},{"$f":"'34.0 Country Data'!C29","v":2.1733090694948003},{"$f":"'34.0 Country Data'!D29","v":2.1621423070584078},{"$f":"'34.0 Country Data'!E29","v":2.1853616909178091},{"$f":"I$67/5","v":428.4},5.3913918952932287E-2,0.11514679197439837,0.11717160903241534,0.11656956510745303,0.11782141308698582]
["Cuba",null,null,129.72767178454566,{"$f":"'34.0 Country Data'!B46","v":4.8026168361081263},{"$f":"'34.0 Country Data'!C46","v":4.9096560870815331},{"$f":"'34.0 Country Data'!D46","v":4.9462820011815776},{"$f":"'34.0 Country Data'!E46","v":5.0042075294480659},428.4,5.3913918952932287E-2,0.25892789486392159,0.26469880036568444,0.26667344693005129,0.26979643916631652]
["Mexico",null,null,129.72767178454566,{"$f":"'34.0 Country Data'!B118","v":5.6058669623521133},{"$f":"'34.0 Country Data'!C118","v":6.1473983839917326},{"$f":"'34.0 Country Data'!D118","v":6.3851765661554074},{"$f":"'34.0 Country Data'!E118","v":6.5975288408732178},428.4,5.3913918952932287E-2,0.30223425706917256,0.33143033824591717,0.34424989188786514,0.35569863521647194]
["USA",null,null,129.72767178454566,{"$f":"'34.0 Country Data'!B196","v":5.1525490176502},{"$f":"'34.0 Country Data'!C196","v":5.3898219941064127},{"$f":"'34.0 Country Data'!D196","v":5.487274580960082},{"$f":"'34.0 Country Data'!E196","v":5.5994620279877161},428.4,5.3913918952932287E-2,0.27779411013860378,0.29058642616098501,0.29584047703036737,0.3018889419569516]
["Europe",null,null,null,null,null,null,null,2773]
["Armenia",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B14","v":6.5004630437091562},{"$f":"'34.0 Country Data'!C14","v":6.8618572719835287},{"$f":"'34.0 Country Data'!D14","v":7.137585476691088},{"$f":"'34.0 Country Data'!E14","v":7.5266943744000852},{"$f":"I$73/12","v":231.08333333333334},2.9081718264955116E-2,0.1890446348289023,0.19955459995815847,0.2075732499251656,0.21888920526272587]
["Czech Republic",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B49","v":3.0910986730509462},{"$f":"'34.0 Country Data'!C49","v":3.2487529500102625},{"$f":"'34.0 Country Data'!D49","v":3.4483721045364235},{"$f":"'34.0 Country Data'!E49","v":3.4702797297408843},{"$f":"I$73/12","v":231.08333333333334},2.9081718264955116E-2,8.9894460738844231E-2,9.4479318004640267E-2,0.10028458601685862,0.10092169740090898]
["England",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B194","v":4.4523180499409483},{"$f":"'34.0 Country Data'!C194","v":4.5225504724872572},{"$f":"'34.0 Country Data'!D194","v":4.3981162569550474},{"$f":"'34.0 Country Data'!E194","v":4.2636657047347377},231.08333333333334,2.9081718264955116E-2,0.12948105915435701,0.13152353867991406,0.12790477788128563,0.12399472480104695]
["Finland",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B65","v":1.8998372658942533},{"$f":"'34.0 Country Data'!C65","v":2.9746119498397863},{"$f":"'34.0 Country Data'!D65","v":3.3435500001121325},{"$f":"'34.0 Country Data'!E65","v":3.5374707369419451},231.08333333333334,2.9081718264955116E-2,5.5250532115999298E-2,8.650682667280947E-2,9.7236179108051685E-2,0.1028757273422688]
["France",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B66","v":3.7027915084264595},{"$f":"'34.0 Country Data'!C66","v":3.7074916035364147},{"$f":"'34.0 Country Data'!D66","v":3.9424309869536929},{"$f":"'34.0 Country Data'!E66","v":4.1139088617390094},231.08333333333334,2.9081718264955116E-2,0.10768353944192648,0.10782022628373268,0.11465266724161624,0.11963953848479607]
["Greece",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B72","v":6.0205937233658284},{"$f":"'34.0 Country Data'!C72","v":6.3551346940615554},{"$f":"'34.0 Country Data'!D72","v":6.7767203542674226},{"$f":"'34.0 Country Data'!E72","v":6.9576098299254969},231.08333333333334,2.9081718264955116E-2,0.17508921045068215,0.18481823670853989,0.19707867210319202,0.20233924887137558]
["Ireland",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B86","v":4.8018179361892983},{"$f":"'34.0 Country Data'!C86","v":3.3678473663353454},{"$f":"'34.0 Country Data'!D86","v":3.3610501838249522},{"$f":"'34.0 Country Data'!E86","v":3.3532456131030082},231.08333333333334,2.9081718264955116E-2,0.1396451163798654,9.7942788267135594E-2,9.7745114520372864E-2,9.7518144193458375E-2]
["Italy",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B88","v":5.752818938147894},{"$f":"'34.0 Country Data'!C88","v":5.885066446281745},{"$f":"'34.0 Country Data'!D88","v":6.0204016925453061},{"$f":"'34.0 Country Data'!E88","v":6.1282182926605087},231.08333333333334,2.9081718264955116E-2,0.16730185958851532,0.17114784436130631,0.17508362586446152,0.17821911785329717]
["Poland",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B145","v":3.2385512048238119},{"$f":"'34.0 Country Data'!C145","v":3.4999103772789502},{"$f":"'34.0 Country Data'!D145","v":3.7622140948174225},{"$f":"'34.0 Country Data'!E145","v":3.8026310571381297},231.08333333333334,2.9081718264955116E-2,9.4182633725317044E-2,0.1017834075446192,0.10941165035792341,0.11058704506925952]
["Scotland",null,null,69.976430489134998,{"$f":"E76","v":4.4523180499409483},{"$f":"F76","v":4.5225504724872572},4.3981162569550474,4.2636657047347377,231.08333333333334,2.9081718264955116E-2,0.12948105915435701,0.13152353867991406,0.12790477788128563,0.12399472480104695]
["Spain",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B172","v":5.8807403053251992},{"$f":"'34.0 Country Data'!C172","v":6.2692679419424113},{"$f":"'34.0 Country Data'!D172","v":6.5127441231178755},{"$f":"'34.0 Country Data'!E172","v":6.712821664578259},231.08333333333334,2.9081718264955116E-2,0.17102203274883357,0.18232108401508421,0.1894017897202562,0.19522038841215197]
["Sweden",null,null,69.976430489134998,{"$f":"'34.0 Country Data'!B177","v":2.5164505342170345},{"$f":"'34.0 Country Data'!C177","v":3.1687448749064639},{"$f":"'34.0 Country Data'!D177","v":3.209500063447873},{"$f":"'34.0 Country Data'!E177","v":3.2120214724122462},231.08333333333334,2.9081718264955116E-2,7.3182705463795586E-2,9.2152545705550232E-2,9.3337776616546617E-2,9.3411103521679251E-2]
[null,null,null,{"$f":"SUM(D60:D85)","v":2406.2000000000007},null,null,null,null,{"$f":"+SUM(I73,I67,I60)","v":7946},{"$f":"SUM(J60:J85)","v":0.99999999999999978},{"$f":"SUM(K60:K85)","v":4.3977705157992188},4.4821962376545752,4.5886122471187702,4.659580488892435]

{"sheet":"31.0 SAB","index":31,"n_rows":147,"n_cols":132,"rows_kept":147,"cut":false,"hidden":false,"merged":[[57,7,58,7],[57,8,58,8],[57,9,58,9],[57,10,57,13],[1,1,1,5],[1,7,1,11],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,58,5],[57,6,58,6]]}
["SABMiller (SAB_LN Equity)"]
[null,"With water opex and capex",null,null,null,null,null,"No water costs added (BAU)"]
["P&L, US$ MILLION",2013,2014,2015,2016,2017,null,2013,2014,2015,2016,2017]
["Revenues",22311,{"$f":"B4*(1+$B37)","v":22980.33},23669.739900000004,24379.832097000006,25111.227059910008,null,{"$f":"B4","v":22311},{"$f":"H4*(1+$B$37)","v":22980.33},{"$f":"I4*(1+$B$37)","v":23669.739900000004},{"$f":"J4*(1+$B$37)","v":24379.832097000006},{"$f":"K4*(1+$B$37)","v":25111.227059910008}]
["Opex",{"$f":"-18069+854+427","v":-16788},-17123.760000000002,-17466.235200000003,-17815.559904000002,-18171.87110208,null,{"$f":"B5","v":-16788},{"$f":"H5*(1+$B38)","v":-17123.760000000002},{"$f":"I5*(1+$B38)","v":-17466.235200000003},{"$f":"J5*(1+$B38)","v":-17815.559904000002},{"$f":"K5*(1+$B38)","v":-18171.87110208}]
["Depreciation",-854,-854,-854,-854,-854,null,{"$f":"B6","v":-854},{"$f":"C6","v":-854},-854,-854,-854]
["Additional water opex (from model)",0,{"$f":"-C45/1000*C53","v":-211.23037259350562},{"$f":"-D45/1000*D53","v":-221.91862944673701},-233.14771209674194,-244.9449863288371]
["Amortisation",-427,-427,-427,-427,-427,null,{"$f":"B8","v":-427},{"$f":"C8","v":-427},-427,-427,-427]
["Administrative expenses",null,null,null,null,null,null,{"$f":"B9","v":0},0,0,0,0]
["Special items",null,null,null,null,null,null,0,0,0,0,0]
["EBIT",{"$f":"SUM(B4:B10)","v":4242},{"$f":"SUM(C4:C10)","v":4364.3396274064944},{"$f":"SUM(D4:D10)","v":4700.5860705532641},{"$f":"SUM(E4:E10)","v":5050.1244809032623},{"$f":"SUM(F4:F10)","v":5413.4109715011709},null,{"$f":"SUM(H4:H10)","v":4242},{"$f":"SUM(I4:I10)","v":4575.57},{"$f":"SUM(J4:J10)","v":4922.5047000000013},{"$f":"SUM(K4:K10)","v":5283.2721930000043},{"$f":"SUM(L4:L10)","v":5658.3559578300083}]
["Cash Flow",2013,2014,2015,2016,2017]
["D&A",{"$f":"-B6-B8","v":1281},{"$f":"-C6-C8","v":1281},{"$f":"-D6-D8","v":1281},{"$f":"-E6-E8","v":1281},{"$f":"-F6-F8","v":1281},null,{"$f":"B13","v":1281},{"$f":"C13","v":1281},1281,1281,1281]
["EBITDA ",{"$f":"B11+B13","v":5523},{"$f":"C11+C13","v":5645.3396274064944},{"$f":"D11+D13","v":5981.5860705532641},{"$f":"E11+E13","v":6331.1244809032623},{"$f":"F11+F13","v":6694.4109715011709},null,{"$f":"H11+H13","v":5523},{"$f":"I11+I13","v":5856.57},{"$f":"J11+J13","v":6203.5047000000013},{"$f":"K11+K13","v":6564.2721930000043},{"$f":"L11+L13","v":6939.3559578300083}]
["Cash interest",{"$f":"-1108+365","v":-743},{"$f":"-1108+365","v":-743},{"$f":"-1108+365","v":-743},{"$f":"-1108+365","v":-743},{"$f":"-1108+365","v":-743},null,{"$f":"B15","v":-743},{"$f":"C15","v":-743},-743,-743,-743]
["Cash tax",-1596,-1595,-1594,-1593,-1592,null,{"$f":"B16","v":-1596},-1595,-1594,-1593,-1592]
["FFO",{"$f":"SUM(B14:B16)","v":3184},{"$f":"SUM(C14:C16)","v":3307.3396274064944},{"$f":"SUM(D14:D16)","v":3644.5860705532641},{"$f":"SUM(E14:E16)","v":3995.1244809032623},{"$f":"SUM(F14:F16)","v":4359.4109715011709},null,{"$f":"SUM(H14:H16)","v":3184},{"$f":"SUM(I14:I16)","v":3518.5699999999997},{"$f":"SUM(J14:J16)","v":3866.5047000000013},{"$f":"SUM(K14:K16)","v":4228.2721930000043},{"$f":"SUM(L14:L16)","v":4604.3559578300083}]
["WC",93,93,93,93,93,null,{"$f":"B18","v":93},{"$f":"C18","v":93},93,93,93]
["CFO",{"$f":"SUM(B17:B18)","v":3277},{"$f":"SUM(C17:C18)","v":3400.3396274064944},{"$f":"SUM(D17:D18)","v":3737.5860705532641},{"$f":"SUM(E17:E18)","v":4088.1244809032623},{"$f":"SUM(F17:F18)","v":4452.4109715011709},null,{"$f":"SUM(H17:H18)","v":3277},{"$f":"SUM(I17:I18)","v":3611.5699999999997},{"$f":"SUM(J17:J18)","v":3959.5047000000013},{"$f":"SUM(K17:K18)","v":4321.2721930000043},{"$f":"SUM(L17:L18)","v":4697.3559578300083}]
["Capex",-1401,-1401,-1401,-1401,-1401,null,{"$f":"B20","v":-1401},{"$f":"C20","v":-1401},-1401,-1401,-1401]
["Additional water capex (user adjustable)",0,0,0,0,0]
["FCF  ",{"$f":"SUM(B19:B21)","v":1876},{"$f":"SUM(C19:C21)","v":1999.3396274064944},2336.5860705532641,2687.1244809032623,3051.4109715011709,null,{"$f":"SUM(H19:H20)","v":1876},{"$f":"SUM(I19:I20)","v":2210.5699999999997},{"$f":"SUM(J19:J20)","v":2558.5047000000013},{"$f":"SUM(K19:K20)","v":2920.2721930000043},{"$f":"SUM(L19:L20)","v":3296.3559578300083}]
["Dividends",{"$f":"-1640-194","v":-1834},{"$f":"-1640-194","v":-1834},{"$f":"-1640-194","v":-1834},{"$f":"-1640-194","v":-1834},{"$f":"-1640-194","v":-1834},null,{"$f":"B23","v":-1834},{"$f":"C23","v":-1834},-1834,-1834,-1834]
["FCF after dividends",{"$f":"SUM(B22:B23)","v":42},{"$f":"SUM(C22:C23)","v":165.3396274064944},{"$f":"SUM(D22:D23)","v":502.58607055326411},{"$f":"SUM(E22:E23)","v":853.12448090326234},{"$f":"SUM(F22:F23)","v":1217.4109715011709},null,{"$f":"SUM(H22:H23)","v":42},{"$f":"SUM(I22:I23)","v":376.56999999999971},{"$f":"SUM(J22:J23)","v":724.50470000000132},{"$f":"SUM(K22:K23)","v":1086.2721930000043},{"$f":"SUM(L22:L23)","v":1462.3559578300083}]
["Balance Sheet",2013,2014,2015,2016,2017]
["Gross debt",{"$f":"12528+4519","v":17047},{"$f":"B26","v":17047},{"$f":"C26","v":17047},{"$f":"D26","v":17047},{"$f":"E26","v":17047},null,{"$f":"B26","v":17047},{"$f":"C26","v":17047},17047,17047,17047]
["Cash and securities",2081,{"$f":"B27+C24","v":2246.3396274064944},{"$f":"C27+D24","v":2748.9256979597585},{"$f":"D27+E24","v":3602.0501788630208},{"$f":"E27+F24","v":4819.4611503641918},null,{"$f":"B27","v":2081},{"$f":"H27+I24","v":2457.5699999999997},{"$f":"I27+J24","v":3182.074700000001},{"$f":"J27+K24","v":4268.3468930000054},{"$f":"K27+L24","v":5730.7028508300136}]
["Net debt  ",{"$f":"B26-B27","v":14966},{"$f":"C26-C27","v":14800.660372593506},{"$f":"D26-D27","v":14298.074302040241},{"$f":"E26-E27","v":13444.949821136979},{"$f":"F26-F27","v":12227.538849635808},null,{"$f":"H26-H27","v":14966},{"$f":"I26-I27","v":14589.43},{"$f":"J26-J27","v":13864.925299999999},{"$f":"K26-K27","v":12778.653106999995},{"$f":"L26-L27","v":11316.297149169986}]
["Ratios"]
["EBITDA/Revenues, %",{"$f":"B14/B4","v":0.24754605351620276},{"$f":"C14/C4","v":0.24565964141535365},{"$f":"D14/D4","v":0.25271025773093786},{"$f":"E14/E4","v":0.25968695993120977},{"$f":"F14/F4","v":0.26659035639834489},null,{"$f":"H14/H4","v":0.24754605351620276},{"$f":"I14/I4","v":0.25485143163740465},{"$f":"J14/J4","v":0.26208588375742992},{"$f":"K14/K4","v":0.26925009847823167},{"$f":"L14/L4","v":0.27634475771630718}]
["FFO/Gross debt, %",{"$f":"B17/B26","v":0.18677773215228485},{"$f":"C17/C26","v":0.19401300096242707},{"$f":"D17/D26","v":0.21379633193836242},{"$f":"E17/E26","v":0.23435938762851308},{"$f":"F17/F26","v":0.25572892423893767},null,{"$f":"H17/H26","v":0.18677773215228485},{"$f":"I17/I26","v":0.20640405936528419},{"$f":"J17/J26","v":0.22681437789640413},{"$f":"K17/K26","v":0.2480361467120317},{"$f":"L17/L26","v":0.27009772733208237}]
["FFO/Net debt, %",{"$f":"B17/B28","v":0.21274889750100226},{"$f":"C17/C28","v":0.22345892305796841},{"$f":"D17/D28","v":0.25490048474801991},{"$f":"E17/E28","v":0.29714684949009446},{"$f":"F17/F28","v":0.35652399269465529},null,{"$f":"H17/H28","v":0.21274889750100226},{"$f":"I17/I28","v":0.2411725475224186},{"$f":"J17/J28","v":0.27886949380102333},{"$f":"K17/K28","v":0.33088559158741127},{"$f":"L17/L28","v":0.40687831868816937}]
["Gross debt/EBITDA, X",{"$f":"B26/B14","v":3.086547166395075},{"$f":"C26/C14","v":3.0196588912457516},{"$f":"D26/D14","v":2.849913016201612},{"$f":"E26/E14","v":2.6925706565112271},{"$f":"F26/F14","v":2.5464525665620048},null,{"$f":"H26/H14","v":3.086547166395075},{"$f":"I26/I14","v":2.9107480999970976},{"$f":"J26/J14","v":2.7479627765898198},{"$f":"K26/K14","v":2.5969367964629111},{"$f":"L26/L14","v":2.456568030750037}]
["Net debt/EBITDA, X",{"$f":"B28/B14","v":2.7097591888466415},{"$f":"C28/C14","v":2.621748441978685},{"$f":"D28/D14","v":2.3903483346044618},{"$f":"E28/E14","v":2.1236274632873413},{"$f":"F28/F14","v":1.8265294589307048},null,{"$f":"H28/H14","v":2.7097591888466415},{"$f":"I28/I14","v":2.4911219365601367},{"$f":"J28/J14","v":2.2350148779608396},{"$f":"K28/K14","v":1.9466976278995363},{"$f":"L28/L14","v":1.6307417025352713}]
[]
["User-adjustable assumptions","Percent"]
["% Revenue growth per annum",0.03]
["% COGs growth per annum",0.02]
["% Water use growth per annum",0.02]
["% Water price growth per annum",0.03]
[]
["Water use data and price",2013,2014,2015,2016,2017]
["Total Water Withdrawal"]
["Total Water Recycled"]
["Total Water Use",62100,{"$f":"B45*(1+$B39)","v":63342},{"$f":"C45*(1+$B39)","v":64608.840000000004},{"$f":"D45*(1+$B39)","v":65901.016800000012},{"$f":"E45*(1+$B39)","v":67219.037136000014}]
["% Water Not Recyled"]
["Shadow price US$"]
["2010 shadow price, US$/Cubic Metre ",{"$f":"K96","v":3.2376311395942694}]
["2020 shadow price, US$/Cubic Metre",{"$f":"L96","v":3.3600518121658354}]
["2030 shadow price, US$/Cubic Metre",{"$f":"M96","v":3.5024332773413529}]
["2040 shadow price, US$/Cubic Metre",{"$f":"N96","v":3.683117471603917}]
["Shadow price company currency"]
["2010 shadow price, Currency/Cubic Metre ",{"$f":"B48*'2.0 Companies'!C$31","v":3.2376311395942694},{"$f":"B53*(1+$B$40)","v":3.3347600737820975},3.4348028759955604,3.5378469622754274,3.6439823711436903]
["2020 shadow price, Currency/Cubic Metre",{"$f":"B49*'2.0 Companies'!C$31","v":3.3600518121658354},3.4608533665308103,3.5646789675267345,3.6716193365525367,3.7817679166491129]
["2030 shadow price, Currency/Cubic Metre",{"$f":"B50*'2.0 Companies'!C$31","v":3.5024332773413529},3.6075062756615934,3.7157314639314412,3.8272034078493844,3.9420195100848661]
["2040 shadow price, Currency/Cubic Metre",{"$f":"B51*'2.0 Companies'!C$31","v":3.683117471603917},3.7936109957520348,3.9074193256245957,4.0246419053933336,4.1453811625551333]
[]
["Production location, volume and water price","Latitude","Longitude","Water Use (1,000 m3)","2010 price (US$/m3)","2020 price (US$/m3)","2030 price (US$/m3)","2040 price (US$/m3)","Revenue ($)","Production by location (%)","Shadow price by use by location"]
["Location Name",null,null,null,null,null,null,null,null,null,2010,2020,2030,2040]
["South Africa",null,null,{"$f":"B$45*J60","v":12099.354578459062},{"$f":"'34.0 Country Data'!B169","v":5.0104468215533622},{"$f":"'34.0 Country Data'!C169","v":5.1098323878299361},{"$f":"'34.0 Country Data'!D169","v":5.198907059953858},{"$f":"'34.0 Country Data'!E169","v":5.4242731318110033},4347,{"$f":"I60/I$96","v":0.19483662767244866},{"$f":"E60*$J60","v":0.97621856184359623},{"$f":"F60*$J60","v":0.99558251041624057},{"$f":"G60*$J60","v":1.0129375191438945},{"$f":"H60*$J60","v":1.0568470845763276}]
["Colombia",null,null,{"$f":"B$45*J61","v":10245.623235175481},{"$f":"'34.0 Country Data'!B42","v":1.23132163471275},{"$f":"'34.0 Country Data'!C42","v":1.3773101168083788},{"$f":"'34.0 Country Data'!D42","v":1.4374077815090671},{"$f":"'34.0 Country Data'!E42","v":1.4998075326467863},3681,{"$f":"I61/I$96","v":0.16498588140379195},{"$f":"E61*$J61","v":0.203150685194641},{"$f":"F61*$J61","v":0.22723672358799002},{"$f":"G61*$J61","v":0.23715198976894264},{"$f":"H61*$J61","v":0.24744706770977651}]
["Austalia",null,null,7459.4594594594628,{"$f":"'34.0 Country Data'!B15","v":5.4971488685270797},{"$f":"'34.0 Country Data'!C15","v":5.5722655860913175},{"$f":"'34.0 Country Data'!D15","v":5.7451987246062464},{"$f":"'34.0 Country Data'!E15","v":5.9499270125878789},2680,{"$f":"I62/I$96","v":0.12012012012012017},0.66031818240565554,0.66934121154250092,0.6901139609136635,0.71470594745800375]
["UK",null,null,1096.651875756354,{"$f":"'34.0 Country Data'!B194","v":4.4523180499409483},{"$f":"'34.0 Country Data'!C194","v":4.5225504724872572},{"$f":"'34.0 Country Data'!D194","v":4.3981162569550474},{"$f":"'34.0 Country Data'!E194","v":4.2636657047347377},394,{"$f":"I63/I$96","v":1.76594504952714E-2},7.862549019213548E-2,7.9865756181254993E-2,7.7668316312146005E-2,7.5293993441149551E-2]
["US",null,null,359.05607099636967,{"$f":"'34.0 Country Data'!B196","v":5.1525490176502},{"$f":"'34.0 Country Data'!C196","v":5.3898219941064127},{"$f":"'34.0 Country Data'!D196","v":5.487274580960082},{"$f":"'34.0 Country Data'!E196","v":5.5994620279877161},129,{"$f":"I64/I$96","v":5.781901304289367E-3},2.9791529885566589E-2,3.1163418817611383E-2,3.1726880056646985E-2,3.237553680294096E-2]
["ROW",null,null,null,null,null,null,null,11080,null,0,0,0,0]
["  Ecuador",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B56","v":3.4430176048126362},{"$f":"'34.0 Country Data'!C56","v":3.8575587936987619},{"$f":"'34.0 Country Data'!D56","v":3.6231947040377932},{"$f":"'34.0 Country Data'!E56","v":3.5595400119459271},{"$f":"I$65/30","v":369.33333333333331},{"$f":"I66/I$96","v":1.6553867300135965E-2},5.6995256542100352E-2,6.3857516373361872E-2,5.9977884333197028E-2,5.8924153007277262E-2]
["  El Salvador",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B58","v":1.3720361052730983},{"$f":"'34.0 Country Data'!C58","v":1.7168977308558377},{"$f":"'34.0 Country Data'!D58","v":2.0098295573474716},{"$f":"'34.0 Country Data'!E58","v":2.3980129155916012},369.33333333333331,1.6553867300135965E-2,2.2712503617686248E-2,2.8421297204492092E-2,3.327045178822105E-2,3.9696387588715513E-2]
["  Honduras",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B79","v":1.0199430687159323},{"$f":"'34.0 Country Data'!C79","v":1.4473924176544677},{"$f":"'34.0 Country Data'!D79","v":1.9710769776606192},{"$f":"'34.0 Country Data'!E79","v":2.5905436383581395},369.33333333333331,1.6553867300135965E-2,1.6884002213217002E-2,2.3959942013075029E-2,3.2628946726546953E-2,4.2883515624592056E-2]
["  Panama",null,null,1027.9951593384435,{"$f":"E68","v":1.0199430687159323},{"$f":"F68","v":1.4473924176544677},1.9710769776606192,2.5905436383581395,369.33333333333331,1.6553867300135965E-2,1.6884002213217002E-2,2.3959942013075029E-2,3.2628946726546953E-2,4.2883515624592056E-2]
["  Peru",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B143","v":5.4273646123297761},{"$f":"'34.0 Country Data'!C143","v":5.6288559551349495},{"$f":"'34.0 Country Data'!D143","v":5.3825878113058074},{"$f":"'34.0 Country Data'!E143","v":5.4011035057190071},369.33333333333331,1.6553867300135965E-2,8.9843873581960984E-2,9.3179334532884031E-2,8.9102644359685623E-2,8.9409150707971591E-2]
["  Czech Republic",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B49","v":3.0910986730509462},{"$f":"'34.0 Country Data'!C49","v":3.2487529500102625},{"$f":"'34.0 Country Data'!D49","v":3.4483721045364235},{"$f":"'34.0 Country Data'!E49","v":3.4702797297408843},369.33333333333331,1.6553867300135965E-2,5.1169637245311726E-2,5.3779425225395132E-2,5.7083894219986539E-2,5.7446550140482298E-2]
["  Hungary",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B80","v":2.2277353086095473},{"$f":"'34.0 Country Data'!C80","v":1.780632901262303},{"$f":"'34.0 Country Data'!D80","v":2.0254310358221232},{"$f":"'34.0 Country Data'!E80","v":2.2081636824762585},369.33333333333331,1.6553867300135965E-2,3.6877634678549889E-2,2.9476360757752271E-2,3.3528716592576363E-2,3.655364857669155E-2]
["  Italy",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B88","v":5.752818938147894},{"$f":"'34.0 Country Data'!C88","v":5.885066446281745},{"$f":"'34.0 Country Data'!D88","v":6.0204016925453061},{"$f":"'34.0 Country Data'!E88","v":6.1282182926605087},369.33333333333331,1.6553867300135965E-2,9.5231401303809318E-2,9.7420609004230746E-2,9.9660930711908957E-2,0.10144571240296785]
["  Poland",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B145","v":3.2385512048238119},{"$f":"'34.0 Country Data'!C145","v":3.4999103772789502},{"$f":"'34.0 Country Data'!D145","v":3.7622140948174225},{"$f":"'34.0 Country Data'!E145","v":3.8026310571381297},369.33333333333331,1.6553867300135965E-2,5.3610546889348833E-2,5.7937051947844542E-2,6.227919288030876E-2,6.2948249911240345E-2]
["  Romania",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B150","v":2.8139275781179882},{"$f":"'34.0 Country Data'!C150","v":2.7703837631175272},{"$f":"'34.0 Country Data'!D150","v":2.9505552796865562},{"$f":"'34.0 Country Data'!E150","v":3.0374928164167443},369.33333333333331,1.6553867300135965E-2,4.6581383720358152E-2,4.5860565185098852E-2,4.8843100561646806E-2,5.0282253008079036E-2]
["  Slovakia",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B164","v":1.4475208408146747},{"$f":"'34.0 Country Data'!C164","v":2.0432168172538936},{"$f":"'34.0 Country Data'!D164","v":2.3055976973446843},{"$f":"'34.0 Country Data'!E164","v":2.4603047962581912},369.33333333333331,1.6553867300135965E-2,2.3962067913027359E-2,3.3823140058227112E-2,3.8166558329342945E-2,4.0727559115146146E-2]
["  Spain (Canary Islands)",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B172","v":5.8807403053251992},{"$f":"'34.0 Country Data'!C172","v":6.2692679419424113},{"$f":"'34.0 Country Data'!D172","v":6.5127441231178755},{"$f":"'34.0 Country Data'!E172","v":6.712821664578259},369.33333333333331,1.6553867300135965E-2,9.7348994640914399E-2,0.10378062957991117,0.10781110197383367,0.11112315904490631]
["  Netherlands",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B129","v":3.2768721062764614},{"$f":"'34.0 Country Data'!C129","v":3.499176332045761},{"$f":"'34.0 Country Data'!D129","v":4.1022677651796284},{"$f":"'34.0 Country Data'!E129","v":4.6746300514307784},369.33333333333331,1.6553867300135965E-2,5.4244906006817577E-2,5.7924900660462027E-2,6.7908396214408889E-2,7.738320554861286E-2]
["  Ghana",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B71","v":1.2185031776940896},{"$f":"'34.0 Country Data'!C71","v":1.3857368510637222},{"$f":"'34.0 Country Data'!D71","v":1.6119880245846616},{"$f":"'34.0 Country Data'!E71","v":1.7691221186591455},369.33333333333331,1.6553867300135965E-2,2.0170939908341953E-2,2.2939303945417135E-2,2.66846358483828E-2,2.9285812790018885E-2]
["  Nigeria",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B133","v":1.4479682680027646},{"$f":"'34.0 Country Data'!C133","v":1.607036803835991},{"$f":"'34.0 Country Data'!D133","v":1.8763670738373324},{"$f":"'34.0 Country Data'!E133","v":2.213985308695221},369.33333333333331,1.6553867300135965E-2,2.3969474563325474E-2,2.6602673997135628E-2,3.1061131546647622E-2,3.665001900459125E-2]
["  Zimbabwe",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B205","v":1.7556557524613858},{"$f":"'34.0 Country Data'!C205","v":1.9240940567289004},{"$f":"'34.0 Country Data'!D205","v":2.2853476859925177},{"$f":"'34.0 Country Data'!E205","v":2.3862052707053736},369.33333333333331,1.6553867300135965E-2,2.9062892350966138E-2,3.1851197688070501E-2,3.7831342328592935E-2,3.9500925402141771E-2]
["  Mozambique",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B124","v":1.669863060187486},{"$f":"'34.0 Country Data'!C124","v":1.6737226421070219},{"$f":"'34.0 Country Data'!D124","v":1.8152492170401942},{"$f":"'34.0 Country Data'!E124","v":1.9690413398084206},369.33333333333331,1.6553867300135965E-2,2.7642691507742598E-2,2.77065825146726E-2,3.0049394655559083E-2,3.259524904767052E-2]
["  Zambia",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B204","v":1.0100001000000001},{"$f":"'34.0 Country Data'!C204","v":1.0100001000000001},{"$f":"'34.0 Country Data'!D204","v":1.1114323928286547},{"$f":"'34.0 Country Data'!E204","v":1.2762163860621676},369.33333333333331,1.6553867300135965E-2,1.6719407628524054E-2,1.6719407628524054E-2,1.8398504343958136E-2,2.112631670113221E-2]
["  Malawi",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B110","v":1.0100001000000001},{"$f":"'34.0 Country Data'!C110","v":1.0100001000000001},{"$f":"'34.0 Country Data'!D110","v":1.0026758039154913},{"$f":"'34.0 Country Data'!E110","v":1.1052876691073228},369.33333333333331,1.6553867300135965E-2,1.6719407628524054E-2,1.6719407628524054E-2,1.6598162203074193E-2,1.8296785402879212E-2]
["  Tanzania",null,null,1027.9951593384435,{"$f":"E83","v":1.0100001000000001},{"$f":"F83","v":1.0100001000000001},1.1114323928286547,1.2762163860621676,369.33333333333331,1.6553867300135965E-2,1.6719407628524054E-2,1.6719407628524054E-2,1.8398504343958136E-2,2.112631670113221E-2]
["  Botswana",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B28","v":3.0072874226648523},{"$f":"'34.0 Country Data'!C28","v":3.693059210113232},{"$f":"'34.0 Country Data'!D28","v":4.2922483008765679},{"$f":"'34.0 Country Data'!E28","v":5.1398495418119801},369.33333333333331,1.6553867300135965E-2,4.978223692816186E-2,6.1134412095759386E-2,7.1053308791944769E-2,8.5084387257820152E-2]
["  Kenya",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B94","v":2.0192452959515359},{"$f":"'34.0 Country Data'!C94","v":1.5997414351077757},{"$f":"'34.0 Country Data'!D94","v":1.7693130871905343},{"$f":"'34.0 Country Data'!E94","v":1.8684962896438315},369.33333333333331,1.6553867300135965E-2,3.3426318675605499E-2,2.6481907431303187E-2,2.9288974057745998E-2,3.0930839629560402E-2]
["  Uganda",null,null,1027.9951593384435,{"$f":"E85","v":1.0100001000000001},{"$f":"F85","v":1.0100001000000001},1.1114323928286547,1.2762163860621676,369.33333333333331,1.6553867300135965E-2,1.6719407628524054E-2,1.6719407628524054E-2,1.8398504343958136E-2,2.112631670113221E-2]
["  Rwanda",null,null,1027.9951593384435,{"$f":"E88","v":1.0100001000000001},{"$f":"F88","v":1.0100001000000001},1.1114323928286547,1.2762163860621676,369.33333333333331,1.6553867300135965E-2,1.6719407628524054E-2,1.6719407628524054E-2,1.8398504343958136E-2,2.112631670113221E-2]
["  Burundi",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B33","v":1.0100001000000001},{"$f":"'34.0 Country Data'!C33","v":1.0100001000000001},{"$f":"'34.0 Country Data'!D33","v":1.0100001000000001},{"$f":"'34.0 Country Data'!E33","v":1.4022303892416181},369.33333333333331,1.6553867300135965E-2,1.6719407628524054E-2,1.6719407628524054E-2,1.6719407628524054E-2,2.3212335787723748E-2]
["  Lesotho",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B102","v":2.5899839812703314},{"$f":"'34.0 Country Data'!C102","v":2.734306939672861},{"$f":"'34.0 Country Data'!D102","v":3.0616372520921149},{"$f":"'34.0 Country Data'!E102","v":3.512418280229936},369.33333333333331,1.6553867300135965E-2,4.2874251135426894E-2,4.5263354237185416E-2,5.0681936792285789E-2,5.8144106113498135E-2]
["  Swaziland",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B176","v":4.2915159060055972},{"$f":"'34.0 Country Data'!C176","v":4.2067117732638035},{"$f":"'34.0 Country Data'!D176","v":4.4596283995847283},{"$f":"'34.0 Country Data'!E176","v":4.6168910820473075},369.33333333333331,1.6553867300135965E-2,7.1041184824439427E-2,6.9637348464528653E-2,7.3824096734643324E-2,7.6427402311392278E-2]
["  China",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B41","v":5.3005098618159892},{"$f":"'34.0 Country Data'!C41","v":5.4120697986956889},{"$f":"'34.0 Country Data'!D41","v":5.5641037265309867},{"$f":"'34.0 Country Data'!E41","v":5.5719594110389714},369.33333333333331,1.6553867300135965E-2,8.7743936875563908E-2,8.9590685266681999E-2,9.2107434733185958E-2,9.2237476692082876E-2]
["  India",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B82","v":6.0568961646026809},{"$f":"'34.0 Country Data'!C82","v":6.162374138870633},{"$f":"'34.0 Country Data'!D82","v":6.10577465016822},{"$f":"'34.0 Country Data'!E82","v":6.0287231572925037},369.33333333333331,1.6553867300135965E-2,0.10026505535953525,0.10201112374865409,0.1010741833234188,9.9798683135076824E-2]
["  Vietnam",null,null,1027.9951593384435,{"$f":"'34.0 Country Data'!B201","v":2.4698187356960446},{"$f":"'34.0 Country Data'!C201","v":2.4131184078989567},{"$f":"'34.0 Country Data'!D201","v":2.3786477802494082},{"$f":"'34.0 Country Data'!E201","v":2.2998548463141391},369.33333333333331,1.6553867300135965E-2,4.0885051606101903E-2,3.9946441903874697E-2,3.9375819708011676E-2,3.8071491935458848E-2]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I60:I64,I66:I95)","v":22310.999999999989},1,{"$f":"SUM(K60:K95)","v":3.2376311395942694},{"$f":"SUM(L60:L95)","v":3.3600518121658354},{"$f":"SUM(M60:M95)","v":3.5024332773413529},{"$f":"SUM(N60:N95)","v":3.683117471603917}]
["*For Tanzania, Uganda and Rwanda, we use the readings for Zambia"]
["*For Panama, we use the reading for Honduras"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97578685998023795,0.22661771303841399,6.5456369705261003E-2,1.0392114417410747,0.241399990505511,0.14539517620353201,1.0392114417410747,0.241399990505511,0.14539517620353201,0.99875555557187701,0.23201781095183699,8.9144313479200002E-2,1.0215668607759367,0.23730980117252601,9.3752441732447997E-2,1.0215668607759367,0.23730980117252601,9.3752441732447997E-2,0.93971320110552092,0.218136548348774,9.6472730224210004E-2,1.0343115943593779,0.24026415715625399,0.10672749401054001,1.0343115943593779,0.24026415715625399,0.10672749401054001,0.99639171059659715,0.76163774236624404,4.8635426842494001E-2,1.0104429112947011,0.77013041000165317,8.3337612026311E-2,1.0104429112947011,0.77013041000165317,8.3337612026311E-2,1.018955985741296,0.77815047065512799,8.5390883424039998E-2,1.0319924137952381,0.78660511968863012,7.6426473242504997E-2,1.0319924137952381,0.78660511968863012,7.6426473242504997E-2,1.040356726658265,0.79441568711224708,9.2156604144255E-2,1.0259193219541121,0.78208067797224501,6.4113045260390994E-2,1.0259193219541121,0.78208067797224501,6.4113045260390994E-2,1.1308355375758521,0,0,1.1325681808990833,0,0,1.1294944251227499,0,0,1.2524801618173329,0,0,1.264637078836935,0,0,1.246566847381342,0,0,1.3539971993153881,0,0,1.3696871471189347,0,0,1.319061029562193,0,0,1.158896049900441,0,0,1.089834210256192,0,0,1.0868764331832379,0,0,1.254040745836128,0,0,1.2379386287808647,0,0,1.2202498879363659,0,0,1.4408621670127493,0,0,1.324250017681837,0,0,1.2753033387189101,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97575721040030916,0.2066983657865,4.619691668736E-2,1.0275149377265409,0.217804422463763,0.184087722322993,1.0275149377265409,0.217804422463763,0.184087722322993,1.003745801149438,0.21273453388411001,5.7208518674951997E-2,1.006412096035479,0.21329644343189599,0.117456608571629,1.006412096035479,0.21329644343189599,0.117456608571629,0.93551635529598587,0.19801980929973501,0.119045881186257,1.022658842646514,0.216767065736267,0.120689460802405,1.022658842646514,0.216767065736267,0.120689460802405,1.00886499361953,0.87072224209136684,5.6729846250844998E-2,1.0217012767126401,0.88086683515614095,0.10849493888973399,1.0217012767126401,0.88086683515614095,0.10849493888973399,1.0299190252415369,0.88766363261963499,0.10117123528546,1.0420730460519041,0.89842028353813796,0.10604980751472499,1.0420730460519041,0.89842028353813796,0.10604980751472499,1.0470448546708513,0.90250893561119006,0.104579364827055,1.0368608487117721,0.89437866603632499,8.7005734517300995E-2,1.0368608487117721,0.89437866603632499,8.7005734517300995E-2,1.0904132473010499,0,0,1.0905013655383231,0,0,1.0807037809508533,0,0,1.1742675771053901,0,0,1.1746949462554179,0,0,1.1414770843360611,0,0,1.24474513980246,0,0,1.2456089799804573,0,0,1.1757056527087013,0,0,1.1175046780886233,0,0,1.0612997684988841,0,0,1.0517645449924029,0,0,1.169885418958345,0,0,1.167210679286198,0,0,1.134204456437516,0,0,1.3305434295786711,0,0,1.218010276777127,0,0,1.149655783219085,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.96750255063033996,0.27601621748766803,9.5148034384202995E-2,1.010337822826133,0.28844640673532002,9.1029448476421998E-2,1.010337822826133,0.28844640673532002,9.1029448476421998E-2,0.95206385283371397,0.271524916045496,8.5320168085541007E-2,1.002737555066648,0.286258264508576,0.10336333135541199,1.002737555066648,0.286258264508576,0.10336333135541199,0.90420132004155396,0.25760113404087498,0.108414865693642,1.0143926458685899,0.289613803701052,0.11318994023397699,1.0143926458685899,0.289613803701052,0.11318994023397699,1.00048306477559,0.73503646810927403,7.3542980520705015E-2,1.00869978909951,0.74759177379987196,8.3185904559819002E-2,1.00869978909951,0.74759177379987196,8.3185904559819002E-2,1.029655511614556,0.75602470195497395,0.10566992902967,1.0037760446653781,0.74396167361467813,6.0326937869206003E-2,1.0037760446653781,0.74396167361467813,6.0326937869206003E-2,1.0615429737762461,0.77880481889575903,0.108402442610973,1.020310996075765,0.75601368394721691,5.8574260106068997E-2,1.020310996075765,0.75601368394721691,5.8574260106068997E-2,1.006373210628619,3.903476890134E-2,0,1.0063626557443679,3.9036878810472998E-2,0,0.99689809995478595,3.7207939243155998E-2,0,1.010776614538007,3.9331914437657003E-2,0,1.0109691976592099,3.9347738756158997E-2,0,0.96786641851466304,3.5266119537189999E-2,0,1.01972412283673,3.9935700101390997E-2,0,1.0199217304756101,3.9951876071416002E-2,0,0.93046486441016596,3.2764470607773002E-2,0,1.040176286845915,0.14142201228840401,0,0.99606550700968,0.13533494576097699,0,0.98669779298794003,0.12899428931800899,0,1.06166893273969,0.14485563612536501,0,1.0082091695388973,0.137455380803441,0,0.96522406448647813,0.12319686070105999,0,1.127762258508832,0.15502920920780699,0,1.005450635539934,0.13794879788483799,0,0.91726302255813397,0.113131591757946,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.97039214374453597,3.0331473201224441,6.6665535932258005E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.97104911622953605,3.035232532098239,0.104504618474274,0.97881064921317595,3.0602994346941919,9.9538491910529006E-2,0.97881064921317595,3.0602994346941919,9.9538491910529006E-2,0.91716851639966801,2.8642170412010066,9.2074075418772994E-2,0.96444334855748604,3.0149909579737879,0.116282298662391,0.96444334855748604,3.0149909579737879,0.116282298662391,1.0122712410338153,0.44954887348631201,7.4401539263237004E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,1.033841066918562,0.459269505212059,7.6606484453871998E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.0751986409091907,0.47781061010307702,6.8908165276785005E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.1951649558980539,0,0,1.195456037648966,0,0,1.2048503103894299,0,0,1.3997284330186459,0,0,1.3983083522628379,0,0,1.4037524224697779,0,0,1.5121252663615781,0,0,1.5092591164566611,0,0,1.4718120745292691,0,0,1.2363246973128461,0,0,1.2085596436477499,0,0,1.2178183671533127,0,0,1.4488841927726139,0,0,1.435836308920758,0,0,1.440295074373082,0,0,1.6615710648975499,0,0,1.575364474212144,0,0,1.5337024948938087,0,0]

{"sheet":"32.0 Location Data","index":32,"n_rows":667,"n_cols":170,"rows_kept":562,"cut":true,"hidden":false,"merged":[[13,0,13,3],[13,4,13,10],[12,112,12,113],[12,122,12,123],[12,132,12,133],[12,12,12,21],[11,140,11,169],[14,11,15,11],[12,146,12,153],[12,154,12,161],[12,162,12,169],[13,148,13,153],[13,156,13,161],[13,164,13,169],[11,138,11,139],[12,140,12,145],[13,140,13,145]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Shadow price calculations for existing company sheets"]
[]
["Click the button to obtain shadow prices for each location"]
[]
["User-adjustable assumptions",null,"Population weight adjustments"]
["Minimum approximation value ($)",10,"<1000",0.1]
["Maximum approximation value ($)",0,"<10000",0.5]
["Value of DALY ($)",50000,"<100000",1]
["Maximum habitat value per m2 ($)",0.5,"<1000000",1.5]
[null,null,">1000000",2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"WRI data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Population data",null,"GIZ/NCD/VfU/DBRM Associates: Estimated Water Shadow Price Calculations."]
[null,null,null,null,null,null,null,null,null,null,null,null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,null,null,null,null,null,null,null,null,null,2030,null,null,null,null,null,null,null,null,null,2040,null,null,null,null,null,null,null,"2010 data (US$)",null,null,null,null,null,"2020 data (US$)",null,null,null,null,null,null,null,"2030 data (US$)",null,null,null,null,null,null,null,"2040 data (US$)"]
["User defined values",null,null,null,"Shadow Price Estimations  (US$/m3)",null,null,null,null,null,null,null,"Raw values",null,null,null,null,null,null,null,null,"Scores",null,null,null,null,null,"FUTURE CONDITIONS",null,null,{"$f":"MAX(AE17:AE91)","v":1.317194303787997},{"$f":"MAX(AF17:AF91)","v":2.921891159017604},null,null,null,null,null,null,null,{"$f":"MAX(AN17:AN91)","v":1.4767604078482093},{"$f":"MAX(AO17:AO91)","v":2.9950321104608029},null,null,null,null,null,null,null,{"$f":"MAX(AW17:AW91)","v":1.7290997668699479},{"$f":"MAX(AX17:AX91)","v":3.0279185626760752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(CG17:CG91)","v":17.017737455562312},{"$f":"MAX(CH17:CH91)","v":1.884036083343545},null,null,null,null,null,null,null,{"$f":"MAX(CP17:CP91)","v":60.687679083094558},{"$f":"MAX(CQ17:CQ91)","v":2.240010963942217},null,null,null,null,null,null,null,{"$f":"MAX(CY17:CY91)","v":126.65508831108576},{"$f":"MAX(CZ17:CZ91)","v":2.7285715438879952},null,null,null,null,null,null,null,{"$f":"MAX(DH17:DH91)","v":19.239321316231887},"BWS category","BWS",null,null,null,null,null,null,null,{"$f":"MAX(DR17:DR91)","v":76.71344500807929},"BWS category","BWS",null,null,null,null,null,null,null,{"$f":"MAX(EB17:EB91)","v":197.17964135139479},"BWS category","BWS",null,null,null,null,null,null,"Maximums",null,null,null,null,null,null,null,"Maximums",null,null,null,null,null,null,null,"Maximums",null,null,null,null,null,null,null,"Maximums"]
[null,null,null,"1,000 m3","Hybrid","Hybrid","Hybrid","Hybrid","Linear","Quadratic","Logistic","Company Ticker","Baseline Water Stress","Inter-annual variability","Seasonal variability","Ground water","Access to Water","Threatened Amphibians",null,null,null,"Baseline Water Stress","Interannual variability","Seasonal variability",null,null,null,"Water supply 2020 ssp2 rcp45 (optimistic) change from baseline","Water supply 2020 ssp2 rcp45 (optimistic) future value","Water supply 2020 ssp2 rcp45 (optimistic) uncertainty value","Water supply 2020 ssp2 rcp85 (business as usual) change from baseline","Water supply 2020 ssp2 rcp85 (business as usual) future value","Water supply 2020 ssp2 rcp85 (business as usual) uncertainty value","Water supply 2020 ssp3 rcp85 (pessimistic) change from baseline","Water supply 2020 ssp3 rcp85 (pessimistic) future value","Water supply 2020 ssp3 rcp85 (pessimistic) uncertainty value","Water supply 2030 ssp2 rcp45 (optimistic) change from baseline","Water supply 2030 ssp2 rcp45 (optimistic) future value","Water supply 2030 ssp2 rcp45 (optimistic) uncertainty value","Water supply 2030 ssp2 rcp85 (business as usual) change from baseline","Water supply 2030 ssp2 rcp85 (business as usual) future value","Water supply 2030 ssp2 rcp85 (business as usual) uncertainty value","Water supply 2030 ssp3 rcp85 (pessimistic) change from baseline","Water supply 2030 ssp3 rcp85 (pessimistic) future value","Water supply 2030 ssp3 rcp85 (pessimistic) uncertainty value","Water supply 2040 ssp2 rcp45 (optimistic) change from baseline","Water supply 2040 ssp2 rcp45 (optimistic) future value","Water supply 2040 ssp2 rcp45 (optimistic) uncertainty value","Water supply 2040 ssp2 rcp85 (business as usual) change from baseline","Water supply 2040 ssp2 rcp85 (business as usual) future value","Water supply 2040 ssp2 rcp85 (business as usual) uncertainty value","Water supply 2040 ssp3 rcp85 (pessimistic) change from baseline","Water supply 2040 ssp3 rcp85 (pessimistic) future value","Water supply 2040 ssp3 rcp85 (pessimistic) uncertainty value","Seasonal variability 2020 ssp2 rcp45 (optimistic) change from baseline","Seasonal variability 2020 ssp2 rcp45 (optimistic) future value","Seasonal variability 2020 ssp2 rcp45 (optimistic) uncertainty value","Seasonal variability 2020 ssp2 rcp85 (business as usual) change from baseline","Seasonal variability 2020 ssp2 rcp85 (business as usual) future value","Seasonal variability 2020 ssp2 rcp85 (business as usual) uncertainty value","Seasonal variability 2020 ssp3 rcp85 (pessimistic) change from baseline","Seasonal variability 2020 ssp3 rcp85 (pessimistic) future value","Seasonal variability 2020 ssp3 rcp85 (pessimistic) uncertainty value","Seasonal variability 2030 ssp2 rcp45 (optimistic) change from baseline","Seasonal variability 2030 ssp2 rcp45 (optimistic) future value","Seasonal variability 2030 ssp2 rcp45 (optimistic) uncertainty value","Seasonal variability 2030 ssp2 rcp85 (business as usual) change from baseline","Seasonal variability 2030 ssp2 rcp85 (business as usual) future value","Seasonal variability 2030 ssp2 rcp85 (business as usual) uncertainty value","Seasonal variability 2030 ssp3 rcp85 (pessimistic) change from baseline","Seasonal variability 2030 ssp3 rcp85 (pessimistic) future value","Seasonal variability 2030 ssp3 rcp85 (pessimistic) uncertainty value","Seasonal variability 2040 ssp2 rcp45 (optimistic) change from baseline","Seasonal variability 2040 ssp2 rcp45 (optimistic) future value","Seasonal variability 2040 ssp2 rcp45 (optimistic) uncertainty value","Seasonal variability 2040 ssp2 rcp85 (business as usual) change from baseline","Seasonal variability 2040 ssp2 rcp85 (business as usual) future value","Seasonal variability 2040 ssp2 rcp85 (business as usual) uncertainty value","Seasonal variability 2040 ssp3 rcp85 (pessimistic) change from baseline","Seasonal variability 2040 ssp3 rcp85 (pessimistic) future value","Seasonal variability 2040 ssp3 rcp85 (pessimistic) uncertainty value","Water demand 2020 ssp2 rcp45 (optimistic) change from baseline","Water demand 2020 ssp2 rcp45 (optimistic) future value","Water demand 2020 ssp2 rcp45 (optimistic) uncertainty value","Water demand 2020 ssp2 rcp85 (business as usual) change from baseline","Water demand 2020 ssp2 rcp85 (business as usual) future value","Water demand 2020 ssp2 rcp85 (business as usual) uncertainty value","Water demand 2020 ssp3 rcp85 (pessimistic) change from baseline","Water demand 2020 ssp3 rcp85 (pessimistic) future value","Water demand 2020 ssp3 rcp85 (pessimistic) uncertainty value","Water demand 2030 ssp2 rcp45 (optimistic) change from baseline","Water demand 2030 ssp2 rcp45 (optimistic) future value","Water demand 2030 ssp2 rcp45 (optimistic) uncertainty value","Water demand 2030 ssp2 rcp85 (business as usual) change from baseline","Water demand 2030 ssp2 rcp85 (business as usual) future value","Water demand 2030 ssp2 rcp85 (business as usual) uncertainty value","Water demand 2030 ssp3 rcp85 (pessimistic) change from baseline","Water demand 2030 ssp3 rcp85 (pessimistic) future value","Water demand 2030 ssp3 rcp85 (pessimistic) uncertainty value","Water demand 2040 ssp2 rcp45 (optimistic) change from baseline","Water demand 2040 ssp2 rcp45 (optimistic) future value","Water demand 2040 ssp2 rcp45 (optimistic) uncertainty value","Water demand 2040 ssp2 rcp85 (business as usual) change from baseline","Water demand 2040 ssp2 rcp85 (business as usual) future value","Water demand 2040 ssp2 rcp85 (business as usual) uncertainty value","Water demand 2040 ssp3 rcp85 (pessimistic) change from baseline","Water demand 2040 ssp3 rcp85 (pessimistic) future value","Water demand 2040 ssp3 rcp85 (pessimistic) uncertainty value","Water stress 2020 ssp2 rcp45 (optimistic) change from baseline","Water stress 2020 ssp2 rcp45 (optimistic) future value","Water stress 2020 ssp2 rcp45 (optimistic) uncertainty value","Water stress 2020 ssp2 rcp85 (business as usual) change from baseline","Water stress 2020 ssp2 rcp85 (business as usual) future label","Water stress 2020 ssp2 rcp85 (business as usual) future value","Water stress 2020 ssp2 rcp85 (business as usual) uncertainty value","Water stress 2020 ssp3 rcp85 (pessimistic) change from baseline","Water stress 2020 ssp3 rcp85 (pessimistic) future value","Water stress 2020 ssp3 rcp85 (pessimistic) uncertainty value","Water stress 2030 ssp2 rcp45 (optimistic) change from baseline","Water stress 2030 ssp2 rcp45 (optimistic) future value","Water stress 2030 ssp2 rcp45 (optimistic) uncertainty value","Water stress 2030 ssp2 rcp85 (business as usual) change from baseline","Water stress 2030 ssp2 rcp85 (business as usual) future label","Water stress 2030 ssp2 rcp85 (business as usual) future value","Water stress 2030 ssp2 rcp85 (business as usual) uncertainty value","Water stress 2030 ssp3 rcp85 (pessimistic) change from baseline","Water stress 2030 ssp3 rcp85 (pessimistic) future value","Water stress 2030 ssp3 rcp85 (pessimistic) uncertainty value","Water stress 2040 ssp2 rcp45 (optimistic) change from baseline","Water stress 2040 ssp2 rcp45 (optimistic) future value","Water stress 2040 ssp2 rcp45 (optimistic) uncertainty value","Water stress 2040 ssp2 rcp85 (business as usual) change from baseline","Water stress 2040 ssp2 rcp85 (business as usual) future label","Water stress 2040 ssp2 rcp85 (business as usual) future value","Water stress 2040 ssp2 rcp85 (business as usual) uncertainty value","Water stress 2040 ssp3 rcp85 (pessimistic) change from baseline","Water stress 2040 ssp3 rcp85 (pessimistic) future value","Water stress 2040 ssp3 rcp85 (pessimistic) uncertainty value","Local Population",null,{"$f":"MAX(EK17:EK667)","v":0.5},2,10,5.000015E-2,1.5249999999999999,13.575000150000001,null,null,{"$f":"MAX(ES17:ES667)","v":0.5},2,10,5.000015E-2,1.5249999999999999,13.575000150000001,null,null,{"$f":"MAX(FA17:FA667)","v":0.5},2,10,5.000015E-2,1.5249999999999999,13.575000150000001,null,null,{"$f":"MAX(FI17:FI667)","v":0.5},2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Location Name","Latitude","Longitude","Water Use",2010,2020,2030,2040,"($/m3)","($/m3)","($/m3)",null,"BWS","WSV","SV","GW","WCG","ECO_V","BA","WITHDRAWAL","BT","BWS_s","WSV_s","SV_s","GW_s","WCG_s","ECO_V_s","bt2024cr","bt2024tr","bt2024ur","bt2028cr","bt2028tr","bt2028ur","bt2038cr","bt2038tr","bt2038ur","bt3024cr","bt3024tr","bt3024ur","bt3028cr","bt3028tr","bt3028ur","bt3038cr","bt3038tr","bt3038ur","bt4024cr","bt4024tr","bt4024ur","bt4028cr","bt4028tr","bt4028ur","bt4038cr","bt4038tr","bt4038ur","sv2024cr","sv2024tr","sv2024ur","sv2028cr","sv2028tr","sv2028ur","sv2038cr","sv2038tr","sv2038ur","sv3024cr","sv3024tr","sv3024ur","sv3028cr","sv3028tr","sv3028ur","sv3038cr","sv3038tr","sv3038ur","sv4024cr","sv4024tr","sv4024ur","sv4028cr","sv4028tr","sv4028ur","sv4038cr","sv4038tr","sv4038ur","ut2024cr","ut2024tr","ut2024ur","ut2028cr","ut2028tr","ut2028ur","ut2038cr","ut2038tr","ut2038ur","ut3024cr","ut3024tr","ut3024ur","ut3028cr","ut3028tr","ut3028ur","ut3038cr","ut3038tr","ut3038ur","ut4024cr","ut4024tr","ut4024ur","ut4028cr","ut4028tr","ut4028ur","ut4038cr","ut4038tr","ut4038ur","ws2024cr","ws2024tr","ws2024ur","ws2028cr","ws2028tl","ws2028tr","ws2028ur","ws2038cr","ws2038tr","ws2038ur","ws3024cr","ws3024tr","ws3024ur","ws3028cr","ws3028tl","ws3028tr","ws3028ur","ws3038cr","ws3038tr","ws3038ur","ws4024cr","ws4024tr","ws4024ur","ws4028cr","ws4028tl","ws4028tr","ws4028ur","ws4038cr","ws4038tr","ws4038ur","ES00POP","weighting","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS_raw","BWS_s","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS_raw","BWS_s","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS_raw","BWS_s","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL"]
["Grootegeluk South Africa",-30.559481999999999,22.937000000000001,null,{"$f":"IF(M17=\"\",\"\",EP17)","v":0.1100001},{"$f":"IF(ER17=\"\",\"\",EX17)","v":0.1100001},{"$f":"IF(EZ17=\"\",\"\",FF17)","v":0.1100001},{"$f":"IF(FH17=\"\",\"\",FN17)","v":0.1100001},{"$f":"IF(V17=5,$B$6,IF(M17=\"\",\"\",IF(M17>1,$B$6,(($B$6*M17)+$B$7))))","v":0.24193978755906664},{"$f":"IF(V17=5,$B$6,IF(M17=\"\",\"\",IF(M17>1,$B$6,($B$6*(2/3))*(M17^2)+($B$6/3)*M17+$B$7)))","v":8.4548919906630646E-2},{"$f":"IF(V17=5,$B$6,IF(M17=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M17))^1.5)))","v":7.9262783222034242E-2},"AAL_LN Equity",2.4193978755906665E-2,0.62306670011170173,0.58588036019395673,9.968,8.6589671473879526E-2,0,16988927871.140341,411029760,18384865120.457775,0,2.49226680044681,1.7576410805818701,2.99537597347455,2.7922668538281701,1,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0,0,{"$f":"IF(EI17=\"\",\"\",IF(EI17<1000,$D$6,IF(EI17<10000,$D$7,IF(EI17<100000,$D$8,IF(EI17<1000000,$D$9,$D$10)))))","v":0.1},{"$f":"IF(M17=\"\",\"\",IF(V17=0,0.01,V17/(5/$B$9)))","v":0.01},{"$f":"IF(M17=\"\",\"\",IF(V17=0,0.01,((2*V17)/5)))","v":0.01},{"$f":"IF(M17=\"\",\"\",IF($EJ17=\"\",(4/5*V17+1),$EJ17*(4/5*V17+1)))","v":0.1},{"$f":"IF(M17=\"\",\"\",IF($EJ17=\"\", $B$8*(2*(10^-8)*((V17)^2))+((10^-8)*V17)+(10^-7),$EJ17*$B$8*(2*(10^-8)*((V17)^2))+((10^-8)*V17)+(10^-7)))","v":9.9999999999999995E-8},{"$f":"IF(M17=\"\",\"\",IF($EJ17=\"\",EK17*(0.031*(V17^2))+(0.15*V17),$EJ17*EK17*(0.031*(V17^2))+(0.15*V17)))","v":0},{"$f":"IF(M17=\"\",\"\",SUM(EL17:EO17))","v":0.1100001},{"$f":"IF(DJ17=\"\",\"\",DJ17)","v":2.7252544827806001E-2},{"$f":"IF(DI17=\"Arid and low water use\",5,IF(EQ17=\"\",\"\",IF(EQ17=0,0,(MAX(0,MIN(5,(LN(EQ17)-LN(0.1))/LN(2)+1))))))","v":0},{"$f":"IF(EQ17=\"\",\"\",IF(ER17=0,0.01,ER17/(5/$B$9)))","v":0.01},{"$f":"IF(EQ17=\"\",\"\",IF(ER17=0,0.01,((2*ER17)/5)))","v":0.01},{"$f":"IF(EQ17=\"\",\"\",IF($EJ17=\"\",(4/5*ER17+1),$EJ17*(4/5*ER17+1)))","v":0.1},{"$f":"IF(EQ17=\"\",\"\",IF($EJ17=\"\",$B$8*(2*(10^-8)*((ER17)^2))+((10^-8)*ER17)+(10^-7),$EJ17*$B$8*(2*(10^-8)*((ER17)^2))+((10^-8)*ER17)+(10^-7)))","v":9.9999999999999995E-8},{"$f":"IF(EQ17=\"\",\"\",IF($EJ17=\"\",ES17*(0.031*(ER17^2))+(0.15*ER17),$EJ17*ES17*(0.031*(ER17^2))+(0.15*ER17)))","v":0},{"$f":"IF(ER17=\"\",\"\",SUM(ET17:EW17))","v":0.1100001},{"$f":"IF(DT17=\"\",\"\",DT17)","v":2.9024207174962E-2},{"$f":"IF(DS17=\"Arid and low water use\",5,IF(EY17=\"\",\"\",IF(EY17=0,0,(MAX(0,MIN(5,(LN(EY17)-LN(0.1))/LN(2)+1))))))","v":0},{"$f":"IF(EY17=\"\",\"\",IF(EZ17=0,0.01,EZ17/(5/$B$9)))","v":0.01},{"$f":"IF(EY17=\"\",\"\",IF(EZ17=0,0.01,((2*EZ17)/5)))","v":0.01},{"$f":"IF(EY17=\"\",\"\",IF($EJ17=\"\",(4/5*EZ17+1),$EJ17*(4/5*EZ17+1)))","v":0.1},{"$f":"IF(EY17=\"\",\"\",IF($EJ17=\"\",$B$8*(2*(10^-8)*((EZ17)^2))+((10^-8)*EZ17)+(10^-7),$EJ17*$B$8*(2*(10^-8)*((EZ17)^2))+((10^-8)*EZ17)+(10^-7)))","v":9.9999999999999995E-8},{"$f":"IF(EY17=\"\",\"\",IF($EJ17=\"\",FA17*(0.031*(EZ17^2))+(0.15*EZ17),$EJ17*FA17*(0.031*(EZ17^2))+(0.15*EZ17)))","v":0},{"$f":"IF(EZ17=\"\",\"\",SUM(FB17:FE17))","v":0.1100001},{"$f":"IF(ED17=\"\",\"\",ED17)","v":3.5336986826819003E-2},{"$f":"IF(EC17=\"Arid and low water use\",5,IF(FG17=\"\",\"\",IF(FG17=0,0,(MAX(0,MIN(5,(LN(FG17)-LN(0.1))/LN(2)+1))))))","v":0},{"$f":"IF(FG17=\"\",\"\",IF(FH17=0,0.01,FH17/(5/$B$9)))","v":0.01},{"$f":"IF(FG17=\"\",\"\",IF(FH17=0,0.01,((2*FH17)/5)))","v":0.01},{"$f":"IF(FG17=\"\",\"\",IF($EJ17=\"\",(4/5*FH17+1),$EJ17*(4/5*FH17+1)))","v":0.1},{"$f":"IF(FG17=\"\",\"\",IF($EJ17=\"\",$B$8*(2*(10^-8)*((FH17)^2))+((10^-8)*FH17)+(10^-7),$EJ17*$B$8*(2*(10^-8)*((FH17)^2))+((10^-8)*FH17)+(10^-7)))","v":9.9999999999999995E-8},{"$f":"IF(FG17=\"\",\"\",IF($EJ17=\"\",FI17*(0.031*(FH17^2))+(0.15*FH17),$EJ17*FI17*(0.031*(FH17^2))+(0.15*FH17)))","v":0},{"$f":"IF(FH17=\"\",\"\",SUM(FJ17:FM17))","v":0.1100001}]
["Cerrejon Colombia",11.005800000000001,-72.672777999999994,null,1.6526538772022779,{"$f":"IF(ER18=\"\",\"\",EX18)","v":3.7252638642108407},{"$f":"IF(EZ18=\"\",\"\",FF18)","v":3.8475225997163549},{"$f":"IF(FH18=\"\",\"\",FN18)","v":3.9082280362993389},0.6988310677695363,0.26550134667517278,0.13182289324280744,"AAL_LN Equity",6.9883106776953627E-2,0.86350565605634644,1.0311127262476638,9.4E-2,7.7308564639809951E-2,8.3333333333333329E-2,1363965805.1298094,95318168,1363965805.1298094,0.48301565234945298,3.4540226242253902,3.0933381787429899,0.350723534441022,2.6287001572823701,2.4150374992788399,0.84062736372332403,0.27981585315130297,0.20855449896432601,0.82165774040208595,0.27433249002251298,0.26100709491667301,0.82165774040208595,0.27433249002251298,0.26100709491667301,0.70614335030159403,0.23744590058658899,0.25161501489423499,0.77729666114319595,0.26047894035088098,0.28538286157279202,0.77729666114319595,0.26047894035088098,0.28538286157279202,0.75825474792774195,0.25386389250490599,0.27747503787496403,0.75928944594685499,0.25485545565804002,0.39054496326605698,0.75928944594685499,0.25485545565804002,0.39054496326605698,1.033927845570022,1.0650277784408253,0.14360693558041901,1.0337639337343441,1.0853329009161741,0.17493008875147001,1.0337639337343441,1.0853329009161741,0.17493008875147001,1.0436368757103287,1.0743739564984609,0.16895534175336899,1.0282332061075961,1.0826727800082141,0.16096957170082399,1.0282332061075961,1.0826727800082141,0.16096957170082399,1.0583727800586411,1.090627350495462,0.16952514822561299,1.007098321815235,1.061253829437482,0.160568884385732,1.007098321815235,1.061253829437482,0.160568884385732,2.7805456639580708,5.4452127030684E-2,0,2.7834439792715711,5.4769910754538999E-2,0,2.7760700917968339,5.4711181104307997E-2,0,2.864801821697645,5.5961540563426997E-2,0,2.8109264392268241,5.5266344300815E-2,0,2.821288919557535,5.5529894197785E-2,0,2.8010978792649812,5.4820311300467002E-2,0,2.8365094917971798,5.5728467616294998E-2,0,2.883301444911444,5.6652666922799001E-2,0,3.3077030131905518,0.194599864222991,0,3.387595396970843,"Low-medium (10-20%)",0.19964791902717999,0,3.378620994233362,0.199433837019516,0,4.0569691982146212,0.23568122433437999,0,3.6162852354115351,"Medium-high (20-40%)",0.21217202521773301,0,3.6296166709479634,0.21318381487187699,0,3.6941382654314898,0.21594371204013499,0,3.735742024255289,"Medium-high (20-40%)",0.21866695956107299,0,3.7973680001779671,0.22229332613861899,0,32929,1,4.8301565234945297E-2,0.19320626093978119,1.3864125218795624,2.3340895057109113E-4,7.2801685432363303E-2,1.6526538772022779,{"$f":"IF(DJ18=\"\",\"\",DJ18)","v":0.19964791902717999},1.9974580345313717,0.19974580345313717,{"$f":"IF(EQ18=\"\",\"\",IF(ER18=0,0.01,((2*ER18)/5)))","v":0.79898321381254866},{"$f":"IF(EQ18=\"\",\"\",IF($EJ18=\"\",(4/5*ER18+1),$EJ18*(4/5*ER18+1)))","v":2.5979664276250976},3.9899585742942762E-3,{"$f":"IF(EQ18=\"\",\"\",IF($EJ18=\"\",ES18*(0.031*(ER18^2))+(0.15*ER18),$EJ18*ES18*(0.031*(ER18^2))+(0.15*ER18)))","v":0.32432426419889993},{"$f":"IF(ER18=\"\",\"\",SUM(ET18:EW18))","v":3.7252638642108407},{"$f":"IF(DT18=\"\",\"\",DT18)","v":0.21217202521773301},2.0852344501254745,0.20852344501254744,{"$f":"IF(EY18=\"\",\"\",IF(EZ18=0,0.01,((2*EZ18)/5)))","v":0.83409378005018975},{"$f":"IF(EY18=\"\",\"\",IF($EJ18=\"\",(4/5*EZ18+1),$EJ18*(4/5*EZ18+1)))","v":2.6681875601003799},4.3483235643345915E-3,{"$f":"IF(EY18=\"\",\"\",IF($EJ18=\"\",FA18*(0.031*(EZ18^2))+(0.15*EZ18),$EJ18*FA18*(0.031*(EZ18^2))+(0.15*EZ18)))","v":0.34089293600145049},{"$f":"IF(EZ18=\"\",\"\",SUM(FB18:FE18))","v":3.8475225997163549},{"$f":"IF(ED18=\"\",\"\",ED18)","v":0.21866695956107299},2.1287352465476195,0.21287352465476195,{"$f":"IF(FG18=\"\",\"\",IF(FH18=0,0.01,((2*FH18)/5)))","v":0.85149409861904779},{"$f":"IF(FG18=\"\",\"\",IF($EJ18=\"\",(4/5*FH18+1),$EJ18*(4/5*FH18+1)))","v":2.7029881972380956},4.5316350372466199E-3,{"$f":"IF(FG18=\"\",\"\",IF($EJ18=\"\",FI18*(0.031*(FH18^2))+(0.15*FH18),$EJ18*FI18*(0.031*(FH18^2))+(0.15*FH18)))","v":0.34921410540494902},{"$f":"IF(FH18=\"\",\"\",SUM(FJ18:FM18))","v":3.9082280362993389}]
["Dawson Australia",-32.804000000000002,138.97499999999999,null,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"AAL_LN Equity",6.1767240668503282E-2,1.5004471622598097,0.33365654509221271,-32767,0,0,315064487.08697939,19460664,315064487.08697939,5,5,1.00096963527664,null,0,1,1.0090160290025121,6.5280850207679996E-3,0.36110399306463598,1.0724780371928553,6.9201558718209998E-3,0.25240787942075599,1.0724780371928553,6.9201558718209998E-3,0.25240787942075599,1.0723623836565599,6.9242677922850002E-3,0.459392448672511,1.103724923755582,7.1134965554759998E-3,0.34701969868823002,1.103724923755582,7.1134965554759998E-3,0.34701969868823002,1.1723259176696039,7.5494628831810004E-3,0.53722209597675796,1.0947795575661541,7.058146938126E-3,0.31235187996757102,1.0947795575661541,7.058146938126E-3,0.31235187996757102,1.1469487619698693,0.36263665545566498,0.208033819793916,1.073475768266569,0.37617435167338098,0.20065887959538301,1.073475768266569,0.37617435167338098,0.20065887959538301,1.233484103438542,0.38695663441945494,0.23305470403626699,1.026216927136294,0.358313585863137,0.24702074732088899,1.026216927136294,0.358313585863137,0.24702074732088899,1.172425397030179,0.36590924488644694,0.244953737123531,0.96141822225631102,0.335654378799283,0.25657378810913301,0.96141822225631102,0.335654378799283,0.25657378810913301,1.272173336126825,4.4296863091799999E-4,0,1.2708860317276629,4.42706944365E-4,0,1.242323394832672,4.3786362462899998E-4,0,2.24067454081989,6.2204334168500003E-4,0,2.2328361989250891,6.2048633696E-4,0,1.499122055859736,4.8578434408599999E-4,0,2.5570701515468959,6.8054451050499998E-4,0,2.583825245665039,6.8535312701300003E-4,0,1.7866379496760687,5.3943714909600001E-4,0,1.2608058738020873,6.7855830539671994E-2,0,1.184999587547853,"Arid and low water use",6.3973550966942003E-2,0,1.1583672128935869,6.3273665035755003E-2,0,2.089475139159207,8.9835251949327996E-2,0,2.023000614435293,"Arid and low water use",8.7226630690175E-2,0,1.3582388361393161,6.8290515121149004E-2,0,2.1811939094803439,9.0144758777653003E-2,0,2.3601328941592961,"Arid and low water use",9.7101000166369994E-2,0,1.631961372797289,7.6427588406041996E-2,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,6.3973550966942003E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.7226630690175E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,9.7101000166369994E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["New Vaal South Africa",-26.63,27.801760000000002,null,5.2577451640297923,5.8558631658045348,6.477762487740728,7.1764841034953282,1.417481984027877,0.60644433967886602,0.29110072871880777,"AAL_LN Equity",0.14174819840278768,0.44013038838452889,0.68129747903922577,-32767,8.6589671473879526E-2,0,8106708296.459034,1149111296,8160957820.4606333,1.5033303988579401,1.76052155353812,2.0438924371176799,null,2.7922668538281701,1,1.005465428360159,0.16045491616987101,0.134660114444105,1.050833800318687,0.167657540907654,0.116271751112448,1.050833800318687,0.167657540907654,0.116271751112448,0.95330565280460799,0.15222704669967799,0.113096213918427,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,0.99290607409348097,0.158473758727464,0.10352945353987,0.89749273056454404,0.14333004496798099,0.119597429206509,0.89749273056454404,0.14333004496798099,0.119597429206509,0.98284265169791296,0.696013420445875,5.6787768353334003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,0.99350676423449102,0.70334919505392901,5.4601222117214999E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,1.0336602665150527,0.73220499505869296,6.800235779206E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.1941881636992413,2.8481881688957999E-2,0,1.1938993814786889,2.8452563586966E-2,0,1.1252991514975701,2.6336612093583001E-2,0,1.3473904170689093,3.3350239896435999E-2,0,1.348597139722064,3.3352375652210997E-2,0,1.2469661807721133,3.0245433479599002E-2,0,1.4354233622132879,3.6147691641406E-2,0,1.4460464289436099,3.6438931065160003E-2,0,1.3094676916382619,3.2253432226576999E-2,0,1.1895702490027431,0.17896467691186599,0,1.137590779707226,"Low-medium (10-20%)",0.17104617215287499,0,1.0719476695890433,0.158283763972381,0,1.42008532474008,0.22157533325946399,0,1.330698330885399,"Medium-high (20-40%)",0.20759552276382201,0,1.230252437838419,0.18823161590134199,0,1.4523980241373819,0.230670230090121,0,1.62087489573646,"Medium-high (20-40%)",0.257460721856131,0,1.4677999191617279,0.22789488098066599,0,1554522,2,0.150333039885794,0.60133215954317598,4.4053286381727048,4.520119609564735E-3,0.24656424670434732,5.2577451640297923,0.17104617215287499,1.7743858183539429,0.17743858183539429,0.70975432734157717,4.8390173093663087,6.2970078086093664E-3,0.3007945212880393,5.8558631658045348,0.20759552276382201,2.0537753292637877,0.20537753292637878,0.82151013170551512,5.2860405268220605,8.436106743938453E-3,0.36177572246921352,6.477762487740728,0.257460721856131,2.3643523518855254,0.23643523518855253,0.94574094075421011,5.7829637630168413,1.1180447731256751E-2,0.43659895199301962,7.1764841034953282]
["Callide Australia",-24.302,150.46289999999999,null,0.81300097511578817,1.1113042740615451,1.4971614564215519,1.8261702254340362,0.62822759292592001,0.23572052487620634,0.12188006075901969,"AAL_LN Equity",6.2822759292591998E-2,0.84746105299829499,0.56314775727806987,-32767,0,2.6315789473684209E-2,4770607903.4853964,299702752,4770607903.4853964,0.32935921534726298,3.38984421199318,1.6894432718342101,null,0,1.61005348168399,1.0052852515550581,9.4740215404920003E-2,0.32570343307678801,1.046165404369533,9.8422926483700005E-2,0.27119363678300801,1.046165404369533,9.8422926483700005E-2,0.27119363678300801,0.92998488470569884,8.7970671494994004E-2,0.32785795964439002,1.081636927841078,0.10161764690278199,0.28952071362992499,1.081636927841078,0.10161764690278199,0.28952071362992499,0.95734733469927202,9.0430570622514E-2,0.386842313884945,1.099829510375306,0.103256150389799,0.48424329284871698,1.099829510375306,0.103256150389799,0.48424329284871698,1.0249378226069339,0.58042420330804201,0.139656659035724,1.031975145854926,0.60079356112570403,6.8616351668873005E-2,1.031975145854926,0.60079356112570403,6.8616351668873005E-2,1.0324458708631601,0.58204281993586204,7.4141380375613006E-2,1.02808600616237,0.59872852736049298,0.122284615027705,1.02808600616237,0.59872852736049298,0.122284615027705,1.074505565911718,0.60685107730681298,7.1425464161326002E-2,1.049956780170294,0.61383226148629,0.11525238825871501,1.049956780170294,0.61383226148629,0.11525238825871501,1.732859720342806,7.673752168892E-3,0,1.746136721330191,7.6838086680630002E-3,0,1.6975972204097609,7.5666072412049999E-3,0,2.8376828403892,1.0367911866631E-2,0,2.9152076588735132,1.0499667719047E-2,0,3.0113532559049978,1.0730417235174001E-2,0,4.0177846510728781,1.3245641957435E-2,0,4.1757740828026,1.3535905521388E-2,0,4.3089357953803997,1.3855277936456E-2,0,1.723749271823372,8.0997833244253997E-2,0,1.6690828372235187,"Low (<10%)",7.8069296886183998E-2,0,1.6226852974867867,7.6878502921350997E-2,0,3.051321464528113,0.117856459322598,0,2.6951813347314242,"Low-medium (10-20%)",0.103325239651455,0,2.784070308985835,0.10559600189757801,0,4.1967888826211333,0.146473055143334,0,3.7967467170231313,"Low-medium (10-20%)",0.13109054976665999,0,3.917821584829106,0.134183560825686,0,5514,0.5,3.2935921534726298E-2,0.13174368613890519,0.63174368613890519,5.4342039959235847E-5,4.945926079801858E-2,0.81300097511578817,7.8069296886183998E-2,0.64282718153212648,6.4282718153212653E-2,0.25713087261285061,0.75713087261285061,2.0671982093008407E-4,9.6835809014913815E-2,1.1113042740615451,0.103325239651455,1.0471927098877702,0.10471927098877702,0.41887708395510809,0.91887708395510814,5.4841675774814475E-4,0.15885887175358759,1.4971614564215519,0.13109054976665999,1.3905636863515116,0.13905636863515117,0.55622547454060467,1.0562254745406046,9.6694758853661605E-4,0.21275232876429059,1.8261702254340362]
["Matla South Africa",-26.283300000000001,29.133330000000001,null,4.8800634731457322,4.8091796076010125,4.9615867623442362,5.0656223665191478,3.5232718094362259,2.0019868860232766,2.4266656462618466,"AAL_LN Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,50948,1,0.28169157785510701,1.126766311420428,3.2535326228408561,7.9351426726077673E-3,0.49182939621184002,4.8800634731457322,0.34041161112142299,2.7672802468405826,0.27672802468405827,1.1069120987362331,3.2138241974724662,7.6579676373565442E-3,0.48078534375495574,4.8091796076010125,0.36651841160332094,2.8738856721970998,0.28738856721970996,1.1495542688788398,3.2991085377576801,8.2593475957164972E-3,0.50466460811200009,4.9615867623442362,0.38541301592895599,2.9464052942570742,0.2946405294257074,1.1785621177028296,3.3571242354056596,8.6814336220790572E-3,0.52125457978857981,5.0656223665191478]
["German Creek Australia",-22.900300000000001,148.54239699999999,null,0.1100001,0.1100001,0.1100001,0.1100001,5.7868993242817558E-2,1.9512919106201673E-2,6.4532742473206742E-2,"AAL_LN Equity",5.7868993242817558E-3,0.92400802752348987,0.69366317377402154,-32767,0,0,4977649408.7488155,28805156,5264047640.7465076,0,3.6960321100939599,2.0809895213220599,null,0,1,0.96508582525501996,0.68181397488414897,0.32929495720437502,1.1089677428351521,0.77871175264621695,0.24011272040204701,1.1089677428351521,0.77871175264621695,0.24011272040204701,0.93528806819603905,0.66159039353698501,0.37737285872859799,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.0839563267674781,0.762490760467604,0.40405372642882598,1.196076749054632,0.83722932946613804,0.520263718779581,1.196076749054632,0.83722932946613804,0.520263718779581,1.008493994324587,0.70189868896101104,0.130418296669293,1.0426563075465187,0.72399781151789788,0.108018258114604,1.0426563075465187,0.72399781151789788,0.108018258114604,1.012643276635671,0.70263046514743199,8.0014534043740995E-2,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0196808156843391,0.70658943311698996,8.3521241598631002E-2,1.055322389532503,0.73646340773832497,0.121458153529267,1.055322389532503,0.73646340773832497,0.121458153529267,1.4769164454242487,4.1262044723099998E-3,0,1.4849312871896441,4.1280661751349999E-3,0,1.5530684715308971,4.1697231056449999E-3,0,2.7018524316650439,4.8857725761959998E-3,0,2.7955994331355658,4.9323949340990001E-3,0,3.1052827832602019,5.1218418136270002E-3,0,4.3699630714595141,5.9201479639490002E-3,0,4.5885248956631406,6.0326746018759996E-3,0,4.763089890563486,6.1387304926969997E-3,0,1.541624668750788,6.4524064596470001E-3,0,1.3443167903117941,"Low (<10%)",5.6061628536400003E-3,0,1.404336690101827,5.6561068701699996E-3,0,2.929671290525024,7.9358472556139998E-3,0,2.4378697233776911,"Low (<10%)",6.455089349246E-3,0,2.7023763098670921,6.6894379847550001E-3,0,4.0795353767616849,8.2820441076760006E-3,0,3.8750443634488585,"Low (<10%)",7.6484876219469998E-3,0,4.0194176717808174,7.7771157235999996E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.6061628536400003E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.455089349246E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6484876219469998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["German Creek Australia",-22.900300000000001,148.54239699999999,null,0.1100001,0.1100001,0.1100001,0.1100001,5.7868993242817558E-2,1.9512919106201673E-2,6.4532742473206742E-2,"AAL_LN Equity",5.7868993242817558E-3,0.92400802752348987,0.69366317377402154,-32767,0,0,4977649408.7488155,28805156,5264047640.7465076,0,3.6960321100939599,2.0809895213220599,null,0,1,0.96508582525501996,0.68181397488414897,0.32929495720437502,1.1089677428351521,0.77871175264621695,0.24011272040204701,1.1089677428351521,0.77871175264621695,0.24011272040204701,0.93528806819603905,0.66159039353698501,0.37737285872859799,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.0839563267674781,0.762490760467604,0.40405372642882598,1.196076749054632,0.83722932946613804,0.520263718779581,1.196076749054632,0.83722932946613804,0.520263718779581,1.008493994324587,0.70189868896101104,0.130418296669293,1.0426563075465187,0.72399781151789788,0.108018258114604,1.0426563075465187,0.72399781151789788,0.108018258114604,1.012643276635671,0.70263046514743199,8.0014534043740995E-2,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0196808156843391,0.70658943311698996,8.3521241598631002E-2,1.055322389532503,0.73646340773832497,0.121458153529267,1.055322389532503,0.73646340773832497,0.121458153529267,1.4769164454242487,4.1262044723099998E-3,0,1.4849312871896441,4.1280661751349999E-3,0,1.5530684715308971,4.1697231056449999E-3,0,2.7018524316650439,4.8857725761959998E-3,0,2.7955994331355658,4.9323949340990001E-3,0,3.1052827832602019,5.1218418136270002E-3,0,4.3699630714595141,5.9201479639490002E-3,0,4.5885248956631406,6.0326746018759996E-3,0,4.763089890563486,6.1387304926969997E-3,0,1.541624668750788,6.4524064596470001E-3,0,1.3443167903117941,"Low (<10%)",5.6061628536400003E-3,0,1.404336690101827,5.6561068701699996E-3,0,2.929671290525024,7.9358472556139998E-3,0,2.4378697233776911,"Low (<10%)",6.455089349246E-3,0,2.7023763098670921,6.6894379847550001E-3,0,4.0795353767616849,8.2820441076760006E-3,0,3.8750443634488585,"Low (<10%)",7.6484876219469998E-3,0,4.0194176717808174,7.7771157235999996E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.6061628536400003E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.455089349246E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6484876219469998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Leeuwpan South Africa",-26.534821999999998,25.600671999999999,null,3.7399949183317913,3.738744844795566,3.7699168364399185,4.2632361602815916,5.0758351891868454,3.4095519209147795,6.4760278137898508,"AAL_LN Equity",0.50758351891868458,1.0787250119102487,0.61998580117816193,-32767,8.6589671473879526E-2,0,916390289.80079365,465144608,916390289.80079365,3.34364522607363,4.3149000476409904,1.8599574035344899,null,2.7922668538281701,1,0.84419919691613499,2.6487872450606E-2,0.24964196370934899,1.0649969028449939,3.2955526767939003E-2,0.30619957001394199,1.0649969028449939,3.2955526767939003E-2,0.30619957001394199,0.81785838636661812,2.5715775919944998E-2,0.31627874574390202,1.045879434548777,3.2396431069055001E-2,0.29727338738693798,1.045879434548777,3.2396431069055001E-2,0.29727338738693798,0.76675250861303101,2.4217770730021002E-2,0.40954178226093901,0.74979784126860205,2.3737442192669999E-2,0.26642485421693202,0.74979784126860205,2.3737442192669999E-2,0.26642485421693202,1.0062081607502,0.59975362028452495,0.21428986514092699,0.98479361111125296,0.62544140887864996,0.168058228632256,0.98479361111125296,0.62544140887864996,0.168058228632256,1.062541583195812,0.63148678865611696,0.23310804759192,1.0089631476409733,0.64185717613925797,0.15830081295395501,1.0089631476409733,0.64185717613925797,0.15830081295395501,1.048697647304546,0.62587336182066799,0.207646860025578,1.020568035809251,0.64735985480243696,0.183906457835712,1.020568035809251,0.64735985480243696,0.183906457835712,1.030739574895672,1.6738524334906999E-2,0,1.030896335096241,1.6713270737174001E-2,0,1.025081972933336,1.6526928259658E-2,0,1.022555342513509,1.6468679332088999E-2,0,1.033185578821431,1.6786496028593001E-2,0,1.0352708305356979,1.6852689528406999E-2,0,0.99400998677316499,1.5527501071193E-2,0,1.0470373000875113,1.722956651305E-2,0,1.058378685874221,1.7591500940534001E-2,0,1.2209672535356233,0.63193162705387396,0,0.96798059444336604,"High (40-80%)",0.50714621722974795,0,0.962521083577772,0.50149185525190798,0,1.250284107321157,0.64041152728025896,0,0.98786298371683412,"High (40-80%)",0.51815880560457905,0,0.98985676201037787,0.52020203992484304,0,1.2963896115204321,0.64116145306243799,0,1.396426133097425,"High (40-80%)",0.72583921945769692,0,1.4115520579300731,0.74108662583559903,0,6531,0.5,0.33436452260736299,1.337458090429452,1.8374580904294522,5.5901151353747484E-3,0.55948862233751195,3.7399949183317913,0.50714621722974795,3.3424017560252324,0.33424017560252323,1.3369607024100929,1.8369607024100931,5.5859581733578396E-3,0.55923748180202171,3.738744844795566,0.51815880560457905,3.3733943236763473,0.33733943236763475,1.349357729470539,1.849357729470539,5.6900283654491377E-3,0.56551134913339152,3.7699168364399185,0.72583921945769692,3.8596500124364961,0.38596500124364963,1.5438600049745985,2.0438600049745985,7.4485877057506467E-3,0.66806756262664369,4.2632361602815916]
["Zongdagsfontein South Africa",{"$f":"B17","v":-30.559481999999999},{"$f":"C17","v":22.937000000000001},null,0.1100001,0.1100001,0.1100001,0.1100001,0.24193978755906664,8.4548919906630646E-2,7.9262783222034242E-2,"AAL_LN Equity",2.4193978755906665E-2,0.62306670011170173,0.58588036019395673,9.968,8.6589671473879526E-2,0,16988927871.140341,411029760,18384865120.457775,0,2.49226680044681,1.7576410805818701,2.99537597347455,2.7922668538281701,1,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7252544827806001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.9024207174962E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.5336986826819003E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["New Denmark South Africa",{"$f":"B26","v":-30.559481999999999},{"$f":"C26","v":22.937000000000001},null,0.1100001,0.1100001,0.1100001,0.1100001,0.24193978755906664,8.4548919906630646E-2,7.9262783222034242E-2,"AAL_LN Equity",2.4193978755906665E-2,0.62306670011170173,0.58588036019395673,9.968,8.6589671473879526E-2,0,16988927871.140341,411029760,18384865120.457775,0,2.49226680044681,1.7576410805818701,2.99537597347455,2.7922668538281701,1,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7252544827806001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.9024207174962E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.5336986826819003E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Goedehoop South Africa",-26.133333,29.833333,null,3.6655729706410591,3.648736782535575,4.0589517400266306,4.3164625587154219,1.9379389871229815,0.89635349689507704,0.51095355448352087,"AAL_LN Equity",0.19379389871229816,1.1124392721407319,0.93814219091562701,-32767,8.6589671473879526E-2,0,4354457006.1660471,843867200,4354457006.1660471,1.9545231505462199,4.4497570885629303,2.8144265727468798,null,2.7922668538281701,1,1.1368604941835141,0.108998982751266,0.26784428863327098,1.122531204138782,0.107841576332404,0.33697563812782799,1.122531204138782,0.107841576332404,0.33697563812782799,1.045245087872027,0.10024163333682801,0.378267896390796,1.0693479496384359,0.102665737928571,0.35246258457075602,1.0693479496384359,0.102665737928571,0.35246258457075602,1.1021492509491373,0.105680998387594,0.36603129939981399,1.1014836967439261,0.105793215469521,0.39218013965538401,1.1014836967439261,0.105793215469521,0.39218013965538401,0.98935702612366305,0.99392059942042399,6.3364643512406005E-2,1.039219064589006,1.039222420459414,7.8344691054408E-2,1.039219064589006,1.039222420459414,7.8344691054408E-2,0.97486291731108099,0.97867696254375003,6.5757081218282998E-2,1.056539626111596,1.056082793525104,6.8377758876044997E-2,1.056539626111596,1.056082793525104,6.8377758876044997E-2,0.96952621159173202,0.97343255317710398,6.6153425206155997E-2,1.0529700412240659,1.0536039916299671,8.6017706130927005E-2,1.0529700412240659,1.0536039916299671,8.6017706130927005E-2,1.112453049196676,2.0752777894001002E-2,0,1.1103130861552479,2.0724213333063998E-2,0,1.0965504439374869,2.0429212993160001E-2,0,1.2809650510277073,2.4340643384932002E-2,0,1.2719537172577291,2.4190684878814001E-2,0,1.2610502547581399,2.3957251718992E-2,0,1.437787886590564,2.7679629533052998E-2,0,1.4637637494458633,2.8304155695120001E-2,0,1.4342228989173671,2.7671297296312999E-2,0,0.97853083547918795,0.19039423460820801,0,0.98911556494956587,"Low-medium (10-20%)",0.19217275968950301,0,0.97685520001091797,0.18943726239859701,0,1.225516451491365,0.24281970050451099,0,1.1894666443114219,"Medium-high (20-40%)",0.235625685519779,0,1.1792702788503231,0.23335196534271799,0,1.3045310200523079,0.26191680581532001,0,1.3289018746013821,"Medium-high (20-40%)",0.26754225750208299,0,1.3020827300095721,0.26156022551640301,0,14443,1,0.19545231505462199,0.78180926021848796,2.5636185204369761,3.8202802912526267E-3,0.31632490969434218,3.6655729706410591,0.19217275968950301,1.9424038499198537,0.19424038499198537,0.77696153996794148,2.553923079935883,3.7730521402219684E-3,0.31407911049152842,3.648736782535575,0.235625685519779,2.2364968157056389,0.22364968157056389,0.89459872628225556,2.7891974525645109,5.0020403716296196E-3,0.37015352080823488,4.0589517400266306,0.26754225750208299,2.41976677889265,0.241976677889265,0.96790671155705998,2.9358134231141202,5.8553954619003003E-3,0.40688702858234072,4.3164625587154219]
["Moranbah Australia",-22.000914000000002,148.04576499999999,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.12063911833349317,4.1183292569316562E-2,6.9221883609406204E-2,"AAL_LN Equity",1.2063911833349317E-2,0.82276052814243772,0.99516592620575339,-32767,0,0,5412622448.0100021,65297400,5412622448.0100021,0,3.29104211256975,2.9854977786172601,null,0,1,0.97879849923153195,0.23826729049402001,0.44712069981889402,1.0126559679417473,0.246437004014084,0.36160535257406801,1.0126559679417473,0.246437004014084,0.36160535257406801,0.98454827944247403,0.239663941702524,0.50655165915637201,1.004467400324625,0.24448318208008801,0.44807677387675199,1.004467400324625,0.24448318208008801,0.44807677387675199,1.0803557190370707,0.26293606192006203,0.43373780265407902,1.0253923436482699,0.249475949453452,0.53211710653211997,1.0253923436482699,0.249475949453452,0.53211710653211997,1.01217186244807,1.0084667592516321,0.15475191738225799,1.0345112715944993,1.0431587690095621,8.1020163832488001E-2,1.0345112715944993,1.0431587690095621,8.1020163832488001E-2,1.0586514369027591,1.0592199418750159,6.9133119334019E-2,1.03934770562829,1.045980303736906,0.103769433161883,1.03934770562829,1.045980303736906,0.103769433161883,1.0611231089842721,1.0629097748694361,5.7972003358463003E-2,1.0446044540082733,1.0514089282727641,0.113944809692357,1.0446044540082733,1.0514089282727641,0.113944809692357,2.1547658585187639,3.3216189424690001E-3,0,2.1690141175862712,3.323625423907E-3,0,2.1606149973702,3.3205761727849998E-3,0,4.4716740373018231,4.199744966069E-3,0,4.6458742874858201,4.2551840084580003E-3,0,4.631792865729957,4.2502311837060002E-3,0,6.8474424187336496,5.1001794592800001E-3,0,7.2463308602309651,5.2332277727100002E-3,0,7.2262308400330593,5.2262565415799999E-3,0,2.201439683663696,1.3940725710113001E-2,0,2.1419062211175781,"Low (<10%)",1.3486714128846E-2,0,2.133612071394507,1.3474340779581E-2,0,4.5418534882149437,1.7523474479450001E-2,0,4.6252116156127716,"Low (<10%)",1.7404812765667001E-2,0,4.6111928214226232,1.7384554420246001E-2,0,6.3381368729522061,1.9397032959407999E-2,0,7.0668860608506776,"Low (<10%)",2.0976882878590002E-2,0,7.0472837882938268,2.0948939378845999E-2,0,6892,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.3486714128846E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.7404812765667001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,2.0976882878590002E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Kriel South Africa",-26.254999999999999,29.263397999999999,null,4.8800634731457322,4.8091796076010125,4.9615867623442362,5.0656223665191478,3.5232718094362259,2.0019868860232766,2.4266656462618466,"AAL_LN Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,99194,1,0.28169157785510701,1.126766311420428,3.2535326228408561,7.9351426726077673E-3,0.49182939621184002,4.8800634731457322,0.34041161112142299,2.7672802468405826,0.27672802468405827,1.1069120987362331,3.2138241974724662,7.6579676373565442E-3,0.48078534375495574,4.8091796076010125,0.36651841160332094,2.8738856721970998,0.28738856721970996,1.1495542688788398,3.2991085377576801,8.2593475957164972E-3,0.50466460811200009,4.9615867623442362,0.38541301592895599,2.9464052942570742,0.2946405294257074,1.1785621177028296,3.3571242354056596,8.6814336220790572E-3,0.52125457978857981,5.0656223665191478]
["Lake Lindsay Australia",-22.998699999999999,148.81142299999999,null,0.1100001,0.1100001,0.1100001,0.1100001,5.7868993242817558E-2,1.9512919106201673E-2,6.4532742473206742E-2,"AAL_LN Equity",5.7868993242817558E-3,0.92400802752348987,0.69366317377402154,-32767,0,0,4977649408.7488155,28805156,5264047640.7465076,0,3.6960321100939599,2.0809895213220599,null,0,1,0.96508582525501996,0.68181397488414897,0.32929495720437502,1.1089677428351521,0.77871175264621695,0.24011272040204701,1.1089677428351521,0.77871175264621695,0.24011272040204701,0.93528806819603905,0.66159039353698501,0.37737285872859799,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.0839563267674781,0.762490760467604,0.40405372642882598,1.196076749054632,0.83722932946613804,0.520263718779581,1.196076749054632,0.83722932946613804,0.520263718779581,1.008493994324587,0.70189868896101104,0.130418296669293,1.0426563075465187,0.72399781151789788,0.108018258114604,1.0426563075465187,0.72399781151789788,0.108018258114604,1.012643276635671,0.70263046514743199,8.0014534043740995E-2,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0196808156843391,0.70658943311698996,8.3521241598631002E-2,1.055322389532503,0.73646340773832497,0.121458153529267,1.055322389532503,0.73646340773832497,0.121458153529267,1.4769164454242487,4.1262044723099998E-3,0,1.4849312871896441,4.1280661751349999E-3,0,1.5530684715308971,4.1697231056449999E-3,0,2.7018524316650439,4.8857725761959998E-3,0,2.7955994331355658,4.9323949340990001E-3,0,3.1052827832602019,5.1218418136270002E-3,0,4.3699630714595141,5.9201479639490002E-3,0,4.5885248956631406,6.0326746018759996E-3,0,4.763089890563486,6.1387304926969997E-3,0,1.541624668750788,6.4524064596470001E-3,0,1.3443167903117941,"Low (<10%)",5.6061628536400003E-3,0,1.404336690101827,5.6561068701699996E-3,0,2.929671290525024,7.9358472556139998E-3,0,2.4378697233776911,"Low (<10%)",6.455089349246E-3,0,2.7023763098670921,6.6894379847550001E-3,0,4.0795353767616849,8.2820441076760006E-3,0,3.8750443634488585,"Low (<10%)",7.6484876219469998E-3,0,4.0194176717808174,7.7771157235999996E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.6061628536400003E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.455089349246E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6484876219469998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Mafube South Africa",-27.2912,28.579798,null,1.4470004412841988,1.7866678381439245,2.3851667095865432,2.7738648894986793,0.62891937955958876,0.23600909891890412,0.12197379462574466,"AAL_LN Equity",6.2891937955958876E-2,0.55044720974995742,0.71563636358950544,-32767,8.6589671473879526E-2,0,1411895687.8412857,88796856,1411895687.8412857,0.330946996678054,2.2017888389998301,2.1469090907685202,null,2.7922668538281701,1,1.069534788052293,8.5676441156913002E-2,0.19585419394414,1.132531333511529,9.0743319341970996E-2,0.159556272287696,1.132531333511529,9.0743319341970996E-2,0.159556272287696,1.008022172320278,8.0771671657657002E-2,0.149280359456476,1.070181540345442,8.5751197368309995E-2,0.11112975763465301,1.070181540345442,8.5751197368309995E-2,0.11112975763465301,1.0569584019948099,8.4673650525892999E-2,0.12135650977543901,0.93570000840765999,7.4983748487607998E-2,0.17684152984906201,0.93570000840765999,7.4983748487607998E-2,0.17684152984906201,0.99287633386765595,0.73452465028482705,9.1828806177843003E-2,1.0058861463689941,0.75929200430210098,5.8974594968319E-2,1.0058861463689941,0.75929200430210098,5.8974594968319E-2,1.0075277502261193,0.74510619662525812,7.7059025739555004E-2,0.99812518481360302,0.75385376032889295,6.4573565525236007E-2,0.99812518481360302,0.75385376032889295,6.4573565525236007E-2,1.036508572848001,0.76582439455527485,0.10971475856415,0.99689345162508303,0.75270359255836605,8.7687052090116999E-2,0.99689345162508303,0.75270359255836605,8.7687052090116999E-2,1.3143970733360579,6.7629632558600002E-3,0,1.31984593432252,6.7918501923239999E-3,0,1.2689767767998239,6.4348099056440004E-3,0,1.6498270517050613,8.6541021897189995E-3,0,1.660736202440704,8.7118198623810008E-3,0,1.6332011177277059,8.39069154535E-3,0,1.7483826593167793,9.209754214654E-3,0,1.7616472255206199,9.2801731473169998E-3,0,1.7871293864009801,9.2172850502299994E-3,0,1.2289427964560919,7.8936089834478002E-2,0,1.165394629948298,"Low (<10%)",7.4846834362854997E-2,0,1.1204782942872169,7.0912216483877993E-2,0,1.6366971848520639,0.107142789199639,0,1.551826619906598,"Low-medium (10-20%)",0.10159414830049,0,1.526097261218436,9.7849263950350998E-2,0,1.654164114705968,0.108767652716678,0,1.8827051508939561,"Low-medium (10-20%)",0.123762459659518,0,1.909938410113142,0.122923769965341,0,22188,1,3.30946996678054E-2,0.1323787986712216,1.2647575973424432,1.0962922408019066E-4,4.9754416046453975E-2,1.4470004412841988,7.4846834362854997E-2,0.58201320408717305,5.8201320408717304E-2,0.23280528163486922,1.4656105632697385,3.388451898638582E-4,8.7913148049453008E-2,1.7866678381439245,0.10159414830049,1.0228173070215951,0.10228173070215951,0.40912692280863805,1.8182538456172761,1.0462654717159783E-3,0.1567396756889132,2.3851667095865432,0.123762459659518,1.3075737743569773,0.13075737743569774,0.52302950974279094,2.0460590194855817,1.7098622511238953E-3,0.20306649801918314,2.7738648894986793]
["Dawson Central Australia",-32.804000000000002,138.975627,null,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"AAL_LN Equity",6.1767240668503282E-2,1.5004471622598097,0.33365654509221271,-32767,0,0,315064487.08697939,19460664,315064487.08697939,5,5,1.00096963527664,null,0,1,1.0090160290025121,6.5280850207679996E-3,0.36110399306463598,1.0724780371928553,6.9201558718209998E-3,0.25240787942075599,1.0724780371928553,6.9201558718209998E-3,0.25240787942075599,1.0723623836565599,6.9242677922850002E-3,0.459392448672511,1.103724923755582,7.1134965554759998E-3,0.34701969868823002,1.103724923755582,7.1134965554759998E-3,0.34701969868823002,1.1723259176696039,7.5494628831810004E-3,0.53722209597675796,1.0947795575661541,7.058146938126E-3,0.31235187996757102,1.0947795575661541,7.058146938126E-3,0.31235187996757102,1.1469487619698693,0.36263665545566498,0.208033819793916,1.073475768266569,0.37617435167338098,0.20065887959538301,1.073475768266569,0.37617435167338098,0.20065887959538301,1.233484103438542,0.38695663441945494,0.23305470403626699,1.026216927136294,0.358313585863137,0.24702074732088899,1.026216927136294,0.358313585863137,0.24702074732088899,1.172425397030179,0.36590924488644694,0.244953737123531,0.96141822225631102,0.335654378799283,0.25657378810913301,0.96141822225631102,0.335654378799283,0.25657378810913301,1.272173336126825,4.4296863091799999E-4,0,1.2708860317276629,4.42706944365E-4,0,1.242323394832672,4.3786362462899998E-4,0,2.24067454081989,6.2204334168500003E-4,0,2.2328361989250891,6.2048633696E-4,0,1.499122055859736,4.8578434408599999E-4,0,2.5570701515468959,6.8054451050499998E-4,0,2.583825245665039,6.8535312701300003E-4,0,1.7866379496760687,5.3943714909600001E-4,0,1.2608058738020873,6.7855830539671994E-2,0,1.184999587547853,"Arid and low water use",6.3973550966942003E-2,0,1.1583672128935869,6.3273665035755003E-2,0,2.089475139159207,8.9835251949327996E-2,0,2.023000614435293,"Arid and low water use",8.7226630690175E-2,0,1.3582388361393161,6.8290515121149004E-2,0,2.1811939094803439,9.0144758777653003E-2,0,2.3601328941592961,"Arid and low water use",9.7101000166369994E-2,0,1.631961372797289,7.6427588406041996E-2,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,6.3973550966942003E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.7226630690175E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,9.7101000166369994E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Goedehoop South Africa",-26.133333,29.833333,null,3.6655729706410591,3.648736782535575,4.0589517400266306,4.3164625587154219,1.9379389871229815,0.89635349689507704,0.51095355448352087,"AAL_LN Equity",0.19379389871229816,1.1124392721407319,0.93814219091562701,-32767,8.6589671473879526E-2,0,4354457006.1660471,843867200,4354457006.1660471,1.9545231505462199,4.4497570885629303,2.8144265727468798,null,2.7922668538281701,1,1.1368604941835141,0.108998982751266,0.26784428863327098,1.122531204138782,0.107841576332404,0.33697563812782799,1.122531204138782,0.107841576332404,0.33697563812782799,1.045245087872027,0.10024163333682801,0.378267896390796,1.0693479496384359,0.102665737928571,0.35246258457075602,1.0693479496384359,0.102665737928571,0.35246258457075602,1.1021492509491373,0.105680998387594,0.36603129939981399,1.1014836967439261,0.105793215469521,0.39218013965538401,1.1014836967439261,0.105793215469521,0.39218013965538401,0.98935702612366305,0.99392059942042399,6.3364643512406005E-2,1.039219064589006,1.039222420459414,7.8344691054408E-2,1.039219064589006,1.039222420459414,7.8344691054408E-2,0.97486291731108099,0.97867696254375003,6.5757081218282998E-2,1.056539626111596,1.056082793525104,6.8377758876044997E-2,1.056539626111596,1.056082793525104,6.8377758876044997E-2,0.96952621159173202,0.97343255317710398,6.6153425206155997E-2,1.0529700412240659,1.0536039916299671,8.6017706130927005E-2,1.0529700412240659,1.0536039916299671,8.6017706130927005E-2,1.112453049196676,2.0752777894001002E-2,0,1.1103130861552479,2.0724213333063998E-2,0,1.0965504439374869,2.0429212993160001E-2,0,1.2809650510277073,2.4340643384932002E-2,0,1.2719537172577291,2.4190684878814001E-2,0,1.2610502547581399,2.3957251718992E-2,0,1.437787886590564,2.7679629533052998E-2,0,1.4637637494458633,2.8304155695120001E-2,0,1.4342228989173671,2.7671297296312999E-2,0,0.97853083547918795,0.19039423460820801,0,0.98911556494956587,"Low-medium (10-20%)",0.19217275968950301,0,0.97685520001091797,0.18943726239859701,0,1.225516451491365,0.24281970050451099,0,1.1894666443114219,"Medium-high (20-40%)",0.235625685519779,0,1.1792702788503231,0.23335196534271799,0,1.3045310200523079,0.26191680581532001,0,1.3289018746013821,"Medium-high (20-40%)",0.26754225750208299,0,1.3020827300095721,0.26156022551640301,0,14443,1,0.19545231505462199,0.78180926021848796,2.5636185204369761,3.8202802912526267E-3,0.31632490969434218,3.6655729706410591,0.19217275968950301,1.9424038499198537,0.19424038499198537,0.77696153996794148,2.553923079935883,3.7730521402219684E-3,0.31407911049152842,3.648736782535575,0.235625685519779,2.2364968157056389,0.22364968157056389,0.89459872628225556,2.7891974525645109,5.0020403716296196E-3,0.37015352080823488,4.0589517400266306,0.26754225750208299,2.41976677889265,0.241976677889265,0.96790671155705998,2.9358134231141202,5.8553954619003003E-3,0.40688702858234072,4.3164625587154219]
["Isibonelo South Africa",-29.726299999999998,30.947929999999999,null,8.719467611161873,8.6070612943883162,9.2513728980255703,9.6886941671396709,4.101232043066819,2.4884176324274749,3.803860360227723,"AAL_LN Equity",0.41012320430668187,0.67188982289354704,0.78342570555477264,-32767,8.6589671473879526E-2,0.1111111111111111,640678813.6852541,262757248,640678813.6852541,3.0360573720268,2.6875592915741899,2.3502771166643202,null,2.7922668538281701,2.6880559936852602,1.154679681908263,0.16713457070728899,0.20883349038132201,1.180667549137806,0.17092018945440601,0.14940119034818,1.180667549137806,0.17092018945440601,0.14940119034818,1.1305086917866167,0.163601840694825,0.23458242941731,1.078954680634036,0.156061391861573,0.178891692592304,1.078954680634036,0.156061391861573,0.178891692592304,1.131084387433374,0.16368598194344999,0.184590105785124,1.016691179316874,0.146965583463852,0.26251146863719399,1.016691179316874,0.146965583463852,0.26251146863719399,0.99386147142478398,0.77545984916590516,7.0193017181279002E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.0390815934232027,0.81009972849512402,7.8167215975394E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.0567226044427187,0.82373406149128303,7.7144866365726997E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,1.156131414589912,6.7491529909111003E-2,0,1.1612385349137599,6.7793804171033006E-2,0,1.1036359591272431,6.4769940356474001E-2,0,1.2845355434556167,7.4540484971081997E-2,0,1.2901975804644299,7.489074639328E-2,0,1.1804273205460301,6.9104257276875997E-2,0,1.375290527872294,7.9522628555204006E-2,0,1.3855161988273119,8.0136370880784E-2,0,1.2247008438349201,7.1603177436270996E-2,0,1.001257260090737,0.403815498035483,0,0.98354404316588995,"Medium-high (20-40%)",0.39664011833498197,0,0.93475590138238596,0.37894844701041802,0,1.1362456147290487,0.45562130997123507,0,1.195784775414533,"High (40-80%)",0.47988003631102,0,1.0940471752273819,0.44280174905893199,0,1.2159044392727101,0.48582430585092307,0,1.3627699610399453,"High (40-80%)",0.54527304279028299,0,1.2045947370742509,0.48721051384035902,0,1901795,2,0.30360573720268003,1.2144229488107201,6.8576917952428804,1.8435419093050281E-2,0.62891744801522198,8.719467611161873,0.39664011833498197,2.9878306069559555,0.29878306069559557,1.1951322427823823,6.7805289711295291,1.7854393350031656E-2,0.61354568712637325,8.6070612943883162,0.47988003631102,3.262673796146057,0.32626737961460572,1.3050695184584229,7.2202780738336916,2.1290213226854204E-2,0.7047350925066026,9.2513728980255703,0.54527304279028299,3.4469788332600348,0.34469788332600348,1.3787915333040139,7.5151661332160558,2.3763460623673755E-2,0.77097303999592792,9.6886941671396709]
["Buzwagi, Tanzania",-6.76,39.28,3330,4.4899960750789107,4.8963636608870216,5.7583470459062109,6.8215236120786731,1.11148447136704,0.45285467246168459,0.20808288745402448,"ABX_US Equity",0.11114844713670401,0.46314683072349278,1.2248951497032208,-32767,0.4676523717133873,2.2222222222222223E-2,941949066.28998411,104696176,941949066.28998411,1.1524877925050201,1.85258732289397,3.6746854491096599,null,5,1.53051471669878,0.96673482439505698,0.26972163773054098,0.18567142738410899,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0766293940517579,0.30159386896575602,0.128157399989658,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.1639643434011753,0.32692323427721798,0.16288874606845299,1.020441302859856,0.28535385552812698,0.19294019314118399,1.020441302859856,0.28535385552812698,0.19294019314118399,0.976036408206718,1.1889170655736647,0.115112447581254,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,0.990807736243003,1.2081948175300781,7.8207496518338998E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,0.97906114535790301,1.19414422568344,7.1221079832390996E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,1.74117712505563,3.6652430594406003E-2,0,1.7438594530143821,3.6646139657708E-2,0,1.61575779184573,3.5549694064458001E-2,0,3.1584853879246402,4.7886838263805999E-2,0,3.1773008420895739,4.7955333041871002E-2,0,2.73498810882981,4.4223984466846999E-2,0,5.4142560450971677,6.5767385379256998E-2,0,5.4489529771219916,6.5877623755971004E-2,0,4.4223015388350069,5.7301048650701E-2,0,1.8010907242792109,0.13588984147805999,0,1.683820973947582,"Low-medium (10-20%)",0.12644963385331401,0,1.5601296618407201,0.12266628463559,0,2.9336793193413371,0.15877921665988301,0,3.0755428571908081,"Low-medium (10-20%)",0.16590336669869499,0,2.647395874883975,0.152994619085945,0,4.6515652097008244,0.20117072903875899,0,5.3398004979325444,"Medium-high (20-40%)",0.23086291802171799,0,4.3337147628591746,0.20080698942949199,0,2113078,2,0.115248779250502,0.46099511700200801,3.8439804680080325,2.656567748624114E-3,0.18236392232024656,4.4899960750789107,0.12644963385331401,1.3385628595494086,0.13385628595494087,0.53542514381976347,4.1417005752790539,3.5836144435587749E-3,0.21565432734464546,4.8963636608870216,0.16590336669869499,1.7303431633897857,0.17303431633897856,0.69213726535591424,4.7685490614236574,5.9882922296111748E-3,0.29167242689702821,5.7583470459062109,0.23086291802171799,2.207036461191469,0.22070364611914689,0.88281458447658756,5.5312583379063511,9.7421419524217363E-3,0.39770854774331243,6.8215236120786731]
["Hemlo, Ontario, Canada",48.68,-85.98,1042,0.1100001,0.1100001,0.1100001,0.1100001,3.4323269829543271E-2,1.1519629066633867E-2,6.2856383799298685E-2,"ABX_US Equity",3.4323269829543272E-3,0.24564442124769345,0.71700704417390682,-32767,1.9402063674045511E-3,0,5869515375.4434929,20146096,5869515375.4434929,0,0.98257768499077403,2.1510211325217199,null,0,1,1.0188108085155601,0.32722228864300001,6.6758001125176006E-2,1.004832289419523,0.32258441161745899,4.6236949898339E-2,1.004832289419523,0.32258441161745899,4.6236949898339E-2,1.0306185971122881,0.33112750827396698,9.2377487323834995E-2,1.019763792876591,0.32747724208274798,4.9970509671630997E-2,1.019763792876591,0.32747724208274798,4.9970509671630997E-2,1.041545636834257,0.33474143561362302,8.2049110847506004E-2,1.0325517984470147,0.33166768033467398,5.8761184027214003E-2,1.0325517984470147,0.33166768033467398,5.8761184027214003E-2,0.98348306119764795,0.70836899568351597,5.550788366737E-2,0.97020146161842213,0.69485681176125302,7.0372288109853007E-2,0.97020146161842213,0.69485681176125302,7.0372288109853007E-2,0.95510392789127596,0.68812350492211904,4.7731254998576E-2,0.94643386793238604,0.67893333335668005,4.6638025773258998E-2,0.94643386793238604,0.67893333335668005,4.6638025773258998E-2,0.92325926492313104,0.665568146424801,4.7043688812092997E-2,0.92363313532699598,0.66275591006995704,5.0087628953281997E-2,0.92363313532699598,0.66275591006995704,5.0087628953281997E-2,1.035033596911312,1.107890839195E-3,0,1.0350243159965853,1.107888115074E-3,0,1.0014251048854901,1.0980257095100001E-3,0,1.0602721164197939,1.115298812261E-3,0,1.060270260236849,1.1152982674370001E-3,0,0.95442451403366002,1.084243839487E-3,0,1.0701006051156401,1.1181836557849999E-3,0,1.0700857556520773,1.1181792971919999E-3,0,0.88990646704050091,1.065325368003E-3,0,1.0159232590193941,3.3857438128339998E-3,0,1.030046831590675,"Low (<10%)",3.4344130564739998E-3,0,0.99660920078911697,3.4038399561980002E-3,0,1.0287725443637381,3.3681853195309999E-3,0,1.0397214214146553,"Low (<10%)",3.405727556346E-3,0,0.93592704575378305,3.310898285914E-3,0,1.0274159549726261,3.3404399241310002E-3,0,1.0363506772846789,"Low (<10%)",3.3713845619920001E-3,0,0.86185164596966901,3.2120264685670001E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.4344130564739998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.405727556346E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.3713845619920001E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Lagunas Norte, Peru",-12.06,-77.099999999999994,732,11.829446139247439,11.406795571071656,11.446486684250798,11.273560431701442,9.9983991256033189,9.9973320468587872,9.9786340497007515,"ABX_US Equity",0.99983991256033189,1.6246211795367953,1.130695676340103,-32767,0.15001547614953403,0,451341342.07986993,451269088,451341342.07986993,4.3216971190433897,5,3.3920870290203098,null,3.5851113421375498,1,1.359070336198952,0.18246365846332599,0.41152958342325402,1.317194303787997,0.17667741331963899,0.26548329464968401,1.317194303787997,0.17667741331963899,0.26548329464968401,1.545906828219666,0.20635478811074101,0.26185889799843698,1.4767604078482093,0.19686437017976599,0.41927322082576601,1.4767604078482093,0.19686437017976599,0.41927322082576601,1.689059478776211,0.224659983722304,0.21248863991221401,1.7290997668699479,0.22878821631667101,0.33353301275867597,1.7290997668699479,0.22878821631667101,0.33353301275867597,1.0116002259066761,1.1886789354828049,0.16617975484074701,1.0577906475835801,1.19996888381277,0.17404252959699401,1.0577906475835801,1.19996888381277,0.17404252959699401,1.0729912893857487,1.2559312501845641,0.19242660167796899,1.118029421961402,1.2670661033598201,0.18368360606974801,1.118029421961402,1.2670661033598201,0.18368360606974801,1.103278064865939,1.2961482777076587,0.164350471345282,1.1208196437470179,1.2698880779851529,0.19669834581151899,1.1208196437470179,1.2698880779851529,0.19669834581151899,1.088686022673512,0.157330187542638,0,1.08803218660366,0.15712247914101499,0,1.0759614646276707,0.1538624122167,0,1.1652689924246411,0.17689536399431499,0,1.16606223164665,0.177021302134379,0,1.183456488224975,0.181017898275942,0,1.235198261814231,0.19476067398673699,0,1.240630672063868,0.19603736442084799,0,1.301685184200734,0.21088493395751401,0,0.80105200862403403,0.86225492170683105,0,0.82602254160581301,"Extremely high (>80%)",0.88931842610098588,0,0.81685857700220299,0.87086633953790304,0,0.75377698781925695,0.85723896020955603,0,0.78960827054249205,"Extremely high (>80%)",0.89920437087083405,0,0.801386929074969,0.91950563786959805,0,0.73129352597410002,0.86691306017129999,0,0.71750091916887104,"Extremely high (>80%)",0.85685079230438799,0,0.75281091880376005,0.92174735811403485,0,6688602,2,0.43216971190433895,1.7286788476173558,8.914715390469425,3.735427519446706E-2,1.1486976259661907,11.829446139247439,0.88931842610098588,4.1527000776634804,0.41527000776634804,1.6610800310653921,8.6443201242615686,3.4489977397053333E-2,1.0669054383476426,11.406795571071656,0.89920437087083405,4.1686490482571834,0.41686490482571836,1.6674596193028735,8.6698384772114938,3.4755411461561525E-2,1.0744331762748693,11.446486684250798,0.85685079230438799,4.0990440025365071,0.40990440025365071,1.6396176010146029,8.5584704040584114,3.3604464459901048E-2,1.0418679621685281,11.273560431701442]
["Lumwana Copper, Zambia",-11.82,25.13,2729,0.1100001,0.1100001,0.1100001,0.1100001,8.3141858865116488E-3,2.7760036746342477E-3,6.1054905732711405E-2,"ABX_US Equity",8.3141858865116481E-4,0.30829208935740493,1.228301537340569,-32767,0.39361295744518299,0,29653707935.491272,24654644,29653707935.491272,0,1.2331683574296199,3.6849046120217106,null,4.9767777139043199,1,0.951186289151432,0.39236534882163093,0.13923450010580901,0.97015656338712497,0.400118422696498,9.2777558764533002E-2,0.97015656338712497,0.400118422696498,9.2777558764533002E-2,0.88660766481636399,0.36613373474984306,0.106802148170487,0.98995738291824797,0.40812998844486897,0.13028627304279,0.98995738291824797,0.40812998844486897,0.13028627304279,0.93641788034662399,0.386366472193165,9.7426659151075998E-2,1.002441524358602,0.41318116927120602,0.21217225232650899,1.002441524358602,0.41318116927120602,0.21217225232650899,1.001877929964774,1.224147976622411,2.2141154352572998E-2,1.0097915340739581,1.250883532204115,2.8876832928869001E-2,1.0097915340739581,1.250883532204115,2.8876832928869001E-2,1.0046538906683633,1.227595353907921,2.1262943278852999E-2,1.0066333393984159,1.2470109606249029,2.8557761318422002E-2,1.0066333393984159,1.2470109606249029,2.8557761318422002E-2,1.0096892383598901,1.2336098917590861,2.6137143043469001E-2,1.001581745508713,1.240693376102511,3.1481085290914E-2,1.001581745508713,1.240693376102511,3.1481085290914E-2,1.8464174433305931,5.1223824192200005E-4,0,1.8464796225033333,5.1225073352499997E-4,0,1.656678636185871,4.70376102819E-4,0,3.3084017879966559,8.0594637427499997E-4,0,3.308381061605743,8.0594221040700001E-4,0,2.6621040281579971,6.6663029680800003E-4,0,5.4571481867862364,1.2376228788769999E-3,0,5.4572794539286864,1.2376492500399999E-3,0,3.9637074696910441,9.2069701956199997E-4,0,1.9411733162993867,1.3055134543869999E-3,0,1.9032800397254299,"Low (<10%)",1.2802478078199999E-3,0,1.7076404971192267,1.175592215047E-3,0,3.7315285207712479,2.2012349526479998E-3,0,3.341942914606209,"Low (<10%)",1.974719411034E-3,0,2.6891097274415081,1.633377393678E-3,0,5.8276847349029888,3.2032357048270002E-3,0,5.4439878250459088,"Low (<10%)",2.9954154305310001E-3,0,3.9540535516295248,2.2283131179130001E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.2802478078199999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.974719411034E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.9954154305310001E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Nevada, USA",38.799999999999997,-116.42,15158,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"ABX_US Equity",4.1128824561912553E-2,1.0891133621994289,0.46711886383959911,-32767,1.0628769524202332E-2,0,53312561.770377934,2192683,53312561.770377934,5,4.35645344879772,1.4013565915188,null,0,1,0.96332285268487505,1.1807917264812E-2,0.361420809444427,0.87222296017309997,1.0714948222035999E-2,0.29036749744602403,0.87222296017309997,1.0714948222035999E-2,0.29036749744602403,1.1170310616613659,1.3670903297584001E-2,0.31361956217647602,0.90203381356345902,1.1073654078279E-2,0.34154369243666199,0.90203381356345902,1.1073654078279E-2,0.34154369243666199,1.130853551973269,1.3838435705649001E-2,0.34666480299187502,1.0177776911731069,1.2466368543012999E-2,0.55278965361955501,1.0177776911731069,1.2466368543012999E-2,0.55278965361955501,1.0303877984105361,0.46293254781886201,0.14415710648573901,1.0182479169723653,0.465249535113819,0.18360228620316299,1.0182479169723653,0.465249535113819,0.18360228620316299,1.0749021012869713,0.48427071388931298,0.169022124306278,1.0322146641460801,0.47318031229774798,0.17257276363744001,1.0322146641460801,0.47318031229774798,0.17257276363744001,1.0838789045771553,0.48645479227744498,0.16532358795360999,1.019169879545192,0.46724507724813202,0.172505422519109,1.019169879545192,0.46724507724813202,0.172505422519109,1.00269881706056,4.9345909759099997E-4,0,1.00742710958478,4.9512570121800002E-4,0,1.0137481410831599,4.9741896577700005E-4,0,1.1357921154185693,5.4086745709799996E-4,0,1.1531508084123121,5.4668709321400001E-4,0,1.1697716591264189,5.5326815605300005E-4,0,1.3062652911947941,6.0159067684899996E-4,0,1.322590474255861,6.0663990185399997E-4,0,1.322256175996285,6.0785054788500001E-4,0,1.0408751482080387,4.1790528043541997E-2,0,1.155010995565684,"Arid and low water use",4.6208874831483997E-2,0,1.1622580319164879,4.6422899623014997E-2,0,1.0167954629026159,3.9563403041112999E-2,0,1.278389779931667,"Arid and low water use",4.9368265375555997E-2,0,1.2968157529541713,4.9962564492464001E-2,0,1.155114461032946,4.3472448016922002E-2,0,1.2994885678142749,"Arid and low water use",4.8662118383622999E-2,0,1.2991601087976601,4.8759231350141E-2,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.6208874831483997E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.9368265375555997E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.8662118383622999E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Porgera, Papua New Guinea",-5.46,143.15,32410,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,5.4373827165421634E-3,1.8144319142344649E-3,6.0858827443622185E-2,"ABX_US Equity",5.4373827165421636E-4,0.20308835455343952,0.20758014853837831,-32767,0.60236220472440949,0,145212276045.58252,78957472,145212276045.58252,0,0.81235341821375795,0.62274044561513497,null,5,1,1.06215578326242,2.4469986391893919,4.6162890755815998E-2,1.0347458208550553,2.384703127487152,5.4348761603675001E-2,1.0347458208550553,2.384703127487152,5.4348761603675001E-2,1.0681299554884689,2.4606031867555291,6.3888959590395006E-2,1.066415837455079,2.456935245616954,4.7072350266587001E-2,1.066415837455079,2.456935245616954,4.7072350266587001E-2,1.0691621086587979,2.4629536340426101,5.4085101805825E-2,1.0917816735860353,2.514788959273393,5.4869263887686003E-2,1.0917816735860353,2.514788959273393,5.4869263887686003E-2,0.99497224950647201,0.21564975874747599,5.0917503325558999E-2,1.0172544882804959,0.21732531297674801,6.1895238636288999E-2,1.0172544882804959,0.21732531297674801,6.1895238636288999E-2,1.0085633321252787,0.21831794954505199,5.3299886127578001E-2,1.0284912143042293,0.21972875321792501,8.5170417232207002E-2,1.0284912143042293,0.21972875321792501,8.5170417232207002E-2,1.0170974072641601,0.220053792108555,8.1629153562328999E-2,1.0160856538481779,0.21695964879614901,9.2729396473903006E-2,1.0160856538481779,0.21695964879614901,9.2729396473903006E-2,2.300284779364449,1.5574033151290001E-3,0,2.300264242391052,1.55739854522E-3,0,2.2506219666381169,1.5479286867829999E-3,0,4.9559002724571792,2.1741954195409999E-3,0,4.9561604074535524,2.1742558383830001E-3,0,4.3213766194923666,2.0322922302119998E-3,0,10.790673475814293,3.5293773170059998E-3,0,10.790262736346335,3.5292819188349998E-3,0,7.6249711108392129,2.80502536481E-3,0,2.1656755210606731,6.3645450806000005E-4,0,2.223023467241688,"Low (<10%)",6.5307858545100004E-4,0,2.175048133828974,6.4910750061100003E-4,0,4.6397914851014432,8.8360261875799996E-4,0,4.6474932511139881,"Low (<10%)",8.8494633395899995E-4,0,4.0522434754954553,8.2716556483900005E-4,0,10.092644874359204,1.432985691742E-3,0,9.8831689498001403,"Low (<10%)",1.403410773624E-3,0,6.9839706008202604,1.1154118338500001E-3,0,1551,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,6.5307858545100004E-4,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,8.8494633395899995E-4,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.403410773624E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Pueblo Viejo, Dominican Republic",18.399999999999999,-70.77,18484,4.9536632368047426,5.2645298582061706,5.5729988310705822,5.9615083092859358,3.6511578686923229,2.1057828750383654,2.7007472809659898,"ABX_US Equity",0.36511578686923229,0.65798438959112082,0.63261876513102666,-32767,0.13921627883549914,0.7142857142857143,723976408.32406044,264335216,723976408.32406044,2.8683540493413,2.6319375583644802,1.89785629539308,null,3.4773279182419299,4.9341120643435401,0.80489754637084399,0.24146699855512099,0.48594268980177402,0.96582183788897813,0.27828797102182401,0.54791769060449302,0.96582183788897813,0.27828797102182401,0.54791769060449302,0.70364975811001096,0.21838656591244299,0.48971090637530507,0.86453515275681403,0.25560375671675201,0.56831766433731301,0.86453515275681403,0.25560375671675201,0.56831766433731301,0.73271174139249295,0.22501153184143699,0.51752707851597701,0.72904496506556304,0.22525930966714799,0.62798895441171598,0.72904496506556304,0.22525930966714799,0.62798895441171598,1.017072990936368,0.658743318275543,0.25906265279179702,1.0369522198019661,0.66120940652621096,0.26534766818466798,1.0369522198019661,0.66120940652621096,0.26534766818466798,1.024837754538642,0.662726342858588,0.26156314504161299,1.0584650142806939,0.67598774384944804,0.25825074655840302,1.0584650142806939,0.67598774384944804,0.25825074655840302,1.0614916425133869,0.68299180001738802,0.29242646902321201,1.054856756091314,0.67091900970267604,0.29274256274308103,1.054856756091314,0.67091900970267604,0.29274256274308103,1.1655833744763813,0.11794086020972901,0,1.165475949878739,0.118027865601345,0,1.151597817614965,0.116916262470109,0,1.2801154380589299,0.12688056487701499,0,1.2619947453516569,0.125617198916568,0,1.2635918251662599,0.125707382587329,0,1.350676188100921,0.13238812535175401,0,1.3561742118027491,0.13302258932623001,0,1.393102610561691,0.13587350571999199,0,1.4481139614995879,0.48843469673064094,0,1.2067194011953073,"High (40-80%)",0.42412133434286398,0,1.1923501544881627,0.42012689963138894,0,1.8192508748916441,0.58099070493138405,0,1.459737919652464,"High (40-80%)",0.49145286646068798,0,1.4615852474441799,0.49180569253773798,0,1.843393672843304,0.58836151315589602,0,1.8602065397719161,"High (40-80%)",0.59053092865635204,0,1.910859655187946,0.60318708212665795,0,57114,1,0.28683540493413001,1.14734161973652,3.2946832394730401,8.2275836359131261E-3,0.50341079395926958,4.9536632368047426,0.42412133434286398,3.0844770558570289,0.30844770558570289,1.2337908223428116,3.4675816446856231,9.5141295528790044E-3,0.55364326162485744,5.2645298582061706,0.49145286646068798,3.2970530593245324,0.32970530593245323,1.3188212237298129,3.6376424474596263,1.0870691846531852E-2,0.60566446803461071,5.5729988310705822,0.59053092865635204,3.5620126217742234,0.35620126217742232,1.4248050487096893,3.849610097419379,1.2688069537805094E-2,0.67440509361906276,5.9615083092859358]
["Super Pit, Australia",-30.79,121.5,18631,8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"ABX_US Equity",0.58120231804224654,1.1449056790698371,0.4062790245883009,-32767,0,0,88761366.564697936,51588312,88761366.564697936,5,4.5796227162793501,1.2188370737648999,null,0,1,0.90074543156131204,3.4776896931950001E-3,0.53535875308532499,0.88452899017829412,3.408521533052E-3,0.46601594298405802,0.88452899017829412,3.408521533052E-3,0.46601594298405802,0.69239170491331703,2.639160634352E-3,0.59978078646796695,0.79109573395775812,3.0293359356920002E-3,0.48288916969805801,0.79109573395775812,3.0293359356920002E-3,0.48288916969805801,0.82417323507978613,3.169521402269E-3,0.73432264390820001,0.64233349570493004,2.4256055247179999E-3,0.54972220119857396,0.64233349570493004,2.4256055247179999E-3,0.54972220119857396,0.973012016613648,0.40270239970469501,0.109540178039743,1.0110672761688819,0.42326209382804297,0.109422143705042,1.0110672761688819,0.42326209382804297,0.109422143705042,0.95718396453941901,0.39706607092441998,0.116142275651566,0.97515884082552795,0.40913303785315103,8.6045393531786002E-2,0.97515884082552795,0.40913303785315103,8.6045393531786002E-2,0.99402351078534101,0.41265978790308894,7.9758441936529006E-2,0.952391112958199,0.39936028715492894,7.0656513815814004E-2,0.952391112958199,0.39936028715492894,7.0656513815814004E-2,17.045387571868357,2.3579114969760001E-3,0,17.017737455562312,2.3577194585359998E-3,0,21.032099866250562,2.3834344507250001E-3,0,61.149517533684865,2.6642280495129999E-3,0,60.687679083094558,2.6610204414699999E-3,0,75.770970001910726,2.757693854874E-3,0,125.36976544425148,3.1102571393069999E-3,0,126.65508831108576,3.1191840962569999E-3,0,138.67970192981338,3.1878120591549998E-3,0,18.923645876640908,0.678010893723479,0,19.239321316231887,"Arid and low water use",0.69171323568699705,0,23.777739452057013,0.69925756009259299,0,88.316363555135808,1.0094982529045753,0,76.71344500807929,"Arid and low water use",0.87841708478664304,0,95.779773230273406,0.91032949577601885,0,152.11579326780102,0.98130182590987813,0,197.17964135139479,"Arid and low water use",1.285940382502724,0,215.89984464007921,1.314233508569232,0,28242,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.69171323568699705,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.87841708478664304,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,1.285940382502724,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Veladero, Argentina",-27.91,-68.92,1473,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"ABX_US Equity",0.12763304428441066,2.5652977187518164,1.0283145011732291,-32767,-32767,0,593359066.41263175,75732224,593359066.41263175,5,5,3.0849435035196899,null,null,1,1.2753531587444189,2.2097609269261E-2,0.30364366907332602,1.1257659009176959,2.0049147206964001E-2,0.44101085571578502,1.1257659009176959,2.0049147206964001E-2,0.44101085571578502,1.4952069436956661,2.5020135589197998E-2,0.44048317794595698,1.17331423578856,2.0658528239716999E-2,0.47722025055969503,1.17331423578856,2.0658528239716999E-2,0.47722025055969503,1.3791072057513247,2.3476816514862001E-2,0.50929139948884805,1.256950295982117,2.1730410754099001E-2,0.53887460804791698,1.256950295982117,2.1730410754099001E-2,0.53887460804791698,1.0151290473537793,1.0691419950018559,0.123803201941249,0.98057865983820802,1.10048283169582,9.5655747775547015E-2,0.98057865983820802,1.10048283169582,9.5655747775547015E-2,1.0120317092954607,1.0687123310628093,0.137393205417086,0.94486163856731298,1.060622178370014,0.12948464511662799,0.94486163856731298,1.060622178370014,0.12948464511662799,0.989906539825257,1.0442881094736041,9.0222077692342001E-2,0.93585806480371103,1.0522334230918371,8.3040861912677996E-2,0.93585806480371103,1.0522334230918371,8.3040861912677996E-2,1.016293455790686,2.3408241009430001E-3,0,1.020886930957464,2.3533960134010001E-3,0,1.035705878528496,2.3935927699289998E-3,0,1.13056632017007,2.6483097253309999E-3,0,1.1365971596019799,2.6659225348950001E-3,0,1.193461675563338,2.8204402864460002E-3,0,1.2726141443653161,3.030532260425E-3,0,1.284254286031921,3.0647357481909999E-3,0,1.3667730082255909,3.289377170678E-3,0,0.79687218306749197,0.105931101976704,0,0.90683767391183412,"Arid and low water use",0.117381352389093,0,0.920001110074674,0.119386263426586,0,0.75612698625895602,0.10584713723431401,0,0.96870652799852708,"Arid and low water use",0.129047069760274,0,1.0171713929314401,0.136526680590116,0,0.92278115802607696,0.12908616713457699,0,1.021722410295046,"Arid and low water use",0.141034414069375,0,1.0873723587913739,0.15137206599085101,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.117381352389093,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.129047069760274,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.141034414069375,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Zaldivar Copper, Chile",-33.229999999999997,-70.8,6920,11.749718665619696,13.575000150000001,13.575000150000001,13.575000150000001,9.7808468471006211,9.6379466187960823,9.9727254900592541,"ABX_US Equity",0.97808468471006205,0.76423725727827652,0.98328254150178029,-32767,3.6402944957344863E-2,0.41666666666666674,1964254946.4615245,1921207680,1964254946.4615245,4.2899593822757103,3.0569490291131101,2.94984762450534,null,1.54212707266562,4.2223924213364503,0.657304246830966,8.3000906159977003E-2,0.587606146511929,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.63472441288835202,8.0110558218799005E-2,0.58456897165333299,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.63840440320270098,8.0581618035078004E-2,0.533825941065597,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.98275776511253998,1.0267635530307573,0.15331811387059299,1.016955799476569,1.02724629584626,0.14714588240382201,1.016955799476569,1.02724629584626,0.14714588240382201,0.93618504164544802,0.979280886760033,0.12776817114088701,0.99626309707786997,1.003231904955503,0.168110515141702,0.99626309707786997,1.003231904955503,0.168110515141702,0.95907707968095302,1.004236452601313,0.108474050624268,0.97279851261307604,0.97908964128382092,0.18451361481730499,0.97279851261307604,0.97908964128382092,0.18451361481730499,1.0488751746659639,0.14534570885501299,0,1.047202335256971,0.144665689408399,0,1.06111521852764,0.15035572772533301,0,1.1594064564989821,0.191312420500895,0,1.1662525973792459,0.19421470445486599,0,1.2141512795518159,0.213797963044735,0,1.2665484753793359,0.23586963729379401,0,1.277203883130833,0.240392905402327,0,1.346613108048077,0.268710997515549,0,1.595722497949561,1.7511340005719027,0,1.4967543123243501,"Extremely high (>80%)",1.637132726795189,0,1.516639837147143,1.7015249678543227,0,1.8266296883446349,2.3881049483936958,0,1.8882158144983561,"Extremely high (>80%)",2.4946200880833431,0,1.9657659519000781,2.7461602091341191,0,1.9839281637554631,2.927089862989797,0,2.3449986933583782,"Extremely high (>80%)",3.5096067164896372,0,2.472436876006999,3.9230355825054848,0,4638958,2,0.42899593822757104,1.7159837529102842,8.8639350116411357,3.6807645902744608E-2,1.1329922551655316,11.749718665619696,1.637132726795189,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,2.4946200880833431,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.5096067164896372,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Escondida Chile",-23.705424000000001,-70.417789999999997,114983.40434656944,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"BHP_US Equity",2172.4717418147679,7.9372539331937677,3.4641016151377544,-32767,3.6402944957344863E-2,-32767,6606.7197670476189,14352912,6606.7197670476189,5,5,5,null,1.54212707266562,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,6.3684529571810004E-3,0,0.96129591593425701,6.3684529571810004E-3,0,0.96994789348275812,6.372152343436E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.91463538530020205,6.3486592833670004E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.82088345421696196,6.3088397231829997E-3,0,0,2098.0804964402787,0,0,"Arid and low water use",2098.0804964402787,0,0,2099.2992555648962,0,0,2088.7268572374769,0,0,"Arid and low water use",2088.726857237476,0,0,2091.5594902774733,0,0,2074.5847960915962,0,0,"Arid and low water use",2074.5847960915953,0,0,2078.4409757557305,0,272110,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2098.0804964402787,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2088.726857237476,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2074.5847960915953,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Escondida Chile",-23.705424000000001,-70.417789999999997,38505.994946716761,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"BHP_US Equity",2172.4717418147679,7.9372539331937677,3.4641016151377544,-32767,3.6402944957344863E-2,-32767,6606.7197670476189,14352912,6606.7197670476189,5,5,5,null,1.54212707266562,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,6.3684529571810004E-3,0,0.96129591593425701,6.3684529571810004E-3,0,0.96994789348275812,6.372152343436E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.91463538530020205,6.3486592833670004E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.82088345421696196,6.3088397231829997E-3,0,0,2098.0804964402787,0,0,"Arid and low water use",2098.0804964402787,0,0,2099.2992555648962,0,0,2088.7268572374769,0,0,"Arid and low water use",2088.726857237476,0,0,2091.5594902774733,0,0,2074.5847960915962,0,0,"Arid and low water use",2074.5847960915953,0,0,2078.4409757557305,0,272110,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2098.0804964402787,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2088.726857237476,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2074.5847960915953,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Alegria Brazil",-27.839500000000001,-54.056255999999998,32875.080414331933,0.1100001,0.1100001,0.1100001,0.1100001,2.9659144959914535E-2,9.9450259786217268E-3,6.2529488231340774E-2,"BHP_US Equity",2.9659144959914537E-3,0.3459167500231668,0.30014940223685371,2.5999999999999999E-2,2.0205595395648035E-2,0,79673153194.191376,236303760,79879637825.803177,0,1.3836670000926701,0.90044820671056092,0.287826867285081,0.69282676896724504,1,1.036266029274572,2.809760559913856,0.26785542164487502,1.0769206297564371,2.921891159017604,8.4722676935096997E-2,1.0769206297564371,2.921891159017604,8.4722676935096997E-2,1.0846335693374789,2.941411464265876,0.20896839402022599,1.103604272704269,2.9950321104608029,0.13485898322086001,1.103604272704269,2.9950321104608029,0.13485898322086001,1.1025051977796281,2.990055989986887,0.125547239212081,1.11560207053733,3.0279185626760752,0.152006096514407,1.11560207053733,3.0279185626760752,0.152006096514407,1.0181390900938421,0.31858769406189202,0.109464421876469,0.99993616113509198,0.310440746148749,0.149898718595595,0.99993616113509198,0.310440746148749,0.149898718595595,1.0292280734794601,0.32111748938773899,0.13175796396747499,1.0142776643809699,0.31491131701198299,0.15031192149151401,1.0142776643809699,0.31491131701198299,0.15031192149151401,1.053020316341329,0.32696777738405097,0.17277926344074501,1.056396744195826,0.32722152067743498,0.16495798000554501,1.056396744195826,0.32722152067743498,0.16495798000554501,0.99397116282922804,7.9599933782960007E-3,0,0.99479257046768588,7.961812047538E-3,0,1.0142435722507219,8.0047785301519993E-3,0,0.94882238247986195,7.8606886390309993E-3,0,0.95812096408854597,7.8812372395579994E-3,0,1.0032960080494553,7.9805487271330001E-3,0,0.904899312283027,7.7640798491620004E-3,0,0.914184141219469,7.7846993069319997E-3,0,0.980350486702391,7.9297643286859992E-3,0,0.95920925645000799,2.840122847928E-3,0,0.923750756871764,"Low (<10%)",2.7314934069270001E-3,0,0.94181755853262283,2.7462492363340002E-3,0,0.87480185148380096,2.6788774725349999E-3,0,0.86818796924494801,"Low (<10%)",2.6376892657289999E-3,0,0.90913316912138187,2.6709588782179998E-3,0,0.82077903794266405,2.6028115386700001E-3,0,0.81946711571449904,"Low (<10%)",2.5770273125579998E-3,0,0.878793440969872,2.6250967591810001E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7314934069270001E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.6376892657289999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.5770273125579998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Escondida Norte Chile",{"$f":"B47","v":-23.705424000000001},{"$f":"C47","v":-70.417789999999997},26874.819359109428,{"$f":"IF(M49=\"\",\"\",EP49)","v":10.86875015},10.86875015,10.86875015,10.86875015,{"$f":"IF(V49=5,$B$6,IF(M49=\"\",\"\",IF(M49>1,$B$6,(($B$6*M49)+$B$7))))","v":10},{"$f":"IF(V49=5,$B$6,IF(M49=\"\",\"\",IF(M49>1,$B$6,($B$6*(2/3))*(M49^2)+($B$6/3)*M49+$B$7)))","v":10},{"$f":"IF(V49=5,$B$6,IF(M49=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M49))^1.5)))","v":10},"BHP_US Equity",2172.4717418147679,7.9372539331937677,3.4641016151377544,-32767,3.6402944957344863E-2,-32767,6606.7197670476189,14352912,6606.7197670476189,5,5,5,null,1.54212707266562,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,6.3684529571810004E-3,0,0.96129591593425701,6.3684529571810004E-3,0,0.96994789348275812,6.372152343436E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.91463538530020205,6.3486592833670004E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.82088345421696196,6.3088397231829997E-3,0,0,2098.0804964402787,0,0,"Arid and low water use",2098.0804964402787,0,0,2099.2992555648962,0,0,2088.7268572374769,0,0,"Arid and low water use",2088.726857237476,0,0,2091.5594902774733,0,0,2074.5847960915962,0,0,"Arid and low water use",2074.5847960915953,0,0,2078.4409757557305,0,272110,{"$f":"IF(EI49=\"\",\"\",IF(EI49<1000,$D$6,IF(EI49<10000,$D$7,IF(EI49<100000,$D$8,IF(EI49<1000000,$D$9,$D$10)))))","v":1.5},{"$f":"IF(M49=\"\",\"\",IF(V49=0,0.01,V49/(5/$B$9)))","v":0.5},2,{"$f":"IF(M49=\"\",\"\",IF($EJ49=\"\",(4/5*V49+1),$EJ49*(4/5*V49+1)))","v":7.5},{"$f":"IF(M49=\"\",\"\",IF($EJ49=\"\", $B$8*(2*(10^-8)*((V49)^2))+((10^-8)*V49)+(10^-7),$EJ49*$B$8*(2*(10^-8)*((V49)^2))+((10^-8)*V49)+(10^-7)))","v":3.7500150000000003E-2},{"$f":"IF(M49=\"\",\"\",IF($EJ49=\"\",EK49*(0.031*(V49^2))+(0.15*V49),$EJ49*EK49*(0.031*(V49^2))+(0.15*V49)))","v":1.33125},{"$f":"IF(M49=\"\",\"\",SUM(EL49:EO49))","v":10.86875015},2098.0804964402787,{"$f":"IF(DI49=\"Arid and low water use\",5,IF(EQ49=\"\",\"\",IF(EQ49=0,0,(MAX(0,MIN(5,(LN(EQ49)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(EQ49=\"\",\"\",IF(ER49=0,0.01,ER49/(5/$B$9)))","v":0.5},2,7.5,{"$f":"IF(EQ49=\"\",\"\",IF($EJ49=\"\",$B$8*(2*(10^-8)*((ER49)^2))+((10^-8)*ER49)+(10^-7),$EJ49*$B$8*(2*(10^-8)*((ER49)^2))+((10^-8)*ER49)+(10^-7)))","v":3.7500150000000003E-2},1.33125,10.86875015,2088.726857237476,{"$f":"IF(DS49=\"Arid and low water use\",5,IF(EY49=\"\",\"\",IF(EY49=0,0,(MAX(0,MIN(5,(LN(EY49)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(EY49=\"\",\"\",IF(EZ49=0,0.01,EZ49/(5/$B$9)))","v":0.5},2,7.5,{"$f":"IF(EY49=\"\",\"\",IF($EJ49=\"\",$B$8*(2*(10^-8)*((EZ49)^2))+((10^-8)*EZ49)+(10^-7),$EJ49*$B$8*(2*(10^-8)*((EZ49)^2))+((10^-8)*EZ49)+(10^-7)))","v":3.7500150000000003E-2},1.33125,10.86875015,2074.5847960915953,{"$f":"IF(EC49=\"Arid and low water use\",5,IF(FG49=\"\",\"\",IF(FG49=0,0,(MAX(0,MIN(5,(LN(FG49)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(FG49=\"\",\"\",IF(FH49=0,0.01,FH49/(5/$B$9)))","v":0.5},2,7.5,{"$f":"IF(FG49=\"\",\"\",IF($EJ49=\"\",$B$8*(2*(10^-8)*((FH49)^2))+((10^-8)*FH49)+(10^-7),$EJ49*$B$8*(2*(10^-8)*((FH49)^2))+((10^-8)*FH49)+(10^-7)))","v":3.7500150000000003E-2},1.33125,10.86875015]
["Germano Brazil",-4.2847559999999998,-41.787796,25757.06014525858,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,3.9914517787638326E-2,1.3411050511227424E-2,6.3250497574049491E-2,"BHP_US Equity",3.991451778763833E-3,0.38475167023910839,1.1247554518305454,5.0000000000000001E-3,2.0205595395648035E-2,0,120378038526.32472,480483136,120646169322.81906,0,1.53900668095643,3.3742663554916401,0.26783539209761498,0.69282676896724504,1,0.97656283636687813,2.7593453280753426,8.4498940232640998E-2,1.0289191096849293,2.907151713507409,0.104616277210981,1.0289191096849293,2.907151713507409,0.104616277210981,0.99879380899974612,2.8224000525469042,0.12082050306334099,1.033403424148176,2.9197631486381468,0.119635110313546,1.033403424148176,2.9197631486381468,0.119635110313546,1.026088605062569,2.89981753102035,0.117144644749545,1.018602972017997,2.8781391850479152,0.16752261507333499,1.018602972017997,2.8781391850479152,0.16752261507333499,1.0147862574926501,1.162596873805132,5.5065388462535003E-2,0.99492635671902596,1.1469588515071001,2.6903705925616E-2,0.99492635671902596,1.1469588515071001,2.6903705925616E-2,1.0219823370527099,1.1708890739035061,5.386482635717E-2,1.0077199729847379,1.161590615740413,4.3012008497462999E-2,1.0077199729847379,1.161590615740413,4.3012008497462999E-2,1.043610034269699,1.195278072362975,6.1374582292505003E-2,1.0251775171973021,1.1812952795112339,6.1983789162673997E-2,1.0251775171973021,1.1812952795112339,6.1983789162673997E-2,1.3045033071247747,1.4997509885222001E-2,0,1.3052348815716219,1.5003357083509E-2,0,1.3105967036712609,1.5081482149507001E-2,0,1.2999799901970319,1.4940337279751E-2,0,1.3091944371459601,1.5053359910128E-2,0,1.330567456725148,1.5334350272243001E-2,0,1.294368066557378,1.4869405195772E-2,0,1.3147892616117871,1.5124013556093E-2,0,1.3582585972460961,1.568497334094E-2,0,1.3402408457726187,5.465316942699E-3,0,1.2724178441805427,"Low (<10%)",5.1879155186969998E-3,0,1.2776502673149013,5.2149519692350002E-3,0,1.3057692110756087,5.3224326199480003E-3,0,1.2708416215009,"Low (<10%)",5.1831346323929998E-3,0,1.291602929754569,5.2799432731389997E-3,0,1.2654639307733693,5.1553793648450004E-3,0,1.2951216544053861,"Low (<10%)",5.2840175872269999E-3,0,1.337973602338004,5.4801393639180001E-3,0,43537,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,5.1879155186969998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,5.1831346323929998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,5.2840175872269999E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Mount Newman Australia",-28.500800000000002,121.09,20751.442796274368,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"BHP_US Equity",0.12709003773269559,1.2800976676968097,0.21277195933490611,-32767,0,0,191306403.19060293,24313138,191306403.19060293,5,5,0.63831587800471801,null,0,1,0.78710997794448001,7.735132563376E-3,0.45252906208031501,0.98718046795776604,9.7227469074320002E-3,0.60224040557205505,0.98718046795776604,9.7227469074320002E-3,0.60224040557205505,0.68164619772994794,6.6867292644560003E-3,0.44980593592788998,0.89667516638177203,8.8141248134160008E-3,0.51811704124988001,0.89667516638177203,8.8141248134160008E-3,0.51811704124988001,0.82218780388372203,8.0838371931440008E-3,0.63746044131402402,0.79519102805285202,7.7952814012379997E-3,0.55215295335057801,0.79519102805285202,7.7952814012379997E-3,0.55215295335057801,0.99907605074609296,0.22388315439746501,0.21112140101012999,1.0151838567001987,0.23388017247762899,0.118919239861617,1.0151838567001987,0.23388017247762899,0.118919239861617,1.0296585600404231,0.23093093583003599,0.208677114710665,1.0512151698648533,0.242535636462964,0.224849392556391,1.0512151698648533,0.242535636462964,0.224849392556391,1.0399435411126079,0.234948911909687,0.232086578182125,1.05761423351338,0.24434008825370199,0.28091003152307298,1.05761423351338,0.24434008825370199,0.28091003152307298,1.0621664601380527,1.240678049792E-3,0,1.0621664601380527,1.240678049792E-3,0,1.019260595215894,1.240486671726E-3,0,1.1378009726285101,1.241012175731E-3,0,1.1378009726285101,1.241012175731E-3,0,0.98377284820271405,1.240333281534E-3,0,1.2226801909225189,1.2413871414399999E-3,0,1.2226801909225189,1.2413871414399999E-3,0,0.93828536086173397,1.240136669039E-3,0,1.3494511439327399,0.16039518904511799,0,1.075959760767365,"Arid and low water use",0.12760571283031699,0,1.0324967200014541,0.12758602929158699,0,1.669195803362024,0.185593303788782,0,1.268910989494356,"Arid and low water use",0.14079811688649199,0,1.0971340403820873,0.14072109344828601,0,1.4871057259022973,0.153564094845099,0,1.5375930409029379,"Arid and low water use",0.15924853479222301,0,1.1799496319258913,0.15908812077553,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.12760571283031699,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.14079811688649199,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.15924853479222301,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Yandi Australia",-27.75658,114.78830000000001,15227.444362605704,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"BHP_US Equity",5.9550506203288264E-3,1.144198099719538,0.24820881822087373,-32767,0,0,1067317375.6580156,6355929,1067317375.6580156,5,4.5767923988781503,0.74462645466262101,null,0,1,0.93749553044940004,1.1281927126865E-2,0.50150252428740505,0.88946375740161998,1.0682719897185999E-2,0.552348298976298,0.88946375740161998,1.0682719897185999E-2,0.552348298976298,0.85113261242600613,1.0274770873863999E-2,0.66127780373913903,0.81854036139304587,9.8305524914840004E-3,0.57368641602655301,0.81854036139304587,9.8305524914840004E-3,0.57368641602655301,0.89390443111650308,1.0773571813345E-2,0.63183235944785299,0.78558399242601695,9.4345711225070003E-3,0.60219137399660505,0.78558399242601695,9.4345711225070003E-3,0.60219137399660505,1.023700241237687,0.28319554987277201,0.24058569336604199,1.0098095443565629,0.285013754020982,0.246550011927919,1.0098095443565629,0.285013754020982,0.246550011927919,1.0172529995564139,0.27583623165090398,0.30430481983023799,0.98128361403314612,0.27118664111782997,0.35105165672946997,0.98128361403314612,0.27118664111782997,0.35105165672946997,1.0450175795568919,0.28171493694583299,0.34968126131717597,0.982319888115609,0.267304397041565,0.41760792438646799,0.982319888115609,0.267304397041565,0.41760792438646799,3.2209828575384432,7.8877908469000003E-5,0,3.2177344113322759,7.8853512005000001E-5,0,3.8262616264683191,8.1101241044999995E-5,0,10.070496678521875,1.05162884756E-4,0,10.069642429021629,1.05110815351E-4,0,12.341770862141743,1.13479909472E-4,0,19.852430029738983,1.4270100686100001E-4,0,20.007510174842647,1.4319387299599999E-4,0,21.34533704021776,1.4771432527500001E-4,0,3.4357314279615001,6.9915279173609996E-3,0,3.6176116053701919,"Arid and low water use",7.381407802869E-3,0,4.3017622636429103,7.5918157384160002E-3,0,11.831877349661973,1.0235058868623E-2,0,12.30194979253613,"Arid and low water use",1.069225920336E-2,0,15.07777923270358,1.1543594276169E-2,0,22.208671686460853,1.3245468571897999E-2,0,25.468327216108442,"Arid and low water use",1.5177570992569001E-2,0,27.171298353852325,1.5656708011107998E-2,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,7.381407802869E-3,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,1.069225920336E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,1.5177570992569001E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Mount Whaleback Australia",-13.273889,131.21250000000001,15081.649682538202,0.1100001,0.1100001,0.1100001,0.1100001,5.1694018029124324E-3,1.7249154486374744E-3,6.0840594190593365E-2,"BHP_US Equity",5.1694018029124322E-4,0.29435710105924107,1.2947991154384175,-32767,0,0,5499237839.0830145,2842777,5499237839.0830145,0,1.17742840423696,3.8843973463152506,null,0,1,0.99522220258877292,0.75456929831073405,9.1443634718314001E-2,1.0442003192973599,0.79149568663066516,4.9452781568533999E-2,1.0442003192973599,0.79149568663066516,4.9452781568533999E-2,1.0167878470136329,0.77089358564885291,7.9899652554532005E-2,1.0674171602519389,0.80899212681363908,5.7727182567168002E-2,1.0674171602519389,0.80899212681363908,5.7727182567168002E-2,1.033505469199832,0.78354812370953908,7.2883798474925002E-2,1.0368611689969487,0.78596483062505085,0.113983228531973,1.0368611689969487,0.78596483062505085,0.113983228531973,0.99367110738818587,1.3017683989652069,4.7633672827255003E-2,1.001752596207808,1.3188897814919107,3.6633686812713999E-2,1.001752596207808,1.3188897814919107,3.6633686812713999E-2,0.99285651188911195,1.301505406670771,2.7436407805335999E-2,1.0074015954097639,1.32510083447219,5.6985834325684E-2,1.0074015954097639,1.32510083447219,5.6985834325684E-2,1.002203479104409,1.3129784344225659,4.5721979046180999E-2,1.015073476105179,1.3350810775844133,6.5246082772477995E-2,1.015073476105179,1.3350810775844133,6.5246082772477995E-2,1.5567082247860069,4.6919619598700002E-4,0,1.5538896536329481,4.6881032669700002E-4,0,1.399355277500862,4.4605631000800002E-4,0,1.8738369929289167,5.1567094783500002E-4,0,1.875032553294393,5.1588910715200001E-4,0,1.6483653675943093,4.8249846029800001E-4,0,1.7903516933382959,5.0343630067900005E-4,0,1.806149782357974,5.0579105779899997E-4,0,1.770825375234085,5.0042024813100002E-4,0,1.56418156742956,6.2180663464299997E-4,0,1.488114516837685,"Low (<10%)",5.9230938919199998E-4,0,1.3401214801796699,5.6356126450500001E-4,0,1.8428986916321719,6.6892624019100004E-4,0,1.7566070915066001,"Low (<10%)",6.3769360671500001E-4,0,1.5442560125277081,5.96419228699E-4,0,1.732309839370695,6.4250846303499996E-4,0,1.7419398434076081,"Low (<10%)",6.4352886807499999E-4,0,1.707871244659656,6.3669547113599995E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.9230938919199998E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.3769360671500001E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.4352886807499999E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Area C Iron Ore Mine Australia",-33.801684999999999,116.608822,12311.550761255676,0.1100001,0.1100001,0.68629847578523329,1.0805678870224722,0.29294713010997669,0.10337024477263701,8.3904893171034098E-2,"BHP_US Equity",2.9294713010997672E-2,0.46090184391921835,1.0901778203688348,-32767,0,0.1,1740472964.5536673,50986656,1740472964.5536673,0,1.8436073756768701,3.2705334611065,null,0,2.5849625007211601,0.78666155125097403,6.1431113260074999E-2,0.36662037162495398,0.82010870769030197,6.4127294746690003E-2,0.282966750761662,0.82010870769030197,6.4127294746690003E-2,0.282966750761662,0.69963956350919598,5.4419306544207999E-2,0.35961149919614299,0.73006302461745298,5.6872440578691001E-2,0.29705915144324602,0.73006302461745298,5.6872440578691001E-2,0.29705915144324602,0.66704096849614902,5.1792670984944E-2,0.35394911811248603,0.66908356811094705,5.1959411446126001E-2,0.32037794130129499,0.66908356811094705,5.1959411446126001E-2,0.32037794130129499,0.97630915837126897,1.021282378333056,0.10080893723907899,1.0138354011102213,1.0588478904201259,4.7588501589563001E-2,1.0138354011102213,1.0588478904201259,4.7588501589563001E-2,0.94166884990606203,0.98499599717741904,0.14545648500455399,0.977141574096132,1.020705265940667,4.9994989680449999E-2,0.977141574096132,1.020705265940667,4.9994989680449999E-2,0.90817376862038801,0.95013975203207202,0.17809648312208701,0.92030211855940203,0.96262903003073697,0.109943618118115,0.92030211855940203,0.96262903003073697,0.109943618118115,1.5816140442633779,3.0603499914199999E-3,0,1.5750108203546327,3.052979700921E-3,0,1.620785178530104,3.1206781857580001E-3,0,3.368685999779784,5.4015599578300004E-3,0,3.377389924360569,5.4182569339809999E-3,0,3.124321068321966,5.1122568975139997E-3,0,4.9777719665271984,7.5095937672869997E-3,0,5.0624832542130687,7.6296190607519996E-3,0,4.7075659193313468,7.2094178380510002E-3,0,2.0105394012815858,4.9817589638387998E-2,0,1.9204903027921567,"Low (<10%)",4.7608116216048997E-2,0,1.9763052913982253,4.8663805296710001E-2,0,4.8148878014893821,9.9258154887406996E-2,0,4.6261621400841273,"Low (<10%)",9.5270343225102985E-2,0,4.2795224014516906,8.9889880678503994E-2,0,7.4624681265824444,0.14499336729456899,0,7.5662943995264991,"Low-medium (10-20%)",0.14683805779174999,0,7.0358414758599146,0.13875095266478199,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,4.7608116216048997E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,9.5270343225102985E-2,0.93009909153772952,9.3009909153772954E-2,0.37203963661509182,0.17440792732301835,8.6617732998846354E-5,0.1397642941141243,0.68629847578523329,0.14683805779174999,1.5542259373331162,0.15542259373331163,0.62169037493324653,0.22433807498664932,2.4167736868727373E-4,0.23429775973388922,1.0805678870224722]
["Antamina Peru",-9.766667,-77.099999999999994,12052.360218913449,1.5272260242272633,1.3148097510340626,1.1458854880806175,1.2129451127759601,1.0560151886383466,0.42634960145510775,0.19574115736784362,"BHP_US Equity",0.10560151886383466,0.8398699048417646,0.67743835610262715,-32767,0.15001547614953403,0.25174825174825177,16468467373.489529,1739095168,16468467373.489529,1.07863058508996,3.3594796193670602,2.0323150683078799,null,3.5851113421375498,3.5933454124005699,1.051648575595044,0.21056193693907599,0.25548108620033999,1.0279237420420373,0.20615009377960899,0.203550615859482,1.0279237420420373,0.20615009377960899,0.203550615859482,1.153076571839847,0.22999326104439299,0.234791705709291,1.178614478530194,0.235738415128602,0.26479264972691802,1.178614478530194,0.235738415128602,0.26479264972691802,1.2623331275896961,0.25092436117459799,0.22395125812013,1.24901563333112,0.249561773087661,0.336511954755497,1.24901563333112,0.249561773087661,0.336511954755497,1.002212845221357,0.69498472361910402,6.7571597567451999E-2,1.0300495143341333,0.70874152970085902,7.2456435542693001E-2,1.0300495143341333,0.70874152970085902,7.2456435542693001E-2,1.018180933354488,0.70604642147076502,7.9242369207917995E-2,1.0610740267540273,0.73027923048985899,5.8497494443853999E-2,1.0610740267540273,0.73027923048985899,5.8497494443853999E-2,1.0285715422802979,0.71283881914804603,8.2232301373770994E-2,1.086901972040899,0.74727240052084987,7.5818862622377997E-2,1.086901972040899,0.74727240052084987,7.5818862622377997E-2,0.89420024277510612,1.8635866720839001E-2,0,0.89553013038333995,1.8660390664886999E-2,0,0.90244912239780795,1.8803347314338002E-2,0,0.90307670759605996,1.8817822422776E-2,0,0.90588153009541195,1.8872851760639998E-2,0,0.94178669310163787,1.9610364517009999E-2,0,0.98539264204678101,2.0505189402273999E-2,0,1.008451311701861,2.0978082820916E-2,0,1.0760744066709429,2.2365300651066001E-2,0,0.85028427131102213,8.8505391770932001E-2,0,0.87120288573577598,"Low (<10%)",9.0518467989815998E-2,0,0.87793392202911291,9.1211927045932006E-2,0,0.78318884421969603,8.1819016510850995E-2,0,0.76859867802158988,"Low (<10%)",8.0058448472829002E-2,0,0.79906255205358212,8.3186970211502995E-2,0,0.78061220173179902,8.1718607576749994E-2,0,0.80739686901462204,"Low (<10%)",8.4059680139984994E-2,0,0.86153798075453814,8.9618295199441006E-2,0,9725,0.5,0.107863058508996,0.43145223403598398,0.93145223403598409,5.818327558516056E-4,0.16373972339944357,1.5272260242272633,9.0518467989815998E-2,0.85628407254777017,8.5628407254777023E-2,0.34251362901910809,0.84251362901910809,3.6671976929022294E-4,0.12941577322655623,1.3148097510340626,8.0058448472829002E-2,0.67912556177931915,6.7912556177931918E-2,0.27165022471172767,0.77165022471172762,2.3071255558665573E-4,0.10235432610157555,1.1458854880806175,8.4059680139984994E-2,0.74948587193638883,7.494858719363888E-2,0.29979434877455552,0.79979434877455557,2.8097203097484388E-4,0.11307544319587402,1.2129451127759601]
["Olympic Dam Australia",-30.4758,136.88775999999999,8942.0737108067533,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"BHP_US Equity",7.9154115045012893E-2,1.1321226242867846,0.58713040873447719,-32767,0,-32767,63894277.601662703,5057495,63894277.601662703,5,4.52849049714714,1.7613912262034299,null,0,null,0.97027389669502684,2.4926331313989999E-3,0.373187831045939,1.0835068055925641,2.7733644826769999E-3,0.27570835397553201,1.0835068055925641,2.7733644826769999E-3,0.27570835397553201,1.067215819418343,2.738082358687E-3,0.38472025878182398,1.1190792871524473,2.860890032607E-3,0.227239829058656,1.1190792871524473,2.860890032607E-3,0.227239829058656,1.1262006786070069,2.8874273242369998E-3,0.31134358851337601,1.177423186348115,3.004444309346E-3,0.42233238894356001,1.177423186348115,3.004444309346E-3,0.42233238894356001,1.1081535545933421,0.62391937663476404,0.20785681404391401,1.06733754242276,0.639179066791002,0.22842734859878899,1.06733754242276,0.639179066791002,0.22842734859878899,1.2283322412761279,0.69329726171841499,0.25070453169836399,1.080554542830898,0.64712588378400904,0.21410180278896401,1.080554542830898,0.64712588378400904,0.21410180278896401,1.1779696649928879,0.65470769478738799,0.33528376252245301,1.052569663944062,0.60978693229905201,0.38209009954073297,1.052569663944062,0.60978693229905201,0.38209009954073297,0.89608499019791787,2.0183960920200001E-4,0,0.89608499019791787,2.0183960920200001E-4,0,0.868401270170436,2.0166961570799999E-4,0,0.76162501051378395,2.0100757792699999E-4,0,0.76162501051378395,2.0100757792699999E-4,0,0.68741494394400904,2.0055148610299999E-4,0,0.58806345796750803,1.99933588178E-4,0,0.58806345796750803,1.99933588178E-4,0,0.49520186637288599,1.9936399787199999E-4,0,0.92353818158994705,8.0974454948680996E-2,0,0.82702294583913905,"Arid and low water use",7.2777887819215015E-2,0,0.80147283403126612,7.2716592776638E-2,0,0.71365603531709898,7.3411808556244004E-2,0,0.68058181333315304,"Arid and low water use",7.0260504820586003E-2,0,0.61426831131256998,7.0101081767382001E-2,0,0.52216578194117302,6.9242812277834007E-2,0,0.49944953079396998,"Arid and low water use",6.6545945803058004E-2,0,0.42058103841899003,6.6356363222177001E-2,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,7.2777887819215015E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,7.0260504820586003E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,6.6545945803058004E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Jimblebar Australia",-23.466272,120.184,7548.9245457172947,0.1100001,0.1100001,0.1100001,0.1100001,0.17009916494466432,5.8628636709212915E-2,7.3153764944861671E-2,"BHP_US Equity",1.7009916494466433E-2,1.6988983045552049,0.98416860771966819,-32767,0,0,1562210020.7631586,26573062,1562210020.7631586,0,5,2.952505823159,null,0,1,0.86922950193555804,2.8792631455066001E-2,0.47948141585975801,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,0.76734791040050299,2.5967021254356001E-2,0.59243434502287495,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.150897641180048,3.6604487900105002E-2,0.63136931370810701,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.059990157068311,1.1204973409121419,0.13382633512876499,1.038721210155418,1.1293589957478789,0.104344019672685,1.038721210155418,1.1293589957478789,0.104344019672685,1.0691419502155233,1.1323673649339967,0.205223212480867,1.0415279504743973,1.129722280443376,0.10817586703767,1.0415279504743973,1.129722280443376,0.10817586703767,1.080655923632545,1.1460517964582393,0.16633169937084899,0.99880241285831084,1.0834948609550921,0.13537018255782701,0.99880241285831084,1.0834948609550921,0.13537018255782701,0.94987604943277604,5.4158400315599999E-4,0,0.94987604943277604,5.4158400315599999E-4,0,0.91427947760500805,5.4142947274700003E-4,0,0.88856890084876206,5.41312723688E-4,0,0.88856890084876206,5.41312723688E-4,0,0.79276969663192709,5.4089602782099997E-4,0,0.80225507091446902,5.4093079155600001E-4,0,0.80225507091446902,5.4093079155600001E-4,0,0.65365323524494201,5.4028528710700001E-4,0,1.0927793492025279,1.8809812642563001E-2,0,0.73700460881735697,"Low (<10%)",1.3303309336097E-2,0,0.70938538680325303,1.3299513496814E-2,0,1.1579739630554149,2.0846161690443999E-2,0,0.72346370045591413,"Low (<10%)",1.3890352336677E-2,0,0.645464969330798,1.3879659714563E-2,0,0.69706900267159699,1.4777717776913E-2,0,0.73234274488273698,"Low (<10%)",1.5384937130364E-2,0,0.59669078059563596,1.5366577951102E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.3303309336097E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.3890352336677E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.5384937130364E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["SpenceCopper Chile",-22.815242000000001,-69.262935999999996,4908.420895605881,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"BHP_US Equity",10.054962217783991,0.57247221538977711,0.30245931092711131,-32767,3.6402944957344863E-2,-32767,7052030.0786995245,70907896,7052030.0786995245,5,2.2898888615591102,0.90737793278133405,null,1.54212707266562,null,0.91956704911999998,5.0860427075199999E-4,0.14187066401326301,0.97381827614546901,5.3776934546099998E-4,0.177070745705418,0.97381827614546901,5.3776934546099998E-4,0.177070745705418,0.89503308147077099,4.9536318047399997E-4,0.208182750189775,0.87800850086607296,4.8564119793800001E-4,0.188018130371298,0.87800850086607296,4.8564119793800001E-4,0.188018130371298,0.92203138542446705,5.0993428389699996E-4,0.163896372178961,0.86710880086971109,4.7971089314699999E-4,0.19502576536078101,0.86710880086971109,4.7971089314699999E-4,0.19502576536078101,0.99993207679944707,0.30115973906644,7.7464476021079998E-3,1.0000646440765879,0.30199630316623,9.5135361051900003E-3,1.0000646440765879,0.30199630316623,9.5135361051900003E-3,0.99777771422680706,0.30051210854292698,9.3444698539040007E-3,0.99653877236250188,0.30092878913154297,1.1804145958466E-2,0.99653877236250188,0.30092878913154297,1.1804145958466E-2,1.0005468807147759,0.30134656266481902,7.532858424688E-3,1.0002228897941807,0.30203794206883899,1.4427264799206E-2,1.0002228897941807,0.30203794206883899,1.4427264799206E-2,0.97854671422213413,5.5060984772459997E-3,0,0.977678114102843,5.50576019457E-3,0,0.98655007193241995,5.5091290234179999E-3,0,0.98349573703112003,5.5079749740160003E-3,0,0.98085788160283205,5.5069671249420001E-3,0,1.010892330897331,5.5183660846010001E-3,0,0.97399558218187698,5.5043728467720002E-3,0,0.97378535749847395,5.5042826380589998E-3,0,1.0222662606207913,5.5226821049380002E-3,0,1.064138515139897,10.8258990218565,0,1.003963612156316,"Arid and low water use",10.238144366253293,0,1.013074098216092,10.24440881564137,0,1.0988373026558771,11.1190641354171,0,1.1171393906042013,"Arid and low water use",11.339579813919997,0,1.15134686042354,11.363051792217824,0,1.0563583816981319,10.794278832760201,0,1.123025572479216,"Arid and low water use",11.474166454617944,0,1.178936552824118,11.512521778923542,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,10.238144366253293,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,11.339579813919997,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,11.474166454617944,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Cerro Colorado Chile",-22.592500000000001,-67.921666999999999,3288.480005966976,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"BHP_US Equity",0.17678414025283307,0.36937287014520886,0.12935295686639142,-32767,3.6402944957344863E-2,0.25,148776332.32474601,26301296,148776332.32474601,5,1.4774914805808399,0.38805887059917399,null,1.54212707266562,3.5849625007211601,0.94313524066086996,7.8201238248180004E-3,6.9346517800144003E-2,0.99189049102595195,8.1986769548210003E-3,8.4479266487891003E-2,0.99189049102595195,8.1986769548210003E-3,8.4479266487891003E-2,0.93675829970156799,7.7705583087749998E-3,0.12041950351373799,0.94610870213250309,7.8405590814080005E-3,0.114730884445543,0.94610870213250309,7.8405590814080005E-3,0.114730884445543,0.96591048587586303,7.9971470698679999E-3,0.115840719686959,0.965690157152583,7.9937306633759992E-3,0.12813541988198801,0.965690157152583,7.9937306633759992E-3,0.12813541988198801,0.99067712318339696,0.124611863711239,0.11274504327984,1.0019728409326401,0.127489727188976,0.13314202877730499,1.0019728409326401,0.127489727188976,0.13314202877730499,0.992165517168626,0.12505591926905199,0.10256487163480101,0.99348271157907997,0.12614666346529199,0.14253289370945901,0.99348271157907997,0.12614666346529199,0.14253289370945901,1.027549282669219,0.12951215037864999,0.12035595972483699,1.025510378280271,0.13075719620631801,0.106314802208393,1.025510378280271,0.13075719620631801,0.106314802208393,1.0612441598651827,1.6535871514029999E-3,0,1.059835367922338,1.649878509084E-3,0,1.10433547342608,1.7761017845989999E-3,0,1.4839337916013351,2.8505781912240001E-3,0,1.479462654230973,2.8401669798589998E-3,0,1.6483131889498199,3.319099585687E-3,0,1.9568918062237799,4.1899214426520002E-3,0,1.958357885297193,4.1985711896080002E-3,0,2.1844024538319302,4.8397217238639999E-3,0,1.1252300986246171,0.21145280924517401,0,1.0685003813537,"Arid and low water use",0.201237165237274,0,1.1133643112999521,0.21663273164514901,0,1.5841159796225841,0.36684342076230297,0,1.5637343266120527,"Arid and low water use",0.36224036454158298,0,1.7422027566542493,0.42332435113688094,0,2.0259556499682478,0.523927021229738,0,2.0279360525653209,"Arid and low water use",0.52523300651646598,0,2.2620117204806371,0.60543967862687398,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.201237165237274,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.36224036454158298,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.52523300651646598,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Escondida Copper Chile",{"$f":"B47","v":-23.705424000000001},{"$f":"C47","v":-70.417789999999997},2462.3101522511352,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"BHP_US Equity",2172.4717418147679,7.9372539331937677,3.4641016151377544,-32767,3.6402944957344863E-2,-32767,6606.7197670476189,14352912,6606.7197670476189,5,5,5,null,1.54212707266562,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,6.3684529571810004E-3,0,0.96129591593425701,6.3684529571810004E-3,0,0.96994789348275812,6.372152343436E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.91463538530020205,6.3486592833670004E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.82088345421696196,6.3088397231829997E-3,0,0,2098.0804964402787,0,0,"Arid and low water use",2098.0804964402787,0,0,2099.2992555648962,0,0,2088.7268572374769,0,0,"Arid and low water use",2088.726857237476,0,0,2091.5594902774733,0,0,2074.5847960915962,0,0,"Arid and low water use",2074.5847960915953,0,0,2078.4409757557305,0,272110,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2098.0804964402787,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2088.726857237476,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2074.5847960915953,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Mount Keith Australia",-27.264946999999999,120.502731,2235.5184277016883,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"BHP_US Equity",4.7446592992735209E-2,1.8721137070551279,0.40994030771622197,-32767,0,0,185944815.91862351,8822448,185944815.91862351,5,5,1.2298209231486701,null,0,1,0.870805790880956,9.3915284921519994E-3,0.460574492332953,1.037767178407172,1.0927544591572001E-2,0.60168007495484599,1.037767178407172,1.0927544591572001E-2,0.60168007495484599,0.76637633259016702,8.4396022701910007E-3,0.410663258246244,0.984952545282065,1.0426422679969001E-2,0.56029581651792304,0.984952545282065,1.0426422679969001E-2,0.56029581651792304,0.93900883569154203,1.0013233017249001E-2,0.61153177777079804,1.011316119214672,1.0676568591889E-2,0.56244630836725396,1.011316119214672,1.0676568591889E-2,0.56244630836725396,1.0296821066719859,0.45032223761094697,0.37022379345936102,1.016123916966849,0.43128764327001706,0.36222133359562098,1.016123916966849,0.43128764327001706,0.36222133359562098,1.036310395566336,0.45265167319252497,0.38537327034343,1.0933591807344647,0.46159110002083198,0.39559647250156493,1.0933591807344647,0.46159110002083198,0.39559647250156493,1.030611649808856,0.45143086302247099,0.40385979989436094,1.121638193469003,0.473308457628829,0.41731118344271001,1.121638193469003,0.473308457628829,0.41731118344271001,1.0622781979723379,4.92669774661E-4,0,1.0622781979723379,4.92669774661E-4,0,1.019364612188365,4.9264120788999996E-4,0,1.1380063862044427,4.9271969950500001E-4,0,1.1380063862044427,4.9271969950500001E-4,0,0.98394217451523602,4.9261835894000002E-4,0,1.225702355442249,4.9277751427100004E-4,0,1.225702355442249,4.9277751427100004E-4,0,0.94059037396121903,4.9259039522100002E-4,0,1.219879574867867,5.2458955437623002E-2,0,1.0236189967028899,"Arid and low water use",4.5085130564552003E-2,0,0.98226715336377102,4.5082516366023999E-2,0,1.484918489534061,5.8381862525061001E-2,0,1.155392096457345,"Arid and low water use",4.7256831477885002E-2,0,0.99897419345564498,4.7247111886865999E-2,0,1.3053150394900901,4.9212628271247998E-2,0,1.2119873619675481,"Arid and low water use",4.6155045980376001E-2,0,0.93006564029813499,4.6137519839001002E-2,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.5085130564552003E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.7256831477885002E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.6155045980376001E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Orebody 18 Australia",-25.274000000000001,133.77500000000001,2057.3249298414089,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"BHP_US Equity",8.052416452110467E-5,1.6007978345374123,0.27478045463576722,-32767,0,0,186776231.57528257,15040,186776231.57528257,5,5,0.82434136390730195,null,0,1,0.80771521127996804,7.6020570875839997E-3,0.65033855741177704,0.97411269198101003,9.1804253148220008E-3,0.41001541078648601,0.97411269198101003,9.1804253148220008E-3,0.41001541078648601,0.97533471266676897,9.1909971558379999E-3,0.41525842191942303,0.88507263105826794,8.3398564558649999E-3,0.46035047560380599,0.88507263105826794,8.3398564558649999E-3,0.46035047560380599,1.1355336317981293,1.0709594212820001E-2,0.30968566681362197,0.912627710837835,8.599985904663E-3,0.59744397859599996,0.912627710837835,8.599985904663E-3,0.59744397859599996,1.0164042550133201,0.26390305226631999,0.101050630404972,1.084550762200178,0.28227788993948899,0.100717405497194,1.084550762200178,0.28227788993948899,0.100717405497194,1.039045774950361,0.26986434479619997,0.118321464293559,1.0756657846319919,0.27989905126195003,0.14811637861829,1.0756657846319919,0.27989905126195003,0.14811637861829,1.026633858283782,0.26679543410603601,0.13779733351885501,1.0766833085192109,0.280695992913779,0.156935800652238,1.0766833085192109,0.280695992913779,0.156935800652238,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,9.7582416392999997E-5,0,0,"Arid and low water use",8.0805308547999999E-5,0,0,8.0805308547999999E-5,0,0,8.0712363151000003E-5,0,0,"Arid and low water use",8.8949624504000005E-5,0,0,8.8949624504000005E-5,0,0,6.9267526428E-5,0,0,"Arid and low water use",8.6259106513000001E-5,0,0,8.6259106513000001E-5,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.0805308547999999E-5,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.8949624504000005E-5,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.6259106513000001E-5,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Montelibano Colombia",7.9123510000000001,-75.876632999999998,1636.1402985352936,0.1100001,0.1100001,0.1100001,0.1100001,0.2408953656258831,8.4167160353962892E-2,7.917044304669231E-2,"BHP_US Equity",2.4089536562588311E-2,0.41301257575407418,0.71206913273586037,0,7.7308564639809951E-2,3.5714285714285712E-2,13858773211.871586,333851424,13858773211.871586,0,1.6520503030163001,2.13620739820758,0.263034405833794,2.6287001572823701,1.7776075786635499,1.0193383887592959,0.80353842620372096,0.17286672752590099,1.0213745380361381,0.80513792690390096,0.118691249091757,1.0213745380361381,0.80513792690390096,0.118691249091757,1.0297877735819041,0.81166379653852805,0.16007580697238999,1.020632910463827,0.80456068010592996,0.16012176238622999,1.020632910463827,0.80456068010592996,0.16012176238622999,1.1084594786012367,0.87283837753106197,0.13783165454670099,1.0194284135218987,0.80362315832430997,0.20623311013170301,1.0194284135218987,0.80362315832430997,0.20623311013170301,1.0084867947137901,0.72761212572710188,5.7356174807789997E-2,1.000894132013405,0.72981669241967695,9.5637747365807005E-2,1.000894132013405,0.72981669241967695,9.5637747365807005E-2,1.0239287402226207,0.73799572399102997,7.7461298909860005E-2,1.0162028937479239,0.74195176498197291,8.0122003190228996E-2,1.0162028937479239,0.74195176498197291,8.0122003190228996E-2,1.034993418829276,0.74536482256610892,8.9324421909124999E-2,1.0200999451331467,0.74471179931920595,6.2587564657600001E-2,1.0200999451331467,0.74471179931920595,6.2587564657600001E-2,1.1567757464539119,2.0356141232509999E-2,0,1.1548134431070287,2.0344794361061E-2,0,1.128269730919276,2.0104864764263E-2,0,1.2241592770190859,2.0964447010912001E-2,0,1.2249255524136029,2.0980616302727999E-2,0,1.183955186555967,2.0610197684262001E-2,0,1.257172305004431,2.1262472589531001E-2,0,1.2685555917019089,2.1376281710168001E-2,0,1.2275995298589579,2.1006260232202999E-2,0,1.134829963445112,2.5333127288861002E-2,0,1.1306463986535853,"Low (<10%)",2.5268706989491001E-2,0,1.104658172788086,2.4970708859257E-2,0,1.188749088330211,2.5828978821426998E-2,0,1.200162702824207,"Low (<10%)",2.6077108689882E-2,0,1.1600205856755279,2.5616710080274999E-2,0,1.1341617165752007,2.4360148610416001E-2,0,1.2443792765392241,"Low (<10%)",2.6599882654877002E-2,0,1.204203761221323,2.6139441123132E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.5268706989491001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.6077108689882E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.6599882654877002E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Alejandro Hales, Chile",-33.432499999999997,-70.666842000000003,null,11.749718665619696,13.575000150000001,13.575000150000001,13.575000150000001,9.7808468471006211,9.6379466187960823,9.9727254900592541,"1006Z CI Equity",0.97808468471006205,0.76423725727827652,0.98328254150178029,0.497,3.6402944957344863E-2,0.41666666666666674,1964254946.4615245,1921207680,1964254946.4615245,4.2899593822757103,3.0569490291131101,2.94984762450534,0.67590623789452298,1.54212707266562,4.2223924213364503,0.657304246830966,8.3000906159977003E-2,0.587606146511929,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.63472441288835202,8.0110558218799005E-2,0.58456897165333299,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.63840440320270098,8.0581618035078004E-2,0.533825941065597,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.98275776511253998,1.0267635530307573,0.15331811387059299,1.016955799476569,1.02724629584626,0.14714588240382201,1.016955799476569,1.02724629584626,0.14714588240382201,0.93618504164544802,0.979280886760033,0.12776817114088701,0.99626309707786997,1.003231904955503,0.168110515141702,0.99626309707786997,1.003231904955503,0.168110515141702,0.95907707968095302,1.004236452601313,0.108474050624268,0.97279851261307604,0.97908964128382092,0.18451361481730499,0.97279851261307604,0.97908964128382092,0.18451361481730499,1.0488751746659639,0.14534570885501299,0,1.047202335256971,0.144665689408399,0,1.06111521852764,0.15035572772533301,0,1.1594064564989821,0.191312420500895,0,1.1662525973792459,0.19421470445486599,0,1.2141512795518159,0.213797963044735,0,1.2665484753793359,0.23586963729379401,0,1.277203883130833,0.240392905402327,0,1.346613108048077,0.268710997515549,0,1.595722497949561,1.7511340005719027,0,1.4967543123243501,"Extremely high (>80%)",1.637132726795189,0,1.516639837147143,1.7015249678543227,0,1.8266296883446349,2.3881049483936958,0,1.8882158144983561,"Extremely high (>80%)",2.4946200880833431,0,1.9657659519000781,2.7461602091341191,0,1.9839281637554631,2.927089862989797,0,2.3449986933583782,"Extremely high (>80%)",3.5096067164896372,0,2.472436876006999,3.9230355825054848,0,5315603,2,0.42899593822757104,1.7159837529102842,8.8639350116411357,3.6807645902744608E-2,1.1329922551655316,11.749718665619696,1.637132726795189,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,2.4946200880833431,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.5096067164896372,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Andina, Chile",-41.454999999999998,-72.962999999999994,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,0.14799382894130506,5.0791421207415567E-2,7.1369798319833977E-2,"1006Z CI Equity",1.4799382894130506E-2,0.21863526359030341,0.96528651255176112,8.6999999999999994E-2,3.6402944957344863E-2,0.23076923076923081,4457493969.3034925,65968160,4457493969.3034925,0,0.87454105436121388,2.89585953765528,0.34437403328573202,1.54212707266562,3.4893848407389294,0.90482517583920397,0.85423308697045908,5.1546131977283999E-2,0.939580422991248,0.88641404133298096,5.1066361935567003E-2,0.939580422991248,0.88641404133298096,5.1066361935567003E-2,0.88277739895099805,0.83346747006734301,6.8409119096983995E-2,0.88115787323051109,0.83085411615298499,5.344776268504E-2,0.88115787323051109,0.83085411615298499,5.344776268504E-2,0.88422478829437812,0.83483068835310004,9.1423779022247006E-2,0.82870639599774187,0.78097268916002305,8.2433967543657005E-2,0.82870639599774187,0.78097268916002305,8.2433967543657005E-2,1.005666704603142,1.0058424033185529,3.5550981448294001E-2,1.017258585189974,1.0079788141102719,2.9469903231367001E-2,1.017258585189974,1.0079788141102719,2.9469903231367001E-2,1.0216327368910041,1.021815870385214,2.9073654308158999E-2,1.042427609211052,1.032805596068624,3.4933702998280997E-2,1.042427609211052,1.032805596068624,3.4933702998280997E-2,1.031295468417907,1.03134522518442,2.7633501754598999E-2,1.047152202274628,1.0375979225831311,3.0187851652757999E-2,1.047152202274628,1.0375979225831311,3.0187851652757999E-2,0.95778969912569101,1.3944446647756001E-2,0,0.95050378239175903,1.3931953643485E-2,0,0.95682542707201412,1.3942377580223E-2,0,0.90709300034225604,1.3861375923048E-2,0,0.90824786737485885,1.3862240512869E-2,0,0.92646558960915903,1.3892286602378E-2,0,0.83275728850122899,1.3739570724632E-2,0,0.84484918718815405,1.3757646387501999E-2,0,0.87636799522070796,1.3809630116036999E-2,0,1.058535642796812,1.6323936476413E-2,0,1.0116257843748333,"Low (<10%)",1.5717207753764999E-2,0,1.0183539414602367,1.5728967423910001E-2,0,1.0275444312690287,1.6630974118194999E-2,0,1.030743632857789,"Low (<10%)",1.6684325495134999E-2,0,1.0514183868238507,1.6720488389349E-2,0,0.94179364741354188,1.6457912863429999E-2,0,1.0194795059726507,"Low (<10%)",1.7616040328246999E-2,0,1.0575132513193439,1.7682603127761001E-2,0,164038,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.5717207753764999E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.6684325495134999E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.7616040328246999E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["Chuquicamata, Chile",-22.316700000000001,-68.933000000000007,null,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"1006Z CI Equity",5.0735066078092474,2.0803236416005988,0.6573796139555047,-32767,3.6402944957344863E-2,0.2,43836205.841867283,222403280,43836205.841867283,5,5,1.97213884186651,null,1.54212707266562,3.32192809488736,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,4.6535446350019997E-3,0,1.3727562229404959,4.6535407756260003E-3,0,1.484266352855115,4.7617924162009998E-3,0,2.4983879313776214,5.7445130744430001E-3,0,2.4914820955038981,5.7395383386339999E-3,0,2.897376466519038,6.133572920953E-3,0,3.731998567050113,6.9406109191839996E-3,0,3.7371237511380402,6.948738765276E-3,0,4.2644644198925779,7.4606772878279999E-3,0,1.1339359800364139,4.6515965202938681,0,1.2989072182592361,"Arid and low water use",5.1540259486321274,0,1.4044185320924161,5.2739199801683352,0,2.534135020482069,6.7073143696073556,0,2.1282181600569121,"Arid and low water use",5.8697718085068651,0,2.474932179402328,6.2727472651400147,0,3.8348619028722415,8.1815733960666037,0,3.163112672495203,"Arid and low water use",7.0552141459988196,0,3.6094553850028146,7.5749970919684397,0,122045,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.1540259486321274,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.8697718085068651,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,7.0552141459988196,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Damiana Copper, Chile",-27.0947,-70.86,null,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"1006Z CI Equity",36.625725594367758,2.5645696149116124,2.4767018743500513,-32767,3.6402944957344863E-2,-32767,234522.64386868253,8589562,234522.64386868253,5,5,5,null,1.54212707266562,null,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,1.41961706081E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1771027560552507,5.4038492328120002E-3,0,1.1832378342852381,5.412324189508E-3,0,1.2228687822604909,5.4638425296809996E-3,0,1.513604022300763,5.8408425756409999E-3,0,1.532519045811773,5.866881834915E-3,0,1.6495011920468481,6.018955205001E-3,0,1.8080455291793061,6.223215515256E-3,0,1.813823140082756,6.232973461133E-3,0,1.9662291970465009,6.431065785846E-3,0,0,38.06554163083144,0,0,"Arid and low water use",38.125240523795405,0,0,38.488143602346099,0,0,41.143789666114259,0,0,"Arid and low water use",41.327214196521645,0,0,42.398442306444394,0,0,43.837283215684721,0,0,"Arid and low water use",43.906019680931074,0,0,45.301412355348987,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,38.125240523795405,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,41.327214196521645,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,43.906019680931074,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Diablo Regimiento, Chile",-41.468000000000004,-72.917699999999996,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,0.15273213833493016,5.2465853183667407E-2,7.1748520913689315E-2,"1006Z CI Equity",1.5273213833493017E-2,0.22318936046062376,0.97841970243151521,8.6999999999999994E-2,3.6402944957344863E-2,0.25,2278984395.7838092,34807416,2278984395.7838092,0,0.89275744184249484,2.93525910729455,0.34437403328573202,1.54212707266562,3.5849625007211601,0.90084290480876394,0.83178242056204399,5.3091981464473997E-2,0.93597397989851716,0.86351252201241202,5.1986465617456998E-2,0.93597397989851716,0.86351252201241202,5.1986465617456998E-2,0.87885056094277603,0.81156435864633814,7.2210252767725996E-2,0.87568342255572396,0.80755240908886405,5.4714128548506998E-2,0.87568342255572396,0.80755240908886405,5.4714128548506998E-2,0.88093014157193195,0.81347616441725501,9.5922417472004001E-2,0.82247759222375505,0.75816815382913005,8.4520340536536995E-2,0.82247759222375505,0.75816815382913005,8.4520340536536995E-2,1.003714299520873,1.0207289364232981,3.3857519950121998E-2,1.01695713114921,1.0244341643114521,2.8662327880899001E-2,1.01695713114921,1.0244341643114521,2.8662327880899001E-2,1.020613281324942,1.0379866835062119,2.6382956328115E-2,1.0423313667855341,1.0499750575400679,3.0735016459405001E-2,1.0423313667855341,1.0499750575400679,3.0735016459405001E-2,1.0299172329036319,1.047347731480573,2.2657043511900999E-2,1.047560063010234,1.0553206360832921,2.7526948238442001E-2,1.047560063010234,1.0553206360832921,2.7526948238442001E-2,0.97040062047897202,1.4123598635286999E-2,0,0.97037982831485803,1.4123582378523E-2,0,0.97927127387156188,1.4130442732960999E-2,0,0.90619476497248497,1.4074141494788001E-2,0,0.90625379221560398,1.407418620089E-2,0,0.92816751936388309,1.4091105428097999E-2,0,0.81506983026523405,1.4003948851714999E-2,0,0.81569964069581502,1.4004432490447E-2,0,0.85366870997207012,1.4033759692833001E-2,0,1.077214035098577,1.6979919611361E-2,0,1.0367594069442727,"Low (<10%)",1.6355967074581E-2,0,1.0462590786741093,1.6363911782114E-2,0,1.0311135991087901,1.7341990619528E-2,0,1.034910298485106,"Low (<10%)",1.7428201615755E-2,0,1.059935012421477,1.7449152859313002E-2,0,0.92523775927433105,1.7214946748621E-2,0,0.99175910493851405,"Low (<10%)",1.8471406929607002E-2,0,1.0379233647739661,1.8510088589128001E-2,0,164038,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.6355967074581E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.7428201615755E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.8471406929607002E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["El Abra, Chile",-34.277999999999999,-70.854546999999997,null,6.9721332139074539,7.8872500111938662,9.1886753397953616,10.368492200132968,4.1239921954030043,2.5084848403173279,3.8643919137227885,"1006Z CI Equity",0.41239921954030045,0.64256145493872274,1.1769846630596039,0.497,3.6402944957344863E-2,0.33333333333333331,3329945234.9370942,1373266816,3329945234.9370942,3.0440416024286101,2.5702458197548901,3.5309539891788102,0.67590623789452298,1.54212707266562,3.9385994553358601,0.68673060252093998,0.164728904214169,0.46360288593517801,0.73725777827308703,0.17666099570639601,0.35810362213221503,0.73725777827308703,0.17666099570639601,0.35810362213221503,0.64865130752009903,0.15556291822829199,0.46079368256980702,0.65269275682697703,0.156231439250795,0.50700538853325205,0.65269275682697703,0.156231439250795,0.50700538853325205,0.67140153792441104,0.16103907772800999,0.42468632177393001,0.55920156038441604,0.13364546170164801,0.64417372879406398,0.55920156038441604,0.13364546170164801,0.64417372879406398,0.98060966881376799,1.2367710661780873,7.9431953527698995E-2,1.0120576559365173,1.237201398244717,6.6170627558688994E-2,1.0120576559365173,1.237201398244717,6.6170627558688994E-2,0.96668192236410588,1.219669311805474,6.3609265909870996E-2,1.0151595885516611,1.2403794156281347,6.5488958985855994E-2,1.0151595885516611,1.2403794156281347,6.5488958985855994E-2,0.97052593735694404,1.224247045249568,5.6802715140914999E-2,1.043354959081694,1.274686369980949,7.0820117562337997E-2,1.043354959081694,1.274686369980949,7.0820117562337997E-2,1.0086812674825021,0.10287644261572799,0,1.0054586675967907,0.101542607101686,0,1.0188033503264813,0.107084711736184,0,1.088540203429581,0.13596206987868001,0,1.103003139169864,0.14197842714039299,0,1.1496047220862733,0.16137796219936901,0,1.1800049906381913,0.17385601150688601,0,1.197722357865364,0.18124307453262301,0,1.2697155636215427,0.21123376963535001,0,1.4688165399644399,0.62451968041974903,0,1.363781701906114,"High (40-80%)",0.57478792472361195,0,1.3818821318004559,0.60615933533033395,0,1.678159268022211,0.87400051006469504,0,1.6899270409128493,"Extremely high (>80%)",0.90876988537804704,0,1.761325999196008,1.03294165997096,0,1.7575250040178501,1.079588966601785,0,2.1418437334867342,"Extremely high (>80%)",1.3561483661692313,0,2.2705865891159069,1.5805532559490141,0,273697,1.5,0.30440416024286099,1.217616640971444,5.1528499229143323,1.3899414356390236E-2,0.58776723566528777,6.9721332139074539,0.57478792472361195,3.5230297536457145,0.35230297536457145,1.4092119014582858,5.7276357043748574,1.8617743197907013E-2,0.73178466216281624,7.8872500111938662,0.90876988537804704,4.1839150279152211,0.4183915027915221,1.6735660111660884,6.5206980334982658,2.6257859280372518E-2,0.96815343585063518,9.1886753397953616,1.3561483661692313,4.7614431165972402,0.47614431165972404,1.9045772466388962,7.2137317399166889,3.4007158443318031E-2,1.2161760551340646,10.368492200132968]
["El Soldado, Chile",-34.766666999999998,-72.03,null,1.0293141029900548,1.3097476652590829,1.5807803113054,1.8304811490891135,1.388169611286056,0.59119086174189062,0.28192403961928453,"1006Z CI Equity",0.13881696112860559,0.64210576036052536,1.2546857672664766,-32767,3.6402944957344863E-2,0.5,236598436.76863173,32843876,236598436.76863173,1.47318385207445,2.5684230414421001,3.7640573017994305,null,1.54212707266562,4.4594316186373,0.75847227184387012,0.148916844979433,0.32554192406590199,0.82389449481644395,0.161743199499676,0.222527290540839,0.82389449481644395,0.161743199499676,0.222527290540839,0.72605840773508301,0.14247984579433401,0.30040034207101601,0.72839220121474213,0.142687744367928,0.37031948680385601,0.72839220121474213,0.142687744367928,0.37031948680385601,0.75232302598519996,0.14769567954082999,0.25893321120160601,0.63619927124153697,0.124292602488975,0.50160398212381496,0.63619927124153697,0.124292602488975,0.50160398212381496,0.99324369878023899,1.303638267409261,7.3772707401554005E-2,0.99966227773466498,1.2820579300013599,4.2436318601288998E-2,0.99966227773466498,1.2820579300013599,4.2436318601288998E-2,1.013978052573336,1.3312322375554579,6.1066712561676999E-2,1.025488906053962,1.31473556472314,5.5784363892072003E-2,1.025488906053962,1.31473556472314,5.5784363892072003E-2,1.019135066825591,1.33863530344561,5.2814510185482999E-2,1.0650713210943721,1.3651012076682101,8.3346978288732998E-2,1.0650713210943721,1.3651012076682101,8.3346978288732998E-2,1.3793210920942487,3.0540975549879001E-2,0,1.3784223027878479,3.0522949056569E-2,0,1.437207539853891,3.1118481837838999E-2,0,1.9644962510463233,3.5950075921457998E-2,0,1.9946064686657261,3.6202858391572001E-2,0,2.1651259726640641,3.7917680013161002E-2,0,2.506037507346524,4.0955843794317999E-2,0,2.5573107352704798,4.1389796637835999E-2,0,2.7865558659464038,4.3722210858992E-2,0,1.8185517695209561,0.205087446984908,0,1.673056819119721,"Low-medium (10-20%)",0.188712410481471,0,1.7444072619687641,0.19239437536847701,0,2.705700023741215,0.252316920481164,0,2.738368787226598,"Medium-high (20-40%)",0.25372086826336698,0,2.9724727544491492,0.265738870434367,0,3.3310658065593022,0.27729886156213401,0,4.0196693879889436,"Medium-high (20-40%)",0.33300289646367098,0,4.3800048065262116,0.35176840764011302,0,0,0.1,0.147318385207445,0.58927354082978001,0.21785470816595601,2.1714179803981225E-4,0.22196871219627909,1.0293141029900548,0.188712410481471,1.9161893034435162,0.19161893034435162,0.76647572137740649,0.25329514427548133,3.6729730655616922E-4,0.28960950229963883,1.3097476652590829,0.25372086826336698,2.3432421843680427,0.23432421843680426,0.93729687374721704,0.28745937474944344,5.4920182588203532E-4,0.35547486098285735,1.5807803113054,0.33300289646367098,2.7355347259319753,0.27355347259319751,1.09421389037279,0.31884277807455808,7.4844237902523209E-4,0.41667603826274013,1.8304811490891135]
["El Soldado, Chile",{"$f":"B70","v":-34.766666999999998},{"$f":"C70","v":-72.03},null,1.0293141029900548,1.3097476652590829,1.5807803113054,1.8304811490891135,1.388169611286056,0.59119086174189062,0.28192403961928453,"1006Z CI Equity",0.13881696112860559,0.64210576036052536,1.2546857672664766,-32767,3.6402944957344863E-2,0.5,236598436.76863173,32843876,236598436.76863173,1.47318385207445,2.5684230414421001,3.7640573017994305,null,1.54212707266562,4.4594316186373,0.75847227184387012,0.148916844979433,0.32554192406590199,0.82389449481644395,0.161743199499676,0.222527290540839,0.82389449481644395,0.161743199499676,0.222527290540839,0.72605840773508301,0.14247984579433401,0.30040034207101601,0.72839220121474213,0.142687744367928,0.37031948680385601,0.72839220121474213,0.142687744367928,0.37031948680385601,0.75232302598519996,0.14769567954082999,0.25893321120160601,0.63619927124153697,0.124292602488975,0.50160398212381496,0.63619927124153697,0.124292602488975,0.50160398212381496,0.99324369878023899,1.303638267409261,7.3772707401554005E-2,0.99966227773466498,1.2820579300013599,4.2436318601288998E-2,0.99966227773466498,1.2820579300013599,4.2436318601288998E-2,1.013978052573336,1.3312322375554579,6.1066712561676999E-2,1.025488906053962,1.31473556472314,5.5784363892072003E-2,1.025488906053962,1.31473556472314,5.5784363892072003E-2,1.019135066825591,1.33863530344561,5.2814510185482999E-2,1.0650713210943721,1.3651012076682101,8.3346978288732998E-2,1.0650713210943721,1.3651012076682101,8.3346978288732998E-2,1.3793210920942487,3.0540975549879001E-2,0,1.3784223027878479,3.0522949056569E-2,0,1.437207539853891,3.1118481837838999E-2,0,1.9644962510463233,3.5950075921457998E-2,0,1.9946064686657261,3.6202858391572001E-2,0,2.1651259726640641,3.7917680013161002E-2,0,2.506037507346524,4.0955843794317999E-2,0,2.5573107352704798,4.1389796637835999E-2,0,2.7865558659464038,4.3722210858992E-2,0,1.8185517695209561,0.205087446984908,0,1.673056819119721,"Low-medium (10-20%)",0.188712410481471,0,1.7444072619687641,0.19239437536847701,0,2.705700023741215,0.252316920481164,0,2.738368787226598,"Medium-high (20-40%)",0.25372086826336698,0,2.9724727544491492,0.265738870434367,0,3.3310658065593022,0.27729886156213401,0,4.0196693879889436,"Medium-high (20-40%)",0.33300289646367098,0,4.3800048065262116,0.35176840764011302,0,0,0.1,0.147318385207445,0.58927354082978001,0.21785470816595601,2.1714179803981225E-4,0.22196871219627909,1.0293141029900548,0.188712410481471,1.9161893034435162,0.19161893034435162,0.76647572137740649,0.25329514427548133,3.6729730655616922E-4,0.28960950229963883,1.3097476652590829,0.25372086826336698,2.3432421843680427,0.23432421843680426,0.93729687374721704,0.28745937474944344,5.4920182588203532E-4,0.35547486098285735,1.5807803113054,0.33300289646367098,2.7355347259319753,0.27355347259319751,1.09421389037279,0.31884277807455808,7.4844237902523209E-4,0.41667603826274013,1.8304811490891135]
["El Teniente, Chile",-18.46,-70.285600000000002,null,7.0954758229344588,10.86875015,4.3079692458170102,3.2509732340762896,4.3146932325520906,2.679336256919417,4.3837339305208962,"1006Z CI Equity",0.43146932325520904,2.7955733373775837,1.2784014402749282,-32767,3.6402944957344863E-2,-32767,95053172.472568974,41012528,95053172.472568974,3.1092579898541701,5,3.8352043208247895,null,1.54212707266562,null,1.430021486748595,3.7693642638868999E-2,0.517063877770367,1.0052115067672081,2.9260149443732002E-2,0.83025518122073316,1.0052115067672081,2.9260149443732002E-2,0.83025518122073316,0.86058734711263396,2.6382944809079E-2,0.60883847557795701,1.3430432028834247,3.6264038300212999E-2,0.76795441629144501,1.3430432028834247,3.6264038300212999E-2,0.76795441629144501,0.86549770185709696,2.6480479422628999E-2,0.33660523560355399,1.3502913557984959,3.6414306194005999E-2,0.64128668315381099,1.3502913557984959,3.6414306194005999E-2,0.64128668315381099,0.97078765572287484,1.287118075854788,0.13644719918001799,0.98113662956486802,1.3053507518656593,0.13941351880796099,0.98113662956486802,1.3053507518656593,0.13941351880796099,0.91416681980438097,1.212562598172902,0.167915569271438,0.98923440600405499,1.3145067573657441,0.183358556276462,0.98923440600405499,1.3145067573657441,0.183358556276462,0.925107212430754,1.225124571458257,0.135280543039762,0.96712764246381788,1.285343086936614,0.19880042206875301,0.96712764246381788,1.285343086936614,0.19880042206875301,0.93238379366759716,8.0948063236419999E-3,0,0.93229437730102704,8.0954068168020005E-3,0,0.93382445050444707,8.1899844894630005E-3,0,0.89228659416803013,5.5928515735380003E-3,0,0.89007594595115602,5.4649465305109998E-3,0,0.90369253302755004,6.3122423789199996E-3,0,0.857424694447118,3.4175651023390001E-3,0,0.86069026002814197,3.6340428864290002E-3,0,0.89186428592077205,5.575137025326E-3,0,0.65200684207027904,0.214752561889443,0,0.92746090850005813,"Arid and low water use",0.27667004341073398,0,0.92898304905766116,0.27990234654174601,0,1.0368344330900867,0.21198738859559599,0,0.662730688067384,"Low-medium (10-20%)",0.15069878553705199,0,0.67286929496190595,0.17406341584641799,0,0.99067241034533404,0.12905978958291101,0,0.63741077533535095,"Low (<10%)",9.9797120040353002E-2,0,0.66049766377521302,0.15310293145838699,0,172524,1.5,0.310925798985417,1.243703195941668,5.2311095878250047,1.450135896378789E-2,0.60616168020399863,7.0954758229344588,0.27667004341073398,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,0.15069878553705199,1.5916677904809762,0.15916677904809762,0.63666711619239047,3.4100013485771714,3.8002254495597939E-3,0.25750055559788865,4.3079692458170102,9.9797120040353002E-2,0.99707008777485762,9.9707008777485756E-2,0.39882803510994302,2.6964841053298292,1.4913331106039213E-3,0.15416976052591322,3.2509732340762896]
["Gaby Sur Copper, Chile",-22.443000000000001,-68.908601000000004,null,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"1006Z CI Equity",5.0735066078092474,2.0803236416005988,0.6573796139555047,-32767,3.6402944957344863E-2,0.2,43836205.841867283,222403280,43836205.841867283,5,5,1.97213884186651,null,1.54212707266562,3.32192809488736,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,4.6535446350019997E-3,0,1.3727562229404959,4.6535407756260003E-3,0,1.484266352855115,4.7617924162009998E-3,0,2.4983879313776214,5.7445130744430001E-3,0,2.4914820955038981,5.7395383386339999E-3,0,2.897376466519038,6.133572920953E-3,0,3.731998567050113,6.9406109191839996E-3,0,3.7371237511380402,6.948738765276E-3,0,4.2644644198925779,7.4606772878279999E-3,0,1.1339359800364139,4.6515965202938681,0,1.2989072182592361,"Arid and low water use",5.1540259486321274,0,1.4044185320924161,5.2739199801683352,0,2.534135020482069,6.7073143696073556,0,2.1282181600569121,"Arid and low water use",5.8697718085068651,0,2.474932179402328,6.2727472651400147,0,3.8348619028722415,8.1815733960666037,0,3.163112672495203,"Arid and low water use",7.0552141459988196,0,3.6094553850028146,7.5749970919684397,0,122045,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.1540259486321274,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.8697718085068651,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,7.0552141459988196,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Los Bronces, Chile",-34.200000000000003,-71.010203000000004,null,5.2061631465303542,5.904055507374391,6.8928346955944155,7.7852594206696164,4.1239921954030043,2.5084848403173279,3.8643919137227885,"1006Z CI Equity",0.41239921954030045,0.64256145493872274,1.1769846630596039,0.497,3.6402944957344863E-2,0.33333333333333331,3329945234.9370942,1373266816,3329945234.9370942,3.0440416024286101,2.5702458197548901,3.5309539891788102,0.67590623789452298,1.54212707266562,3.9385994553358601,0.68673060252093998,0.164728904214169,0.46360288593517801,0.73725777827308703,0.17666099570639601,0.35810362213221503,0.73725777827308703,0.17666099570639601,0.35810362213221503,0.64865130752009903,0.15556291822829199,0.46079368256980702,0.65269275682697703,0.156231439250795,0.50700538853325205,0.65269275682697703,0.156231439250795,0.50700538853325205,0.67140153792441104,0.16103907772800999,0.42468632177393001,0.55920156038441604,0.13364546170164801,0.64417372879406398,0.55920156038441604,0.13364546170164801,0.64417372879406398,0.98060966881376799,1.2367710661780873,7.9431953527698995E-2,1.0120576559365173,1.237201398244717,6.6170627558688994E-2,1.0120576559365173,1.237201398244717,6.6170627558688994E-2,0.96668192236410588,1.219669311805474,6.3609265909870996E-2,1.0151595885516611,1.2403794156281347,6.5488958985855994E-2,1.0151595885516611,1.2403794156281347,6.5488958985855994E-2,0.97052593735694404,1.224247045249568,5.6802715140914999E-2,1.043354959081694,1.274686369980949,7.0820117562337997E-2,1.043354959081694,1.274686369980949,7.0820117562337997E-2,1.0086812674825021,0.10287644261572799,0,1.0054586675967907,0.101542607101686,0,1.0188033503264813,0.107084711736184,0,1.088540203429581,0.13596206987868001,0,1.103003139169864,0.14197842714039299,0,1.1496047220862733,0.16137796219936901,0,1.1800049906381913,0.17385601150688601,0,1.197722357865364,0.18124307453262301,0,1.2697155636215427,0.21123376963535001,0,1.4688165399644399,0.62451968041974903,0,1.363781701906114,"High (40-80%)",0.57478792472361195,0,1.3818821318004559,0.60615933533033395,0,1.678159268022211,0.87400051006469504,0,1.6899270409128493,"Extremely high (>80%)",0.90876988537804704,0,1.761325999196008,1.03294165997096,0,1.7575250040178501,1.079588966601785,0,2.1418437334867342,"Extremely high (>80%)",1.3561483661692313,0,2.2705865891159069,1.5805532559490141,0,29345,1,0.30440416024286099,1.217616640971444,3.4352332819428884,9.2663197177321657E-3,0.54404690389828902,5.2061631465303542,0.57478792472361195,3.5230297536457145,0.35230297536457145,1.4092119014582858,3.8184238029165716,1.2411873875370519E-2,0.66400792912416318,5.904055507374391,0.90876988537804704,4.1839150279152211,0.4183915027915221,1.6735660111660884,4.3471320223321772,1.7505286799965103E-2,0.85463137529618449,6.8928346955944155,1.3561483661692313,4.7614431165972402,0.47614431165972404,1.9045772466388962,4.8091544932777923,2.2671488167022403E-2,1.048856192585905,7.7852594206696164]
["Los Bronces, Chile",{"$f":"B73","v":-22.443000000000001},{"$f":"C73","v":-68.908601000000004},null,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"1006Z CI Equity",5.0735066078092474,2.0803236416005988,0.6573796139555047,-32767,3.6402944957344863E-2,0.2,43836205.841867283,222403280,43836205.841867283,5,5,1.97213884186651,null,1.54212707266562,3.32192809488736,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,4.6535446350019997E-3,0,1.3727562229404959,4.6535407756260003E-3,0,1.484266352855115,4.7617924162009998E-3,0,2.4983879313776214,5.7445130744430001E-3,0,2.4914820955038981,5.7395383386339999E-3,0,2.897376466519038,6.133572920953E-3,0,3.731998567050113,6.9406109191839996E-3,0,3.7371237511380402,6.948738765276E-3,0,4.2644644198925779,7.4606772878279999E-3,0,1.1339359800364139,4.6515965202938681,0,1.2989072182592361,"Arid and low water use",5.1540259486321274,0,1.4044185320924161,5.2739199801683352,0,2.534135020482069,6.7073143696073556,0,2.1282181600569121,"Arid and low water use",5.8697718085068651,0,2.474932179402328,6.2727472651400147,0,3.8348619028722415,8.1815733960666037,0,3.163112672495203,"Arid and low water use",7.0552141459988196,0,3.6094553850028146,7.5749970919684397,0,122045,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.1540259486321274,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.8697718085068651,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,7.0552141459988196,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Pilar Norte Project, Chile",-33.588999999999999,-70.602000000000004,null,11.749718665619696,13.575000150000001,13.575000150000001,13.575000150000001,9.7808468471006211,9.6379466187960823,9.9727254900592541,"1006Z CI Equity",0.97808468471006205,0.76423725727827652,0.98328254150178029,0.497,3.6402944957344863E-2,0.41666666666666674,1964254946.4615245,1921207680,1964254946.4615245,4.2899593822757103,3.0569490291131101,2.94984762450534,0.67590623789452298,1.54212707266562,4.2223924213364503,0.657304246830966,8.3000906159977003E-2,0.587606146511929,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.63472441288835202,8.0110558218799005E-2,0.58456897165333299,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.63840440320270098,8.0581618035078004E-2,0.533825941065597,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.98275776511253998,1.0267635530307573,0.15331811387059299,1.016955799476569,1.02724629584626,0.14714588240382201,1.016955799476569,1.02724629584626,0.14714588240382201,0.93618504164544802,0.979280886760033,0.12776817114088701,0.99626309707786997,1.003231904955503,0.168110515141702,0.99626309707786997,1.003231904955503,0.168110515141702,0.95907707968095302,1.004236452601313,0.108474050624268,0.97279851261307604,0.97908964128382092,0.18451361481730499,0.97279851261307604,0.97908964128382092,0.18451361481730499,1.0488751746659639,0.14534570885501299,0,1.047202335256971,0.144665689408399,0,1.06111521852764,0.15035572772533301,0,1.1594064564989821,0.191312420500895,0,1.1662525973792459,0.19421470445486599,0,1.2141512795518159,0.213797963044735,0,1.2665484753793359,0.23586963729379401,0,1.277203883130833,0.240392905402327,0,1.346613108048077,0.268710997515549,0,1.595722497949561,1.7511340005719027,0,1.4967543123243501,"Extremely high (>80%)",1.637132726795189,0,1.516639837147143,1.7015249678543227,0,1.8266296883446349,2.3881049483936958,0,1.8882158144983561,"Extremely high (>80%)",2.4946200880833431,0,1.9657659519000781,2.7461602091341191,0,1.9839281637554631,2.927089862989797,0,2.3449986933583782,"Extremely high (>80%)",3.5096067164896372,0,2.472436876006999,3.9230355825054848,0,5321813,2,0.42899593822757104,1.7159837529102842,8.8639350116411357,3.6807645902744608E-2,1.1329922551655316,11.749718665619696,1.637132726795189,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,2.4946200880833431,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.5096067164896372,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Radomiro Tomic, Chile",-22.442564000000001,-68.910072999999997,null,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"1006Z CI Equity",5.0735066078092474,2.0803236416005988,0.6573796139555047,-32767,3.6402944957344863E-2,0.2,43836205.841867283,222403280,43836205.841867283,5,5,1.97213884186651,null,1.54212707266562,3.32192809488736,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,4.6535446350019997E-3,0,1.3727562229404959,4.6535407756260003E-3,0,1.484266352855115,4.7617924162009998E-3,0,2.4983879313776214,5.7445130744430001E-3,0,2.4914820955038981,5.7395383386339999E-3,0,2.897376466519038,6.133572920953E-3,0,3.731998567050113,6.9406109191839996E-3,0,3.7371237511380402,6.948738765276E-3,0,4.2644644198925779,7.4606772878279999E-3,0,1.1339359800364139,4.6515965202938681,0,1.2989072182592361,"Arid and low water use",5.1540259486321274,0,1.4044185320924161,5.2739199801683352,0,2.534135020482069,6.7073143696073556,0,2.1282181600569121,"Arid and low water use",5.8697718085068651,0,2.474932179402328,6.2727472651400147,0,3.8348619028722415,8.1815733960666037,0,3.163112672495203,"Arid and low water use",7.0552141459988196,0,3.6094553850028146,7.5749970919684397,0,122045,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.1540259486321274,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.8697718085068651,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,7.0552141459988196,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Salvador Copper, Chile",-33.446800000000003,-70.622500000000002,null,11.749718665619696,13.575000150000001,13.575000150000001,13.575000150000001,9.7808468471006211,9.6379466187960823,9.9727254900592541,"1006Z CI Equity",0.97808468471006205,0.76423725727827652,0.98328254150178029,0.497,3.6402944957344863E-2,0.41666666666666674,1964254946.4615245,1921207680,1964254946.4615245,4.2899593822757103,3.0569490291131101,2.94984762450534,0.67590623789452298,1.54212707266562,4.2223924213364503,0.657304246830966,8.3000906159977003E-2,0.587606146511929,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.69964878446265699,8.8365278538896003E-2,0.43525889014055902,0.63472441288835202,8.0110558218799005E-2,0.58456897165333299,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.61764793432210796,7.7853419597884999E-2,0.60371939188933799,0.63840440320270098,8.0581618035078004E-2,0.533825941065597,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.54465014703342596,6.8495681944320999E-2,0.72913924845311884,0.98275776511253998,1.0267635530307573,0.15331811387059299,1.016955799476569,1.02724629584626,0.14714588240382201,1.016955799476569,1.02724629584626,0.14714588240382201,0.93618504164544802,0.979280886760033,0.12776817114088701,0.99626309707786997,1.003231904955503,0.168110515141702,0.99626309707786997,1.003231904955503,0.168110515141702,0.95907707968095302,1.004236452601313,0.108474050624268,0.97279851261307604,0.97908964128382092,0.18451361481730499,0.97279851261307604,0.97908964128382092,0.18451361481730499,1.0488751746659639,0.14534570885501299,0,1.047202335256971,0.144665689408399,0,1.06111521852764,0.15035572772533301,0,1.1594064564989821,0.191312420500895,0,1.1662525973792459,0.19421470445486599,0,1.2141512795518159,0.213797963044735,0,1.2665484753793359,0.23586963729379401,0,1.277203883130833,0.240392905402327,0,1.346613108048077,0.268710997515549,0,1.595722497949561,1.7511340005719027,0,1.4967543123243501,"Extremely high (>80%)",1.637132726795189,0,1.516639837147143,1.7015249678543227,0,1.8266296883446349,2.3881049483936958,0,1.8882158144983561,"Extremely high (>80%)",2.4946200880833431,0,1.9657659519000781,2.7461602091341191,0,1.9839281637554631,2.927089862989797,0,2.3449986933583782,"Extremely high (>80%)",3.5096067164896372,0,2.472436876006999,3.9230355825054848,0,5315603,2,0.42899593822757104,1.7159837529102842,8.8639350116411357,3.6807645902744608E-2,1.1329922551655316,11.749718665619696,1.637132726795189,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,2.4946200880833431,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.5096067164896372,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Chichester Range, Western Australia",-22.3,119.333,null,0.1100001,0.1100001,0.1100001,0.1100001,0.17009916494466432,5.8628636709212915E-2,7.3153764944861671E-2,"FMG_AU Equity",1.7009916494466433E-2,1.6988983045552049,0.98416860771966819,-32767,0,0,1562210020.7631586,26573062,1562210020.7631586,0,5,2.952505823159,null,0,1,0.86922950193555804,2.8792631455066001E-2,0.47948141585975801,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,0.76734791040050299,2.5967021254356001E-2,0.59243434502287495,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.150897641180048,3.6604487900105002E-2,0.63136931370810701,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.059990157068311,1.1204973409121419,0.13382633512876499,1.038721210155418,1.1293589957478789,0.104344019672685,1.038721210155418,1.1293589957478789,0.104344019672685,1.0691419502155233,1.1323673649339967,0.205223212480867,1.0415279504743973,1.129722280443376,0.10817586703767,1.0415279504743973,1.129722280443376,0.10817586703767,1.080655923632545,1.1460517964582393,0.16633169937084899,0.99880241285831084,1.0834948609550921,0.13537018255782701,0.99880241285831084,1.0834948609550921,0.13537018255782701,0.94987604943277604,5.4158400315599999E-4,0,0.94987604943277604,5.4158400315599999E-4,0,0.91427947760500805,5.4142947274700003E-4,0,0.88856890084876206,5.41312723688E-4,0,0.88856890084876206,5.41312723688E-4,0,0.79276969663192709,5.4089602782099997E-4,0,0.80225507091446902,5.4093079155600001E-4,0,0.80225507091446902,5.4093079155600001E-4,0,0.65365323524494201,5.4028528710700001E-4,0,1.0927793492025279,1.8809812642563001E-2,0,0.73700460881735697,"Low (<10%)",1.3303309336097E-2,0,0.70938538680325303,1.3299513496814E-2,0,1.1579739630554149,2.0846161690443999E-2,0,0.72346370045591413,"Low (<10%)",1.3890352336677E-2,0,0.645464969330798,1.3879659714563E-2,0,0.69706900267159699,1.4777717776913E-2,0,0.73234274488273698,"Low (<10%)",1.5384937130364E-2,0,0.59669078059563596,1.5366577951102E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.3303309336097E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.3890352336677E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.5384937130364E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Christmas Creek, Western Australia",-18.872,125.93300000000001,null,0.1100001,0.1100001,0.1100001,0.1100001,1.8792147672185484E-3,6.2664035228227164E-4,6.0617173978190456E-2,"FMG_AU Equity",1.8792147672185483E-4,0.80756382182502795,1.359869771140507,0,0,0,16910956934.973965,3177932,16910956934.973965,0,3.23025528730011,4.0796093134215203,0.263034405833794,0,1,1.003639302043279,0.18600551923927799,0.25390466567326497,1.200756966521811,0.223716360120675,0.19090087408405701,1.200756966521811,0.223716360120675,0.19090087408405701,1.0377543858877261,0.19238762099631401,0.29259124162055,1.245479967444072,0.232268942531692,0.166431812118954,1.245479967444072,0.232268942531692,0.166431812118954,1.118399530934487,0.20747436456834001,0.30406579002848999,1.0714600354488173,0.19899032126618199,0.22399171407339299,1.0714600354488173,0.19899032126618199,0.22399171407339299,0.995881312306379,1.377492096280527,5.4306120885955003E-2,0.98261399314659503,1.359064668129349,0.11192310690957299,0.98261399314659503,1.359064668129349,0.11192310690957299,1.011116116372708,1.3990804243038033,6.4656134667814003E-2,0.98740071181087596,1.366479356833606,0.118301919316306,0.98740071181087596,1.366479356833606,0.118301919316306,1.052820795034014,1.4587736778755933,7.5692898464641015E-2,0.97526220956690501,1.3511798604616727,8.8724007588034004E-2,0.97526220956690501,1.3511798604616727,8.8724007588034004E-2,1.109734092714838,3.4534365093E-5,0,1.1094667745839859,3.4533589883E-5,0,1.072587010306149,3.4422099723000003E-5,0,1.1935197629779239,3.4777339351000001E-5,0,1.1939875697069151,3.4778695966999998E-5,0,1.0624743864122761,3.4393406214999999E-5,0,1.3575528510221213,3.5253027110999998E-5,0,1.3620972592466081,3.5266205668000003E-5,0,1.1734324484313099,3.4708238061999998E-5,0,1.105710079762285,1.8566312028700001E-4,0,0.92397279842376301,"Low (<10%)",1.5436327439200001E-4,0,0.89325903593386802,1.5386491942199999E-4,0,1.150098500385476,1.8076703257E-4,0,0.95865658293739797,"Low (<10%)",1.4973459468000001E-4,0,0.85306421153657508,1.4807578594100001E-4,0,1.2138353186609501,1.6991509859399999E-4,0,1.271253443135701,"Low (<10%)",1.7722573361199999E-4,0,1.0951714572721121,1.7442173991599999E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.5436327439200001E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.4973459468000001E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.7722573361199999E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Cloud Break, Western Australia",-33.829000000000001,121.906899,null,{"$f":"IF(M81=\"\",\"\",EP81)","v":5.4562501499999998},5.4562501499999998,5.4562501499999998,5.4562501499999998,{"$f":"IF(V81=5,$B$6,IF(M81=\"\",\"\",IF(M81>1,$B$6,(($B$6*M81)+$B$7))))","v":10},{"$f":"IF(V81=5,$B$6,IF(M81=\"\",\"\",IF(M81>1,$B$6,($B$6*(2/3))*(M81^2)+($B$6/3)*M81+$B$7)))","v":10},{"$f":"IF(V81=5,$B$6,IF(M81=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M81))^1.5)))","v":10},"FMG_AU Equity",1.290715807302804E-2,0.79798629427128098,0.50730579885593219,-32767,0,0,176546222.42225403,2278710,176546222.42225403,5,3.1919451770851199,1.5219173965677999,null,0,1,1.00772518854203,1.9736153003989999E-2,0.320824887452764,0.91783806991102901,1.8060498721496E-2,0.390877236592582,0.91783806991102901,1.8060498721496E-2,0.390877236592582,0.88617663284937387,1.7479951417769E-2,0.21360378098473901,0.89193112073477099,1.7577353594084001E-2,0.34748906446780597,0.89193112073477099,1.7577353594084001E-2,0.34748906446780597,0.84745035509369904,1.6761108739608E-2,0.26624801182639601,0.79864426404213595,1.5837623842195E-2,0.29830191922937099,0.79864426404213595,1.5837623842195E-2,0.29830191922937099,0.95258231983865604,0.50561681003254,0.29351906368403302,1.0384079851624053,0.53252444095446305,0.31459677752703502,1.0384079851624053,0.53252444095446305,0.31459677752703502,0.927126967231379,0.49181503891162298,0.30068400092855802,1.048265957973749,0.53803874941107499,0.315098495610729,1.048265957973749,0.53803874941107499,0.315098495610729,0.97671387126033804,0.51452320994396605,0.31098701210134599,0.98976752131402002,0.50881319426798399,0.31052963757659102,0.98976752131402002,0.50881319426798399,0.31052963757659102,3.969326885743532,2.79384989857E-4,0,3.9619917228477641,2.7931207077700002E-4,0,4.0799476004784498,2.7982405043699998E-4,0,5.5431439942112872,2.9503035401899999E-4,0,5.5356654371536482,2.94956009454E-4,0,5.8979674892985701,2.9750709167100002E-4,0,10.085021707670045,3.4018129972000001E-4,0,10.178172761286223,3.4110731720200002E-4,0,13.092214364548701,3.6748221401300001E-4,0,3.9388981548494648,1.4156000401917E-2,0,4.3166565571112372,"Arid and low water use",1.5465357578689E-2,0,4.4451714678537382,1.5493705614227001E-2,0,6.2551231760513746,1.6878213615584E-2,0,6.2063822065019751,"Arid and low water use",1.6780456049609999E-2,0,6.6125817926835362,1.6925590651536E-2,0,11.900427732495295,2.0295870935818999E-2,0,12.744313356452311,"Arid and low water use",2.1537783735811E-2,0,16.393048762769247,2.3203115421528E-2,0,9119,{"$f":"IF(EI81=\"\",\"\",IF(EI81<1000,$D$6,IF(EI81<10000,$D$7,IF(EI81<100000,$D$8,IF(EI81<1000000,$D$9,$D$10)))))","v":0.5},{"$f":"IF(M81=\"\",\"\",IF(V81=0,0.01,V81/(5/$B$9)))","v":0.5},{"$f":"IF(M81=\"\",\"\",IF(V81=0,0.01,((2*V81)/5)))","v":2},{"$f":"IF(M81=\"\",\"\",IF($EJ81=\"\",(4/5*V81+1),$EJ81*(4/5*V81+1)))","v":2.5},{"$f":"IF(M81=\"\",\"\",IF($EJ81=\"\", $B$8*(2*(10^-8)*((V81)^2))+((10^-8)*V81)+(10^-7),$EJ81*$B$8*(2*(10^-8)*((V81)^2))+((10^-8)*V81)+(10^-7)))","v":1.2500149999999998E-2},{"$f":"IF(M81=\"\",\"\",IF($EJ81=\"\",EK81*(0.031*(V81^2))+(0.15*V81),$EJ81*EK81*(0.031*(V81^2))+(0.15*V81)))","v":0.94374999999999998},{"$f":"IF(M81=\"\",\"\",SUM(EL81:EO81))","v":5.4562501499999998},1.5465357578689E-2,{"$f":"IF(DI81=\"Arid and low water use\",5,IF(EQ81=\"\",\"\",IF(EQ81=0,0,(MAX(0,MIN(5,(LN(EQ81)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(EQ81=\"\",\"\",IF(ER81=0,0.01,ER81/(5/$B$9)))","v":0.5},2,2.5,{"$f":"IF(EQ81=\"\",\"\",IF($EJ81=\"\",$B$8*(2*(10^-8)*((ER81)^2))+((10^-8)*ER81)+(10^-7),$EJ81*$B$8*(2*(10^-8)*((ER81)^2))+((10^-8)*ER81)+(10^-7)))","v":1.2500149999999998E-2},0.94374999999999998,5.4562501499999998,1.6780456049609999E-2,{"$f":"IF(DS81=\"Arid and low water use\",5,IF(EY81=\"\",\"\",IF(EY81=0,0,(MAX(0,MIN(5,(LN(EY81)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(EY81=\"\",\"\",IF(EZ81=0,0.01,EZ81/(5/$B$9)))","v":0.5},2,2.5,{"$f":"IF(EY81=\"\",\"\",IF($EJ81=\"\",$B$8*(2*(10^-8)*((EZ81)^2))+((10^-8)*EZ81)+(10^-7),$EJ81*$B$8*(2*(10^-8)*((EZ81)^2))+((10^-8)*EZ81)+(10^-7)))","v":1.2500149999999998E-2},0.94374999999999998,5.4562501499999998,2.1537783735811E-2,{"$f":"IF(EC81=\"Arid and low water use\",5,IF(FG81=\"\",\"\",IF(FG81=0,0,(MAX(0,MIN(5,(LN(FG81)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(FG81=\"\",\"\",IF(FH81=0,0.01,FH81/(5/$B$9)))","v":0.5},2,2.5,{"$f":"IF(FG81=\"\",\"\",IF($EJ81=\"\",$B$8*(2*(10^-8)*((FH81)^2))+((10^-8)*FH81)+(10^-7),$EJ81*$B$8*(2*(10^-8)*((FH81)^2))+((10^-8)*FH81)+(10^-7)))","v":1.2500149999999998E-2},0.94374999999999998,5.4562501499999998]
["Nullagine Iron, Western Australia",-21.885999999999999,120.1086,null,0.1100001,{"$f":"IF(ER82=\"\",\"\",EX82)","v":0.1100001},{"$f":"IF(EZ82=\"\",\"\",FF82)","v":0.1100001},{"$f":"IF(FH82=\"\",\"\",FN82)","v":0.1100001},1.6431307727109264E-2,5.4951017672779517E-3,6.1611547212483568E-2,"FMG_AU Equity",1.6431307727109263E-3,1.4780272831718717,1.0078132962181552,-32767,0,0,2373693600.5191426,3900289,2373693600.5191426,0,5,3.0234398886544702,null,0,1,0.80014859564789598,3.6156560411552997E-2,0.54989639404402502,1.0899150765490693,4.8117273420022998E-2,0.39567573873654693,1.0899150765490693,4.8117273420022998E-2,0.39567573873654693,0.81548685162932399,3.6781528848755997E-2,0.66213832002458695,1.0450542333233239,4.6212568085003E-2,0.51333338367650305,1.0450542333233239,4.6212568085003E-2,0.51333338367650305,1.06942897540298,4.7128586064831002E-2,0.52314626330281999,1.095502535464778,4.8354506205693003E-2,0.518006104988462,1.095502535464778,4.8354506205693003E-2,0.518006104988462,1.0658791441368889,1.169202877394784,0.187751186315709,1.015916539371486,1.0733625475358921,0.108299955690421,1.015916539371486,1.0733625475358921,0.108299955690421,1.0982453844589579,1.2051530079887087,0.25000971240675102,1.051481602603846,1.109703515532372,0.12755732290428001,1.051481602603846,1.109703515532372,0.12755732290428001,1.116188436078914,1.2229166176229631,0.215665314113443,1.0770526266292439,1.1402269689931139,0.13872922949617,1.0770526266292439,1.1402269689931139,0.13872922949617,0.89997104860450516,7.1001206801999997E-5,0,0.89997104860450516,7.1001206801999997E-5,0,0.87094127741566396,7.0860255928999994E-5,0,0.76706158375413103,7.0353291016000003E-5,0,0.76706158375413103,7.0353291016000003E-5,0,0.69839382216134005,7.0019866136999994E-5,0,0.61092332392099702,6.9592137976000004E-5,0,0.61092332392099702,6.9592137976000004E-5,0,0.50814002498833399,6.9093237871999995E-5,0,1.1247548936529479,1.9637157404799998E-3,0,0.82572584595675813,"Low (<10%)",1.4755866605740001E-3,0,0.79909095318992285,1.472657340968E-3,0,0.94061796609173998,1.912734277731E-3,0,0.73399213102542804,"Low (<10%)",1.522384362777E-3,0,0.66828476445706897,1.5151693368010001E-3,0,0.57126124125334299,1.476643875553E-3,0,0.55766491098243398,"Low (<10%)",1.439206879294E-3,0,0.46384194334406498,1.428889327885E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,{"$f":"IF(DJ82=\"\",\"\",DJ82)","v":1.4755866605740001E-3},0,0.01,{"$f":"IF(EQ82=\"\",\"\",IF(ER82=0,0.01,((2*ER82)/5)))","v":0.01},{"$f":"IF(EQ82=\"\",\"\",IF($EJ82=\"\",(4/5*ER82+1),$EJ82*(4/5*ER82+1)))","v":0.1},9.9999999999999995E-8,{"$f":"IF(EQ82=\"\",\"\",IF($EJ82=\"\",ES82*(0.031*(ER82^2))+(0.15*ER82),$EJ82*ES82*(0.031*(ER82^2))+(0.15*ER82)))","v":0},{"$f":"IF(ER82=\"\",\"\",SUM(ET82:EW82))","v":0.1100001},{"$f":"IF(DT82=\"\",\"\",DT82)","v":1.522384362777E-3},0,0.01,{"$f":"IF(EY82=\"\",\"\",IF(EZ82=0,0.01,((2*EZ82)/5)))","v":0.01},{"$f":"IF(EY82=\"\",\"\",IF($EJ82=\"\",(4/5*EZ82+1),$EJ82*(4/5*EZ82+1)))","v":0.1},9.9999999999999995E-8,{"$f":"IF(EY82=\"\",\"\",IF($EJ82=\"\",FA82*(0.031*(EZ82^2))+(0.15*EZ82),$EJ82*FA82*(0.031*(EZ82^2))+(0.15*EZ82)))","v":0},{"$f":"IF(EZ82=\"\",\"\",SUM(FB82:FE82))","v":0.1100001},{"$f":"IF(ED82=\"\",\"\",ED82)","v":1.439206879294E-3},0,0.01,{"$f":"IF(FG82=\"\",\"\",IF(FH82=0,0.01,((2*FH82)/5)))","v":0.01},{"$f":"IF(FG82=\"\",\"\",IF($EJ82=\"\",(4/5*FH82+1),$EJ82*(4/5*FH82+1)))","v":0.1},9.9999999999999995E-8,{"$f":"IF(FG82=\"\",\"\",IF($EJ82=\"\",FI82*(0.031*(FH82^2))+(0.15*FH82),$EJ82*FI82*(0.031*(FH82^2))+(0.15*FH82)))","v":0},{"$f":"IF(FH82=\"\",\"\",SUM(FJ82:FM82))","v":0.1100001}]
["Solomon Iron Ore, Western Australia",-27.67,121.628,null,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"FMG_AU Equity",0.12709003773269559,1.2800976676968097,0.21277195933490611,-32767,0,0,191306403.19060293,24313138,191306403.19060293,5,5,0.63831587800471801,null,0,1,0.78710997794448001,7.735132563376E-3,0.45252906208031501,0.98718046795776604,9.7227469074320002E-3,0.60224040557205505,0.98718046795776604,9.7227469074320002E-3,0.60224040557205505,0.68164619772994794,6.6867292644560003E-3,0.44980593592788998,0.89667516638177203,8.8141248134160008E-3,0.51811704124988001,0.89667516638177203,8.8141248134160008E-3,0.51811704124988001,0.82218780388372203,8.0838371931440008E-3,0.63746044131402402,0.79519102805285202,7.7952814012379997E-3,0.55215295335057801,0.79519102805285202,7.7952814012379997E-3,0.55215295335057801,0.99907605074609296,0.22388315439746501,0.21112140101012999,1.0151838567001987,0.23388017247762899,0.118919239861617,1.0151838567001987,0.23388017247762899,0.118919239861617,1.0296585600404231,0.23093093583003599,0.208677114710665,1.0512151698648533,0.242535636462964,0.224849392556391,1.0512151698648533,0.242535636462964,0.224849392556391,1.0399435411126079,0.234948911909687,0.232086578182125,1.05761423351338,0.24434008825370199,0.28091003152307298,1.05761423351338,0.24434008825370199,0.28091003152307298,1.0621664601380527,1.240678049792E-3,0,1.0621664601380527,1.240678049792E-3,0,1.019260595215894,1.240486671726E-3,0,1.1378009726285101,1.241012175731E-3,0,1.1378009726285101,1.241012175731E-3,0,0.98377284820271405,1.240333281534E-3,0,1.2226801909225189,1.2413871414399999E-3,0,1.2226801909225189,1.2413871414399999E-3,0,0.93828536086173397,1.240136669039E-3,0,1.3494511439327399,0.16039518904511799,0,1.075959760767365,"Arid and low water use",0.12760571283031699,0,1.0324967200014541,0.12758602929158699,0,1.669195803362024,0.185593303788782,0,1.268910989494356,"Arid and low water use",0.14079811688649199,0,1.0971340403820873,0.14072109344828601,0,1.4871057259022973,0.153564094845099,0,1.5375930409029379,"Arid and low water use",0.15924853479222301,0,1.1799496319258913,0.15908812077553,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.12760571283031699,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.14079811688649199,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.15924853479222301,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Sangatta, Indonesia",-6.2720000000000002,106.923,{"$f":"'12.0 Glencore'!D60","v":203344.58497702223},11.647515324528921,11.982426608741967,12.522180270348354,13.26560352919862,9.5082397066043036,9.1965213900845484,9.9629726375060184,"GLEN_LN Equity",0.95082397066043045,0.30306008847141003,0.50297493939874449,0.871,0.18029274068144965,0.15625,8078320056.0928564,7681060352,8078320056.0928564,4.2491782746697098,1.2122403538856401,1.50892481819623,0.92356756793255812,3.8503413091734,3.0443941193584494,1.026764732458284,1.7843078492467339,7.6067250742961001E-2,1.0396618388054719,1.8066836669261761,8.1928915583511994E-2,1.0396618388054719,1.8066836669261761,8.1928915583511994E-2,1.046068820387529,1.8187330853043493,7.6596652336854004E-2,1.0665114542010927,1.85414267735061,6.2463876688364998E-2,1.0665114542010927,1.85414267735061,6.2463876688364998E-2,1.0692387062879207,1.86005225016065,5.1785294812755997E-2,1.0645045743260459,1.8505953441204299,7.6314005053061004E-2,1.0645045743260459,1.8505953441204299,7.6314005053061004E-2,0.99686088290336916,0.51978172727154404,7.3341073839137003E-2,0.99678667235102403,0.52925282254002404,7.3878773238280002E-2,0.99678667235102403,0.52925282254002404,7.3878773238280002E-2,1.0019492262282761,0.52266272366439703,6.9781722706903998E-2,0.96956320189738587,0.51484216556349505,6.9563818721540993E-2,0.96956320189738587,0.51484216556349505,6.9563818721540993E-2,1.017424695042628,0.53074675397293003,7.7963755741432994E-2,0.959478836138415,0.50935772824649805,7.6628344028808998E-2,0.959478836138415,0.50935772824649805,7.6628344028808998E-2,1.3127053621237039,1.8777131812790759,0,1.321511758740513,1.884036083343545,0,1.2668416041613453,1.8452361644654127,0,1.7876004357692987,2.2265691650165649,0,1.806397970605341,2.240010963942217,0,1.693832292223022,2.1608448830549518,0,2.4467015009506894,2.7107421186570022,0,2.4718839410703999,2.7285715438879952,0,2.2660230360169979,2.5837777302732179,0,1.278486999627285,1.0523482156242121,0,1.2710976871661219,"Extremely high (>80%)",1.0428145877628781,0,1.2185131327094707,1.021338819985476,0,1.7088745988118259,1.2242418544027127,0,1.693744557069464,"Extremely high (>80%)",1.2081114313937129,0,1.5881988754559091,1.1654145656916699,0,2.2882649931790362,1.4573472967885059,0,2.3220979981559848,"Extremely high (>80%)",1.4744290547131249,0,2.1287114124912541,1.3961873072264013,0,17361775,2,0.42491782746697099,1.699671309867884,8.7986852394715349,3.611117451163285E-2,1.1130476006778691,11.647515324528921,1.0428145877628781,4.3824107646398271,0.43824107646398269,1.7529643058559308,9.0118572234237249,3.841119204416972E-2,1.1791938874181427,11.982426608741967,1.2081114313937129,4.5946816241404864,0.45946816241404864,1.8378726496561946,9.3514905986247783,4.2222344401244755E-2,1.290594677666137,12.522180270348354,1.4744290547131249,4.8820845006196931,0.48820845006196933,1.9528338002478773,9.8113352009915094,4.7669646963227084E-2,1.4537648809960064,13.26560352919862]
["Cerrejon, Colombia",11.005800000000001,-72.671999999999997,{"$f":"'12.0 Glencore'!D61","v":145809.10163081053},1.6526538772022779,3.7252638642108407,3.8475225997163549,3.9082280362993389,0.6988310677695363,0.26550134667517278,0.13182289324280744,"GLEN_LN Equity",6.9883106776953627E-2,0.86350565605634644,1.0311127262476638,9.4E-2,7.7308564639809951E-2,8.3333333333333329E-2,1363965805.1298094,95318168,1363965805.1298094,0.48301565234945298,3.4540226242253902,3.0933381787429899,0.350723534441022,2.6287001572823701,2.4150374992788399,0.84062736372332403,0.27981585315130297,0.20855449896432601,0.82165774040208595,0.27433249002251298,0.26100709491667301,0.82165774040208595,0.27433249002251298,0.26100709491667301,0.70614335030159403,0.23744590058658899,0.25161501489423499,0.77729666114319595,0.26047894035088098,0.28538286157279202,0.77729666114319595,0.26047894035088098,0.28538286157279202,0.75825474792774195,0.25386389250490599,0.27747503787496403,0.75928944594685499,0.25485545565804002,0.39054496326605698,0.75928944594685499,0.25485545565804002,0.39054496326605698,1.033927845570022,1.0650277784408253,0.14360693558041901,1.0337639337343441,1.0853329009161741,0.17493008875147001,1.0337639337343441,1.0853329009161741,0.17493008875147001,1.0436368757103287,1.0743739564984609,0.16895534175336899,1.0282332061075961,1.0826727800082141,0.16096957170082399,1.0282332061075961,1.0826727800082141,0.16096957170082399,1.0583727800586411,1.090627350495462,0.16952514822561299,1.007098321815235,1.061253829437482,0.160568884385732,1.007098321815235,1.061253829437482,0.160568884385732,2.7805456639580708,5.4452127030684E-2,0,2.7834439792715711,5.4769910754538999E-2,0,2.7760700917968339,5.4711181104307997E-2,0,2.864801821697645,5.5961540563426997E-2,0,2.8109264392268241,5.5266344300815E-2,0,2.821288919557535,5.5529894197785E-2,0,2.8010978792649812,5.4820311300467002E-2,0,2.8365094917971798,5.5728467616294998E-2,0,2.883301444911444,5.6652666922799001E-2,0,3.3077030131905518,0.194599864222991,0,3.387595396970843,"Low-medium (10-20%)",0.19964791902717999,0,3.378620994233362,0.199433837019516,0,4.0569691982146212,0.23568122433437999,0,3.6162852354115351,"Medium-high (20-40%)",0.21217202521773301,0,3.6296166709479634,0.21318381487187699,0,3.6941382654314898,0.21594371204013499,0,3.735742024255289,"Medium-high (20-40%)",0.21866695956107299,0,3.7973680001779671,0.22229332613861899,0,32929,1,4.8301565234945297E-2,0.19320626093978119,1.3864125218795624,2.3340895057109113E-4,7.2801685432363303E-2,1.6526538772022779,0.19964791902717999,1.9974580345313717,0.19974580345313717,0.79898321381254866,2.5979664276250976,3.9899585742942762E-3,0.32432426419889993,3.7252638642108407,0.21217202521773301,2.0852344501254745,0.20852344501254744,0.83409378005018975,2.6681875601003799,4.3483235643345915E-3,0.34089293600145049,3.8475225997163549,0.21866695956107299,2.1287352465476195,0.21287352465476195,0.85149409861904779,2.7029881972380956,4.5316350372466199E-3,0.34921410540494902,3.9082280362993389]
["Rolleston, Australia",-24.463000000000001,148.622208,{"$f":"'12.0 Glencore'!D62","v":53200.618162593026},0.1100001,0.1100001,0.1100001,0.18525393653017128,0.38637485716403552,0.13874398773791377,9.3117361797405832E-2,"GLEN_LN Equity",3.8637485716403554E-2,0.90523075978341461,0.70816817219918771,-32767,0,0,1567278690.0388567,60555708,1567278690.0388567,0,3.6209230391336602,2.1245045165975598,null,0,1,0.923561435593243,8.6157344624298998E-2,0.288144076927626,1.006891251961475,9.3456958193501999E-2,0.24344085124530301,1.006891251961475,9.3456958193501999E-2,0.24344085124530301,0.87801059067506915,8.2165299422837998E-2,0.34380479045746198,1.102377155151788,0.101778789386907,0.28927434311689698,1.102377155151788,0.101778789386907,0.28927434311689698,0.96479451864204402,8.9770984099529993E-2,0.34641795914929802,1.1723122650466129,0.107873806133798,0.45858204743727699,1.1723122650466129,0.107873806133798,0.45858204743727699,1.0275326244361831,0.72094204135713291,0.116246120316175,1.0449622065027713,0.72610981062072988,0.118658005041839,1.0449622065027713,0.72610981062072988,0.118658005041839,1.0227098191511661,0.71498578800925605,8.1138651459718006E-2,1.0661318339580299,0.74452605058383103,0.12078885045002501,1.0661318339580299,0.74452605058383103,0.12078885045002501,1.034571450885138,0.72228877106895994,8.4967474631039E-2,1.0881623326656411,0.76151299061349698,9.6073673746752006E-2,1.0881623326656411,0.76151299061349698,9.6073673746752006E-2,1.2724796288586211,3.9621505924320004E-3,0,1.280569621776918,3.9692313694110002E-3,0,1.2833231673060559,3.9732271605690001E-3,0,1.8450405440234741,4.810650968711E-3,0,1.899044210289786,4.8749538255409997E-3,0,1.9234618533202781,4.9105927569740001E-3,0,2.5123297448403021,5.7995328902390002E-3,0,2.6154451123113094,5.924084051105E-3,0,2.610374965890303,5.9164509147599997E-3,0,1.377796408358317,4.5987380526986997E-2,0,1.271805291070216,"Low (<10%)",4.2471223610691E-2,0,1.274539991092462,4.2513979027039003E-2,0,2.101387572790999,5.8548450532076003E-2,0,1.722681027464056,"Low (<10%)",4.7897541864139997E-2,0,1.7448310175254249,4.8247702557224E-2,0,2.6040049941167012,6.4603646138143997E-2,0,2.2310140312379279,"Low (<10%)",5.4916798279625999E-2,0,2.2266891200583929,5.4846038411049999E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,4.2471223610691E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,4.7897541864139997E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.4916798279625999E-2,0.13531942206245062,1.3531942206245063E-2,5.412776882498025E-2,0.11082555376499606,1.9324877929521894E-6,2.0298681452402011E-2,0.18525393653017128]
["Bulga, Australia",-32.652543000000001,151.0205,{"$f":"'12.0 Glencore'!D63","v":49259.831632030582},3.7757646725102965,4.1122397649493596,4.3148885791278833,4.6083208229710095,2.0473278928421186,0.96187939766799613,0.57402462818329125,"GLEN_LN Equity",0.20473278928421185,0.80540234238113106,0.37500438954864873,0.156,0,0.22222222222222221,2785996175.7673655,570384768,2785996175.7673655,2.0337421778348399,3.2216093695245198,1.1250131686459499,0.40577457794987598,0,3.4447848426729002,0.80182463800536707,0.107194401874354,0.28478922837792497,0.96367645437526916,0.12864684661265299,0.28375551212929501,0.96367645437526916,0.12864684661265299,0.28375551212929501,0.81324429685656996,0.10871118519320901,0.38831673643610698,0.98055352385613004,0.13090942966691699,0.23089145447456,0.98055352385613004,0.13090942966691699,0.23089145447456,0.91063518510825003,0.121646849614834,0.36571214244287598,0.914031318751795,0.12199129289133499,0.35010714021378497,0.914031318751795,0.12199129289133499,0.35010714021378497,0.987981872711304,0.36350763157133997,0.18553324068826399,1.054637979987765,0.38884717017624698,0.19691019988261299,1.054637979987765,0.38884717017624698,0.19691019988261299,1.0158804951183693,0.37661608606911401,0.13380705311107699,1.0696944063265821,0.39275455943575899,0.18400189178929999,1.0696944063265821,0.39275455943575899,0.18400189178929999,1.1109465613633751,0.41088783516834598,0.14886129984756399,1.0318981851589399,0.37714425128305401,0.17110468782332799,1.0318981851589399,0.37714425128305401,0.17110468782332799,1.4452392113898651,3.1366265527621E-2,0,1.4247765839675259,3.1121816284642001E-2,0,1.354329752698672,3.0532724261007001E-2,0,1.81556256682802,3.4733525113451999E-2,0,1.85746832599755,3.4996700777668997E-2,0,1.7376758425928367,3.4010905564459001E-2,0,2.023165291040963,3.6621205846749001E-2,0,2.1545113726916352,3.7656810466835999E-2,0,2.098894138140357,3.7288316643271001E-2,0,1.8024380180996531,0.29261104105404701,0,1.4784802279839653,"Medium-high (20-40%)",0.24191666647180099,0,1.4053780670366749,0.23733752567553301,0,2.2324934510401211,0.31950277289058199,0,1.8943059005008307,"Medium-high (20-40%)",0.26733521692603901,0,1.7721376756255407,0.25980485631169398,0,2.221707797069651,0.30104524665210503,0,2.3571526801005511,"Medium-high (20-40%)",0.30868441160287702,0,2.2963043990731249,0.30566375484261799,0,12521,1,0.203374217783484,0.81349687113393598,2.6269937422678717,4.1362275833261766E-3,0.33113783152516257,3.7757646725102965,0.24191666647180099,2.274510164968679,0.22745101649686789,0.90980406598747154,2.8196081319749435,5.173519235647496E-3,0.37765404775129729,4.1122397649493596,0.26733521692603901,2.4186499009476261,0.24186499009476262,0.96745996037905047,2.9349199207581007,5.8499915298529711E-3,0.40665870646087932,4.3148885791278833,0.30868441160287702,2.6261326294672456,0.26261326294672455,1.0504530517868982,3.1009061035737964,6.8966988488788454E-3,0.45006496876143626,4.6083208229710095]
["Optimum, South Africa",-26.122900000000001,28.369800000000001,{"$f":"'12.0 Glencore'!D64","v":45338.749034120941},5.2577451640297923,5.8558631658045348,6.477762487740728,7.1764841034953282,1.417481984027877,0.60644433967886602,0.29110072871880777,"GLEN_LN Equity",0.14174819840278768,0.44013038838452889,0.68129747903922577,-32767,8.6589671473879526E-2,0,8106708296.459034,1149111296,8160957820.4606333,1.5033303988579401,1.76052155353812,2.0438924371176799,null,2.7922668538281701,1,1.005465428360159,0.16045491616987101,0.134660114444105,1.050833800318687,0.167657540907654,0.116271751112448,1.050833800318687,0.167657540907654,0.116271751112448,0.95330565280460799,0.15222704669967799,0.113096213918427,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,0.99290607409348097,0.158473758727464,0.10352945353987,0.89749273056454404,0.14333004496798099,0.119597429206509,0.89749273056454404,0.14333004496798099,0.119597429206509,0.98284265169791296,0.696013420445875,5.6787768353334003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,0.99350676423449102,0.70334919505392901,5.4601222117214999E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,1.0336602665150527,0.73220499505869296,6.800235779206E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.1941881636992413,2.8481881688957999E-2,0,1.1938993814786889,2.8452563586966E-2,0,1.1252991514975701,2.6336612093583001E-2,0,1.3473904170689093,3.3350239896435999E-2,0,1.348597139722064,3.3352375652210997E-2,0,1.2469661807721133,3.0245433479599002E-2,0,1.4354233622132879,3.6147691641406E-2,0,1.4460464289436099,3.6438931065160003E-2,0,1.3094676916382619,3.2253432226576999E-2,0,1.1895702490027431,0.17896467691186599,0,1.137590779707226,"Low-medium (10-20%)",0.17104617215287499,0,1.0719476695890433,0.158283763972381,0,1.42008532474008,0.22157533325946399,0,1.330698330885399,"Medium-high (20-40%)",0.20759552276382201,0,1.230252437838419,0.18823161590134199,0,1.4523980241373819,0.230670230090121,0,1.62087489573646,"Medium-high (20-40%)",0.257460721856131,0,1.4677999191617279,0.22789488098066599,0,4175617,2,0.150333039885794,0.60133215954317598,4.4053286381727048,4.520119609564735E-3,0.24656424670434732,5.2577451640297923,0.17104617215287499,1.7743858183539429,0.17743858183539429,0.70975432734157717,4.8390173093663087,6.2970078086093664E-3,0.3007945212880393,5.8558631658045348,0.20759552276382201,2.0537753292637877,0.20537753292637878,0.82151013170551512,5.2860405268220605,8.436106743938453E-3,0.36177572246921352,6.477762487740728,0.257460721856131,2.3643523518855254,0.23643523518855253,0.94574094075421011,5.7829637630168413,1.1180447731256751E-2,0.43659895199301962,7.1764841034953282]
["Bengalon, Indonesia",0.87139999999999995,117.455,{"$f":"'12.0 Glencore'!D65","v":42560.494530074422},0.1100001,0.1100001,0.1100001,0.1100001,0.18044110680454389,6.2317635136504554E-2,7.4003521068382302E-2,"GLEN_LN Equity",1.8044110680454389E-2,0.26449186749325071,0.30040809239376687,-32767,0.18029274068144965,0,3032999351.9315877,54727776,3032999351.9315877,0,1.057967469973,0.90122427718130116,null,3.8503413091734,1,1.032787279551117,0.97004647743679795,9.4885958875029E-2,1.0427961282107341,0.97936109891108403,9.0212905934704005E-2,1.0427961282107341,0.97936109891108403,9.0212905934704005E-2,1.059786622320668,0.99520529251469692,0.11224879723145199,1.0428666240718787,0.97942676946264495,0.12530951078187899,1.0428666240718787,0.97942676946264495,0.12530951078187899,1.048733776068844,0.98490591162577812,0.112078101449057,1.0588351768734861,0.99430230475053205,0.13520052262795501,1.0588351768734861,0.99430230475053205,0.13520052262795501,0.98549053857161084,0.29112192401332398,0.10933764971450601,1.0027673411956519,0.30396591752536001,7.3719184262778001E-2,1.0027673411956519,0.30396591752536001,7.3719184262778001E-2,0.99639409923806188,0.294047187047424,0.124344037324246,1.0269444146255839,0.31073711487088101,0.101965319945393,1.0269444146255839,0.31073711487088101,0.101965319945393,1.0340776064229833,0.30527436454277501,0.13241738061855099,1.020233312595485,0.30842516813318399,0.11387841643490999,1.020233312595485,0.30842516813318399,0.11387841643490999,2.8324535838751101,1.9945346703796E-2,0,2.8059656412370466,1.9900910381178E-2,0,2.7828150449693871,1.9875295952607001E-2,0,4.0238857072981844,2.1775261764559999E-2,0,4.0634604474230924,2.1829677165545999E-2,0,3.8682416288617456,2.1546165539137001E-2,0,5.1309637842134244,2.3475617837358E-2,0,5.2109974163581674,2.3589788760941002E-2,0,4.8894727103027984,2.3118214704066001E-2,0,2.7425333754170418,2.0561227907861E-2,0,2.6908094164595919,"Low (<10%)",2.0320299022806999E-2,0,2.6686089156700641,2.0294144799814999E-2,0,3.7968829031705273,2.1880170783194E-2,0,3.8964334974661345,"Low (<10%)",2.2288217808793E-2,0,3.709239071970845,2.1998750913208999E-2,0,4.8925322148455344,2.3835391340688999E-2,0,4.9214434221434971,"Low (<10%)",2.3724966389231002E-2,0,4.6177845401211206,2.3250690050311999E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.0320299022806999E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.2288217808793E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.3724966389231002E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Calenturitas, Colombia",9.6327999999999996,-73.638000000000005,{"$f":"'12.0 Glencore'!D66","v":41003.88385050225},0.1100001,0.1732918455089007,0.214652018076436,0.231852812603349,0.36827205719332562,0.13179897293840215,9.125727739523036E-2,"GLEN_LN Equity",3.6827205719332561E-2,0.63872953160866386,0.83576104361343229,5.0000000000000001E-3,7.7308564639809951E-2,0.11627906976744186,13011575508.930153,479179968,13011575508.930153,0,2.5549181264346599,2.5072831308403001,0.26783539209761498,2.6287001572823701,2.7336065820762898,0.83880237921190703,0.49590757341580399,0.23861863594521701,0.88091417204230404,0.52112711971520798,0.26966332769728502,0.88091417204230404,0.52112711971520798,0.26966332769728502,0.79620899989365013,0.47105481169254498,0.26963208333370697,0.85142403073866213,0.50408036718490601,0.29960575596762101,0.85142403073866213,0.50408036718490601,0.29960575596762101,0.90466682000381204,0.534338739931284,0.29131776724304498,0.84446712049070805,0.50005893079532304,0.33863601649507702,0.84446712049070805,0.50005893079532304,0.33863601649507702,1.02783684555778,0.89857010221538092,9.0457211319684996E-2,1.025047363638574,0.89608632420044299,0.13945293371471201,1.025047363638574,0.89608632420044299,0.13945293371471201,1.0381784768455653,0.906998474056671,0.110599217500257,1.0395795153702641,0.91006377059450005,0.13988554458996499,1.0395795153702641,0.91006377059450005,0.13988554458996499,1.0281006205669587,0.89721429947791698,0.13560391938363001,1.038829305839394,0.90951445705970613,0.15159822628667799,1.038829305839394,0.90951445705970613,0.15159822628667799,1.361812209848132,2.8342415888211001E-2,0,1.352189089227924,2.8244471672595001E-2,0,1.3465226544537907,2.8144201840900999E-2,0,1.403381037441443,2.9136524332261E-2,0,1.3701733703190011,2.8592419616654E-2,0,1.3685007525322941,2.8570013200205E-2,0,1.371155597487516,2.8520906922238999E-2,0,1.386389274156264,2.8906154170326999E-2,0,1.398186535673724,2.9145155945783E-2,0,1.6235197271705599,5.7152617559333999E-2,0,1.534983920275707,"Low (<10%)",5.4198813694498998E-2,0,1.528551472082716,5.4006404150069999E-2,0,1.7625787169309719,6.1853787731349003E-2,0,1.609272607833599,"Low (<10%)",5.6721946495024003E-2,0,1.6073081133792253,5.6677496407483E-2,0,1.5156470505702171,5.3376079237501997E-2,0,1.641732686230168,"Low (<10%)",5.7805495293031001E-2,0,1.655702752359687,5.8283442512324E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.4198813694498998E-2,0.11633317927861841,1.1633317927861842E-2,4.6533271711447367E-2,0.10930665434228948,1.4545041918999033E-6,1.7450464950971963E-2,0.1732918455089007,5.6721946495024003E-2,0.18197894669101833,1.8197894669101832E-2,7.2791578676407329E-2,0.11455831573528147,3.413453493344159E-6,2.7298710211253852E-2,0.214652018076436,5.7805495293031001E-2,0.20927855450212096,2.0927855450212095E-2,8.3711421800848382E-2,0.11674228436016967,4.4818441229947434E-6,3.1394624598207979E-2,0.231852812603349]
["Asam-Asam, Indonesia",-3.8818000000000001,115.08199999999999,{"$f":"'12.0 Glencore'!D67","v":39998.983285208829},0.1100001,0.1100001,0.1100001,0.1100001,0.22462570433506174,7.8239015248222077E-2,7.7745701794759883E-2,"GLEN_LN Equity",2.2462570433506173E-2,0.24418684463038101,0.57886833463550325,-32767,0.18029274068144965,0,6541488937.5625391,146938656,6541488937.5625391,0,0.97674737852152405,1.73660500390651,null,3.8503413091734,1,0.98132355352800515,1.316273380419168,0.19419809803645999,1.0016268579667873,1.3415882044767511,0.19108182838169899,1.0016268579667873,1.3415882044767511,0.19108182838169899,0.98124314364639698,1.316173050944774,0.19553505185786299,0.99726932907398202,1.3361997657320159,0.19868301972695199,0.99726932907398202,1.3361997657320159,0.19868301972695199,0.99882331492648613,1.3381082821504191,0.19458321005609999,0.99620810026768403,1.3348874700347173,0.19240333760077399,0.99620810026768403,1.3348874700347173,0.19240333760077399,1.0059122466185373,0.597481642521831,4.6249386415383002E-2,0.99636789594477604,0.58922552669111194,5.8597459341212001E-2,0.99636789594477604,0.58922552669111194,5.8597459341212001E-2,1.00497750055299,0.59701092567287095,4.6748595863028999E-2,1.016944732209508,0.60096472656857303,6.6017476827796004E-2,1.016944732209508,0.60096472656857303,6.6017476827796004E-2,1.0044820423930241,0.59662854957532896,4.1326720046400998E-2,1.035321794384843,0.61199795319394801,5.8705307187302998E-2,1.035321794384843,0.61199795319394801,5.8705307187302998E-2,1.145247378147467,3.7794014941078001E-2,0,1.1412626627376621,3.7510918537714003E-2,0,1.109859490996417,3.5869368201668E-2,0,1.3528912117722227,4.8886897114802999E-2,0,1.385569016989213,5.0440963508148001E-2,0,1.3181445576333219,4.6931794516836003E-2,0,1.624955521290476,6.3421291305460994E-2,0,1.688323826222633,6.6464424340330994E-2,0,1.559088057696822,5.9728773957600997E-2,0,1.1670436055775193,2.8712891640370001E-2,0,1.1394090061186293,"Low (<10%)",2.7960083736978999E-2,0,1.1080568398987749,2.6736496401784E-2,0,1.3787522700487309,3.7143213865161E-2,0,1.3893629098929461,"Low (<10%)",3.7749567693207003E-2,0,1.3217538323947959,3.5123336884530003E-2,0,1.6268698347415671,4.7396232540717002E-2,0,1.694750148858432,"Low (<10%)",4.9790282576105002E-2,0,1.5650224659665899,4.4744426251935997E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7960083736978999E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.7749567693207003E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,4.9790282576105002E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Cumberland, South Africa",-26.200641999999998,27.765999999999998,{"$f":"'12.0 Glencore'!D68","v":39407.865305624466},5.2577451640297923,5.8558631658045348,6.477762487740728,7.1764841034953282,1.417481984027877,0.60644433967886602,0.29110072871880777,"GLEN_LN Equity",0.14174819840278768,0.44013038838452889,0.68129747903922577,-32767,8.6589671473879526E-2,0,8106708296.459034,1149111296,8160957820.4606333,1.5033303988579401,1.76052155353812,2.0438924371176799,null,2.7922668538281701,1,1.005465428360159,0.16045491616987101,0.134660114444105,1.050833800318687,0.167657540907654,0.116271751112448,1.050833800318687,0.167657540907654,0.116271751112448,0.95330565280460799,0.15222704669967799,0.113096213918427,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,0.99290607409348097,0.158473758727464,0.10352945353987,0.89749273056454404,0.14333004496798099,0.119597429206509,0.89749273056454404,0.14333004496798099,0.119597429206509,0.98284265169791296,0.696013420445875,5.6787768353334003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,0.99350676423449102,0.70334919505392901,5.4601222117214999E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,1.0336602665150527,0.73220499505869296,6.800235779206E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.1941881636992413,2.8481881688957999E-2,0,1.1938993814786889,2.8452563586966E-2,0,1.1252991514975701,2.6336612093583001E-2,0,1.3473904170689093,3.3350239896435999E-2,0,1.348597139722064,3.3352375652210997E-2,0,1.2469661807721133,3.0245433479599002E-2,0,1.4354233622132879,3.6147691641406E-2,0,1.4460464289436099,3.6438931065160003E-2,0,1.3094676916382619,3.2253432226576999E-2,0,1.1895702490027431,0.17896467691186599,0,1.137590779707226,"Low-medium (10-20%)",0.17104617215287499,0,1.0719476695890433,0.158283763972381,0,1.42008532474008,0.22157533325946399,0,1.330698330885399,"Medium-high (20-40%)",0.20759552276382201,0,1.230252437838419,0.18823161590134199,0,1.4523980241373819,0.230670230090121,0,1.62087489573646,"Medium-high (20-40%)",0.257460721856131,0,1.4677999191617279,0.22789488098066599,0,3112929,2,0.150333039885794,0.60133215954317598,4.4053286381727048,4.520119609564735E-3,0.24656424670434732,5.2577451640297923,0.17104617215287499,1.7743858183539429,0.17743858183539429,0.70975432734157717,4.8390173093663087,6.2970078086093664E-3,0.3007945212880393,5.8558631658045348,0.20759552276382201,2.0537753292637877,0.20537753292637878,0.82151013170551512,5.2860405268220605,8.436106743938453E-3,0.36177572246921352,6.477762487740728,0.257460721856131,2.3643523518855254,0.23643523518855253,0.94574094075421011,5.7829637630168413,1.1180447731256751E-2,0.43659895199301962,7.1764841034953282]
["Ravnesworth North, Australia",-32.44,151.0548,{"$f":"'12.0 Glencore'!D69","v":35467.078775062022},3.7757646725102965,4.1122397649493596,4.3148885791278833,4.6083208229710095,2.0473278928421186,0.96187939766799613,0.57402462818329125,"GLEN_LN Equity",0.20473278928421185,0.80540234238113106,0.37500438954864873,-32767,0,0.22222222222222221,2785996175.7673655,570384768,2785996175.7673655,2.0337421778348399,3.2216093695245198,1.1250131686459499,null,0,3.4447848426729002,0.80182463800536707,0.107194401874354,0.28478922837792497,0.96367645437526916,0.12864684661265299,0.28375551212929501,0.96367645437526916,0.12864684661265299,0.28375551212929501,0.81324429685656996,0.10871118519320901,0.38831673643610698,0.98055352385613004,0.13090942966691699,0.23089145447456,0.98055352385613004,0.13090942966691699,0.23089145447456,0.91063518510825003,0.121646849614834,0.36571214244287598,0.914031318751795,0.12199129289133499,0.35010714021378497,0.914031318751795,0.12199129289133499,0.35010714021378497,0.987981872711304,0.36350763157133997,0.18553324068826399,1.054637979987765,0.38884717017624698,0.19691019988261299,1.054637979987765,0.38884717017624698,0.19691019988261299,1.0158804951183693,0.37661608606911401,0.13380705311107699,1.0696944063265821,0.39275455943575899,0.18400189178929999,1.0696944063265821,0.39275455943575899,0.18400189178929999,1.1109465613633751,0.41088783516834598,0.14886129984756399,1.0318981851589399,0.37714425128305401,0.17110468782332799,1.0318981851589399,0.37714425128305401,0.17110468782332799,1.4452392113898651,3.1366265527621E-2,0,1.4247765839675259,3.1121816284642001E-2,0,1.354329752698672,3.0532724261007001E-2,0,1.81556256682802,3.4733525113451999E-2,0,1.85746832599755,3.4996700777668997E-2,0,1.7376758425928367,3.4010905564459001E-2,0,2.023165291040963,3.6621205846749001E-2,0,2.1545113726916352,3.7656810466835999E-2,0,2.098894138140357,3.7288316643271001E-2,0,1.8024380180996531,0.29261104105404701,0,1.4784802279839653,"Medium-high (20-40%)",0.24191666647180099,0,1.4053780670366749,0.23733752567553301,0,2.2324934510401211,0.31950277289058199,0,1.8943059005008307,"Medium-high (20-40%)",0.26733521692603901,0,1.7721376756255407,0.25980485631169398,0,2.221707797069651,0.30104524665210503,0,2.3571526801005511,"Medium-high (20-40%)",0.30868441160287702,0,2.2963043990731249,0.30566375484261799,0,22959,1,0.203374217783484,0.81349687113393598,2.6269937422678717,4.1362275833261766E-3,0.33113783152516257,3.7757646725102965,0.24191666647180099,2.274510164968679,0.22745101649686789,0.90980406598747154,2.8196081319749435,5.173519235647496E-3,0.37765404775129729,4.1122397649493596,0.26733521692603901,2.4186499009476261,0.24186499009476262,0.96745996037905047,2.9349199207581007,5.8499915298529711E-3,0.40665870646087932,4.3148885791278833,0.30868441160287702,2.6261326294672456,0.26261326294672455,1.0504530517868982,3.1009061035737964,6.8966988488788454E-3,0.45006496876143626,4.6083208229710095]
["Zapadnaya, Australia",-25.274000000000001,133.77500000000001,{"$f":"'12.0 Glencore'!D70","v":34008.987758753916},3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"GLEN_LN Equity",8.052416452110467E-5,1.6007978345374123,0.27478045463576722,-32767,0,0,186776231.57528257,15040,186776231.57528257,5,5,0.82434136390730195,null,0,1,0.80771521127996804,7.6020570875839997E-3,0.65033855741177704,0.97411269198101003,9.1804253148220008E-3,0.41001541078648601,0.97411269198101003,9.1804253148220008E-3,0.41001541078648601,0.97533471266676897,9.1909971558379999E-3,0.41525842191942303,0.88507263105826794,8.3398564558649999E-3,0.46035047560380599,0.88507263105826794,8.3398564558649999E-3,0.46035047560380599,1.1355336317981293,1.0709594212820001E-2,0.30968566681362197,0.912627710837835,8.599985904663E-3,0.59744397859599996,0.912627710837835,8.599985904663E-3,0.59744397859599996,1.0164042550133201,0.26390305226631999,0.101050630404972,1.084550762200178,0.28227788993948899,0.100717405497194,1.084550762200178,0.28227788993948899,0.100717405497194,1.039045774950361,0.26986434479619997,0.118321464293559,1.0756657846319919,0.27989905126195003,0.14811637861829,1.0756657846319919,0.27989905126195003,0.14811637861829,1.026633858283782,0.26679543410603601,0.13779733351885501,1.0766833085192109,0.280695992913779,0.156935800652238,1.0766833085192109,0.280695992913779,0.156935800652238,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,7.4182710000000009E-7,0,0,9.7582416392999997E-5,0,0,"Arid and low water use",8.0805308547999999E-5,0,0,8.0805308547999999E-5,0,0,8.0712363151000003E-5,0,0,"Arid and low water use",8.8949624504000005E-5,0,0,8.8949624504000005E-5,0,0,6.9267526428E-5,0,0,"Arid and low water use",8.6259106513000001E-5,0,0,8.6259106513000001E-5,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.0805308547999999E-5,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.8949624504000005E-5,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.6259106513000001E-5,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Ulan UG, Australia",-32.281999999999996,149.739,{"$f":"'12.0 Glencore'!D71","v":32511.488877140186},1.3842789535829552,1.5371066186250235,1.6287206706497122,1.7607678475185813,2.0473278928421186,0.96187939766799613,0.57402462818329125,"GLEN_LN Equity",0.20473278928421185,0.80540234238113106,0.37500438954864873,-32767,0,0.22222222222222221,2785996175.7673655,570384768,2785996175.7673655,2.0337421778348399,3.2216093695245198,1.1250131686459499,null,0,3.4447848426729002,0.80182463800536707,0.107194401874354,0.28478922837792497,0.96367645437526916,0.12864684661265299,0.28375551212929501,0.96367645437526916,0.12864684661265299,0.28375551212929501,0.81324429685656996,0.10871118519320901,0.38831673643610698,0.98055352385613004,0.13090942966691699,0.23089145447456,0.98055352385613004,0.13090942966691699,0.23089145447456,0.91063518510825003,0.121646849614834,0.36571214244287598,0.914031318751795,0.12199129289133499,0.35010714021378497,0.914031318751795,0.12199129289133499,0.35010714021378497,0.987981872711304,0.36350763157133997,0.18553324068826399,1.054637979987765,0.38884717017624698,0.19691019988261299,1.054637979987765,0.38884717017624698,0.19691019988261299,1.0158804951183693,0.37661608606911401,0.13380705311107699,1.0696944063265821,0.39275455943575899,0.18400189178929999,1.0696944063265821,0.39275455943575899,0.18400189178929999,1.1109465613633751,0.41088783516834598,0.14886129984756399,1.0318981851589399,0.37714425128305401,0.17110468782332799,1.0318981851589399,0.37714425128305401,0.17110468782332799,1.4452392113898651,3.1366265527621E-2,0,1.4247765839675259,3.1121816284642001E-2,0,1.354329752698672,3.0532724261007001E-2,0,1.81556256682802,3.4733525113451999E-2,0,1.85746832599755,3.4996700777668997E-2,0,1.7376758425928367,3.4010905564459001E-2,0,2.023165291040963,3.6621205846749001E-2,0,2.1545113726916352,3.7656810466835999E-2,0,2.098894138140357,3.7288316643271001E-2,0,1.8024380180996531,0.29261104105404701,0,1.4784802279839653,"Medium-high (20-40%)",0.24191666647180099,0,1.4053780670366749,0.23733752567553301,0,2.2324934510401211,0.31950277289058199,0,1.8943059005008307,"Medium-high (20-40%)",0.26733521692603901,0,1.7721376756255407,0.25980485631169398,0,2.221707797069651,0.30104524665210503,0,2.3571526801005511,"Medium-high (20-40%)",0.30868441160287702,0,2.2963043990731249,0.30566375484261799,0,0,0.1,0.203374217783484,0.81349687113393598,0.26269937422678719,4.1373106201221803E-4,0.30766897716021963,1.3842789535829552,0.24191666647180099,2.274510164968679,0.22745101649686789,0.90980406598747154,0.28196081319749439,5.1746239415623434E-4,0.34482427704590141,1.5371066186250235,0.26733521692603901,2.4186499009476261,0.24186499009476262,0.96745996037905047,0.29349199207581006,5.8511092083440559E-4,0.36718360727401744,1.6287206706497122,0.30868441160287702,2.6261326294672456,0.26261326294672455,1.0504530517868982,0.31009061035737967,6.8978352008154957E-4,0.39953440185422179,1.7607678475185813]
["Tweenfontein, South Africa",-28.416667,29.083333,{"$f":"'12.0 Glencore'!D72","v":31526.292244499567},1.4470004412841988,1.7866678381439245,2.3851667095865432,2.7738648894986793,0.62891937955958876,0.23600909891890412,0.12197379462574466,"GLEN_LN Equity",6.2891937955958876E-2,0.55044720974995742,0.71563636358950544,-32767,8.6589671473879526E-2,0,1411895687.8412857,88796856,1411895687.8412857,0.330946996678054,2.2017888389998301,2.1469090907685202,null,2.7922668538281701,1,1.069534788052293,8.5676441156913002E-2,0.19585419394414,1.132531333511529,9.0743319341970996E-2,0.159556272287696,1.132531333511529,9.0743319341970996E-2,0.159556272287696,1.008022172320278,8.0771671657657002E-2,0.149280359456476,1.070181540345442,8.5751197368309995E-2,0.11112975763465301,1.070181540345442,8.5751197368309995E-2,0.11112975763465301,1.0569584019948099,8.4673650525892999E-2,0.12135650977543901,0.93570000840765999,7.4983748487607998E-2,0.17684152984906201,0.93570000840765999,7.4983748487607998E-2,0.17684152984906201,0.99287633386765595,0.73452465028482705,9.1828806177843003E-2,1.0058861463689941,0.75929200430210098,5.8974594968319E-2,1.0058861463689941,0.75929200430210098,5.8974594968319E-2,1.0075277502261193,0.74510619662525812,7.7059025739555004E-2,0.99812518481360302,0.75385376032889295,6.4573565525236007E-2,0.99812518481360302,0.75385376032889295,6.4573565525236007E-2,1.036508572848001,0.76582439455527485,0.10971475856415,0.99689345162508303,0.75270359255836605,8.7687052090116999E-2,0.99689345162508303,0.75270359255836605,8.7687052090116999E-2,1.3143970733360579,6.7629632558600002E-3,0,1.31984593432252,6.7918501923239999E-3,0,1.2689767767998239,6.4348099056440004E-3,0,1.6498270517050613,8.6541021897189995E-3,0,1.660736202440704,8.7118198623810008E-3,0,1.6332011177277059,8.39069154535E-3,0,1.7483826593167793,9.209754214654E-3,0,1.7616472255206199,9.2801731473169998E-3,0,1.7871293864009801,9.2172850502299994E-3,0,1.2289427964560919,7.8936089834478002E-2,0,1.165394629948298,"Low (<10%)",7.4846834362854997E-2,0,1.1204782942872169,7.0912216483877993E-2,0,1.6366971848520639,0.107142789199639,0,1.551826619906598,"Low-medium (10-20%)",0.10159414830049,0,1.526097261218436,9.7849263950350998E-2,0,1.654164114705968,0.108767652716678,0,1.8827051508939561,"Low-medium (10-20%)",0.123762459659518,0,1.909938410113142,0.122923769965341,0,37370,1,3.30946996678054E-2,0.1323787986712216,1.2647575973424432,1.0962922408019066E-4,4.9754416046453975E-2,1.4470004412841988,7.4846834362854997E-2,0.58201320408717305,5.8201320408717304E-2,0.23280528163486922,1.4656105632697385,3.388451898638582E-4,8.7913148049453008E-2,1.7866678381439245,0.10159414830049,1.0228173070215951,0.10228173070215951,0.40912692280863805,1.8182538456172761,1.0462654717159783E-3,0.1567396756889132,2.3851667095865432,0.123762459659518,1.3075737743569773,0.13075737743569774,0.52302950974279094,2.0460590194855817,1.7098622511238953E-3,0.20306649801918314,2.7738648894986793]
["Beltana, Australia",-30.809699999999999,138.40299999999999,{"$f":"'12.0 Glencore'!D73","v":30659.319207775836},3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"GLEN_LN Equity",2.2855424029200235E-2,1.0684455231832202,0.26454184650744778,-32767,0,0,221997237.65866819,5073841,221997237.65866819,5,4.2737820927328798,0.79362553952234305,null,0,1,0.960555164945049,5.8864586905349996E-3,0.31692697004662301,0.98576070441189301,6.043744525226E-3,0.232221185621732,0.98576070441189301,6.043744525226E-3,0.232221185621732,1.002995689617407,6.1477416048170003E-3,0.33544526937609498,1.008118032784844,6.1780745485969998E-3,0.21433945223728601,1.008118032784844,6.1780745485969998E-3,0.21433945223728601,1.0337882233605613,6.3373142601190003E-3,0.25697566357507601,1.008549336820042,6.1806659620320002E-3,0.25246072192977298,1.008549336820042,6.1806659620320002E-3,0.25246072192977298,1.0603707598595973,0.26543049182947598,0.31509272449473202,1.096602637947105,0.28353292967955102,0.319546335992002,1.096602637947105,0.28353292967955102,0.319546335992002,1.1326589620983001,0.28014369872802802,0.34718198842987902,1.076543765313194,0.28119522815049403,0.309142118235816,1.076543765313194,0.28119522815049403,0.309142118235816,1.07504099430009,0.26871231267046097,0.313213419850629,0.95843812389658101,0.25111287886795097,0.324921306658846,0.95843812389658101,0.25111287886795097,0.324921306658846,2.574311141760981,2.3658520107599999E-4,0,2.5537595549422871,2.34952143186E-4,0,2.8952314607923029,2.5617726258999999E-4,0,7.4466088489858624,5.40820452117E-4,0,7.4079768710164915,5.3696565057999995E-4,0,7.945725226290933,5.7034876606400003E-4,0,13.533352828978096,9.2088796729100002E-4,0,13.833015747859037,9.3671053219400002E-4,0,14.085285174767575,9.5226682581000003E-4,0,2.6800242565019681,4.0191431472478001E-2,0,2.5906485656332441,"Arid and low water use",3.8875260561532003E-2,0,2.937053027001725,4.2387175950381002E-2,0,7.4243677476085388,8.7970589345031006E-2,0,7.3483229444399054,"Arid and low water use",8.6914725025821996E-2,0,7.8817409944959644,9.2318207165887997E-2,0,13.091030177326736,0.14531202485661801,0,13.715755137447781,"Arid and low water use",0.15155495183668299,0,13.965886110419261,0.15407188022451301,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,3.8875260561532003E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.6914725025821996E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.15155495183668299,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Atcom, South Africa",-30.559000000000001,22.937000000000001,{"$f":"'12.0 Glencore'!D74","v":27014.09166700557},0.1100001,0.1100001,0.1100001,0.1100001,0.24193978755906664,8.4548919906630646E-2,7.9262783222034242E-2,"GLEN_LN Equity",2.4193978755906665E-2,0.62306670011170173,0.58588036019395673,9.968,8.6589671473879526E-2,0,16988927871.140341,411029760,18384865120.457775,0,2.49226680044681,1.7576410805818701,2.99537597347455,2.7922668538281701,1,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7252544827806001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.9024207174962E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.5336986826819003E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["La Jagua, Colombia",2.983222,-75.215800000000002,{"$f":"'12.0 Glencore'!D75","v":25221.033795599658},1.5100001000000001,1.5100001000000001,1.6489251842103789,1.8015414811075483,0.40744546756360078,0.14688260979040835,9.5329732229458258E-2,"GLEN_LN Equity",4.0744546756360078E-2,0.24055710137615963,0.41836250330460589,-32767,7.7308564639809951E-2,0.34865900383141762,110556524654.35394,4504575488,110556524654.35394,0,0.96222840550463884,1.2550875099138199,null,2.6287001572823701,3.9951552531654495,0.94908118705212896,1.1303766751994799,0.110284608604961,0.95232921005093396,1.1339045646129069,0.125690123490908,0.95232921005093396,1.1339045646129069,0.125690123490908,0.94522406590570995,1.1258585314811549,0.14892227862288501,0.950590037845081,1.1318572405509499,0.113866830522449,0.950590037845081,1.1318572405509499,0.113866830522449,0.99255533511818805,1.1813013004673647,0.124397870252084,0.95150310368544588,1.132932086192366,0.12053220901603,0.95150310368544588,1.132932086192366,0.12053220901603,1.0283131949464841,0.44492505737096494,5.8973277311401999E-2,1.0402576644906261,0.45320257740306202,0.10026336592938501,1.0402576644906261,0.45320257740306202,0.10026336592938501,1.034119243504972,0.44704184834662403,8.0661912179105996E-2,1.049828919015519,0.45723111247213999,0.122469196239997,1.049828919015519,0.45723111247213999,0.122469196239997,1.019674902866132,0.44026965864585199,0.10042089474905,1.0337173229095633,0.450280981643011,0.11729593628747401,1.0337173229095633,0.450280981643011,0.11729593628747401,1.122002101589689,5.5077055691402997E-2,0,1.12231493736932,5.5129266558249998E-2,0,1.100827653919467,5.3930131967540998E-2,0,1.2065207122268169,5.9776676962599001E-2,0,1.21002282710863,6.0031191537327E-2,0,1.1897812738506619,5.8903243836938998E-2,0,1.264410831863185,6.2995632356969006E-2,0,1.2780130824269631,6.3831113435681E-2,0,1.2798106904658719,6.3936500051923001E-2,0,1.1821982322446587,4.8724515375977002E-2,0,1.178494711203171,"Low (<10%)",4.8618965192251E-2,0,1.155931837752399,4.7561438282023E-2,0,1.2764388421180679,5.3094305626443003E-2,0,1.2729176395027919,"Low (<10%)",5.3037776661751003E-2,0,1.2516239666763287,5.2041230754742998E-2,0,1.273894549881821,5.3327319907331E-2,0,1.343151774783339,"Low (<10%)",5.634151791941E-2,0,1.3450410046050241,5.6434539043559002E-2,0,292829,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.8618965192251E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.3037776661751003E-2,8.5092204200087229E-2,8.5092204200087236E-3,3.4036881680034894E-2,1.6021106450401048,1.0961875745486015E-5,1.2766695614493589E-2,1.6489251842103789,5.634151791941E-2,0.1722703375742487,1.7227033757424869E-2,6.8908135029699474E-2,1.7067244050890986,4.4617326515294149E-5,2.5864323662234904E-2,1.8015414811075483]
["Sage Creek, Australia",-37.741999999999997,144.82900000000001,{"$f":"'12.0 Glencore'!D76","v":25221.033795599658},12.020451368568633,12.158325767879578,12.755736134941548,13.401930410355247,10,10,9.9883389426612226,"GLEN_LN Equity",1.0537524267234095,0.60232572427751785,0.6471194860641315,-32767,0,7.6923076923076927E-2,98257159.247498453,103538720,98257159.247498453,4.3974640484915399,2.4093028971100701,1.9413584581923899,null,0,2.3439544012173599,1.0643943386569421,7.2287643734259999E-2,0.31099475582706099,1.091525192903485,7.4120704979706006E-2,0.242802025453453,1.091525192903485,7.4120704979706006E-2,0.242802025453453,1.0356819197381413,7.0335111197177003E-2,0.38064287385652201,1.0551000309911971,7.1648426201444002E-2,0.214708193107572,1.0551000309911971,7.1648426201444002E-2,0.214708193107572,1.1414179195287619,7.7525483437009005E-2,0.36090023285585093,1.0038705277328033,6.8171334897591002E-2,0.198383669831179,1.0038705277328033,6.8171334897591002E-2,0.198383669831179,0.97479909409094501,0.64012947453255897,0.158067611148418,1.0237154698925259,0.666575918735961,0.120951450842799,1.0237154698925259,0.666575918735961,0.120951450842799,0.95302638050866395,0.62508309396258599,0.15861487709654901,1.008079977265276,0.65450075334622704,0.135886618853895,1.008079977265276,0.65450075334622704,0.135886618853895,0.99859073839882995,0.65373584554096698,0.14511932026954399,0.98660841503196284,0.63765929564573498,0.16249553626548899,0.98660841503196284,0.63765929564573498,0.16249553626548899,1.1829036717657533,8.1172586961182985E-2,0,1.181731849198949,8.1109364890780994E-2,0,1.1492508210725141,7.9401538940847005E-2,0,1.3953981100894113,9.2272348903664994E-2,0,1.393892515046198,9.2189343997228002E-2,0,1.289969916115306,8.6739656865132006E-2,0,1.6143957371075053,0.103711808425738,0,1.6240357718063907,0.104208454449251,0,1.40939285733235,9.2967238312050005E-2,0,1.1113396875619861,1.122910953628339,0,1.0826427615981189,"Extremely high (>80%)",1.094287553160594,0,1.052885291649089,1.0712464076345081,0,1.3473230376004039,1.3118959696386827,0,1.3210998712005799,"Extremely high (>80%)",1.286690425523551,0,1.222604377049884,1.210628920463074,0,1.414377424330268,1.3377769970310041,0,1.617774132162445,"Extremely high (>80%)",1.52862569884829,0,1.4039587958771953,1.3637291751981713,0,3567683,2,0.439746404849154,1.758985619396616,9.0359424775864632,3.8675524090191697E-2,1.186847747495362,12.020451368568633,1.094287553160594,4.4519199893316994,0.44519199893316996,1.7807679957326799,9.1230719829307194,3.9639327702022213E-2,1.2148464615141565,12.158325767879578,1.286690425523551,4.6855930814019509,0.46855930814019509,1.8742372325607803,9.4969489302431214,4.3909711904894476E-2,1.340640260232751,12.755736134941548,1.52862569884829,4.9341632847627963,0.49341632847627964,1.9736653139051186,9.8946612556204734,4.8692083983035234E-2,1.484911756846619,13.401930410355247]
["Impunzi, South Africa",-31.635000000000002,29.160799999999998,{"$f":"'12.0 Glencore'!D77","v":23644.71918337468},0.46295294869451603,0.49804560730178316,0.58692784395714304,0.57521268703113804,0.74533915029133802,0.28548174669424692,0.13880541585246234,"GLEN_LN Equity",7.4533915029133799E-2,0.4674833754980644,0.62905866309605596,0.26400000000000001,8.6589671473879526E-2,7.6923076923076927E-2,409846658.23685241,30547476,409846658.23685241,0.57596894693720802,1.86993350199226,1.8871759892881701,0.496922466008071,2.7922668538281701,2.3439544012173599,1.0357537274285551,0.23399926715885999,0.13305042237720699,1.068335703260513,0.241642945751562,9.1331188908316999E-2,1.068335703260513,0.241642945751562,9.1331188908316999E-2,0.99735654605020396,0.225001139344433,0.17142562410617301,1.0106668506960399,0.22812161854450699,0.156587065481647,1.0106668506960399,0.22812161854450699,0.156587065481647,1.0092065398825327,0.22777810773835699,0.173117131809462,1.0096243755218719,0.22787719460838901,0.23280244720903101,1.0096243755218719,0.22787719460838901,0.23280244720903101,1.056958621248735,0.66416863006945404,6.3608554355246996E-2,1.0039349512331279,0.63965571760351403,6.1438902755497002E-2,1.0039349512331279,0.63965571760351403,6.1438902755497002E-2,1.0341661456541913,0.65066458695753904,7.0344814708163006E-2,1.012217391532731,0.64413517366831996,8.7008544035989996E-2,1.012217391532731,0.64413517366831996,8.7008544035989996E-2,0.97529543970188404,0.61421589889290196,5.8093463111268E-2,0.99774765042750901,0.63479358514593998,8.0655847463448005E-2,0.99774765042750901,0.63479358514593998,8.0655847463448005E-2,1.1561814387385621,1.8547860124863001E-2,0,1.1749645060071341,1.8719057674742998E-2,0,1.127903654049935,1.8280440829933998E-2,0,1.2201570851839301,1.9149455695309001E-2,0,1.256714031759667,1.9485253371527001E-2,0,1.155651335293908,1.8541039059844999E-2,0,1.201642200143886,1.8975350806241999E-2,0,1.227919157211544,1.9215374020361001E-2,0,1.0700746526330831,1.7737327505461999E-2,0,1.116270603832622,7.9264607748842003E-2,0,1.0998083303040369,"Low (<10%)",7.7465773381146005E-2,0,1.055757708562602,7.5650628960335004E-2,0,1.2233910631218847,8.5108261011937997E-2,0,1.2434503327126789,"Low (<10%)",8.5416075406835004E-2,0,1.143454279219722,8.1276992413711002E-2,0,1.190680155802152,8.3306297495623002E-2,0,1.2162138583241291,"Low (<10%)",8.4323374497316E-2,0,1.0598740269914393,7.7837220771233007E-2,0,0,0.1,5.7596894693720799E-2,0.23038757877488319,0.14607751575497666,3.3279782473065004E-5,8.6454574382183055E-2,0.46295294869451603,7.7465773381146005E-2,0.63163093188503949,6.3163093188503952E-2,0.25265237275401581,0.15053047455080315,4.0002079720715199E-5,9.4822757917243511E-2,0.49804560730178316,8.5416075406835004E-2,0.77257951743160835,7.725795174316083E-2,0.30903180697264332,0.1618063613945287,5.9795636870660009E-5,0.11602987995310036,0.58692784395714304,8.4323374497316E-2,0.75400450777478434,7.5400450777478437E-2,0.30160180310991375,0.16032036062198274,5.6959819819547238E-5,0.11323356347942204,0.57521268703113804]
["La Jagua, Colombia",2.9830000000000001,-75.213999999999999,{"$f":"'12.0 Glencore'!D78","v":22462.483224205942},1.5100001000000001,1.5100001000000001,1.6489251842103789,1.8015414811075483,0.40744546756360078,0.14688260979040835,9.5329732229458258E-2,"GLEN_LN Equity",4.0744546756360078E-2,0.24055710137615963,0.41836250330460589,-32767,7.7308564639809951E-2,0.34865900383141762,110556524654.35394,4504575488,110556524654.35394,0,0.96222840550463884,1.2550875099138199,null,2.6287001572823701,3.9951552531654495,0.94908118705212896,1.1303766751994799,0.110284608604961,0.95232921005093396,1.1339045646129069,0.125690123490908,0.95232921005093396,1.1339045646129069,0.125690123490908,0.94522406590570995,1.1258585314811549,0.14892227862288501,0.950590037845081,1.1318572405509499,0.113866830522449,0.950590037845081,1.1318572405509499,0.113866830522449,0.99255533511818805,1.1813013004673647,0.124397870252084,0.95150310368544588,1.132932086192366,0.12053220901603,0.95150310368544588,1.132932086192366,0.12053220901603,1.0283131949464841,0.44492505737096494,5.8973277311401999E-2,1.0402576644906261,0.45320257740306202,0.10026336592938501,1.0402576644906261,0.45320257740306202,0.10026336592938501,1.034119243504972,0.44704184834662403,8.0661912179105996E-2,1.049828919015519,0.45723111247213999,0.122469196239997,1.049828919015519,0.45723111247213999,0.122469196239997,1.019674902866132,0.44026965864585199,0.10042089474905,1.0337173229095633,0.450280981643011,0.11729593628747401,1.0337173229095633,0.450280981643011,0.11729593628747401,1.122002101589689,5.5077055691402997E-2,0,1.12231493736932,5.5129266558249998E-2,0,1.100827653919467,5.3930131967540998E-2,0,1.2065207122268169,5.9776676962599001E-2,0,1.21002282710863,6.0031191537327E-2,0,1.1897812738506619,5.8903243836938998E-2,0,1.264410831863185,6.2995632356969006E-2,0,1.2780130824269631,6.3831113435681E-2,0,1.2798106904658719,6.3936500051923001E-2,0,1.1821982322446587,4.8724515375977002E-2,0,1.178494711203171,"Low (<10%)",4.8618965192251E-2,0,1.155931837752399,4.7561438282023E-2,0,1.2764388421180679,5.3094305626443003E-2,0,1.2729176395027919,"Low (<10%)",5.3037776661751003E-2,0,1.2516239666763287,5.2041230754742998E-2,0,1.273894549881821,5.3327319907331E-2,0,1.343151774783339,"Low (<10%)",5.634151791941E-2,0,1.3450410046050241,5.6434539043559002E-2,0,292829,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.8618965192251E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.3037776661751003E-2,8.5092204200087229E-2,8.5092204200087236E-3,3.4036881680034894E-2,1.6021106450401048,1.0961875745486015E-5,1.2766695614493589E-2,1.6489251842103789,5.634151791941E-2,0.1722703375742487,1.7227033757424869E-2,6.8908135029699474E-2,1.7067244050890986,4.4617326515294149E-5,2.5864323662234904E-2,1.8015414811075483]
["Waterpan, South Africa",-26.296600000000002,27.898199999999999,{"$f":"'12.0 Glencore'!D79","v":21339.359062995645},5.2577451640297923,5.8558631658045348,6.477762487740728,7.1764841034953282,1.417481984027877,0.60644433967886602,0.29110072871880777,"GLEN_LN Equity",0.14174819840278768,0.44013038838452889,0.68129747903922577,-32767,8.6589671473879526E-2,0,8106708296.459034,1149111296,8160957820.4606333,1.5033303988579401,1.76052155353812,2.0438924371176799,null,2.7922668538281701,1,1.005465428360159,0.16045491616987101,0.134660114444105,1.050833800318687,0.167657540907654,0.116271751112448,1.050833800318687,0.167657540907654,0.116271751112448,0.95330565280460799,0.15222704669967799,0.113096213918427,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,0.99290607409348097,0.158473758727464,0.10352945353987,0.89749273056454404,0.14333004496798099,0.119597429206509,0.89749273056454404,0.14333004496798099,0.119597429206509,0.98284265169791296,0.696013420445875,5.6787768353334003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,0.99350676423449102,0.70334919505392901,5.4601222117214999E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,1.0336602665150527,0.73220499505869296,6.800235779206E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.1941881636992413,2.8481881688957999E-2,0,1.1938993814786889,2.8452563586966E-2,0,1.1252991514975701,2.6336612093583001E-2,0,1.3473904170689093,3.3350239896435999E-2,0,1.348597139722064,3.3352375652210997E-2,0,1.2469661807721133,3.0245433479599002E-2,0,1.4354233622132879,3.6147691641406E-2,0,1.4460464289436099,3.6438931065160003E-2,0,1.3094676916382619,3.2253432226576999E-2,0,1.1895702490027431,0.17896467691186599,0,1.137590779707226,"Low-medium (10-20%)",0.17104617215287499,0,1.0719476695890433,0.158283763972381,0,1.42008532474008,0.22157533325946399,0,1.330698330885399,"Medium-high (20-40%)",0.20759552276382201,0,1.230252437838419,0.18823161590134199,0,1.4523980241373819,0.230670230090121,0,1.62087489573646,"Medium-high (20-40%)",0.257460721856131,0,1.4677999191617279,0.22789488098066599,0,5674593,2,0.150333039885794,0.60133215954317598,4.4053286381727048,4.520119609564735E-3,0.24656424670434732,5.2577451640297923,0.17104617215287499,1.7743858183539429,0.17743858183539429,0.70975432734157717,4.8390173093663087,6.2970078086093664E-3,0.3007945212880393,5.8558631658045348,0.20759552276382201,2.0537753292637877,0.20537753292637878,0.82151013170551512,5.2860405268220605,8.436106743938453E-3,0.36177572246921352,6.477762487740728,0.257460721856131,2.3643523518855254,0.23643523518855253,0.94574094075421011,5.7829637630168413,1.1180447731256751E-2,0.43659895199301962,7.1764841034953282]
["Atacocha Lead, Peru",-10.73,-76.75,null,4.4094965792950163,4.3709388082022844,4.4484303787095243,4.530343904093928,2.8005462964572798,1.4563860693924657,1.2442458597937629,"MILPOC1_PE Equity",0.28005462964572797,1.3363957661684531,1.0850021523307596,-32767,0.15001547614953403,0.16666666666666666,1200205032.9437478,336122976,1200205032.9437478,2.48570827799684,5,3.2550064569922799,null,3.5851113421375498,3.1154772174199401,1.2162282703134339,0.18271093721782999,0.474857573588371,1.1034169422143141,0.166940193635119,0.289330625917258,1.1034169422143141,0.166940193635119,0.289330625917258,1.4147311652557959,0.21141209296945701,0.39717098950119401,1.2337294161949719,0.18646280730106099,0.41551539631499301,1.2337294161949719,0.18646280730106099,0.41551539631499301,1.4693894552970119,0.21931503109056599,0.309540954952014,1.4111972513441069,0.21304994725714901,0.45280362336469399,1.4111972513441069,0.21304994725714901,0.45280362336469399,0.99045607166692096,1.0944955998988439,0.15821216568766799,1.0134737116693,1.094674837272178,0.188039840411661,1.0134737116693,1.094674837272178,0.188039840411661,1.0388345464417701,1.1447961501197099,0.18888194103134101,1.062066628040373,1.1481784714425307,0.186895811481541,1.062066628040373,1.1481784714425307,0.186895811481541,1.0673210824784287,1.176974692459235,0.18767866719700901,1.074333011205227,1.1651243161466267,0.15593237437837201,1.074333011205227,1.1651243161466267,0.15593237437837201,1.0708309420349269,4.6134134233073998E-2,0,1.066766707093963,4.5875634710558E-2,0,1.0823290651089881,4.689220866333E-2,0,1.1878904648684101,5.3242062124449999E-2,0,1.188180154994142,5.3226629317136002E-2,0,1.2516476750262291,5.7296534413805E-2,0,1.345021316717226,6.2783146330309E-2,0,1.3546508520566527,6.3305621532773998E-2,0,1.476023138339889,7.1084005335460998E-2,0,0.88045227049274499,0.25249793436323997,0,0.96678478123890099,"Medium-high (20-40%)",0.27480281238219101,0,0.98088856868283403,0.28089226232612702,0,0.83965808772837003,0.25184019218873099,0,0.963080023380401,"Medium-high (20-40%)",0.28545440287829799,0,1.014523653725077,0.30728130313566898,0,0.91536067028965595,0.28626923571135499,0,0.95993019456805484,"Medium-high (20-40%)",0.29713981321180399,0,1.045936800779649,0.33364948572206399,0,12360,1,0.24857082779968401,0.99428331119873603,2.9885666223974718,6.1788705003847956E-3,0.42046777519842343,4.4094965792950163,0.27480281238219101,2.4583967690362085,0.24583967690362085,0.98335870761448341,2.9667174152289668,6.0438392579753603E-3,0.41481884610085851,4.3709388082022844,0.28545440287829799,2.5132603147825527,0.25132603147825527,1.0053041259130211,3.0106082518260422,6.3166025424640452E-3,0.42620139842799692,4.4484303787095243,0.29713981321180399,2.5711419221542511,0.25711419221542509,1.0284567688617003,3.0569135377234011,6.6108964952782791E-3,0.43836270101354852,4.530343904093928]
["Cerro Lindo Copper, Peru",-12.13,-76.98,null,13.575000150000001,13.575000150000001,13.575000150000001,13.575000150000001,10,10,10,"MILPOC1_PE Equity",26.477107077869107,1.8572795733331549,1.1107081366556359,-32767,0.15001547614953403,0,11669236.185483824,308967616,11669236.185483824,5,5,3.3321244099669101,null,3.5851113421375498,1,1.6955433548181893,7.1046864756631994E-2,0.51430069311245197,1.5548882105163799,6.4463882265226993E-2,0.58016876539081896,1.5548882105163799,6.4463882265226993E-2,0.58016876539081896,1.801078190508163,7.5269919525958004E-2,0.58329389939269005,1.797922312918254,7.3770985781441006E-2,0.52642315413677698,1.797922312918254,7.3770985781441006E-2,0.52642315413677698,1.9303716707640013,8.0443694089280995E-2,0.717624433846069,1.9456420562246093,7.9427981769878003E-2,0.42185763440796598,1.9456420562246093,7.9427981769878003E-2,0.42185763440796598,1.066773892775094,1.2564350531942521,0.15248210709666499,1.0480941151401939,1.198792261243482,0.13454532606845701,1.0480941151401939,1.198792261243482,0.13454532606845701,1.0625261349374393,1.2529287111908669,0.11694951766103499,1.0501403334130319,1.1962368860590979,0.191618462557377,1.0501403334130319,1.1962368860590979,0.191618462557377,1.0135692075439999,1.194701414454159,0.16038373914127799,1.0574228189960173,1.2026263137568749,0.200262896084477,1.0574228189960173,1.2026263137568749,0.200262896084477,1.0672385967892639,1.152588097382184,0,1.0669548821091259,1.1524680678025747,0,1.0377628105150341,1.1395594321045741,0,1.102624649622016,1.1677409224928841,0,1.102296663722226,1.1676027066133341,0,1.087619479127639,1.16037183375686,0,1.114635182196551,1.1728840081161509,0,1.1146123530610861,1.1728767335961747,0,1.1277696939068913,1.1771323277823289,0,0.62943751556485705,16.222926955754104,0,0.686193949438197,"Extremely high (>80%)",17.877732883988031,0,0.66741956334622399,17.677486866460093,0,0.61220254369462901,15.51404505076113,0,0.61309471260360504,"Extremely high (>80%)",15.827397373712136,0,0.60493129837311799,15.729379531333061,0,0.57741998552817697,14.580185823072936,0,0.57287636721007096,"Extremely high (>80%)",14.766543319636115,0,0.57963883454249299,14.820121342032351,0,6431948,2,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,17.877732883988031,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,15.827397373712136,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,14.766543319636115,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["El Porvenir, Peru",-8.06,-79.010000000000005,null,10.635627452855925,10.285107141222582,9.4055191877592819,9.0989714414819645,10,10,9.9999054268750047,"MILPOC1_PE Equity",1.4818230152308878,1.4569578223955082,0.85074055514308933,-32767,0.15001547614953403,0.4,196521758.00132617,291210464,196521758.00132617,4.8893012413864696,5,2.5522216654292702,null,3.5851113421375498,4.1699250014423104,1.122510508764512,0.102129225561909,0.311265161072106,1.0081320821056621,9.2350757955629997E-2,0.38338452942783702,1.0081320821056621,9.2350757955629997E-2,0.38338452942783702,1.292756478366202,0.116751062584537,0.25246538226994097,1.3339439048364341,0.12214052036258199,0.37991133992435,1.3339439048364341,0.12214052036258199,0.37991133992435,1.385772339513067,0.124739872924018,0.26646034553628001,1.6054895435447201,0.14696859440840301,0.28031131037556301,1.6054895435447201,0.14696859440840301,0.28031131037556301,1.010831824325326,0.890627960358507,0.12715702019601499,1.0388445874670189,0.911322260612485,7.8617772299979002E-2,1.0388445874670189,0.911322260612485,7.8617772299979002E-2,1.0005774976244233,0.88199123309482597,0.111031330419589,1.0361792401635399,0.90825766675332897,6.8212182649329003E-2,1.0361792401635399,0.90825766675332897,6.8212182649329003E-2,0.97990892399287499,0.86441772720088705,8.4139183296846998E-2,1.031224237168868,0.90313842079749695,8.4574734039398997E-2,1.031224237168868,0.90313842079749695,8.4574734039398997E-2,0.91674904603010188,0.121720155513695,0,0.91710756586407804,0.121805553789554,0,0.92317151248462892,0.122631222681288,0,0.90076688720718801,0.11955688475034,0,0.90077144665712117,0.11960163892699401,0,0.93292412339983,0.12394599078931,0,0.96480011336300098,0.12822412473719,0,0.97399625616497199,0.129480438410398,0,1.035863456672188,0.13782343895414501,0,0.81669529048696299,1.1918249144062061,0,0.90970973163410895,"Extremely high (>80%)",1.318944819576634,0,0.91572476352148402,1.327885394727419,0,0.69678002182250598,1.0240325193080879,0,0.67526935982182201,"Extremely high (>80%)",0.97921343852104603,0,0.69937282970997505,1.0147819120253341,0,0.69621833677385503,1.027932141756265,0,0.606666209743422,"Extremely high (>80%)",0.88100753042920099,0,0.64520099855968605,0.93777476411834204,0,619078,1.5,0.48893012413864695,1.9557204965545878,7.3671614896637641,3.5858048836547335E-2,1.2768874178010252,10.635627452855925,1.318944819576634,4.7213123030034279,0.47213123030034276,1.8885249212013711,7.1655747636041145,3.3436332006860331E-2,1.1975711244102352,10.285107141222582,0.97921343852104603,4.2916233574123392,0.42916233574123391,1.7166493429649357,6.6499480288948076,2.7627189479064312E-2,1.011294626420475,9.4055191877592819,0.88100753042920099,4.1391543506626389,0.41391543506626388,1.6556617402650555,6.4669852207951672,2.5699039499457683E-2,0.95062544092228318,9.0989714414819645]
[]
[]
["Escondida Chile",-23.705424000000001,-70.417789999999997,{"$f":"'13.0 Rio'!D60","v":267162.91554821393},{"$f":"IF(M109=\"\",\"\",EP109)","v":10.86875015},10.86875015,10.86875015,10.86875015,{"$f":"IF(V109=5,$B$6,IF(M109=\"\",\"\",IF(M109>1,$B$6,(($B$6*M109)+$B$7))))","v":10},{"$f":"IF(V109=5,$B$6,IF(M109=\"\",\"\",IF(M109>1,$B$6,($B$6*(2/3))*(M109^2)+($B$6/3)*M109+$B$7)))","v":10},{"$f":"IF(V109=5,$B$6,IF(M109=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M109))^1.5)))","v":10},"RIO_LN Equity",2172.4717418147679,7.9372539331937677,3.4641016151377544,-32767,3.6402944957344863E-2,-32767,6606.7197670476189,14352912,6606.7197670476189,5,5,5,null,1.54212707266562,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,6.3684529571810004E-3,0,0.96129591593425701,6.3684529571810004E-3,0,0.96994789348275812,6.372152343436E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.91463538530020205,6.3486592833670004E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.82088345421696196,6.3088397231829997E-3,0,0,2098.0804964402787,0,0,"Arid and low water use",2098.0804964402787,0,0,2099.2992555648962,0,0,2088.7268572374769,0,0,"Arid and low water use",2088.726857237476,0,0,2091.5594902774733,0,0,2074.5847960915962,0,0,"Arid and low water use",2074.5847960915953,0,0,2078.4409757557305,0,272110,{"$f":"IF(EI109=\"\",\"\",IF(EI109<1000,$D$6,IF(EI109<10000,$D$7,IF(EI109<100000,$D$8,IF(EI109<1000000,$D$9,$D$10)))))","v":1.5},{"$f":"IF(M109=\"\",\"\",IF(V109=0,0.01,V109/(5/$B$9)))","v":0.5},2,{"$f":"IF(M109=\"\",\"\",IF($EJ109=\"\",(4/5*V109+1),$EJ109*(4/5*V109+1)))","v":7.5},{"$f":"IF(M109=\"\",\"\",IF($EJ109=\"\", $B$8*(2*(10^-8)*((V109)^2))+((10^-8)*V109)+(10^-7),$EJ109*$B$8*(2*(10^-8)*((V109)^2))+((10^-8)*V109)+(10^-7)))","v":3.7500150000000003E-2},{"$f":"IF(M109=\"\",\"\",IF($EJ109=\"\",EK109*(0.031*(V109^2))+(0.15*V109),$EJ109*EK109*(0.031*(V109^2))+(0.15*V109)))","v":1.33125},{"$f":"IF(M109=\"\",\"\",SUM(EL109:EO109))","v":10.86875015},2098.0804964402787,{"$f":"IF(DI109=\"Arid and low water use\",5,IF(EQ109=\"\",\"\",IF(EQ109=0,0,(MAX(0,MIN(5,(LN(EQ109)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(EQ109=\"\",\"\",IF(ER109=0,0.01,ER109/(5/$B$9)))","v":0.5},2,7.5,{"$f":"IF(EQ109=\"\",\"\",IF($EJ109=\"\",$B$8*(2*(10^-8)*((ER109)^2))+((10^-8)*ER109)+(10^-7),$EJ109*$B$8*(2*(10^-8)*((ER109)^2))+((10^-8)*ER109)+(10^-7)))","v":3.7500150000000003E-2},1.33125,10.86875015,2088.726857237476,{"$f":"IF(DS109=\"Arid and low water use\",5,IF(EY109=\"\",\"\",IF(EY109=0,0,(MAX(0,MIN(5,(LN(EY109)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(EY109=\"\",\"\",IF(EZ109=0,0.01,EZ109/(5/$B$9)))","v":0.5},2,7.5,{"$f":"IF(EY109=\"\",\"\",IF($EJ109=\"\",$B$8*(2*(10^-8)*((EZ109)^2))+((10^-8)*EZ109)+(10^-7),$EJ109*$B$8*(2*(10^-8)*((EZ109)^2))+((10^-8)*EZ109)+(10^-7)))","v":3.7500150000000003E-2},1.33125,10.86875015,2074.5847960915953,{"$f":"IF(EC109=\"Arid and low water use\",5,IF(FG109=\"\",\"\",IF(FG109=0,0,(MAX(0,MIN(5,(LN(FG109)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(FG109=\"\",\"\",IF(FH109=0,0.01,FH109/(5/$B$9)))","v":0.5},2,7.5,{"$f":"IF(FG109=\"\",\"\",IF($EJ109=\"\",$B$8*(2*(10^-8)*((FH109)^2))+((10^-8)*FH109)+(10^-7),$EJ109*$B$8*(2*(10^-8)*((FH109)^2))+((10^-8)*FH109)+(10^-7)))","v":3.7500150000000003E-2},1.33125,10.86875015]
["Escondida Chile",-23.705424000000001,-70.417789999999997,{"$f":"'13.0 Rio'!D61","v":89695.798059054301},10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"RIO_LN Equity",2172.4717418147679,7.9372539331937677,3.4641016151377544,-32767,3.6402944957344863E-2,-32767,6606.7197670476189,14352912,6606.7197670476189,5,5,5,null,1.54212707266562,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,6.3684529571810004E-3,0,0.96129591593425701,6.3684529571810004E-3,0,0.96994789348275812,6.372152343436E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.91463538530020205,6.3486592833670004E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.82088345421696196,6.3088397231829997E-3,0,0,2098.0804964402787,0,0,"Arid and low water use",2098.0804964402787,0,0,2099.2992555648962,0,0,2088.7268572374769,0,0,"Arid and low water use",2088.726857237476,0,0,2091.5594902774733,0,0,2074.5847960915962,0,0,"Arid and low water use",2074.5847960915953,0,0,2078.4409757557305,0,272110,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2098.0804964402787,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2088.726857237476,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2074.5847960915953,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Escondida Norte Chile",{"$f":"B110","v":-23.705424000000001},{"$f":"C110","v":-70.417789999999997},{"$f":"'13.0 Rio'!D62","v":62602.157753458596},10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"RIO_LN Equity",2172.4717418147679,7.9372539331937677,3.4641016151377544,-32767,3.6402944957344863E-2,-32767,6606.7197670476189,14352912,6606.7197670476189,5,5,5,null,1.54212707266562,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,6.3684529571810004E-3,0,0.96129591593425701,6.3684529571810004E-3,0,0.96994789348275812,6.372152343436E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.91463538530020205,6.3486592833670004E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.82088345421696196,6.3088397231829997E-3,0,0,2098.0804964402787,0,0,"Arid and low water use",2098.0804964402787,0,0,2099.2992555648962,0,0,2088.7268572374769,0,0,"Arid and low water use",2088.726857237476,0,0,2091.5594902774733,0,0,2074.5847960915962,0,0,"Arid and low water use",2074.5847960915953,0,0,2078.4409757557305,0,272110,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2098.0804964402787,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2088.726857237476,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2074.5847960915953,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Hamersley Australia",-31.850943000000001,115.80500000000001,{"$f":"'13.0 Rio'!D63","v":61130.49762543878},13.575000150000001,13.575000150000001,13.575000150000001,13.575000150000001,10,10,10,"RIO_LN Equity",1.8598307222836692,0.6220141588833229,1.0607923958476115,4.2999999999999997E-2,0,0,122171437.04401273,227218192,122171437.04401273,5,2.4880566355332898,3.1823771875428299,0.30380996702128499,0,1,0.97742333881683197,6.7189682603449999E-2,0.334985805549877,0.83686563190083296,5.7425572615088002E-2,0.247887932058208,0.83686563190083296,5.7425572615088002E-2,0.247887932058208,0.90878296032004091,6.2467426360647997E-2,0.32798410550599399,0.75597649214128304,5.1813952450025E-2,0.18836676528396901,0.75597649214128304,5.1813952450025E-2,0.18836676528396901,0.85907098622051103,5.9047388692230002E-2,0.28265280783281899,0.74119624964933295,5.0788584804146997E-2,0.187941513804328,0.74119624964933295,5.0788584804146997E-2,0.187941513804328,0.99216880571212596,1.00731816445138,4.8628162550997001E-2,1.0204879831058793,1.053108278867871,9.0246314741377995E-2,1.0204879831058793,1.053108278867871,9.0246314741377995E-2,0.981897555803808,0.99551844002827405,7.2360326129222996E-2,0.96661646088585396,0.99786881166210195,8.6681066084652994E-2,0.96661646088585396,0.99786881166210195,8.6681066084652994E-2,0.95901601292260996,0.97284639214658797,7.7717268274624995E-2,0.92862421266613693,0.96021820659222212,6.7250616888240994E-2,0.92862421266613693,0.96021820659222212,6.7250616888240994E-2,1.2020634447740319,0.14415887762214399,0,1.199820069383317,0.14397701745354899,0,1.138038844771982,0.13847825769331801,0,1.393265631274206,0.16062782209222001,0,1.3921710764769839,0.160555859019371,0,1.2258435305785993,0.14593564031224601,0,1.498225411587933,0.169668392313819,0,1.5035791953606381,0.170158187491812,0,1.2787378404829,0.15042803275915101,0,1.2298288745889021,2.1455508053663839,0,1.4337069460698011,"Extremely high (>80%)",2.5071934139620522,0,1.3598824009382171,2.4114388657734258,0,1.5331115261927313,2.5713853035156879,0,1.841553396103228,"Extremely high (>80%)",3.0986993160621719,0,1.6215365733217859,2.816531714174892,0,1.7440065321951881,2.873427531201636,0,2.0285844620395679,"Extremely high (>80%)",3.3503234663454911,0,1.7252351736640359,2.9618472997276202,0,1477700,2,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,2.5071934139620522,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.0986993160621719,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.3503234663454911,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Oyu Tolgoi Mongolia",43.008000000000003,106.843,{"$f":"'13.0 Rio'!D64","v":58111.707619244276},3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"RIO_LN Equity",3.3947653614413736E-2,0.35856901716247985,0.6526081700762264,-32767,0.17851959361393319,-32767,85284627.706073031,2895213,85284627.706073031,5,1.4342760686499201,1.95782451022868,null,3.8360824275223102,null,1.0395251682873847,5.7641357593759997E-3,7.0351094180410995E-2,1.0611615549331099,5.8884397324360004E-3,0.122852631905691,1.0611615549331099,5.8884397324360004E-3,0.122852631905691,1.008961616575561,5.5918146836400002E-3,5.4180753178219999E-2,1.053010042525651,5.8421719128749997E-3,0.113260822712999,1.053010042525651,5.8421719128749997E-3,0.113260822712999,1.0331947364687113,5.728444003681E-3,7.9855301291378994E-2,1.0547474657293601,5.8520334918399997E-3,0.116984896465034,1.0547474657293601,5.8520334918399997E-3,0.116984896465034,0.99796498813224988,0.65759934615976801,3.3733295353357E-2,1.0077990370892751,0.661978085560607,3.7055557662814001E-2,1.0077990370892751,0.661978085560607,3.7055557662814001E-2,1.0142269397960759,0.66836216994632502,3.9264161003905999E-2,1.023706524845972,0.67241338484644597,5.1889568864322E-2,1.023706524845972,0.67241338484644597,5.1889568864322E-2,1.0086607475004961,0.66472746794286497,4.1201327568164997E-2,1.013370975506662,0.66562132721238298,3.7565261204244998E-2,1.013370975506662,0.66562132721238298,3.7565261204244998E-2,1.9851628696085579,4.4522792556300002E-4,0,1.986535359413095,4.4558822404599998E-4,0,2.2072117726358051,5.0290662083900001E-4,0,6.1582316242275139,1.5407190085139999E-3,0,6.1461763023307778,1.5375543116409999E-3,0,6.3797718092407907,1.596147610758E-3,0,8.4422363481459115,2.1403033804950002E-3,0,8.4788197078732797,2.1499070431039999E-3,0,8.7379397887341259,2.2140047233409998E-3,0,1.9096823532220093,7.7241054713031998E-2,0,1.8720385696015107,"Arid and low water use",7.5671696458391002E-2,0,2.0799959839997562,8.5405751555598E-2,0,6.1035340919396841,0.27553112820811498,0,5.8367689329810508,"Arid and low water use",0.263181969748635,0,6.0586049055513884,0.27321133896112298,0,8.1710020871767934,0.37362735484878906,0,8.0387201518518463,"Arid and low water use",0.36737777493957702,0,8.2843904087428353,0.37833083601249307,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,7.5671696458391002E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.263181969748635,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.36737777493957702,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Bingham Canyon Utah United States",40.558670999999997,-112.13157200000001,{"$f":"'13.0 Rio'!D65","v":29584.142060706174},10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"RIO_LN Equity",2.022828076606241,0.82411403463685451,0.96865081176920609,1.512,1.0628769524202332E-2,0,680989400.89417481,1377524480,680989400.89417481,5,3.2964561385474198,2.9059524353076198,1.26879367512248,0,1,0.94085001287631786,6.6220882475282003E-2,0.20907960993146499,0.86245431868715317,6.0633806331074E-2,0.237237490329087,0.86245431868715317,6.0633806331074E-2,0.237237490329087,1.0450515898938,7.3797736584015006E-2,0.28967621183728598,0.851767546067149,5.9865540806437002E-2,0.18646253733754301,0.851767546067149,5.9865540806437002E-2,0.18646253733754301,1.0109978752579487,7.1321574178018002E-2,0.38494896971438702,0.86958109933623695,6.1146146217868999E-2,0.38635259963323099,0.86958109933623695,6.1146146217868999E-2,0.38635259963323099,0.99549116834027296,0.918683739557968,0.168483125186038,0.97998431809092801,0.92845309320874092,0.13468426768897099,0.97998431809092801,0.92845309320874092,0.13468426768897099,1.011510372745456,0.93244576408507296,0.19383512037183201,0.99928107720310899,0.946081681936355,0.153961090992496,0.99928107720310899,0.946081681936355,0.153961090992496,1.009356547353865,0.93060909721098495,0.19785080116978901,1.019121868977896,0.96319682966502895,0.17910161251133699,1.019121868977896,0.96319682966502895,0.17910161251133699,1.0194922014222427,0.143715311683696,0,1.023009812758287,0.14413501746131999,0,1.0049084773494219,0.14194926365609001,0,1.0624480236248539,0.14890981204147599,0,1.068400197275557,0.14961274225583299,0,1.0091352217336469,0.14245824670181501,0,1.1072283226693369,0.154324940130769,0,1.108459039812248,0.154447055014723,0,1.004593175853018,0.14191129516275999,0,1.083586318190616,2.1702415659794232,0,1.186161157283709,"Extremely high (>80%)",2.3771395230296242,0,1.1651729901232519,2.3410910883775968,0,1.0166464831968931,2.0178100160558339,0,1.254333065645272,"Extremely high (>80%)",2.4991462574367378,0,1.1847542517827887,2.3796368458847579,0,1.095183629725073,2.1637904366156442,0,1.274704614277322,"Extremely high (>80%)",2.5258673615245439,0,1.155261052269694,2.3208542801228602,0,450693,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.3771395230296242,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.4991462574367378,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.5258673615245439,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Bougainville, Papua New Guinea",-6.3140000000000001,143.95500000000001,{"$f":"'13.0 Rio'!D66","v":26037.063803427627},0.1100001,0.1100001,0.1100001,0.1100001,1.1766380594206089E-2,3.9313567122212104E-3,6.1291030724200342E-2,"RIO_LN Equity",1.1766380594206089E-3,0.16287165061544742,0.18338335050031859,-32767,0.60236220472440949,3.4482758620689655E-2,62702884212.60952,73778600,62702884212.60952,0,0.65148660246179002,0.55015005150095597,null,5,1.75672884898764,1.0457171026067309,1.8943826164728439,3.0438951836551001E-2,1.0229529336459733,1.8530123459788781,7.2006524188500995E-2,1.0229529336459733,1.8530123459788781,7.2006524188500995E-2,1.0506031246147061,1.903257409582936,5.9314502630870999E-2,1.05029860456339,1.9026555105510301,5.7215244252874997E-2,1.05029860456339,1.9026555105510301,5.7215244252874997E-2,1.050963198891143,1.9039114354351381,5.8847082292734998E-2,1.077023461219361,1.9511716526909,6.3870338715932007E-2,1.077023461219361,1.9511716526909,6.3870338715932007E-2,0.98436782943844492,0.190438109353393,4.4155439701822001E-2,1.0301269008682159,0.19961445787760801,4.1973253973824003E-2,1.0301269008682159,0.19961445787760801,4.1973253973824003E-2,0.99958441709946,0.193067592355567,8.1957781595639004E-2,1.040134352010216,0.20171474366900799,7.3994315321276996E-2,1.040134352010216,0.20171474366900799,7.3994315321276996E-2,1.0371514820726693,0.20043854865100699,8.0019275915161003E-2,1.0242295966459101,0.198682313684092,8.4685721467902E-2,1.0242295966459101,0.198682313684092,8.4685721467902E-2,2.223929679785583,3.347967838987E-3,0,2.2239267409601728,3.3479649384430001E-3,0,2.1827959836309132,3.3061245859409998E-3,0,4.7320378990924903,5.8234055234999997E-3,0,4.7320378990924903,5.8234055234999997E-3,0,4.0895945679578949,5.186077611248E-3,0,10.354804391780691,1.1372930045638E-2,0,10.354804391780691,1.1372930045638E-2,0,7.1550032508700836,8.2083288204789998E-3,0,2.1267029813721532,1.76731342965E-3,0,2.1740264559716662,"Low (<10%)",1.8067688246700001E-3,0,2.1338185871866746,1.78418918423E-3,0,4.504115577257493,3.0597046380480002E-3,0,4.5054214854066226,"Low (<10%)",3.0606725658989999E-3,0,3.893744645750473,2.725704985736E-3,0,9.8526802867178471,5.9734554002710003E-3,0,9.6142793213226945,"Low (<10%)",5.8287696164269999E-3,0,6.6433123404475269,4.2068717066280001E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.8067688246700001E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.0606725658989999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.8287696164269999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["BrockmanN4 Australia",-24.881501,113.65397,{"$f":"'13.0 Rio'!D67","v":21169.264918438985},5.3779955958018517,5.4562501499999998,5.4562501499999998,5.4562501499999998,10,10,9.9999390524939091,"RIO_LN Equity",1.5208775725211483,1.4431718413460213,0.39234909968705439,9.8000000000000004E-2,0,0,1924474.4303436037,2926890,1924474.4303436037,4.9268321186759998,5,1.17704729906116,0.35433931337852698,0,1,0.99325723968443103,9.5987026671830004E-3,0.52910396944969595,0.85415602189843387,8.3864482214690006E-3,0.51838734911540096,0.85415602189843387,8.3864482214690006E-3,0.51838734911540096,0.86465471736528299,8.4659758741620003E-3,0.55541586816936706,0.74501515151481412,7.4348259146999997E-3,0.50857347180812096,0.74501515151481412,7.4348259146999997E-3,0.50857347180812096,0.80935712083675204,7.9789164600240006E-3,0.41704619108600094,0.78835487579904495,7.8127141269999992E-3,0.61408376408949505,0.78835487579904495,7.8127141269999992E-3,0.61408376408949505,1.042493638187147,0.45447628983039401,0.335128744610522,1.0471444274665027,0.47263095404857097,0.450731194108342,1.0471444274665027,0.47263095404857097,0.450731194108342,1.0765020493379629,0.46425757900715697,0.401285102181968,1.0475271320215327,0.47304603071243201,0.48778424746427301,1.0475271320215327,0.47304603071243201,0.48778424746427301,1.0839287257212973,0.46559919706285802,0.45394793193024802,1.0427912173945759,0.47136011227568297,0.50554411990760095,1.0427912173945759,0.47136011227568297,0.50554411990760095,1.062191248846114,1.4448569379101E-2,0,1.062191248846114,1.4448569379101E-2,0,1.019291153481265,1.4448361137490999E-2,0,0.87624488773292097,1.4447675448243999E-2,0,0.87624488773292097,1.4447675448243999E-2,0,0.98382783836653787,1.4448194327001E-2,0,0.94377353337105196,1.4448000089929001E-2,0,0.94377353337105196,1.4448000089929001E-2,0,0.724242080783148,1.4446973301073E-2,0,1.069401970010895,1.50526272977481,0,1.2435564716681431,"Extremely high (>80%)",1.722847264723149,0,1.1933313438636233,1.722822433995673,0,1.01340439152747,1.706557597492933,0,1.176143714595981,"Extremely high (>80%)",1.943243273481035,0,1.3205474229163727,1.9433130637845799,0,1.1660780007660081,1.8107721972421933,0,1.197143015592415,"Extremely high (>80%)",1.8492933256060653,0,0.91867520962445504,1.8491619002345987,0,6786,0.5,0.4926832118676,1.9707328474704,2.4707328474704,1.2136986631129906E-2,0.92439291422992198,5.3779955958018517,1.722847264723149,5,0.5,2,2.5,1.2500149999999998E-2,0.94374999999999998,5.4562501499999998,1.943243273481035,5,0.5,2,2.5,1.2500149999999998E-2,0.94374999999999998,5.4562501499999998,1.8492933256060653,5,0.5,2,2.5,1.2500149999999998E-2,0.94374999999999998,5.4562501499999998]
["Carol Newfoundland",52.944149000000003,-66.921205999999998,{"$f":"'13.0 Rio'!D68","v":20942.855667974396},1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,6.4811192143671512E-3,2.1631733985404398E-3,6.0929894401842419E-2,"RIO_LN Equity",6.4811192143671517E-4,0.14962369409383608,0.8302540602226901,-32767,1.9402063674045511E-3,0,55586084453.034943,36026004,55586084453.034943,0,0.59849477637534398,2.49076218066807,null,0,1,1.032962589690783,0.62294338247095704,3.8353997899234001E-2,1.022268661685251,0.616515595689895,4.4287411671195001E-2,1.022268661685251,0.616515595689895,4.4287411671195001E-2,1.0514369090318447,0.63400874252570105,4.4015851897083E-2,1.0385420683418829,0.62624621131785096,3.8933501110292999E-2,1.0385420683418829,0.62624621131785096,3.8933501110292999E-2,1.054322000969659,0.63573679434149899,4.0779777456656001E-2,1.06754961507735,0.64359115288715396,4.2562748666649997E-2,1.06754961507735,0.64359115288715396,4.2562748666649997E-2,1.007218743462627,0.82055772594304799,5.0488904315362002E-2,1.008571738150241,0.817046185896523,3.6334717229187997E-2,1.008571738150241,0.817046185896523,3.6334717229187997E-2,0.99142651879739996,0.80780611354100795,3.7534854491324002E-2,1.0048238553679321,0.81404802694677003,3.8845722705372003E-2,1.0048238553679321,0.81404802694677003,3.8845722705372003E-2,0.96743197205254916,0.78808736912613198,3.8216789641513003E-2,0.98678352745343012,0.79953117247996897,4.5832956305823E-2,0.98678352745343012,0.79953117247996897,4.5832956305823E-2,1.0255923928562307,3.9022050564999999E-4,0,1.0255923928562307,3.9022050564999999E-4,0,0.99332796102210197,3.8871982551099999E-4,0,1.039670066139992,3.9087533218499999E-4,0,1.039670066139992,3.9087533218499999E-4,0,0.93915044716362917,3.8620062230400001E-4,0,1.033021244193308,3.9056606054999998E-4,0,1.033021244193308,3.9056606054999998E-4,0,0.86402324182599788,3.8270727823699999E-4,0,0.99286499152233787,6.2641407972299995E-4,0,1.0032513284379667,"Low (<10%)",6.3294506802099996E-4,0,0.97168973113639301,6.3051093634699997E-4,0,0.98880879794995291,6.1651410456600004E-4,0,1.001086135874987,"Low (<10%)",6.2415600305700003E-4,0,0.904296971487211,6.1669135129999999E-4,0,0.97979672551956498,6.14351826143E-4,0,0.96765642514747197,"Low (<10%)",6.0685430307400002E-4,0,0.80935183678876987,5.9464347283300003E-4,0,12386,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,6.3294506802099996E-4,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,6.2415600305700003E-4,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,6.0685430307400002E-4,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Robe River Australia",-21.31859,115.693235,{"$f":"'13.0 Rio'!D69","v":18942.907288870534},3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"RIO_LN Equity",1.3374293291866905E-2,1.1164130146327822,0.60945720244474788,9.8000000000000004E-2,0,0,173602144.75122383,2321806,173602144.75122383,5,4.4656520585311297,1.82837160733424,0.35433931337852698,0,1,0.88311975116624097,2.1579078589776E-2,0.433989329065811,1.1821180108762299,2.8767806514185999E-2,0.49030656927184102,1.1821180108762299,2.8767806514185999E-2,0.49030656927184102,0.81351250623921301,1.992535508321E-2,0.52921151406510802,1.1228766903073333,2.7332657139368999E-2,0.52450046679030904,1.1228766903073333,2.7332657139368999E-2,0.52450046679030904,1.0204258186049251,2.484118545172E-2,0.54288541656769096,1.098375952715287,2.6739115032270999E-2,0.52863760092966705,1.098375952715287,2.6739115032270999E-2,0.52863760092966705,1.0887864931409581,0.73938054691071198,0.18163983501271,1.0538413673937841,0.73078733959706699,0.15698017144047599,1.0538413673937841,0.73078733959706699,0.15698017144047599,1.1000868609827481,0.749886083477596,0.25710567122629502,1.0670847255150899,0.74342789685284205,0.24904428108978999,1.0670847255150899,0.74342789685284205,0.24904428108978999,1.106316182521355,0.75532162101080491,0.264239157346362,1.0962805118090071,0.76569019116071901,0.28722358333119502,1.0962805118090071,0.76569019116071901,0.28722358333119502,1.006907717215326,3.2032515361200001E-4,0,1.006907717215326,3.2032515361200001E-4,0,0.96786970555681084,3.2013863231000002E-4,0,1.02379356377993,3.2040716449500002E-4,0,1.02379356377993,3.2040716449500002E-4,0,0.89094417690930305,3.1977239060900002E-4,0,1.041710455307183,3.2049418293799998E-4,0,1.041710455307183,3.2049418293799998E-4,0,0.80587959180125501,3.1936739893700001E-4,0,1.1401712122117209,1.4844246119203E-2,0,0.85178273907608304,"Arid and low water use",1.1134848027231E-2,0,0.81875895354930683,1.1128364345483E-2,0,1.258485340948015,1.6080374134191E-2,0,0.91175956595885499,"Arid and low water use",1.1722503335877E-2,0,0.79344792228739691,1.1699279326486E-2,0,1.0208585830681527,1.2901726592755999E-2,0,0.94840974325045813,"Arid and low water use",1.1985968217394E-2,0,0.73370105182023204,1.1943828303666E-2,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,1.1134848027231E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,1.1722503335877E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,1.1985968217394E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Western Turner Syncline Australia",-17.8308,128.28990200000001,{"$f":"'13.0 Rio'!D70","v":12678.918026016932},0.1100001,0.1100001,0.1100001,0.1100001,0.13794502660907415,4.7250264227436597E-2,7.0573175103319744E-2,"RIO_LN Equity",1.3794502660907416E-2,0.77166595520667314,1.3259771177021509,-32767,0,0,9831213733.0131912,135616704,9831213733.0131912,0,3.0866638208266899,3.9779313531064502,null,0,1,0.98313566377067396,0.186544156740994,0.25532573891078097,1.073062887632479,0.20377209602143301,0.23049479389094901,1.073062887632479,0.20377209602143301,0.23049479389094901,0.98376182679537005,0.18666254129537299,0.30694836984381801,1.101979805491631,0.20932866997855801,0.21435767792812399,1.101979805491631,0.20932866997855801,0.21435767792812399,1.0993527573317887,0.208516563749681,0.311779119573319,0.99996955155687195,0.189726735805128,0.35148157026243798,0.99996955155687195,0.189726735805128,0.35148157026243798,0.9975591049484489,1.357707905202673,4.9643668688131998E-2,0.98958052639829697,1.316740175539822,8.2034631325026003E-2,0.98958052639829697,1.316740175539822,8.2034631325026003E-2,1.0234015856724059,1.3938677400468933,5.7303905151355E-2,0.99319678351886898,1.3218371977183827,9.4708044655380005E-2,0.99319678351886898,1.3218371977183827,9.4708044655380005E-2,1.071382098557595,1.460955264604058,7.8224709699648995E-2,1.0047973151895859,1.3383499409238859,8.5399389355873004E-2,1.0047973151895859,1.3383499409238859,8.5399389355873004E-2,1.0095226302443647,2.5888113709940002E-3,0,1.008990476271896,2.5879939580439998E-3,0,1.0061853929402309,2.5830155149030001E-3,0,1.035971509634072,2.6353982194910002E-3,0,1.0370679484658587,2.637823906644E-3,0,1.036912518581292,2.6375470103770001E-3,0,1.051478624150054,2.6627123292470001E-3,0,1.0640970838925887,2.6857933399209999E-3,0,1.069961838220129,2.696199708497E-3,0,1.0268395984868319,1.3877740349638E-2,0,0.94029016183576397,"Low (<10%)",1.2700433516527001E-2,0,0.93767607149306798,1.2676002089272E-2,0,1.053071466504018,1.4118516769362001E-2,0,0.94109523903950987,"Low (<10%)",1.2601350340179E-2,0,0.94095419300237504,1.2600027557848E-2,0,0.95645243725232498,1.2769788075173E-2,0,1.0641294849786933,"Low (<10%)",1.4156114205643E-2,0,1.069994417884309,1.4210963452545E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.2700433516527001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.2601350340179E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.4156114205643E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Yandicoogina Australia",-22.568619999999999,119.218259,{"$f":"'13.0 Rio'!D71","v":12226.099525087755},0.1100001,0.1100001,0.1100001,0.1100001,0.17009916494466432,5.8628636709212915E-2,7.3153764944861671E-2,"RIO_LN Equity",1.7009916494466433E-2,1.6988983045552049,0.98416860771966819,-32767,0,0,1562210020.7631586,26573062,1562210020.7631586,0,5,2.952505823159,null,0,1,0.86922950193555804,2.8792631455066001E-2,0.47948141585975801,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,1.2888332556793729,4.0710472069280003E-2,0.54567871675840196,0.76734791040050299,2.5967021254356001E-2,0.59243434502287495,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.2282149059984639,3.8970409861971998E-2,0.55641189917493195,1.150897641180048,3.6604487900105002E-2,0.63136931370810701,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.095463942969664,3.5159766138310997E-2,0.57849793542118999,1.059990157068311,1.1204973409121419,0.13382633512876499,1.038721210155418,1.1293589957478789,0.104344019672685,1.038721210155418,1.1293589957478789,0.104344019672685,1.0691419502155233,1.1323673649339967,0.205223212480867,1.0415279504743973,1.129722280443376,0.10817586703767,1.0415279504743973,1.129722280443376,0.10817586703767,1.080655923632545,1.1460517964582393,0.16633169937084899,0.99880241285831084,1.0834948609550921,0.13537018255782701,0.99880241285831084,1.0834948609550921,0.13537018255782701,0.94987604943277604,5.4158400315599999E-4,0,0.94987604943277604,5.4158400315599999E-4,0,0.91427947760500805,5.4142947274700003E-4,0,0.88856890084876206,5.41312723688E-4,0,0.88856890084876206,5.41312723688E-4,0,0.79276969663192709,5.4089602782099997E-4,0,0.80225507091446902,5.4093079155600001E-4,0,0.80225507091446902,5.4093079155600001E-4,0,0.65365323524494201,5.4028528710700001E-4,0,1.0927793492025279,1.8809812642563001E-2,0,0.73700460881735697,"Low (<10%)",1.3303309336097E-2,0,0.70938538680325303,1.3299513496814E-2,0,1.1579739630554149,2.0846161690443999E-2,0,0.72346370045591413,"Low (<10%)",1.3890352336677E-2,0,0.645464969330798,1.3879659714563E-2,0,0.69706900267159699,1.4777717776913E-2,0,0.73234274488273698,"Low (<10%)",1.5384937130364E-2,0,0.59669078059563596,1.5366577951102E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.3303309336097E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.3890352336677E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.5384937130364E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["West Angelas Australia",-16.952898000000001,145.740081,{"$f":"'13.0 Rio'!D72","v":12075.16002477803},1.5100001000000001,1.6991277874641126,1.8354183335389107,2.0232999627629407,0.46336331242366169,0.16876814142790242,0.10145654246867256,"RIO_LN Equity",4.633633124236617E-2,0.52540256734326818,1.2434495370586258,7.4999999999999997E-2,0,0.14893617021276595,1522684729.4178889,70555624,1522684729.4178889,0,2.1016102693730701,3.7303486111758799,0.33342373372519202,0,2.9923056082100001,0.95505085815433899,0.74547734581802305,0.22669779885831301,0.88120457292201404,0.68820751662998703,0.264464859695624,0.88120457292201404,0.68820751662998703,0.264464859695624,1.011961899964813,0.79018937518966603,0.1937280035607,0.91082032852716299,0.711288756002736,0.14733296207930599,0.91082032852716299,0.711288756002736,0.14733296207930599,1.0702772618963807,0.83600470544114003,0.13418065294655199,0.94304979797083199,0.73640701092771499,0.18804358160013601,0.94304979797083199,0.73640701092771499,0.18804358160013601,0.99607595734142307,1.256868318445395,6.1012140762154998E-2,1.0302879067832571,1.282840017106512,5.0465377132434999E-2,1.0302879067832571,1.282840017106512,5.0465377132434999E-2,1.02333264277608,1.2917890112331727,4.8460785145194002E-2,1.037695610877243,1.291419793533007,6.0410225023187998E-2,1.037695610877243,1.291419793533007,6.0410225023187998E-2,1.0496021369388293,1.3251947080920119,5.5121962252026001E-2,1.060051168538976,1.3194662934917181,5.3758578748744998E-2,1.060051168538976,1.3194662934917181,5.3758578748744998E-2,1.1748326060788441,3.7106440382363E-2,0,1.200620574126247,3.7233878163153003E-2,0,1.239332838293254,3.7442021414286999E-2,0,1.726028814324406,4.0109811193651E-2,0,1.8288662148785499,4.0616129131725E-2,0,2.0023800003807999,4.1549135610464999E-2,0,2.4907275052663258,4.4276519333963003E-2,0,2.6981458920277159,4.5296021580284E-2,0,2.7812589250014281,4.5741464535012002E-2,0,1.2301257006870181,4.9775409796853999E-2,0,1.362476558814341,"Low (<10%)",5.4102690341832002E-2,0,1.4064076337957621,5.4405132913446001E-2,0,1.7056262833456679,5.0759745009257E-2,0,2.0079330221317169,"Low (<10%)",5.7102166720555E-2,0,2.1984357810927841,5.8413879398236002E-2,0,2.3271796887968139,5.2962045603079003E-2,0,2.8610852765499111,"Low (<10%)",6.1509492587829999E-2,0,2.949217454885082,6.2114379488848001E-2,0,112824,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.4102690341832002E-2,0.11377224124078666,1.1377224124078666E-2,4.5508896496314663E-2,1.6365266894889439,1.9517322037840049E-5,1.7072684156816322E-2,1.6991277874641126,5.7102166720555E-2,0.19161739426805935,1.9161739426805935E-2,7.664695770722374E-2,1.7299408731216712,5.5177754853064038E-5,2.877532495516285E-2,1.8354183335389107,6.1509492587829999E-2,0.29888097983418416,2.9888097983418415E-2,0.11955239193367366,1.8586571758010209,1.3409774896976133E-4,4.4956297279276317E-2,2.0232999627629407]
["Hope Downs Australia",-27.560437,151.93029999999999,{"$f":"'13.0 Rio'!D73","v":9433.7187693578362},4.4850130322755319,4.5954195028544644,5.2629304669256562,5.396753818945391,2.9061812982547934,1.5317864153066592,1.3795949732878061,"RIO_LN Equity",0.29061812982547935,0.77532469237238155,0.36318082709978738,-32767,0,0.10416666666666669,4693634553.4228582,1364055296,4693634553.4228582,2.5391247063893601,3.1012987694895302,1.0895424812993599,null,0,2.62449086490779,0.952649600376543,8.0629036759890998E-2,0.24093234750652701,1.133042458506397,9.5731720941737999E-2,0.32437064696370299,1.133042458506397,9.5731720941737999E-2,0.32437064696370299,0.951360585375576,8.0521460343408999E-2,0.292442119531029,1.0709397479568421,9.0526562842495994E-2,0.31516563670227099,1.0709397479568421,9.0526562842495994E-2,0.31516563670227099,0.97798574624749102,8.2743497629798005E-2,0.33952153910919303,1.040377339537673,8.7964965026433015E-2,0.44306824936379502,1.040377339537673,8.7964965026433015E-2,0.44306824936379502,1.0082299863988899,0.37627550990314906,0.127865044713242,1.0358959962036307,0.38719147636196799,0.12530373471395301,1.0358959962036307,0.38719147636196799,0.12530373471395301,1.0010652044382391,0.36961201285162198,0.153090501716907,1.031351463836399,0.38461683274318698,0.15545797644214601,1.031351463836399,0.38461683274318698,0.15545797644214601,1.06733644086073,0.395710033196084,0.14052200404944101,1.077782127200815,0.40439002115998601,0.13989009199446201,1.077782127200815,0.40439002115998601,0.13989009199446201,1.459356655749118,2.9421215289870999E-2,0,1.462249436216396,2.9365267129002001E-2,0,1.359234181723461,2.8231436568174999E-2,0,2.2235882343633802,3.8010876318488998E-2,0,2.2768165421594242,3.8364793784940003E-2,0,1.6859321813150501,3.1844787894786002E-2,0,2.308571066913498,3.8966049783293003E-2,0,2.401887166015559,3.9746603098201001E-2,0,1.9626706199963659,3.4905575551224997E-2,0,1.5318923717306907,0.36489602843062102,0,1.290551316271032,"Medium-high (20-40%)",0.30674542189493798,0,1.199632168696692,0.294901588422884,0,2.337271764822543,0.47205895367992506,0,2.1259987282227359,"High (40-80%)",0.42379598407695301,0,1.574254933138397,0.35177285975378603,0,2.3605365167860901,0.47092582377446601,0,2.3086692440676559,"High (40-80%)",0.45184583528518801,0,1.886498816735614,0.39681224838475498,0,88107,1,0.25391247063893602,1.0156498825557441,3.0312997651114881,6.4472796658439184E-3,0.43161610494245517,4.4850130322755319,0.30674542189493798,2.6170418121562906,0.26170418121562905,1.0468167248625162,3.0936334497250324,6.8490340169924035E-3,0.44812029424992322,4.5954195028544644,0.42379598407695301,3.0833699166866859,0.30833699166866857,1.2333479666746743,3.466695933349349,9.5073008768276276E-3,0.55337926602480503,5.2629304669256562,0.45184583528518801,3.1758306252785715,0.31758306252785717,1.2703322501114287,3.5406645002228574,1.0086031918763533E-2,0.57567103669234088,5.396753818945391]
["Marandoo Australia",-22.635010000000001,118.110001,{"$f":"'13.0 Rio'!D74","v":7962.0586413380133},3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"RIO_LN Equity",9.4749733186871681E-3,1.4756997570813539,0.73980457506257291,-32767,0,0,1679356285.7446351,15911856,1679356285.7446351,5,5,2.21941372518772,null,0,1,0.92285824196532196,2.0754386467071999E-2,0.44424356644938706,1.272450639675212,2.8181263820872E-2,0.53163468739265696,1.272450639675212,2.8181263820872E-2,0.53163468739265696,0.82599840500440891,1.8738644597511001E-2,0.68956370413000501,1.1182198057517647,2.4885794380529999E-2,0.52618704002309202,1.1182198057517647,2.4885794380529999E-2,0.52618704002309202,1.1390488340567859,2.5253510582465999E-2,0.74294433153612005,0.95832227367157397,2.1469243894796E-2,0.58966678674022299,0.95832227367157397,2.1469243894796E-2,0.58966678674022299,1.0664246185995081,0.83577657010419715,8.9048386356615994E-2,1.061175407970737,0.87344860629084897,7.7126836330365003E-2,1.061175407970737,0.87344860629084897,7.7126836330365003E-2,1.0695784987488921,0.844065479674589,0.173423774641672,1.0692664850382421,0.883473759517307,0.12678051059324399,1.0692664850382421,0.883473759517307,0.12678051059324399,1.0949284938024419,0.86566342938805507,0.169069363351739,1.0299066430838619,0.853989962577693,0.19594920633548599,1.0299066430838619,0.853989962577693,0.19594920633548599,1.060742301709015,2.10335208619E-4,0,1.060742301709015,2.10335208619E-4,0,1.01788976342437,2.10231671526E-4,0,1.1354855081258213,2.10514185919E-4,0,1.1354855081258213,2.10514185919E-4,0,0.98206513159378395,2.1014773752600001E-4,0,1.222502951333341,2.1072255464900001E-4,0,1.222502951333341,2.1072255464900001E-4,0,0.93814415552197716,2.1004483449500001E-4,0,1.1494097939138019,1.0134494168377001E-2,0,0.83362157134815484,"Arid and low water use",7.4636542191909997E-3,0,0.79994439995266398,7.4599802500639996E-3,0,1.374682446414359,1.1234226937981999E-2,0,1.015440347492726,"Arid and low water use",8.4592110141089999E-3,0,0.87823979377073813,8.4444858103529998E-3,0,1.073266496379552,8.3442875777960009E-3,0,1.275669975455777,"Arid and low water use",9.8150897014160007E-3,0,0.97894432937232101,9.7835226766299997E-3,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,7.4636542191909997E-3,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,8.4592110141089999E-3,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,9.8150897014160007E-3,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Nammuldi Australia",-33.068891999999998,136.41855000000001,{"$f":"'13.0 Rio'!D75","v":6226.2543877761727},3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"RIO_LN Equity",5.8484165190834415E-3,0.57737666830980372,0.47191647878856202,-32767,0,0,192726526.28657937,1127145,192726526.28657937,5,2.30950667323921,1.41574943636569,null,0,1,0.9345328691865129,1.4177437333052E-2,0.22425965786021601,1.031382100774819,1.5693610567707999E-2,0.167165008342093,1.031382100774819,1.5693610567707999E-2,0.167165008342093,0.95300661734590708,1.446725176534E-2,0.25911166101963001,0.98482668158546705,1.4967983576822001E-2,0.12503551680184899,0.98482668158546705,1.4967983576822001E-2,0.12503551680184899,0.94600544636841,1.4357418050239001E-2,0.20647742287238899,0.90798299498812707,1.3770274393976999E-2,0.22331998477717299,0.90798299498812707,1.3770274393976999E-2,0.22331998477717299,0.94106968000089197,0.44088716378348197,0.104441877407723,1.011347275914424,0.47058824612087502,9.8019366452588005E-2,1.011347275914424,0.47058824612087502,9.8019366452588005E-2,0.92912509345077099,0.43426348391685293,0.129110597648187,0.99529525266145813,0.46230664096678398,0.118493220618161,0.99529525266145813,0.46230664096678398,0.118493220618161,0.95755839640366802,0.44595311938839399,0.1664107526617,1.004629338355987,0.46523405125515999,0.164007706506025,1.004629338355987,0.46523405125515999,0.164007706506025,1.688667218883465,2.7056869756699999E-4,0,1.6817390946550439,2.6862419828099999E-4,0,1.7989369431379301,2.9952576008299999E-4,0,3.1301293009757791,6.5303105415700005E-4,0,3.1436960316947151,6.5629656598400002E-4,0,3.5598579845453768,7.6608712628100002E-4,0,5.3849068574751939,1.251289966798E-3,0,5.4872063154306003,1.2777335983730001E-3,0,5.9642372846456828,1.403134708049E-3,0,1.8069639651662619,1.9084457311336001E-2,0,1.6305684318078133,"Arid and low water use",1.7116787569161001E-2,0,1.7442002743566041,1.9085841259441998E-2,0,3.2844780340487971,4.5138569836846998E-2,0,3.1921312556577939,"Arid and low water use",4.3846692015391001E-2,0,3.614705055324436,5.1181718789912997E-2,0,5.6922577752032373,8.7152854532726004E-2,0,6.0432919401781877,"Arid and low water use",9.2789261986811006E-2,0,6.5686662829227007,0.101895914918212,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,1.7116787569161001E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.3846692015391001E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,9.2789261986811006E-2,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
[{"$f":"A110","v":"Escondida Chile"},{"$f":"B111","v":-23.705424000000001},{"$f":"C111","v":-70.417789999999997},{"$f":"'13.0 Rio'!D76","v":5735.7010117695645},10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"RIO_LN Equity",2172.4717418147679,7.9372539331937677,3.4641016151377544,-32767,3.6402944957344863E-2,-32767,6606.7197670476189,14352912,6606.7197670476189,5,5,5,null,1.54212707266562,null,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,3.035371125E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96129591593425701,6.3684529571810004E-3,0,0.96129591593425701,6.3684529571810004E-3,0,0.96994789348275812,6.372152343436E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.89454969859987998,6.3400611908290003E-3,0,0.91463538530020205,6.3486592833670004E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.79363399441960092,6.2971347867769997E-3,0,0.82088345421696196,6.3088397231829997E-3,0,0,2098.0804964402787,0,0,"Arid and low water use",2098.0804964402787,0,0,2099.2992555648962,0,0,2088.7268572374769,0,0,"Arid and low water use",2088.726857237476,0,0,2091.5594902774733,0,0,2074.5847960915962,0,0,"Arid and low water use",2074.5847960915953,0,0,2078.4409757557305,0,272110,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2098.0804964402787,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2088.726857237476,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2074.5847960915953,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Rossing Uranium Mine Namibia",-22.637,14.651495000000001,{"$f":"'13.0 Rio'!D77","v":4943.2686351435068},8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"RIO_LN Equity",9.1432121814785022E-2,1.0315732835983202,0.78714695533367052,-32767,6.5703022339027584E-2,0,368655646.73518729,33706968,368655646.73518729,5,4.12629313439328,2.36144086600101,null,2.3940316411585401,1,0.74235530267599004,9.610594412851E-3,0.35831568131755398,0.994876846754011,1.2477705874479999E-2,0.44575437541391399,0.994876846754011,1.2477705874479999E-2,0.44575437541391399,0.79290098171747292,1.0184357931103E-2,0.31233613305853303,1.0852000829139119,1.3491682541553E-2,0.33868282168395297,1.0852000829139119,1.3491682541553E-2,0.33868282168395297,0.78924492043280092,1.0142856567873001E-2,0.24638766153573,0.860276731088499,1.0966673027644E-2,0.463633443305696,0.860276731088499,1.0966673027644E-2,0.463633443305696,0.96805834999471996,0.72028798289839702,0.27102657829386401,0.98861373324227109,0.78876203575353998,8.4298094960038997E-2,0.98861373324227109,0.78876203575353998,8.4298094960038997E-2,0.99517279773148404,0.74221113962520902,0.18358679246086401,1.008821668666535,0.80385258089858003,0.103290250974099,1.008821668666535,0.80385258089858003,0.103290250974099,1.01554071324954,0.76127122269099412,9.2888615230970001E-2,0.93930455409309699,0.74689463907079201,0.16139613333560801,0.93930455409309699,0.74689463907079201,0.16139613333560801,1.7945895741478153,1.6342651554210001E-3,0,1.793012834550203,1.632970334152E-3,0,1.707244707688933,1.567334666923E-3,0,2.8410607338450529,2.293608324561E-3,0,2.8381020034289559,2.2910455874E-3,0,2.582110343314687,2.1038379741269999E-3,0,4.0708703867792604,3.0684663667429998E-3,0,4.0717623872370199,3.06786099576E-3,0,3.44767467368652,2.6346373414030001E-3,0,2.4174267600417281,0.17004829100227001,0,1.8022460170826913,"Arid and low water use",0.13087103916211601,0,1.71603622424139,0.125610803996347,0,3.5831217256045491,0.22520892726637501,0,2.61527993603563,"Arid and low water use",0.16981170290241099,0,2.3793864228072721,0.155935923310315,0,5.1579304236090664,0.302524870208915,0,4.7330844135294257,"Arid and low water use",0.27974400148772199,0,4.0076344612090269,0.24024034771181199,0,24347,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.13087103916211601,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.16981170290241099,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.27974400148772199,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Malangtoli India",20.593464000000001,78.966464999999999,{"$f":"'13.0 Rio'!D78","v":4339.5106339046042},5.2385958861842639,6.2341458679578015,6.3334244130494568,6.4210962934526927,2.1549508206164849,1.0279044761572058,0.64315577508807498,"RIO_LN Equity",0.2154950820616485,0.38077242744716278,1.5005270233167178,-32767,7.8993054137875274E-2,0,17057266554.920477,3675757056,17057266554.920477,2.10765494510912,1.52308970978865,4.5015810699501504,null,2.6597977077518502,1,1.00604768670906,0.35201058838410998,0.12171938033136501,1.0624133674641001,0.37146070774901102,0.108080820682958,1.0624133674641001,0.37146070774901102,0.108080820682958,1.0258779653344907,0.35894005608350199,0.11982746595923301,1.068018575108356,0.37339727079459106,0.11803558395067699,1.068018575108356,0.37339727079459106,0.11803558395067699,1.0599106171434327,0.37083238326100698,6.7122397766326003E-2,1.082757861262277,0.37848959898214102,0.12103890981955299,1.082757861262277,0.37848959898214102,0.12103890981955299,0.99969028667155013,1.5261634469900247,4.1270601430102999E-2,1.019001018847852,1.568838821706328,5.4458888487096999E-2,1.019001018847852,1.568838821706328,5.4458888487096999E-2,1.002814235180749,1.5313153060350633,3.1287004250269E-2,0.993677143228056,1.5303090196041107,3.2524997152098001E-2,0.993677143228056,1.5303090196041107,3.2524997152098001E-2,0.99782279582674704,1.5232805374251459,4.3945766004659999E-2,0.96926560340512702,1.492760017965419,1.8491506435518001E-2,0.96926560340512702,1.492760017965419,1.8491506435518001E-2,1.4489089763328773,0.116881831883394,0,1.442172816869127,0.11655846026092601,0,1.4283074107959739,0.115380597322242,0,1.5047170355733961,0.121909584755669,0,1.4975956910382759,0.121587044957311,0,1.46939615736505,0.11911631939684,0,1.5646800564151453,0.12731165847710199,0,1.5609374283749713,0.127334117728052,0,1.5156312900274469,0.123319942532886,0,1.440199103357104,0.33204067076486099,0,1.3574498034710201,"Medium-high (20-40%)",0.31378409029383197,0,1.344398945398471,0.310613195192108,0,1.4667602642998361,0.33963772693930999,0,1.4022187684201439,"Medium-high (20-40%)",0.32562381802784202,0,1.375815169896246,0.31900693634787403,0,1.4762377422278461,0.34331321703232998,0,1.4416311201428107,"Medium-high (20-40%)",0.33642699316041202,0,1.399787842002391,0.32582121903620498,0,103749,1.5,0.210765494510912,0.84306197804364802,4.0291859341309433,6.6634351280138431E-3,0.35968453888165841,5.2385958861842639,0.31378409029383197,2.6497722056008897,0.26497722056008899,1.059908882240356,4.6797266467210683,1.0532065610084561E-2,0.48397827338629257,6.2341458679578015,0.32562381802784202,2.7032062306050708,0.27032062306050708,1.0812824922420283,4.743847476726085,1.0961112919835418E-2,0.49733333116150846,6.3334244130494568,0.33642699316041202,2.7502934646190207,0.27502934646190208,1.1001173858476083,4.8003521575428252,1.1346298715223791E-2,0.5092804513470357,6.4210962934526927]
[null,{"$f":"B114","v":40.558670999999997},{"$f":"C114","v":-112.13157200000001},null,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"SCCO_US Equity",2.022828076606241,0.82411403463685451,0.96865081176920609,1.512,1.0628769524202332E-2,0,680989400.89417481,1377524480,680989400.89417481,5,3.2964561385474198,2.9059524353076198,1.26879367512248,0,1,0.94085001287631786,6.6220882475282003E-2,0.20907960993146499,0.86245431868715317,6.0633806331074E-2,0.237237490329087,0.86245431868715317,6.0633806331074E-2,0.237237490329087,1.0450515898938,7.3797736584015006E-2,0.28967621183728598,0.851767546067149,5.9865540806437002E-2,0.18646253733754301,0.851767546067149,5.9865540806437002E-2,0.18646253733754301,1.0109978752579487,7.1321574178018002E-2,0.38494896971438702,0.86958109933623695,6.1146146217868999E-2,0.38635259963323099,0.86958109933623695,6.1146146217868999E-2,0.38635259963323099,0.99549116834027296,0.918683739557968,0.168483125186038,0.97998431809092801,0.92845309320874092,0.13468426768897099,0.97998431809092801,0.92845309320874092,0.13468426768897099,1.011510372745456,0.93244576408507296,0.19383512037183201,0.99928107720310899,0.946081681936355,0.153961090992496,0.99928107720310899,0.946081681936355,0.153961090992496,1.009356547353865,0.93060909721098495,0.19785080116978901,1.019121868977896,0.96319682966502895,0.17910161251133699,1.019121868977896,0.96319682966502895,0.17910161251133699,1.0194922014222427,0.143715311683696,0,1.023009812758287,0.14413501746131999,0,1.0049084773494219,0.14194926365609001,0,1.0624480236248539,0.14890981204147599,0,1.068400197275557,0.14961274225583299,0,1.0091352217336469,0.14245824670181501,0,1.1072283226693369,0.154324940130769,0,1.108459039812248,0.154447055014723,0,1.004593175853018,0.14191129516275999,0,1.083586318190616,2.1702415659794232,0,1.186161157283709,"Extremely high (>80%)",2.3771395230296242,0,1.1651729901232519,2.3410910883775968,0,1.0166464831968931,2.0178100160558339,0,1.254333065645272,"Extremely high (>80%)",2.4991462574367378,0,1.1847542517827887,2.3796368458847579,0,1.095183629725073,2.1637904366156442,0,1.274704614277322,"Extremely high (>80%)",2.5258673615245439,0,1.155261052269694,2.3208542801228602,0,450693,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.3771395230296242,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.4991462574367378,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.5258673615245439,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
[null,-22.637,14.651495000000001,null,8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"SCCO_US Equity",9.1432121814785022E-2,1.0315732835983202,0.78714695533367052,-32767,6.5703022339027584E-2,0,368655646.73518729,33706968,368655646.73518729,5,4.12629313439328,2.36144086600101,null,2.3940316411585401,1,0.74235530267599004,9.610594412851E-3,0.35831568131755398,0.994876846754011,1.2477705874479999E-2,0.44575437541391399,0.994876846754011,1.2477705874479999E-2,0.44575437541391399,0.79290098171747292,1.0184357931103E-2,0.31233613305853303,1.0852000829139119,1.3491682541553E-2,0.33868282168395297,1.0852000829139119,1.3491682541553E-2,0.33868282168395297,0.78924492043280092,1.0142856567873001E-2,0.24638766153573,0.860276731088499,1.0966673027644E-2,0.463633443305696,0.860276731088499,1.0966673027644E-2,0.463633443305696,0.96805834999471996,0.72028798289839702,0.27102657829386401,0.98861373324227109,0.78876203575353998,8.4298094960038997E-2,0.98861373324227109,0.78876203575353998,8.4298094960038997E-2,0.99517279773148404,0.74221113962520902,0.18358679246086401,1.008821668666535,0.80385258089858003,0.103290250974099,1.008821668666535,0.80385258089858003,0.103290250974099,1.01554071324954,0.76127122269099412,9.2888615230970001E-2,0.93930455409309699,0.74689463907079201,0.16139613333560801,0.93930455409309699,0.74689463907079201,0.16139613333560801,1.7945895741478153,1.6342651554210001E-3,0,1.793012834550203,1.632970334152E-3,0,1.707244707688933,1.567334666923E-3,0,2.8410607338450529,2.293608324561E-3,0,2.8381020034289559,2.2910455874E-3,0,2.582110343314687,2.1038379741269999E-3,0,4.0708703867792604,3.0684663667429998E-3,0,4.0717623872370199,3.06786099576E-3,0,3.44767467368652,2.6346373414030001E-3,0,2.4174267600417281,0.17004829100227001,0,1.8022460170826913,"Arid and low water use",0.13087103916211601,0,1.71603622424139,0.125610803996347,0,3.5831217256045491,0.22520892726637501,0,2.61527993603563,"Arid and low water use",0.16981170290241099,0,2.3793864228072721,0.155935923310315,0,5.1579304236090664,0.302524870208915,0,4.7330844135294257,"Arid and low water use",0.27974400148772199,0,4.0076344612090269,0.24024034771181199,0,24347,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.13087103916211601,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.16981170290241099,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.27974400148772199,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
[null,20.593464000000001,78.966464999999999,null,5.2385958861842639,6.2341458679578015,6.3334244130494568,6.4210962934526927,2.1549508206164849,1.0279044761572058,0.64315577508807498,"SCCO_US Equity",0.2154950820616485,0.38077242744716278,1.5005270233167178,-32767,7.8993054137875274E-2,0,17057266554.920477,3675757056,17057266554.920477,2.10765494510912,1.52308970978865,4.5015810699501504,null,2.6597977077518502,1,1.00604768670906,0.35201058838410998,0.12171938033136501,1.0624133674641001,0.37146070774901102,0.108080820682958,1.0624133674641001,0.37146070774901102,0.108080820682958,1.0258779653344907,0.35894005608350199,0.11982746595923301,1.068018575108356,0.37339727079459106,0.11803558395067699,1.068018575108356,0.37339727079459106,0.11803558395067699,1.0599106171434327,0.37083238326100698,6.7122397766326003E-2,1.082757861262277,0.37848959898214102,0.12103890981955299,1.082757861262277,0.37848959898214102,0.12103890981955299,0.99969028667155013,1.5261634469900247,4.1270601430102999E-2,1.019001018847852,1.568838821706328,5.4458888487096999E-2,1.019001018847852,1.568838821706328,5.4458888487096999E-2,1.002814235180749,1.5313153060350633,3.1287004250269E-2,0.993677143228056,1.5303090196041107,3.2524997152098001E-2,0.993677143228056,1.5303090196041107,3.2524997152098001E-2,0.99782279582674704,1.5232805374251459,4.3945766004659999E-2,0.96926560340512702,1.492760017965419,1.8491506435518001E-2,0.96926560340512702,1.492760017965419,1.8491506435518001E-2,1.4489089763328773,0.116881831883394,0,1.442172816869127,0.11655846026092601,0,1.4283074107959739,0.115380597322242,0,1.5047170355733961,0.121909584755669,0,1.4975956910382759,0.121587044957311,0,1.46939615736505,0.11911631939684,0,1.5646800564151453,0.12731165847710199,0,1.5609374283749713,0.127334117728052,0,1.5156312900274469,0.123319942532886,0,1.440199103357104,0.33204067076486099,0,1.3574498034710201,"Medium-high (20-40%)",0.31378409029383197,0,1.344398945398471,0.310613195192108,0,1.4667602642998361,0.33963772693930999,0,1.4022187684201439,"Medium-high (20-40%)",0.32562381802784202,0,1.375815169896246,0.31900693634787403,0,1.4762377422278461,0.34331321703232998,0,1.4416311201428107,"Medium-high (20-40%)",0.33642699316041202,0,1.399787842002391,0.32582121903620498,0,103749,1.5,0.210765494510912,0.84306197804364802,4.0291859341309433,6.6634351280138431E-3,0.35968453888165841,5.2385958861842639,0.31378409029383197,2.6497722056008897,0.26497722056008899,1.059908882240356,4.6797266467210683,1.0532065610084561E-2,0.48397827338629257,6.2341458679578015,0.32562381802784202,2.7032062306050708,0.27032062306050708,1.0812824922420283,4.743847476726085,1.0961112919835418E-2,0.49733333116150846,6.3334244130494568,0.33642699316041202,2.7502934646190207,0.27502934646190208,1.1001173858476083,4.8003521575428252,1.1346298715223791E-2,0.5092804513470357,6.4210962934526927]
[null,null,null,null,"","","","","","","","SCCO_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","SCCO_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Cardinal River, Canada",52.9,-117.38,null,0.1100001,0.1100001,0.1100001,0.1100001,0.10037557740576231,3.4130209571223452E-2,6.7672276770299231E-2,"TCK_US Equity",1.0037557740576231E-2,0.26123475572639543,0.71315748075495489,0.47799999999999998,1.9402063674045511E-3,0,2454903736.2334919,24641238,2454903736.2334919,0,1.0449390229055799,2.1394724422648599,0.66211433120966101,0,1,0.99458938637668404,0.351472108171413,8.1527655259175005E-2,0.962439737656551,0.33980883729933697,6.5676622041891994E-2,0.962439737656551,0.33980883729933697,6.5676622041891994E-2,1.018506645530816,0.36014377259772301,8.1049959772710997E-2,0.95670049562382498,0.33772692599626403,4.7036431555519002E-2,0.95670049562382498,0.33772692599626403,4.7036431555519002E-2,1.0029719575324081,0.35451137130869997,5.9977321585161003E-2,0.97473225205862901,0.34426794958819801,6.5494491896102999E-2,0.97473225205862901,0.34426794958819801,6.5494491896102999E-2,0.99915602299000805,0.69300701055913005,0.11615800964815499,0.98133848944879387,0.68397457841991904,0.106443480542455,0.98133848944879387,0.68397457841991904,0.106443480542455,1.010687827956503,0.70044387939762198,0.128237594581152,0.99614027938280303,0.69346108766819903,0.13420208155301899,0.99614027938280303,0.69346108766819903,0.13420208155301899,1.0020584319107051,0.69475517550323196,0.103934199878952,1.0001488667047469,0.69642616267813595,0.12118815341513201,1.0001488667047469,0.69642616267813595,0.12118815341513201,1.183339155923278,3.640634035113E-3,0,1.183339155923278,3.640634035113E-3,0,1.1605825209856493,3.6332588361369998E-3,0,1.3304646426775959,3.6907792893450002E-3,0,1.3304646426775959,3.6907792893450002E-3,0,1.26829897779583,3.6702277652049999E-3,0,1.425817363815302,3.7232786648690001E-3,0,1.425817363815302,3.7232786648690001E-3,0,1.332195200379096,3.6921573290830002E-3,0,1.189776577281016,1.0358244510651E-2,0,1.2295202594238219,"Low (<10%)",1.0713770907336001E-2,0,1.2058755219433861,1.0692066942734E-2,0,1.306289604015491,1.0248071937279999E-2,0,1.390680415410525,"Low (<10%)",1.0928294445157E-2,0,1.325701181924051,1.0867441955887E-2,0,1.4215924514212861,1.0502564843333E-2,0,1.462778481787161,"Low (<10%)",1.0815060389217999E-2,0,1.3667293736977579,1.0724661803398001E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.0713770907336001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.0928294445157E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.0815060389217999E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Carmen de Andacollo, Chile",-30.24,-71.08,null,3.2912501499999998,3.2912501499999998,2.7232025981963002,2.8791736040528306,10,10,10,"TCK_US Equity",0.43744314558407849,1.2031193873228807,0.49682832499185742,-32767,3.6402944957344863E-2,0.25,217359720.82279369,95082520,217359720.82279369,5,4.8124775492915202,1.49048497497557,null,1.54212707266562,3.5849625007211601,0.79604199839869405,1.8345102754482999E-2,0.33838961685076901,0.71721009873182695,1.6672884492663999E-2,0.39817525143108801,0.71721009873182695,1.6672884492663999E-2,0.39817525143108801,0.74509088480207597,1.7194875119206001E-2,0.223090061153984,0.62608350055793505,1.4650306028651E-2,0.46314308589702602,0.62608350055793505,1.4650306028651E-2,0.46314308589702602,0.64819737715252601,1.5007492306345E-2,0.33403301535659502,0.63229352861476695,1.4788139210843E-2,0.49889962800686199,0.63229352861476695,1.4788139210843E-2,0.49889962800686199,0.994930405770311,0.55398499308120697,0.13086491405999701,1.0348347250157093,0.55114328689968795,0.16200483869917101,1.0348347250157093,0.55114328689968795,0.16200483869917101,0.95752913787646299,0.53156817479252805,8.9459379676085998E-2,1.0600633365180741,0.564907783845503,0.120713293629234,1.0600633365180741,0.564907783845503,0.120713293629234,0.91914037796108194,0.50880839587895998,5.3320424742210999E-2,1.0543305311276687,0.56179604129841498,9.9592356860773001E-2,1.0543305311276687,0.56179604129841498,9.9592356860773001E-2,0.99180349308635196,9.6465858898060006E-3,0,0.99751610392621204,9.89892108011E-3,0,1.0092235559067193,1.0419908504732E-2,0,1.0551688879905841,1.2451854204882E-2,0,1.062587084213539,1.279461740039E-2,0,1.1044871097316913,1.4659181810349999E-2,0,1.1167223483812667,1.5176905826169E-2,0,1.1180181821192601,1.5261333370026E-2,0,1.183108520493374,1.8157871860318999E-2,0,1.245918550882301,0.52583983959687897,0,1.39082830218094,"Arid and low water use",0.59371376827240196,0,1.407151903872004,0.62496135622580495,0,1.4161613160398221,0.72416078154434604,0,1.697197072381899,"Extremely high (>80%)",0.87333448020591198,0,1.764121093667899,1.0006058427504341,0,1.7228121984802367,1.0112885961469289,0,1.768194883424826,"Extremely high (>80%)",1.031998221847646,0,1.871138113789234,1.227867252358867,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.59371376827240196,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.87333448020591198,4.1265343004933914,0.41265343004933913,1.6506137201973565,0.43012274403947137,1.7029697986578531E-3,0.64076316416081469,2.7232025981963002,1.031998221847646,4.3673685798599706,0.43673685798599704,1.7469474319439882,0.44938948638879772,1.9075345049206082E-3,0.6809291512151241,2.8791736040528306]
["Coal Mountain, British Colombia, Canada",41.35,-77.16,null,4.3045312675572154,4.4843268875679954,4.6148752736045928,4.7855094473692938,2.6597661987892312,1.3582124817445249,1.0817119323005078,"TCK_US Equity",0.26597661987892313,0.32285920355119435,0.55336660285027683,-32767,1.0628769524202332E-2,0,20945922850.422215,5571125760,20945922850.422215,2.4112994341956799,1.2914368142047801,1.6600998085508301,null,0,1,1.008761861667921,0.29645586252436401,7.8781474007623004E-2,1.015285903957841,0.298390720936139,8.1977557740956997E-2,1.015285903957841,0.298390720936139,8.1977557740956997E-2,0.98683336908027297,0.28991180927575699,9.0071340913391001E-2,1.012338232096309,0.29751338790724302,7.4013868968680993E-2,1.012338232096309,0.29751338790724302,7.4013868968680993E-2,0.97051728099869505,0.28504264880847802,0.111266742451598,0.95521218401708896,0.28051062398217402,0.13772935889896601,0.95521218401708896,0.28051062398217402,0.13772935889896601,0.99449611929417603,0.55206855593570603,6.3292809282085999E-2,1.0097225870122113,0.56859522286602704,7.1017561471870994E-2,1.0097225870122113,0.56859522286602704,7.1017561471870994E-2,1.016891845205065,0.56429321189979698,8.4497630762898998E-2,1.018623764390979,0.57398017629511799,5.9859884908789997E-2,1.018623764390979,0.57398017629511799,5.9859884908789997E-2,1.037970538752558,0.57574733175842896,8.3168885666963996E-2,1.049299682089428,0.59084745187794796,7.8964881274786E-2,1.049299682089428,0.59084745187794796,7.8964881274786E-2,1.139548886109953,8.6684961113104003E-2,0,1.139591640154304,8.6688611759531006E-2,0,1.121746158947718,8.5647194661381001E-2,0,1.229366402667778,9.2130742716418995E-2,0,1.2293608784043499,9.2132146811197996E-2,0,1.175788014443093,8.8942324290531005E-2,0,1.2667592978555879,9.4397934557303997E-2,0,1.2667097347837559,9.4396951690958006E-2,0,1.175053424708006,8.8897533667055995E-2,0,1.129651039964759,0.29240427352311199,0,1.12243421849145,"Medium-high (20-40%)",0.29052046755195299,0,1.1048574146207173,0.28703035534308902,0,1.2457689830792269,0.31778885774461901,0,1.2143776056532387,"Medium-high (20-40%)",0.30967395268922498,0,1.1614576800170029,0.298952342669906,0,1.305241362165185,0.33117126490334398,0,1.32610299154339,"Medium-high (20-40%)",0.33651827638783699,0,1.230149116991355,0.31691325057515601,0,47541,1,0.241129943419568,0.96451977367827202,2.929039547356544,5.8144890743467483E-3,0.40515745744805232,4.3045312675572154,0.29052046755195299,2.5386398069878711,0.25386398069878713,1.0154559227951485,3.030911845590297,6.4448174560214856E-3,0.43151430172652827,4.4843268875679954,0.30967395268922498,2.6307500400793038,0.26307500400793038,1.0523000160317215,3.104600032063443,6.9209720808776597E-3,0.45105425342854977,4.6148752736045928,0.33651827638783699,2.750684860075054,0.27506848600750539,1.1002739440300215,3.2005478880600431,7.5663947062947204E-3,0.47712122057293477,4.7855094473692938]
["Duck Pond, Canada",51.58,-55.58,null,"","","","","","","","TCK_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2693,0.5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Elk View, British Colombia, Canada",49.1,-121.85,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.19920598564855233,6.9047530197398205E-2,7.5570446657697965E-2,"TCK_US Equity",1.9920598564855233E-2,0.21416263354807671,1.0848597597978458,-32767,1.9402063674045511E-3,5.8823529411764705E-2,1098591085.4410634,21884592,1098591085.4410634,0,0.85665053419230708,3.25457927939354,null,0,2.1219905243786101,0.99189826802143599,0.86662255891116002,3.9514411671517001E-2,0.94860618708024402,0.82841016430967596,7.6407729832719998E-2,0.94860618708024402,0.82841016430967596,7.6407729832719998E-2,0.98136002649452891,0.85734803918173885,3.6549496378118003E-2,0.98074256697017004,0.85676273182254403,5.9137431590271003E-2,0.98074256697017004,0.85676273182254403,5.9137431590271003E-2,1.0021070951232669,0.87560716683919293,4.6033440651554999E-2,0.99406224739640203,0.86851412198621902,5.6988360199614001E-2,0.99406224739640203,0.86851412198621902,5.6988360199614001E-2,0.97642485120303701,1.0432489252441079,2.4011309853476E-2,0.980786742674573,1.078717526061302,5.698034451766E-2,0.980786742674573,1.078717526061302,5.698034451766E-2,0.974326673174019,1.0412287136538807,4.1324047011262001E-2,0.95196072067531201,1.0471308571818001,6.1019781818499E-2,0.95196072067531201,1.0471308571818001,6.1019781818499E-2,0.96033073573468397,1.0261146569911621,3.6445773419107999E-2,0.94210641534948802,1.036136258318662,5.2226020813466001E-2,0.94210641534948802,1.036136258318662,5.2226020813466001E-2,1.476708256083914,2.0766694195070001E-2,0,1.4748710761523871,2.0768011670124001E-2,0,1.4625064704014481,2.0744416168096001E-2,0,1.909839488233035,2.3853871584497002E-2,0,1.8988922140085971,2.3803124985113999E-2,0,1.9054842905177627,2.3977388839142001E-2,0,2.2336356499807919,2.6161754542672999E-2,0,2.2294539571942891,2.6169262563164E-2,0,2.287009608818015,2.6761864429934001E-2,0,1.4887698705528949,2.3962789776857001E-2,0,1.554776994120137,"Low (<10%)",2.5069720972618E-2,0,1.5417424958010859,2.5041238098982999E-2,0,1.946115020656674,2.7822856639718001E-2,0,1.9361780328092499,"Low (<10%)",2.7782633512172999E-2,0,1.9428995484558389,2.7986031544737999E-2,0,2.2289390633503481,2.9878415268246E-2,0,2.2427709763986732,"Low (<10%)",3.0131073175088001E-2,0,2.3006704205979411,3.0813390079061E-2,0,54830,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.5069720972618E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.7782633512172999E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.0131073175088001E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Fording River, British Colombia, Canada",49.88,-114.88,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.13363985719338939,4.5737259826507767E-2,7.0234588222883101E-2,"TCK_US Equity",1.3363985719338939E-2,0.28666096241490857,1.3599363190832006,-32767,1.9402063674045511E-3,0,19212906493.041424,256761008,19212906493.041424,0,1.1466438496596301,4.0798089572496004,null,0,1,0.96165251139269403,0.370244954152464,6.2845530176164996E-2,0.91575304661958612,0.35213003936652298,0.102790156193501,0.91575304661958612,0.35213003936652298,0.102790156193501,0.96392730327278098,0.371137420689929,8.1517894289342002E-2,0.939843519231644,0.36161208969737701,6.9373449860243006E-2,0.939843519231644,0.36161208969737701,6.9373449860243006E-2,0.98294469049488598,0.37859849080993302,7.3585562343675998E-2,0.94946157869824588,0.36539777399739398,7.4924709022533995E-2,0.94946157869824588,0.36539777399739398,7.4924709022533995E-2,0.97756085610432308,1.301255045902693,7.2508652945228E-2,0.97367854743954196,1.2932755027039819,6.1835725376721003E-2,0.97367854743954196,1.2932755027039819,6.1835725376721003E-2,0.98785667918993103,1.3147358421667741,7.3380205178813995E-2,0.97022220860683905,1.288691370337586,5.3415460241196998E-2,0.97022220860683905,1.288691370337586,5.3415460241196998E-2,0.97902422915459508,1.303340357182819,6.2877289210174006E-2,0.98069340957738005,1.3031492795565247,5.7307166095775998E-2,0.98069340957738005,1.3031492795565247,5.7307166095775998E-2,1.2127799578866767,5.505778580871E-3,0,1.2121776326468261,5.5056301803830003E-3,0,1.1932114913286891,5.4777890456330003E-3,0,1.4303215926493107,5.8704226442300002E-3,0,1.4261980464610009,5.8652406596299998E-3,0,1.3820457715055701,5.7990159392640002E-3,0,1.5800033499234307,6.1213197391359999E-3,0,1.5853766243686327,6.1327024576290001E-3,0,1.550945055566886,6.0863313160300003E-3,0,1.261141569869445,1.4870637720032E-2,0,1.323694894733316,"Low (<10%)",1.5635218711497E-2,0,1.3029839166064641,1.555615378764E-2,0,1.483847991226104,1.5817382772443E-2,0,1.5174845783125359,"Low (<10%)",1.6219702899145001E-2,0,1.470506252610478,1.6036565437058999E-2,0,1.6074183676885641,1.6168368040878001E-2,0,1.669763853469725,"Low (<10%)",1.678363387532E-2,0,1.633499543702758,1.6656727952789999E-2,0,4762,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.5635218711497E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.6219702899145001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.678363387532E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Greenhills, British Colombia, Canada",49.09,-121.92,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.19920598564855233,6.9047530197398205E-2,7.5570446657697965E-2,"TCK_US Equity",1.9920598564855233E-2,0.21416263354807671,1.0848597597978458,-32767,1.9402063674045511E-3,5.8823529411764705E-2,1098591085.4410634,21884592,1098591085.4410634,0,0.85665053419230708,3.25457927939354,null,0,2.1219905243786101,0.99189826802143599,0.86662255891116002,3.9514411671517001E-2,0.94860618708024402,0.82841016430967596,7.6407729832719998E-2,0.94860618708024402,0.82841016430967596,7.6407729832719998E-2,0.98136002649452891,0.85734803918173885,3.6549496378118003E-2,0.98074256697017004,0.85676273182254403,5.9137431590271003E-2,0.98074256697017004,0.85676273182254403,5.9137431590271003E-2,1.0021070951232669,0.87560716683919293,4.6033440651554999E-2,0.99406224739640203,0.86851412198621902,5.6988360199614001E-2,0.99406224739640203,0.86851412198621902,5.6988360199614001E-2,0.97642485120303701,1.0432489252441079,2.4011309853476E-2,0.980786742674573,1.078717526061302,5.698034451766E-2,0.980786742674573,1.078717526061302,5.698034451766E-2,0.974326673174019,1.0412287136538807,4.1324047011262001E-2,0.95196072067531201,1.0471308571818001,6.1019781818499E-2,0.95196072067531201,1.0471308571818001,6.1019781818499E-2,0.96033073573468397,1.0261146569911621,3.6445773419107999E-2,0.94210641534948802,1.036136258318662,5.2226020813466001E-2,0.94210641534948802,1.036136258318662,5.2226020813466001E-2,1.476708256083914,2.0766694195070001E-2,0,1.4748710761523871,2.0768011670124001E-2,0,1.4625064704014481,2.0744416168096001E-2,0,1.909839488233035,2.3853871584497002E-2,0,1.8988922140085971,2.3803124985113999E-2,0,1.9054842905177627,2.3977388839142001E-2,0,2.2336356499807919,2.6161754542672999E-2,0,2.2294539571942891,2.6169262563164E-2,0,2.287009608818015,2.6761864429934001E-2,0,1.4887698705528949,2.3962789776857001E-2,0,1.554776994120137,"Low (<10%)",2.5069720972618E-2,0,1.5417424958010859,2.5041238098982999E-2,0,1.946115020656674,2.7822856639718001E-2,0,1.9361780328092499,"Low (<10%)",2.7782633512172999E-2,0,1.9428995484558389,2.7986031544737999E-2,0,2.2289390633503481,2.9878415268246E-2,0,2.2427709763986732,"Low (<10%)",3.0131073175088001E-2,0,2.3006704205979411,3.0813390079061E-2,0,55265,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.5069720972618E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.7782633512172999E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.0131073175088001E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Highland Valley, Canada",45.36,-63.29,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.3600057983477995,0.12864221110553561,9.0420198359782461E-2,"TCK_US Equity",3.6000579834779951E-2,0.21751140609517641,0.55476106727717556,-32767,1.9402063674045511E-3,0,9272094214.3692093,333800768,9272094214.3692093,0,0.87004562438070587,1.6642832018315299,null,0,1,1.048264144870662,0.60974971128942701,5.9045556095383998E-2,1.0267583584404441,0.59736472266291396,7.9415529769491996E-2,1.0267583584404441,0.59736472266291396,7.9415529769491996E-2,1.0132017463134,0.58948380018465796,7.4872642414801002E-2,1.0059797240844139,0.58531961778200203,6.8557399710595004E-2,1.0059797240844139,0.58531961778200203,6.8557399710595004E-2,0.97482239063505316,0.56730070255186305,0.10116256151278601,0.96938287111605004,0.56410489670061803,0.107456273095625,0.96938287111605004,0.56410489670061803,0.107456273095625,0.99754022116347196,0.55015783128104301,5.2339701143079002E-2,1.016758390151199,0.56988327650901005,5.0149164779694999E-2,1.016758390151199,0.56988327650901005,5.0149164779694999E-2,1.003176298580863,0.55313710505000602,5.4821975246288998E-2,1.0288306216210621,0.57659809967951303,5.6648157245574003E-2,1.0288306216210621,0.57659809967951303,5.6648157245574003E-2,1.0236387930459561,0.56440326720465495,5.5344805946992003E-2,1.0486416924937907,0.58754112666480995,7.0004493635207998E-2,1.0486416924937907,0.58754112666480995,7.0004493635207998E-2,1.089096933676958,2.1461392001211999E-2,0,1.0891980503541627,2.1462078336948E-2,0,1.0601115345617289,2.1256302404629002E-2,0,1.1599081330317853,2.1965412007662E-2,0,1.1600217406550253,2.1966160737555002E-2,0,1.06963043250236,2.1324249642437999E-2,0,1.2011430775434353,2.2258914125801998E-2,0,1.2011448909460689,2.2258851731643998E-2,0,1.0504790042306209,2.1187544042768999E-2,0,1.0389527668251339,3.5197051517790998E-2,0,1.0608124505638881,"Low (<10%)",3.5927930663990998E-2,0,1.032483958710543,3.5583457807607001E-2,0,1.144794841947506,3.7262113056848997E-2,0,1.153126363168812,"Low (<10%)",3.752848882939E-2,0,1.0632723571798399,3.6431804085508002E-2,0,1.2321660736177229,3.9236535448794997E-2,0,1.2390820250033827,"Low (<10%)",3.9458710360136998E-2,0,1.0836574851185521,3.7559581855594999E-2,0,21152,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.5927930663990998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.752848882939E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.9458710360136998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Line Creek, British Colombia, Canada",42.39,-82.28,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.26987053945786221,9.4812187023772573E-2,8.1772239495629825E-2,"TCK_US Equity",2.6987053945786221E-2,0.23092032052570999,0.58916510465922733,-32767,1.9402063674045511E-3,0,136269902131.13689,3677523200,138345709270.20636,0,0.92368128210283995,1.7674953139776799,null,0,1,1.0359998624912361,6.5908665979908809,7.2499857661349004E-2,0.97775878246786196,6.2149358364470793,5.5460759078718003E-2,0.97775878246786196,6.2149358364470793,5.5460759078718003E-2,1.034095863041409,6.5785323940751468,8.4298743077879004E-2,0.99971082930328203,6.3558020757249114,8.7264804547900005E-2,0.99971082930328203,6.3558020757249114,8.7264804547900005E-2,1.0015798792058379,6.3678922202110151,0.106086010277053,0.98840258993240604,6.2832371269995626,0.109208710677947,0.98840258993240604,6.2832371269995626,0.109208710677947,0.99963783293935105,0.56767955281683102,0.110695354055074,1.000832674460554,0.57994583476536499,4.8509649435369E-2,1.000832674460554,0.57994583476536499,4.8509649435369E-2,0.99698516314792285,0.567083792753035,9.5282693704759003E-2,0.967451708123369,0.56028913093671096,8.2024385174562994E-2,0.967451708123369,0.56028913093671096,8.2024385174562994E-2,0.984700246056043,0.56047196417905198,0.113114121632374,0.98299024044997796,0.56964130346140096,0.150306675705143,0.98299024044997796,0.56964130346140096,0.150306675705143,1.037513712281569,0.17915982461833899,0,1.037612164433678,0.179189529793158,0,1.0088201651666333,0.170660945601356,0,1.072369945768892,0.18946980529388599,0,1.0724403025658773,0.189491741422983,0,0.97423015618040099,0.160475726660048,0,1.103946047000294,0.19880956925958401,0,1.104047189400307,0.19884110244516101,0,0.92565949475337483,0.146173827491553,0,1.0018140872443979,2.7596996358137001E-2,0,1.062081467273488,"Low (<10%)",2.9299745658543E-2,0,1.0324708100567239,2.7901361646108E-2,0,1.0379087576780359,2.9255660513749001E-2,0,1.073995267390621,"Low (<10%)",3.0302229060887E-2,0,0.97503642669919199,2.5645950080465E-2,0,1.103817121340261,3.1741601981644003E-2,0,1.118800454056242,"Low (<10%)",3.2182481757961998E-2,0,0.93717033075845291,2.3636214473833E-2,0,61606,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.9299745658543E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.0302229060887E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.2182481757961998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Quebrada Blanca, Chile",-22.44,-68.91,null,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"TCK_US Equity",5.0735066078092474,2.0803236416005988,0.6573796139555047,-32767,3.6402944957344863E-2,0.2,43836205.841867283,222403280,43836205.841867283,5,5,1.97213884186651,null,1.54212707266562,3.32192809488736,1.2110064953378279,1.0004188056079999E-3,0.59492005442826201,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,1.0568547188306727,9.0289432416600004E-4,0.58049353309978902,0.98589377092557395,8.5645502176999997E-4,0.30504155419668699,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,1.170689237722355,9.7781285642400007E-4,0.66897074204087004,0.97317678226037696,8.4832227044699996E-4,0.22628467763552701,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.181470323088438,9.8490827088699995E-4,0.61502192280447598,1.0192521046988019,0.68800599282258801,0.195551607927062,1.022410657870616,0.69383971091204899,0.19767309148283599,1.022410657870616,0.69383971091204899,0.19767309148283599,1.0196719884607881,0.68892748579140495,0.17556503900563,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0352412865678713,0.70034523073375199,0.232304524325601,1.0297720408244193,0.69601483872740399,0.169977911434469,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.0595131390586727,0.71678846895095505,0.22176219154344201,1.3732038371213633,4.6535446350019997E-3,0,1.3727562229404959,4.6535407756260003E-3,0,1.484266352855115,4.7617924162009998E-3,0,2.4983879313776214,5.7445130744430001E-3,0,2.4914820955038981,5.7395383386339999E-3,0,2.897376466519038,6.133572920953E-3,0,3.731998567050113,6.9406109191839996E-3,0,3.7371237511380402,6.948738765276E-3,0,4.2644644198925779,7.4606772878279999E-3,0,1.1339359800364139,4.6515965202938681,0,1.2989072182592361,"Arid and low water use",5.1540259486321274,0,1.4044185320924161,5.2739199801683352,0,2.534135020482069,6.7073143696073556,0,2.1282181600569121,"Arid and low water use",5.8697718085068651,0,2.474932179402328,6.2727472651400147,0,3.8348619028722415,8.1815733960666037,0,3.163112672495203,"Arid and low water use",7.0552141459988196,0,3.6094553850028146,7.5749970919684397,0,122045,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.1540259486321274,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,5.8697718085068651,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,7.0552141459988196,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Red Dog, Canada",50.38,-95.78,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,2.4292111958426999E-2,8.1367110997023831E-3,6.2155417777379228E-2,"TCK_US Equity",2.4292111958426998E-3,0.34541035279182086,0.59835953462272895,-32767,1.9402063674045511E-3,0,22747825341.234035,55259272,22771727431.908897,0,1.3816414111672799,1.7950786038681901,null,0,1,0.98036349460739602,1.1170051499070941,0.106028750805241,0.972895774396909,1.1089391464762779,0.117912363927811,0.972895774396909,1.1089391464762779,0.117912363927811,0.97878524345543716,1.1152197299446027,0.16419442092845901,0.98234752931774005,1.119498385462268,0.18535473431749,0.98234752931774005,1.119498385462268,0.18535473431749,1.011488353081718,1.1522156064816147,0.146216959170965,0.98909331402248302,1.127034589420375,0.157631685211643,0.98909331402248302,1.127034589420375,0.157631685211643,0.978307193004194,0.56176690141272301,9.5144537268007007E-2,0.96850048148660284,0.57556337288995896,7.2313579247891002E-2,0.96850048148660284,0.57556337288995896,7.2313579247891002E-2,0.976779288874424,0.56151252575947297,9.3029119327689994E-2,0.91293927796471197,0.54238369306290202,0.105254497357263,0.91293927796471197,0.54238369306290202,0.105254497357263,0.96153763297731998,0.55223105744734802,9.4356164760384997E-2,0.92114853348260095,0.54757314111845801,8.1998320330040994E-2,0.92114853348260095,0.54757314111845801,8.1998320330040994E-2,1.623555944914471,3.7490801129740001E-3,0,1.623422718909793,3.7489614548830001E-3,0,1.6211755829306873,3.7903681846300002E-3,0,2.1329121790188759,4.5798350740899997E-3,0,2.132553748041186,4.5794296589449996E-3,0,2.1699473294737301,4.7253148380060001E-3,0,2.4590541609702719,5.1117694088309998E-3,0,2.4588520212537026,5.1116705270880004E-3,0,2.605171288033779,5.4668092500059998E-3,0,1.656105959416156,3.3599668591199998E-3,0,1.6686843601477619,"Low (<10%)",3.3843243075900001E-3,0,1.66635007438598,3.4216542172110002E-3,0,2.1791912434504699,4.1110918361670001E-3,0,2.1709205117816719,"Low (<10%)",4.0949966316489997E-3,0,2.2089320326481729,4.2253464632820001E-3,0,2.4311550548735621,4.4410924915929996E-3,0,2.4860115579721662,"Low (<10%)",4.5403347713470002E-3,0,2.6338657061410622,4.8556322021789996E-3,0,1480,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,3.3843243075900001E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.0949966316489997E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.5403347713470002E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Trail Operationa, Canada",50.71,-120.44,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.17788474272398272,6.1404446354259415E-2,7.3792567627606415E-2,"TCK_US Equity",1.7788474272398273E-2,0.22118643837812799,1.0852422021735104,-32767,1.9402063674045511E-3,0,20977450133.484119,373156832,20977450133.484119,0,0.88474575351251195,3.2557266065205299,null,0,1,1.008145274029933,0.378064254696654,4.4108999610360002E-2,0.96225727071855605,0.36059490120911802,0.100600156326368,0.96225727071855605,0.36059490120911802,0.100600156326368,1.006490587099788,0.37743337830344798,5.3264181450724001E-2,0.99547985191599508,0.37323849319833802,7.0975291797119006E-2,0.99547985191599508,0.37323849319833802,7.0975291797119006E-2,1.009704210536619,0.378658624678466,5.6195746852905001E-2,1.0054515866219107,0.37703345856532894,6.7383128544640999E-2,1.0054515866219107,0.37703345856532894,6.7383128544640999E-2,0.95784502801868987,1.000115882021047,9.2118147374626994E-2,0.95538951538112804,1.015767881435425,9.1222157657720002E-2,0.95538951538112804,1.015767881435425,9.1222157657720002E-2,0.94998409718981902,0.99155715611801787,8.8672161629240007E-2,0.93005224700573697,0.98926705268427884,8.2455687131405997E-2,0.93005224700573697,0.98926705268427884,8.2455687131405997E-2,0.95782500828330597,1.000322522577306,6.1536783152965999E-2,0.92052937774905996,0.97933185120386901,9.0617079753587002E-2,0.92052937774905996,0.97933185120386901,9.0617079753587002E-2,1.0797614640506039,6.9040012170659996E-3,0,1.0823443797581731,6.9109580645150001E-3,0,1.0376703563887639,6.8102640057150004E-3,0,1.1909414283184987,7.1529878686360003E-3,0,1.1901669758812621,7.1539611063620003E-3,0,1.0928722247104741,6.9346582054350004E-3,0,1.2654718408472687,7.3198981386460001E-3,0,1.2666416096219053,7.326314298469E-3,0,1.1446269754942739,7.0512845262680002E-3,0,1.0710375695502641,1.8261449294130001E-2,0,1.1247972997387099,"Low (<10%)",1.9165434789403999E-2,0,1.0783710219345961,1.8886190522603999E-2,0,1.183261367351887,1.8951656848126001E-2,0,1.1955711344539559,"Low (<10%)",1.9167264997397002E-2,0,1.097834599672739,1.8579697249366998E-2,0,1.253309461960864,1.9331127463058002E-2,0,1.259773843390644,"Low (<10%)",1.9431469892211999E-2,0,1.138420776021609,1.8702012689004999E-2,0,67032,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,1.9165434789403999E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,1.9167264997397002E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,1.9431469892211999E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Carajas Northern Brazil",-6.07,-50.066695000000003,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,2.2421338478540602E-2,7.5072939207914873E-3,6.2025552316680069E-2,"VALE_US Equity",2.2421338478540603E-3,0.27263358757918416,1.2007342964143068,-32767,2.0205595395648035E-2,0,35718210166.912704,80085008,35718210166.912704,0,1.09053435031674,3.6022028892429199,null,0.69282676896724504,1,1.016201712126348,0.87003639679140399,7.1123068790971994E-2,0.99404399449341596,0.85124998227063509,7.994898793289E-2,0.99404399449341596,0.85124998227063509,7.994898793289E-2,1.017367358785104,0.87102361400353701,6.6096761331062001E-2,0.998090295099334,0.85469079717753405,0.10999780990686001,0.998090295099334,0.85469079717753405,0.10999780990686001,1.014384741920175,0.86849755631346803,6.1762487960852999E-2,0.98313517662508798,0.84197355256516704,0.12609455105123299,0.98313517662508798,0.84197355256516704,0.12609455105123299,1.006046574972058,1.2390044954680399,5.1170657567481001E-2,1.0018155422816679,1.237211222004506,2.982668191145E-2,1.0018155422816679,1.237211222004506,2.982668191145E-2,1.0040473304170381,1.236632657199211,5.2515631450915999E-2,1.0013909190720287,1.236661309317038,2.9047274365513999E-2,1.0013909190720287,1.236661309317038,2.9047274365513999E-2,0.99898895344202798,1.2303966747841459,4.7837066881861998E-2,1.016731332499456,1.255483755333727,5.6065732788565997E-2,1.016731332499456,1.255483755333727,5.6065732788565997E-2,0.89740127517311596,1.8741063677249999E-3,0,0.90364333998027502,1.8760694785849999E-3,0,0.91043116643082,1.878401863939E-3,0,0.79449206085594004,1.84015217358E-3,0,0.802377061571798,1.842556031417E-3,0,0.82245068876887995,1.849369741441E-3,0,0.69295838718761504,1.806651829701E-3,0,0.70032250865662204,1.8087817096869999E-3,0,0.74235423224651298,1.822939217315E-3,0,0.88309364613778496,2.1540551345170002E-3,0,0.909057692603222,"Low (<10%)",2.2038995802159999E-3,0,0.915886189619598,2.2066395336990002E-3,0,0.78092938012547197,2.1126317863209999E-3,0,0.80391229682474896,"Low (<10%)",2.1558159248959998E-3,0,0.82402433207410897,2.1637880594340001E-3,0,0.68313171378729798,2.0802036995580002E-3,0,0.71233592827050796,"Low (<10%)",2.1482642823829998E-3,0,0.75508866928642493,2.1650789526120001E-3,0,59260,1,0.01,{"$f":"IF(M145=\"\",\"\",IF(V145=0,0.01,((2*V145)/5)))","v":0.01},1,9.9999999999999995E-8,0,1.0100001000000001,2.2038995802159999E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.1558159248959998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.1482642823829998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Vale Southeastern System, Brazil",-14.234999999999999,-51.924999999999997,null,0.1100001,{"$f":"IF(ER146=\"\",\"\",EX146)","v":0.1100001},{"$f":"IF(EZ146=\"\",\"\",FF146)","v":0.1100001},{"$f":"IF(FH146=\"\",\"\",FN146)","v":0.1100001},7.8043205978776363E-3,2.6055006939588428E-3,6.1020108412751455E-2,"VALE_US Equity",7.8043205978776367E-4,0.21776267507377503,1.1012156875953869,-32767,2.0205595395648035E-2,0,41562823558.044426,32436960,41562823558.044426,0,0.87105070029510001,3.30364706278616,null,0.69282676896724504,1,0.98159089299074709,0.71599211528654905,7.7720000769313E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,1.0121783930198047,0.73832656442285105,8.1745189197363996E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.027495728639116,0.74951101078061699,7.8702490315472995E-2,1.0152414359437889,0.74056056631311196,8.5354474304732003E-2,1.0152414359437889,0.74056056631311196,8.5354474304732003E-2,1.0202516036822999,1.138573560494778,3.6391036520851003E-2,1.021679997547331,1.1490231447741961,3.8891079267193998E-2,1.021679997547331,1.1490231447741961,3.8891079267193998E-2,1.0266570715504379,1.145795995125247,3.0466066603381001E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.0355187846723419,1.1557329993385981,2.8184263316808001E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,0.97981919994144095,5.1804800559900001E-4,0,0.994503337259521,5.5297440237400003E-4,0,0.99552172617100299,5.5541802833500005E-4,0,0.956820261318303,4.63206057241E-4,0,0.98398260844275787,5.2771778261699999E-4,0,0.99278096442825692,5.4883769271100004E-4,0,0.94414961753833804,4.3299236767800002E-4,0,0.99933109395221698,5.6456417121799999E-4,0,1.022311399969466,6.1973775452799995E-4,0,0.99819507998499502,7.2353870180799998E-4,0,1.0060243994095239,"Low (<10%)",7.6687612588700004E-4,0,1.007054586091312,7.7026499597199996E-4,0,0.945307929824167,6.2737287206099997E-4,0,0.97104142787408187,"Low (<10%)",7.1393957851800002E-4,0,0.97972406930066613,7.4251231229099999E-4,0,0.918884226203872,5.7769980887499995E-4,0,0.98432851395906495,"Low (<10%)",7.6234706099600005E-4,0,1.0069638253280171,8.3684952010600001E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,{"$f":"IF(DJ146=\"\",\"\",DJ146)","v":7.6687612588700004E-4},0,0.01,{"$f":"IF(EQ146=\"\",\"\",IF(ER146=0,0.01,((2*ER146)/5)))","v":0.01},{"$f":"IF(EQ146=\"\",\"\",IF($EJ146=\"\",(4/5*ER146+1),$EJ146*(4/5*ER146+1)))","v":0.1},9.9999999999999995E-8,{"$f":"IF(EQ146=\"\",\"\",IF($EJ146=\"\",ES146*(0.031*(ER146^2))+(0.15*ER146),$EJ146*ES146*(0.031*(ER146^2))+(0.15*ER146)))","v":0},{"$f":"IF(ER146=\"\",\"\",SUM(ET146:EW146))","v":0.1100001},{"$f":"IF(DT146=\"\",\"\",DT146)","v":7.1393957851800002E-4},0,0.01,{"$f":"IF(EY146=\"\",\"\",IF(EZ146=0,0.01,((2*EZ146)/5)))","v":0.01},{"$f":"IF(EY146=\"\",\"\",IF($EJ146=\"\",(4/5*EZ146+1),$EJ146*(4/5*EZ146+1)))","v":0.1},9.9999999999999995E-8,{"$f":"IF(EY146=\"\",\"\",IF($EJ146=\"\",FA146*(0.031*(EZ146^2))+(0.15*EZ146),$EJ146*FA146*(0.031*(EZ146^2))+(0.15*EZ146)))","v":0},{"$f":"IF(EZ146=\"\",\"\",SUM(FB146:FE146))","v":0.1100001},{"$f":"IF(ED146=\"\",\"\",ED146)","v":7.6234706099600005E-4},0,0.01,{"$f":"IF(FG146=\"\",\"\",IF(FH146=0,0.01,((2*FH146)/5)))","v":0.01},{"$f":"IF(FG146=\"\",\"\",IF($EJ146=\"\",(4/5*FH146+1),$EJ146*(4/5*FH146+1)))","v":0.1},9.9999999999999995E-8,{"$f":"IF(FG146=\"\",\"\",IF($EJ146=\"\",FI146*(0.031*(FH146^2))+(0.15*FH146),$EJ146*FI146*(0.031*(FH146^2))+(0.15*FH146)))","v":0},{"$f":"IF(FH146=\"\",\"\",SUM(FJ146:FM146))","v":0.1100001}]
["Vale Southern System, Brazil",-14.234999999999999,-51.924999999999997,null,0.1100001,0.1100001,0.1100001,0.1100001,7.8043205978776363E-3,2.6055006939588428E-3,6.1020108412751455E-2,"VALE_US Equity",7.8043205978776367E-4,0.21776267507377503,1.1012156875953869,-32767,2.0205595395648035E-2,0,41562823558.044426,32436960,41562823558.044426,0,0.87105070029510001,3.30364706278616,null,0.69282676896724504,1,0.98159089299074709,0.71599211528654905,7.7720000769313E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,1.0121783930198047,0.73832656442285105,8.1745189197363996E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.027495728639116,0.74951101078061699,7.8702490315472995E-2,1.0152414359437889,0.74056056631311196,8.5354474304732003E-2,1.0152414359437889,0.74056056631311196,8.5354474304732003E-2,1.0202516036822999,1.138573560494778,3.6391036520851003E-2,1.021679997547331,1.1490231447741961,3.8891079267193998E-2,1.021679997547331,1.1490231447741961,3.8891079267193998E-2,1.0266570715504379,1.145795995125247,3.0466066603381001E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.0355187846723419,1.1557329993385981,2.8184263316808001E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,0.97981919994144095,5.1804800559900001E-4,0,0.994503337259521,5.5297440237400003E-4,0,0.99552172617100299,5.5541802833500005E-4,0,0.956820261318303,4.63206057241E-4,0,0.98398260844275787,5.2771778261699999E-4,0,0.99278096442825692,5.4883769271100004E-4,0,0.94414961753833804,4.3299236767800002E-4,0,0.99933109395221698,5.6456417121799999E-4,0,1.022311399969466,6.1973775452799995E-4,0,0.99819507998499502,7.2353870180799998E-4,0,1.0060243994095239,"Low (<10%)",7.6687612588700004E-4,0,1.007054586091312,7.7026499597199996E-4,0,0.945307929824167,6.2737287206099997E-4,0,0.97104142787408187,"Low (<10%)",7.1393957851800002E-4,0,0.97972406930066613,7.4251231229099999E-4,0,0.918884226203872,5.7769980887499995E-4,0,0.98432851395906495,"Low (<10%)",7.6234706099600005E-4,0,1.0069638253280171,8.3684952010600001E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6687612588700004E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.1393957851800002E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6234706099600005E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Alegria Iron Ore, Brazil",-28.834900000000001,-54.055999999999997,null,0.1100001,0.1100001,0.1100001,0.1100001,0.12651682960636634,4.323937708036521E-2,6.9677924914047382E-2,"VALE_US Equity",1.2651682960636635E-2,0.43596795519499726,0.36107793212240757,-32767,2.0205595395648035E-2,0,8560302399.0533342,108302232,8560302399.0533342,0,1.7438718207799899,1.0832337963672201,null,0.69282676896724504,1,1.038567055531981,0.78878462246500403,0.31328822927688799,1.1062031792002529,0.84135636666283997,0.137845851066182,1.1062031792002529,0.84135636666283997,0.137845851066182,1.094392431266719,0.83165473084781005,0.25082777103409498,1.1088172781819581,0.843379368412987,0.16753728539326801,1.1088172781819581,0.843379368412987,0.16753728539326801,1.0882012454842001,0.82690031939922704,0.111167369157068,1.1321058075110959,0.86140192070382005,0.17215325224772701,1.1321058075110959,0.86140192070382005,0.17215325224772701,1.019271457967311,0.378918977485526,9.0182532917497005E-2,0.99320099814227103,0.36502396864651798,0.116626935876581,0.99320099814227103,0.36502396864651798,0.116626935876581,1.0241770545018307,0.38082146298612501,9.4159299097627006E-2,0.991284288442427,0.36506235373698498,9.3982556617711002E-2,0.991284288442427,0.36506235373698498,9.3982556617711002E-2,1.0349207233190441,0.38313737473541698,0.13572537351053701,1.0142118918158729,0.373019500881623,0.114545265881889,1.0142118918158729,0.373019500881623,0.114545265881889,0.97311262686835298,9.4793946068830008E-3,0,0.96630516228260399,9.4560858727950007E-3,0,0.97314354421207905,9.4789351473790005E-3,0,0.92817705829207797,9.3290983343879991E-3,0,0.95058826622497405,9.4032657013089996E-3,0,0.97206981103346213,9.475321321661E-3,0,0.89723465295792804,9.2256050810239996E-3,0,0.92095805234583505,9.3036866894920002E-3,0,0.95968643840866996,9.4336430431570008E-3,0,0.93697621322091695,1.2017722375544E-2,0,0.87353316321257501,"Low (<10%)",1.1239097066920001E-2,0,0.87971501303732302,1.1266254732196E-2,0,0.84812086759202798,1.1217513696914001E-2,0,0.85729929081153899,"Low (<10%)",1.1149508813576001E-2,0,0.87667267651825298,1.1234945596892001E-2,0,0.82451169457970996,1.115685272407E-2,0,0.81349114741362916,"Low (<10%)",1.0800633787640001E-2,0,0.84770030507882899,1.0951499893858E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.1239097066920001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.1149508813576001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.0800633787640001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Vargem Grande Iron Ore, Brazil",-3.536,-43.917349000000002,null,0.1100001,0.1100001,0.1100001,0.1100001,4.4656125631536037E-2,1.5018319847606647E-2,6.3586645624356466E-2,"VALE_US Equity",4.4656125631536035E-3,0.51136272988575537,1.3816246008054378,3.0000000000000001E-3,2.0205595395648035E-2,0,11468183429.651115,51212464,11468183429.651115,0,2.0454509195430202,4.1448738024163099,0.265916914366915,0.69282676896724504,1,1.0130792275174061,0.77386819567059295,6.7633018011241997E-2,1.013495114300609,0.77427342529661003,0.192982548519712,1.013495114300609,0.77427342529661003,0.192982548519712,1.004440278998169,0.76727955807727499,0.147335846806742,0.99159630347127903,0.75742905824392404,0.20318383389041,0.99159630347127903,0.75742905824392404,0.20318383389041,0.99049540397302116,0.756644267495301,0.15897228767302299,0.99069400181172595,0.75673501597540893,0.18007296811328599,0.99069400181172595,0.75673501597540893,0.18007296811328599,1.0153821834580541,1.425735311633155,5.5925336763868003E-2,0.99159594259541595,1.3938480982473751,4.4178489609944999E-2,0.99159594259541595,1.3938480982473751,4.4178489609944999E-2,1.026861113793436,1.4419988867711413,5.6238736184207001E-2,1.000426976023669,1.4062217809660491,4.1196530113535003E-2,1.000426976023669,1.4062217809660491,4.1196530113535003E-2,1.0224642273239919,1.43585165227809,6.3832236750027999E-2,1.0273402419720381,1.443083531701425,6.7251465286444004E-2,1.0273402419720381,1.443083531701425,6.7251465286444004E-2,2.1643351408354441,6.9186526425209999E-3,0,2.1712889315221906,6.9391767074119997E-3,0,2.1767448981544679,7.0294667595130001E-3,0,2.2290645471371811,7.1154554003939998E-3,0,2.2481373853295632,7.172785559152E-3,0,2.3001630974480678,7.4123715252580004E-3,0,2.2549728006735279,7.1942266426930001E-3,0,2.2877660994363862,7.2932514623660002E-3,0,2.393811227994072,7.7029147003689997E-3,0,2.1363927736819162,8.9403501542349995E-3,0,2.1423773049173001,"Low (<10%)",8.9621785802000004E-3,0,2.1477606230559809,9.0787911994019994E-3,0,2.2192106327719721,9.2736152364400002E-3,0,2.267190163435981,"Low (<10%)",9.4699107211209995E-3,0,2.319656789154914,9.7862254485509993E-3,0,2.2766110691967931,9.5080699765389999E-3,0,2.3092560318853739,"Low (<10%)",9.6377877439240006E-3,0,2.4162972861614218,1.0179144003849E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,8.9621785802000004E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,9.4699107211209995E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,9.6377877439240006E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Germano Iron Ore, Brazil",-4.2847559999999998,-41.787796,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,3.9914517787638326E-2,1.3411050511227424E-2,6.3250497574049491E-2,"VALE_US Equity",3.991451778763833E-3,0.38475167023910839,1.1247554518305454,5.0000000000000001E-3,2.0205595395648035E-2,0,120378038526.32472,480483136,120646169322.81906,0,1.53900668095643,3.3742663554916401,0.26783539209761498,0.69282676896724504,1,0.97656283636687813,2.7593453280753426,8.4498940232640998E-2,1.0289191096849293,2.907151713507409,0.104616277210981,1.0289191096849293,2.907151713507409,0.104616277210981,0.99879380899974612,2.8224000525469042,0.12082050306334099,1.033403424148176,2.9197631486381468,0.119635110313546,1.033403424148176,2.9197631486381468,0.119635110313546,1.026088605062569,2.89981753102035,0.117144644749545,1.018602972017997,2.8781391850479152,0.16752261507333499,1.018602972017997,2.8781391850479152,0.16752261507333499,1.0147862574926501,1.162596873805132,5.5065388462535003E-2,0.99492635671902596,1.1469588515071001,2.6903705925616E-2,0.99492635671902596,1.1469588515071001,2.6903705925616E-2,1.0219823370527099,1.1708890739035061,5.386482635717E-2,1.0077199729847379,1.161590615740413,4.3012008497462999E-2,1.0077199729847379,1.161590615740413,4.3012008497462999E-2,1.043610034269699,1.195278072362975,6.1374582292505003E-2,1.0251775171973021,1.1812952795112339,6.1983789162673997E-2,1.0251775171973021,1.1812952795112339,6.1983789162673997E-2,1.3045033071247747,1.4997509885222001E-2,0,1.3052348815716219,1.5003357083509E-2,0,1.3105967036712609,1.5081482149507001E-2,0,1.2999799901970319,1.4940337279751E-2,0,1.3091944371459601,1.5053359910128E-2,0,1.330567456725148,1.5334350272243001E-2,0,1.294368066557378,1.4869405195772E-2,0,1.3147892616117871,1.5124013556093E-2,0,1.3582585972460961,1.568497334094E-2,0,1.3402408457726187,5.465316942699E-3,0,1.2724178441805427,"Low (<10%)",5.1879155186969998E-3,0,1.2776502673149013,5.2149519692350002E-3,0,1.3057692110756087,5.3224326199480003E-3,0,1.2708416215009,"Low (<10%)",5.1831346323929998E-3,0,1.291602929754569,5.2799432731389997E-3,0,1.2654639307733693,5.1553793648450004E-3,0,1.2951216544053861,"Low (<10%)",5.2840175872269999E-3,0,1.337973602338004,5.4801393639180001E-3,0,43537,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,5.1879155186969998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,5.1831346323929998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,5.2840175872269999E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["N4W Iron Ore Mine, Brazil",{"$f":"B146","v":-14.234999999999999},{"$f":"C146","v":-51.924999999999997},null,0.1100001,0.1100001,0.1100001,0.1100001,7.8043205978776363E-3,2.6055006939588428E-3,6.1020108412751455E-2,"VALE_US Equity",7.8043205978776367E-4,0.21776267507377503,1.1012156875953869,-32767,2.0205595395648035E-2,0,41562823558.044426,32436960,41562823558.044426,0,0.87105070029510001,3.30364706278616,null,0.69282676896724504,1,0.98159089299074709,0.71599211528654905,7.7720000769313E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,1.0121783930198047,0.73832656442285105,8.1745189197363996E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.027495728639116,0.74951101078061699,7.8702490315472995E-2,1.0152414359437889,0.74056056631311196,8.5354474304732003E-2,1.0152414359437889,0.74056056631311196,8.5354474304732003E-2,1.0202516036822999,1.138573560494778,3.6391036520851003E-2,1.021679997547331,1.1490231447741961,3.8891079267193998E-2,1.021679997547331,1.1490231447741961,3.8891079267193998E-2,1.0266570715504379,1.145795995125247,3.0466066603381001E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.0355187846723419,1.1557329993385981,2.8184263316808001E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,0.97981919994144095,5.1804800559900001E-4,0,0.994503337259521,5.5297440237400003E-4,0,0.99552172617100299,5.5541802833500005E-4,0,0.956820261318303,4.63206057241E-4,0,0.98398260844275787,5.2771778261699999E-4,0,0.99278096442825692,5.4883769271100004E-4,0,0.94414961753833804,4.3299236767800002E-4,0,0.99933109395221698,5.6456417121799999E-4,0,1.022311399969466,6.1973775452799995E-4,0,0.99819507998499502,7.2353870180799998E-4,0,1.0060243994095239,"Low (<10%)",7.6687612588700004E-4,0,1.007054586091312,7.7026499597199996E-4,0,0.945307929824167,6.2737287206099997E-4,0,0.97104142787408187,"Low (<10%)",7.1393957851800002E-4,0,0.97972406930066613,7.4251231229099999E-4,0,0.918884226203872,5.7769980887499995E-4,0,0.98432851395906495,"Low (<10%)",7.6234706099600005E-4,0,1.0069638253280171,8.3684952010600001E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6687612588700004E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.1393957851800002E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6234706099600005E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Minas Centrais, Brazil",-21.281036,-46.157933,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.33593346662576584,0.11950124180853559,8.802562065880902E-2,"VALE_US Equity",3.3593346662576587E-2,0.35060818066089511,1.0435071570930647,-32767,2.0205595395648035E-2,1.4925373134328358E-2,16549981923.038256,555969280,16549981923.038256,0,1.40243272264358,3.1305214712791898,null,0.69282676896724504,1.3768543053909601,0.99953396750116708,0.67102906997707501,0.14022351212305501,0.98250717280620892,0.65969238288522802,0.133750538093583,0.98250717280620892,0.65969238288522802,0.133750538093583,0.95736904869809691,0.64271514190143297,0.149476746514703,1.0138537969040819,0.68056817198496,0.14270705143825399,1.0138537969040819,0.68056817198496,0.14270705143825399,0.98047156373435107,0.65822858216579105,0.15470205985763799,0.98438887030362898,0.66094552963503395,0.17485363588201,0.98438887030362898,0.66094552963503395,0.17485363588201,1.0156418454297369,1.0619332585070933,5.266105657359E-2,1.0005930282103981,1.0638129088852013,3.1738681604616001E-2,1.0005930282103981,1.0638129088852013,3.1738681604616001E-2,1.023535578690522,1.0700567042463027,5.7941196281608001E-2,0.98450519922620205,1.04694940534905,3.2687943540582E-2,0.98450519922620205,1.04694940534905,3.2687943540582E-2,1.041320701167781,1.0887123527950713,4.9746472825808997E-2,0.99352699632670916,1.0563363742093721,3.0574956755980001E-2,0.99352699632670916,1.0563363742093721,3.0574956755980001E-2,1.1551110599929599,2.4204866338492E-2,0,1.153012908276402,2.4199424536059999E-2,0,1.1806301757220761,2.4573860853056999E-2,0,1.256426074439646,2.5376627485955001E-2,0,1.253185685366367,2.5370298871275E-2,0,1.3223591193698241,2.6270977638309E-2,0,1.3078276992997979,2.5971114169460002E-2,0,1.315333708086037,2.6096719031528999E-2,0,1.4283511748468321,2.7540167204135001E-2,0,1.1556496302779331,3.6071263409376997E-2,0,1.173541466352046,"Low (<10%)",3.6682892153796998E-2,0,1.201650439202387,3.7250484453952001E-2,0,1.3123738187987479,3.9483475386747999E-2,0,1.2360615398325787,"Low (<10%)",3.7278115427112998E-2,0,1.304289754013644,3.8601537244514997E-2,0,1.333876215969626,3.9456071755507999E-2,0,1.336193193326465,"Low (<10%)",3.9483917904609998E-2,0,1.451002970407687,4.1667831870112998E-2,0,61730,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.6682892153796998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.7278115427112998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.9483917904609998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Minas Itabirito Iron Ore, Brazil",-20.250599999999999,-43.804259000000002,null,1.0958020069975869,1.1632451668656847,1.0570365845063363,1.0824571389421351,0.52520764613770043,0.19345875348333375,0.10868727025052478,"VALE_US Equity",5.2520764613770039E-2,0.3618270268638385,1.1938733678213185,-32767,2.0205595395648035E-2,0,14266683996.514915,749297152,14266683996.514915,7.0959824703386007E-2,1.44730810745535,3.5816201034639601,null,0.69282676896724504,1,0.97767419199824501,0.50501877371488502,0.13766133149411,0.99935959641227901,0.51635500716164695,9.5390339178736003E-2,0.99935959641227901,0.51635500716164695,9.5390339178736003E-2,0.96795327875829995,0.49993800770597802,0.13279399543280401,1.052524047230738,0.54397067070095295,0.128029320934163,1.052524047230738,0.54397067070095295,0.128029320934163,1.0310526282897641,0.53291773115071095,0.127807722621681,1.012206029169882,0.52302793915384704,0.152292518157993,1.012206029169882,0.52302793915384704,0.152292518157993,0.987865648100681,1.206259187304491,4.6533045781108999E-2,1.007342703624561,1.228807920164158,2.3851325375725999E-2,1.007342703624561,1.228807920164158,2.3851325375725999E-2,0.99278308487432498,1.212312872600134,4.3785900148736998E-2,0.99451513529622115,1.2131932304697579,2.9768111239881E-2,0.99451513529622115,1.2131932304697579,2.9768111239881E-2,1.026164312540143,1.2528585747523593,4.3641918554713E-2,0.99260868165984195,1.211078280360639,3.4771260154350003E-2,0.99260868165984195,1.211078280360639,3.4771260154350003E-2,1.024248550091754,2.8109202067940001E-2,0,1.0232567244822053,2.8074701428126E-2,0,1.0231004786585669,2.8058359019794001E-2,0,1.021412519749173,2.800424748998E-2,0,1.021426334129439,2.8006789642388001E-2,0,1.0304636942927641,2.8328190339601E-2,0,1.000049066268903,2.7213638091297E-2,0,1.001898907638699,2.7282276206295E-2,0,1.027579850753664,2.8222509432382002E-2,0,1.0476379129925859,5.5659717085705003E-2,0,1.0239124416833707,"Low (<10%)",5.4370928990212002E-2,0,1.023756095735227,5.4339279431079003E-2,0,1.0552291543032439,5.6015440031217001E-2,0,0.97045415429403292,"Low (<10%)",5.1485845011272999E-2,0,0.97904052359087101,5.2076686971189001E-2,0,0.96993018477409099,5.1065364315305999E-2,0,0.98981717038413997,"Low (<10%)",5.2162177512797003E-2,0,1.01518843115012,5.3959850554141001E-2,0,41301,1,7.0959824703386003E-3,2.8383929881354401E-2,1.0567678597627088,5.1360063201823049E-6,1.0645081347203328E-2,1.0958020069975869,5.4370928990212002E-2,0.12090738357276398,1.2090738357276398E-2,4.8362953429105592E-2,1.0967259068582111,1.4719804476247207E-5,1.8141586773891601E-2,1.1632451668656847,5.1485845011272999E-2,4.2247752185220144E-2,4.2247752185220148E-3,1.6899100874088059E-2,1.0337982017481762,1.8852950422256258E-6,6.337396589029788E-3,1.0570365845063363,5.2162177512797003E-2,6.1076001317786455E-2,6.1076001317786456E-3,2.4430400527114583E-2,1.0488608010542291,3.8308886969834312E-6,9.162106472094568E-3,1.0824571389421351]
["Mariana Iron Ore, Brazil",-20.376999000000001,-43.414444000000003,null,1.1933686796117198,1.3082067576170073,1.3229196030784958,1.4780874292929616,0.55218134210204217,0.20438739633838823,0.11199847679022333,"VALE_US Equity",5.5218134210204217E-2,0.40705738012914566,1.1087930172548803,-32767,2.0205595395648035E-2,3.2608695652173912E-2,28252524905.336353,1560051712,28252524905.336353,0.14321404600562701,1.62822952051658,3.3263790517646399,null,0.69282676896724504,1.7243655573865699,0.94945548673594915,0.31306191774400399,0.160219363118831,0.99784442396388195,0.32911463441805699,0.112037295701021,0.99784442396388195,0.32911463441805699,0.112037295701021,0.91230717988433108,0.30074362715977598,0.20344720240483499,1.018811387517822,0.33599856148637403,0.14821272934250801,1.018811387517822,0.33599856148637403,0.14821272934250801,0.95203238089770303,0.313916409745916,0.205703498102973,0.95404624540316396,0.31473470447915802,0.207953185049296,0.95404624540316396,0.31473470447915802,0.207953185049296,0.99961570692228396,1.132790460514264,4.5019675361274998E-2,1.0093232387343347,1.1435019153449093,3.7629591069539003E-2,1.0093232387343347,1.1435019153449093,3.7629591069539003E-2,1.005076708719018,1.1392065274221379,4.3968753233423002E-2,0.99368101379268492,1.1259916882232901,4.2175989237227998E-2,0.99368101379268492,1.1259916882232901,4.2175989237227998E-2,1.031148288653233,1.1683040008391079,4.9436681643838E-2,1.007012523412965,1.141069557393809,3.7307342047953003E-2,1.007012523412965,1.141069557393809,3.7307342047953003E-2,1.0564433230539201,1.9316936367387998E-2,0,1.053642502411662,1.9276264708052E-2,0,1.0647509578544061,1.9467126784760001E-2,0,1.0743136874339561,1.9610008092339998E-2,0,1.0871199399764191,1.9828574052942999E-2,0,1.1186178515680427,2.0362139067880002E-2,0,1.084125854521145,1.9770926396668002E-2,0,1.1043195541105433,2.0112332557352001E-2,0,1.160359018021853,2.1055679276202999E-2,0,1.1126833620033889,6.1703245500411001E-2,0,1.055918615274839,"Low (<10%)",5.8570062501586001E-2,0,1.0670510675649627,5.9149988329089E-2,0,1.17757890228395,6.5205066114074006E-2,0,1.067047299721513,"Low (<10%)",5.9013865908313999E-2,0,1.0979636322022119,6.0601863822878001E-2,0,1.1387489294207469,6.2981500115493E-2,0,1.1575115561026881,"Low (<10%)",6.3902493977062005E-2,0,1.216250285154159,6.6899769795160005E-2,0,67941,1,1.4321404600562701E-2,5.7285618402250806E-2,1.1145712368045015,2.0611695113761906E-5,2.1491212709853692E-2,1.1933686796117198,5.8570062501586001E-2,0.22823533909703309,2.2823533909703309E-2,9.1294135638813237E-2,1.1825882712776266,5.2193652366128653E-5,3.4272157048201503E-2,1.3082067576170073,5.9013865908313999E-2,0.23912587529684026,2.3912587529684025E-2,9.5650350118736099E-2,1.1913007002374723,5.7283575495232971E-5,3.5911269146792324E-2,1.3229196030784958,6.3902493977062005E-2,0.35394414267186269,3.5394414267186272E-2,0.14157765706874509,1.2831553141374901,1.2537999557314661E-4,5.3229078091153181E-2,1.4780874292929616]
["Segredo / Joao Pe, Brazil",-7.1189999999999998,-34.844867000000001,null,7.7439787234025932,7.6996367912029386,7.7499177548313316,7.6108479676876328,5.4595994471268341,3.80701489058012,7.3889887859892349,"VALE_US Equity",0.54595994471268339,0.72930184524234987,1.1685185292704685,0.65900000000000003,2.0205595395648035E-2,0,424474744.42829067,231746208,424474744.42829067,3.4487951092327398,2.9172073809693999,3.50555558781141,0.78843514847305596,0.69282676896724504,1,0.90190905390755904,0.30083181834377498,0.50451266066519695,1.029497816006766,0.33734887813637698,0.41287093350623894,1.029497816006766,0.33734887813637698,0.41287093350623894,1.0070427068193233,0.330986093243895,0.54364710022669205,1.019162845367432,0.33441186024271502,0.48661120689656107,1.019162845367432,0.33441186024271502,0.48661120689656107,0.98601019657551903,0.32495358055013801,0.60134812276662097,1.0831870671446839,0.35260642426710398,0.60796776399435803,1.0831870671446839,0.35260642426710398,0.60796776399435803,1.0108490985292,1.1609075233545527,0.132717019390132,1.0279716604338227,1.178752983323927,7.8722159885556003E-2,1.0279716604338227,1.178752983323927,7.8722159885556003E-2,1.014535597588994,1.166334285633692,9.5834317076511993E-2,1.038576014707455,1.1905173286169759,8.8863841618115003E-2,1.038576014707455,1.1905173286169759,8.8863841618115003E-2,1.0328216637693639,1.187521271843399,9.8113254436877004E-2,1.0361792899430853,1.1840052799173433,0.13656382173957099,1.0361792899430853,1.1840052799173433,0.13656382173957099,1.0358124271879201,0.181158102968831,0,1.037171666651781,0.18126183122577799,0,1.044715230375427,0.18192953385753799,0,1.047480146202211,0.18216618795487,0,1.056981074780962,0.18296604806955499,0,1.080426976678043,0.185016794127283,0,1.048147127090985,0.18222381476428501,0,1.0630542927826947,0.183488531141588,0,1.106824160978384,0.18729881578013099,0,1.148466602813464,0.60219063251418803,0,1.007453974671632,"High (40-80%)",0.53731268420730105,0,1.0147813954843401,0.53929194862770702,0,1.040154642011764,0.550374144634037,0,1.037107150820334,"High (40-80%)",0.54712786782370404,0,1.060112210319563,0.55326026413356899,0,1.0630185476086067,0.56076875489657696,0,0.98141339111898684,"High (40-80%)",0.52037773141249699,0,1.02182180211587,0.53118378704935199,0,826680,1.5,0.34487951092327396,1.3795180436930958,5.6385541310792879,1.7841416046152588E-2,0.70806513258405668,7.7439787234025932,0.53731268420730105,3.4257618957911196,0.34257618957911196,1.3703047583164478,5.6109142749493435,1.7603901107600507E-2,0.70081385682954667,7.6996367912029386,0.54712786782370404,3.4518780409099108,0.34518780409099109,1.3807512163639644,5.6422536490918933,1.7873327532754477E-2,0.70903956184271921,7.7499177548313316,0.52037773141249699,3.3795592259524203,0.33795592259524204,1.3518236903809682,5.5554710711429047,1.713226463817244E-2,0.68642094152558719,7.6108479676876328]
["Capitao do Mato, Brazil",-23.259111000000001,-51.147272999999998,null,1.9374555285979802,1.9824914384856993,1.8392506323736739,2.0463690939745658,0.59455391699278448,0.22175092967835902,0.11740244700994931,"VALE_US Equity",5.9455391699278451E-2,0.40099811506715521,0.46876512695894207,-32767,2.0205595395648035E-2,1.5873015873015872E-2,36878271815.785713,2192612096,36878271815.785713,0.249879551502424,1.60399246026862,1.4062953808768299,null,0.69282676896724504,1.39775950784701,1.03836750363802,0.39614798247372301,0.19164256142873101,0.99649462910181508,0.38043189609893902,0.20649722467568801,0.99649462910181508,0.38043189609893902,0.20649722467568801,1.006886129576539,0.38433166272424102,0.17436011183512601,1.075911493955396,0.41022660119910198,0.17312285711177799,1.075911493955396,0.41022660119910198,0.17312285711177799,0.97305666332584595,0.37163400253342999,0.121830142363944,1.0238431266860539,0.39069219058370902,0.163753102767906,1.0238431266860539,0.39069219058370902,0.163753102767906,1.0189128011121169,0.50385179209680997,0.10084725317030099,1.0488424517543009,0.50726677867011605,6.3367856486730004E-2,1.0488424517543009,0.50726677867011605,6.3367856486730004E-2,1.030143658481913,0.50960241382952598,8.6992669695968985E-2,1.0538078101148911,0.50953750841301704,7.9550164042846996E-2,1.0538078101148911,0.50953750841301704,7.9550164042846996E-2,1.038000840403899,0.51373321328121402,6.6943630050416994E-2,1.0698071698173579,0.51750638130555404,7.7900185286782997E-2,1.0698071698173579,0.51750638130555404,7.7900185286782997E-2,1.0471499561531721,2.2998510081658E-2,0,1.0479820531689159,2.3025409733088999E-2,0,1.0606341632627061,2.3213809185723001E-2,0,1.0755115463314819,2.3393955336213999E-2,0,1.0784816637969841,2.3460389323838999E-2,0,1.1130067890440829,2.3967610781499001E-2,0,1.1012204033908219,2.3752413570053001E-2,0,1.13395823360887,2.4251585510807999E-2,0,1.1943195735432579,2.5137949403974999E-2,0,1.0084579423801121,5.8055350775851999E-2,0,1.051668541468717,"Low (<10%)",6.0524393378152998E-2,0,1.0643651579122939,6.1019618553977001E-2,0,1.0681560851213681,6.0869185667378999E-2,0,1.0023888301742541,"Low (<10%)",5.7188854294829998E-2,0,1.034478017287753,5.8425296437240003E-2,0,1.131712514692536,6.3913456271849994E-2,0,1.1075507605146839,"Low (<10%)",6.2073381795973E-2,0,1.166506413349667,6.4342083127942998E-2,0,588767,1.5,2.4987955150242401E-2,9.9951820600969604E-2,1.7998554618029088,9.3762184184093881E-5,3.7554484009917739E-2,1.9374555285979802,6.0524393378152998E-2,0.27558861961415304,2.7558861961415305E-2,0.11023544784566122,1.8307063435369835,1.1402638677744766E-4,4.1435620716277086E-2,1.9824914384856993,5.7188854294829998E-2,0.19380590840302725,1.9380590840302726E-2,7.7522363361210905E-2,1.7325670900836325,5.6443033256967921E-5,2.9104735895573351E-2,1.8392506323736739,6.2073381795973E-2,0.31204665208495275,3.1204665208495276E-2,0.1248186608339811,1.8744559825019431,1.4616279008266216E-4,4.6948287848558798E-2,2.0463690939745658]
["Salobo Copper Mine, Brazil",-4.8846489999999996,-43.371696999999998,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,8.2610095634586544E-2,2.7991660404912549E-2,6.6342077247741549E-2,"VALE_US Equity",8.2610095634586544E-3,0.53651087624032068,1.3166875284982509,3.0000000000000001E-3,2.0205595395648035E-2,0,23389143241.604607,193217936,23389143241.604607,0,2.14604350496128,3.95006258549475,0.265916914366915,0.69282676896724504,1,1.0303142337096147,0.47223280864204198,6.9112005267942006E-2,1.0419283818841201,0.47742294987292799,0.145396583568594,1.0419283818841201,0.47742294987292799,0.145396583568594,1.047598541312621,0.48004831556177502,0.10285509870535101,1.05854050036326,0.48491015628648398,0.144801400373609,1.05854050036326,0.48491015628648398,0.144801400373609,1.0638492667733861,0.487396463963577,7.5986920126349E-2,1.0629719576694481,0.48690744733674701,0.15814880708319001,1.0629719576694481,0.48690744733674701,0.15814880708319001,1.0161503324185599,1.3504269367430033,5.6817990901802E-2,0.99810039720672405,1.3274041283129241,3.6288468791767003E-2,0.99810039720672405,1.3274041283129241,3.6288468791767003E-2,1.0333491887683419,1.373373003383898,6.7552710780729996E-2,1.004087018723697,1.335442491244395,4.2923395707145998E-2,1.004087018723697,1.335442491244395,4.2923395707145998E-2,1.0408803505133479,1.383422473216255,6.1188095752642002E-2,1.026042895293771,1.3639345292991587,5.9133566641157001E-2,1.026042895293771,1.3639345292991587,5.9133566641157001E-2,2.1743150935004421,7.1730047531810004E-3,0,2.1853713268977968,7.2048466221180003E-3,0,2.1909516950091579,7.2857400858700001E-3,0,2.222203782502771,7.3128143956119997E-3,0,2.2497576715220879,7.3927969842329999E-3,0,2.3002522470848188,7.6107287043790002E-3,0,2.244588126738404,7.3781648411729997E-3,0,2.278047031642124,7.4753765359929997E-3,0,2.3814536471539101,7.8521687550320001E-3,0,2.1103417019406669,1.5189551894558E-2,0,2.0974295017724618,"Low (<10%)",1.5091119151344E-2,0,2.102785309530832,1.5260556887367001E-2,0,2.1212360411636242,1.5233496626385E-2,0,2.1253392484747038,"Low (<10%)",1.52457045669E-2,0,2.1730413208520978,1.5695131573781999E-2,0,2.109874205719156,1.5137912124295E-2,0,2.1430923132127679,"Low (<10%)",1.5352766890056E-2,0,2.2403729750079342,1.6126614612244999E-2,0,103485,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.5091119151344E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.52457045669E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.5352766890056E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["NSE Iron Ore Mine, Brazil",{"$f":"B151","v":-14.234999999999999},{"$f":"C151","v":-51.924999999999997},null,0.1100001,0.1100001,0.1100001,0.1100001,7.8043205978776363E-3,2.6055006939588428E-3,6.1020108412751455E-2,"VALE_US Equity",7.8043205978776367E-4,0.21776267507377503,1.1012156875953869,-32767,2.0205595395648035E-2,0,41562823558.044426,32436960,41562823558.044426,0,0.87105070029510001,3.30364706278616,null,0.69282676896724504,1,0.98159089299074709,0.71599211528654905,7.7720000769313E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,0.98854792969557692,0.72107395667607999,9.3995141080398997E-2,1.0121783930198047,0.73832656442285105,8.1745189197363996E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.01332711478336,0.73916308676035813,8.4420501600885003E-2,1.027495728639116,0.74951101078061699,7.8702490315472995E-2,1.0152414359437889,0.74056056631311196,8.5354474304732003E-2,1.0152414359437889,0.74056056631311196,8.5354474304732003E-2,1.0202516036822999,1.138573560494778,3.6391036520851003E-2,1.021679997547331,1.1490231447741961,3.8891079267193998E-2,1.021679997547331,1.1490231447741961,3.8891079267193998E-2,1.0266570715504379,1.145795995125247,3.0466066603381001E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.027304534929268,1.155545933463624,3.1953338319190998E-2,1.0355187846723419,1.1557329993385981,2.8184263316808001E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,1.035870793425322,1.1650761465224453,4.2467926185072002E-2,0.97981919994144095,5.1804800559900001E-4,0,0.994503337259521,5.5297440237400003E-4,0,0.99552172617100299,5.5541802833500005E-4,0,0.956820261318303,4.63206057241E-4,0,0.98398260844275787,5.2771778261699999E-4,0,0.99278096442825692,5.4883769271100004E-4,0,0.94414961753833804,4.3299236767800002E-4,0,0.99933109395221698,5.6456417121799999E-4,0,1.022311399969466,6.1973775452799995E-4,0,0.99819507998499502,7.2353870180799998E-4,0,1.0060243994095239,"Low (<10%)",7.6687612588700004E-4,0,1.007054586091312,7.7026499597199996E-4,0,0.945307929824167,6.2737287206099997E-4,0,0.97104142787408187,"Low (<10%)",7.1393957851800002E-4,0,0.97972406930066613,7.4251231229099999E-4,0,0.918884226203872,5.7769980887499995E-4,0,0.98432851395906495,"Low (<10%)",7.6234706099600005E-4,0,1.0069638253280171,8.3684952010600001E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6687612588700004E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.1393957851800002E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6234706099600005E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Galinheiro Iron Ore Mine, Brazil",-5.8422340000000004,-35.199105000000003,null,5.0646447042874687,4.8092373234200076,4.845488319537945,4.6795989939037943,1.3336462470822161,0.56312290318450398,0.26559633397556665,"VALE_US Equity",0.13336462470822161,0.89256835211128371,0.97491513413829589,0.65900000000000003,2.0205595395648035E-2,0,922218528.85713458,122991328,922218528.85713458,1.4153760388905601,3.57027340844513,2.92474540241489,0.78843514847305596,0.69282676896724504,1,0.970744498001334,0.19752162166963899,0.30603183150121599,1.1403204171880139,0.231120748000093,0.28219936362303999,1.1403204171880139,0.231120748000093,0.28219936362303999,1.0368232302032767,0.21074286073901599,0.43389638008788001,1.123293611554576,0.22775403310513501,0.35092177405847302,1.123293611554576,0.22775403310513501,0.35092177405847302,1.1414832164737987,0.23168355759215001,0.46437500823920203,1.1642384048877039,0.23585005819365301,0.42261713296557202,1.1642384048877039,0.23585005819365301,0.42261713296557202,1.017044237542843,1.0339073424666381,9.7910771732862001E-2,1.0095977817883259,1.0254391806116001,9.6012552913338003E-2,1.0095977817883259,1.0254391806116001,9.6012552913338003E-2,1.012030638052889,1.031102105319422,6.6758855780953003E-2,1.031979453062146,1.047222994821092,0.101854172173722,1.031979453062146,1.047222994821092,0.101854172173722,1.026020823667928,1.0433350928123599,9.9630035754686E-2,1.0595811358666221,1.072642677678237,0.13175653914265201,1.0595811358666221,1.072642677678237,0.13175653914265201,1.0623724108994379,2.8405042855784001E-2,0,1.0633743060101339,2.8429379854561999E-2,0,1.064661249704566,2.8449370960701999E-2,0,1.05258486440254,2.8141464467228001E-2,0,1.060012445349561,2.8338985287670999E-2,0,1.0712545130031541,2.8625162317949E-2,0,1.0259737116022367,2.7424826771056999E-2,0,1.0415383745080451,2.7842249759032999E-2,0,1.0694207871166499,2.8576271025761001E-2,0,1.0943893198331347,0.14380725824179499,0,0.93252237702835716,"Low-medium (10-20%)",0.123006610616156,0,0.93365095779831797,0.123093106987912,0,1.015201852871461,0.133534604059868,0,0.94366462556709596,"Low-medium (10-20%)",0.124428028348412,0,0.953672754820173,0.12568454629620299,0,0.89880753110992895,0.118371916661152,0,0.89460918840630899,"Low-medium (10-20%)",0.118050637647807,0,0.91855824599756197,0.121162874601867,0,1038821,2,0.14153760388905601,0.56615041555622403,4.2646016622248961,4.0066928166914524E-3,0.22988593368965671,5.0646447042874687,0.123006610616156,1.2987358509049181,0.12987358509049179,0.51949434036196718,4.0779773614478696,3.3735426082099518E-3,0.20839207900196119,4.8092373234200076,0.124428028348412,1.3153114999751023,0.13153114999751023,0.52612459999004091,4.1044983999601641,3.4602018370485073E-3,0.21140511775069087,4.845488319537945,0.118050637647807,1.2394058342717185,0.12394058342717185,0.49576233370868739,3.9830493348347495,3.0723660381118917E-3,0.19771495932224556,4.6795989939037943]
["Aboboras Iron Ore Mine, Brazil",-7.8666669999999996,-38.233333000000002,null,1.8538082097741737,3.6484696710774052,3.5727636017009541,3.502600618913259,0.77462849128337952,0.29821278372832416,0.14338863819254069,"VALE_US Equity",7.7462849128337952E-2,1.1338961647713934,1.149939321931055,-32767,2.0205595395648035E-2,0,1665925917.4187937,129047368,1665925917.4187937,0.63157647061175504,4.5355846590855702,3.4498179657931698,null,0.69282676896724504,1,0.74467665372421099,7.5497707427954003E-2,0.30117161084941302,0.90509644919391197,9.1183585244858006E-2,0.33263138421807398,0.90509644919391197,9.1183585244858006E-2,0.33263138421807398,0.81469745555301787,8.2165109718689996E-2,0.35304492739604698,0.93918777039091295,9.4282255360117015E-2,0.34964752340607702,0.93918777039091295,9.4282255360117015E-2,0.34964752340607702,0.86039451279831902,8.6516397567435996E-2,0.49164220763008099,0.98077737751443805,9.8062468862382998E-2,0.55120726252761798,0.98077737751443805,9.8062468862382998E-2,0.55120726252761798,0.99119525941770603,1.166848511755086,0.113370646298444,1.0265416541482473,1.2289636496834151,0.138954838337079,1.0265416541482473,1.2289636496834151,0.138954838337079,0.99237814720345197,1.169000570261604,0.114253607540511,1.045277742274787,1.254526360567048,0.113941064242617,1.045277742274787,1.254526360567048,0.113941064242617,1.0623486244482161,1.248995477915916,0.132740032866286,1.053618506861121,1.265676890819927,0.13662696179272299,1.053618506861121,1.265676890819927,0.13662696179272299,2.491429553855411,1.7793437776579001E-2,0,2.4519471362608449,1.7520665580616001E-2,0,2.4539451681230759,1.7561010929135E-2,0,2.453717871572251,1.7535427508427001E-2,0,2.4407260595533931,1.7443915318492001E-2,0,2.465590724717222,1.7640878251713E-2,0,2.4351070231238721,1.7408098529500999E-2,0,2.451517209950214,1.7517724957545999E-2,0,2.5111610396960842,1.7953407671581E-2,0,3.3456528298497008,0.235681829061618,0,2.7090451392717032,"Low-medium (10-20%)",0.19214714505431499,0,2.711252674020082,0.19258960789903101,0,3.0118148213764382,0.21341695481772599,0,2.598762607968693,"Low-medium (10-20%)",0.18501801056693001,0,2.625237255475529,0.18710708801282799,0,2.830221470385728,0.20121155086157999,0,2.4995654122478208,"Low-medium (10-20%)",0.17863842467733401,0,2.5603782237107282,0.18308133458047199,0,46174,1,6.3157647061175506E-2,0.25263058824470203,1.5052611764894039,3.9899515399510716E-4,9.5517449886072789E-2,1.8538082097741737,0.19214714505431499,1.9422115408213214,0.19422115408213214,0.77688461632852857,2.5537692326570571,3.7723050914149391E-3,0.31404351700040467,3.6484696710774052,0.18501801056693001,1.8876657166381219,0.18876657166381219,0.75506628665524878,2.5101325733104973,3.56340073442808E-3,0.3040013410007798,3.5727636017009541,0.17863842467733401,1.8370424339251792,0.18370424339251792,0.7348169735700717,2.4696339471401432,3.3748432744660855E-3,0.29477485492857802,3.502600618913259]
["N5IronOreMine, Brazil",-9.3648000000000007,-40.616900000000001,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,4.5799258129812954E-2,1.5406257512953735E-2,6.3667951211799564E-2,"VALE_US Equity",4.5799258129812954E-3,0.31133009985235538,1.0664855750733089,-32767,2.0205595395648035E-2,0,163858947643.40912,750461824,166360464341.15396,0,1.24532039940942,3.19945672521993,null,0.69282676896724504,1,0.94700617979572699,6.2810616135855639,0.13123549313796401,0.97128185492401997,6.444930282537026,0.117544019121732,0.97128185492401997,6.444930282537026,0.117544019121732,0.96021032129156303,6.3698297425905324,0.16528051582001901,1.0146933078515541,6.7357626959397674,0.109603808412474,1.0146933078515541,6.7357626959397674,0.109603808412474,1.008938965973494,6.6974201897792014,0.195893755691666,1.012231290829217,6.7192685612320364,0.191255623111382,1.012231290829217,6.7192685612320364,0.191255623111382,1.0060227714132319,1.100603553737431,4.1420956757926002E-2,1.010161028182917,1.09894928006054,4.3436823548728999E-2,1.010161028182917,1.09894928006054,4.3436823548728999E-2,1.008372698267203,1.1026708514291941,5.0105214802011001E-2,1.0094654206819249,1.098270496687614,4.0582995555310003E-2,1.0094654206819249,1.098270496687614,4.0582995555310003E-2,1.0381274390586359,1.1356797054714809,4.5889312561520998E-2,1.025760841018031,1.1164258127501461,3.5272418240755998E-2,1.025760841018031,1.1164258127501461,3.5272418240755998E-2,1.167295200110569,3.6608363622742002E-2,0,1.148235038985874,3.5849073474711002E-2,0,1.149033485465317,3.5881307490428997E-2,0,1.146918869824471,3.5786993148142002E-2,0,1.138219957219041,3.5444755450392003E-2,0,1.1474858793261511,3.5818829213048999E-2,0,1.1371157225502,3.5391827992483998E-2,0,1.1344347294646473,3.5291942338838998E-2,0,1.15812197502144,3.6248218138482002E-2,0,1.2374650570311021,5.9416268609700004E-3,0,1.1863356887859919,"Low (<10%)",5.6673917522449997E-3,0,1.18717296958887,5.6725485211640003E-3,0,1.198940368358274,5.7262221079209998E-3,0,1.125127933986924,"Low (<10%)",5.3584917377359998E-3,0,1.1343235719833431,5.4152184608359999E-3,0,1.1305049894617001,5.3817136998710003E-3,0,1.1243871832731469,"Low (<10%)",5.3501120282299997E-3,0,1.147936390606429,5.4954264156030002E-3,0,289845,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.6673917522449997E-3,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.3584917377359998E-3,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.3501120282299997E-3,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["Fabrica Nova, Brazil",-8.7398690000000006,-36.859254,null,0.1100001,0.1100001,0.1100001,0.1100001,5.7138145441015385E-2,1.9263699657967703E-2,6.448004719979733E-2,"VALE_US Equity",5.7138145441015383E-3,0.31238442238825143,1.0192051696876081,-32767,2.0205595395648035E-2,3.0769230769230771E-2,170279609968.15826,972946112,173492868829.93649,0,1.2495376895530099,3.0576155090628201,null,0.69282676896724504,1.6918777046376701,0.94017549023787395,3.5375275831920621,0.13359889695862501,0.97048480249508196,3.6533265714956902,0.117197380492614,0.97048480249508196,3.6533265714956902,0.117197380492614,0.95543502825459503,3.595573398311994,0.16757910723847899,1.0141177306839213,3.818555069332541,0.11316714843461,1.0141177306839213,3.818555069332541,0.11316714843461,1.00302748121406,3.7766105124475682,0.199926813686612,1.0114670785770401,3.808517620917149,0.20293317652970699,1.0114670785770401,3.808517620917149,0.20293317652970699,1.00903255240323,1.058108615370932,4.5019823051198997E-2,1.008831631636236,1.0499120202967367,4.4628479458153E-2,1.008831631636236,1.0499120202967367,4.4628479458153E-2,1.011235323203995,1.059936118378594,5.5171893050161999E-2,1.0098038553292621,1.0509583903881401,4.4496219087840003E-2,1.0098038553292621,1.0509583903881401,4.4496219087840003E-2,1.0432082295130307,1.0938765465394209,4.7444368222041997E-2,1.031293043647302,1.0736835407887559,3.7263239249074001E-2,1.031293043647302,1.0736835407887559,3.7263239249074001E-2,1.32924778430657,2.7830808581797001E-2,0,1.314806204826916,2.7503181104123E-2,0,1.318697090128556,2.7591434281609001E-2,0,1.3213704643622259,2.7668715325454001E-2,0,1.311868633500993,2.7443018320059999E-2,0,1.329629950126741,2.7815638038046001E-2,0,1.311452823898253,2.7464637968002002E-2,0,1.3130415486706959,2.7467040151107E-2,0,1.3510207872081319,2.8254306970765E-2,0,1.42278015224202,8.0676442623219997E-3,0,1.362224080862479,"Low (<10%)",7.7124946942940002E-3,0,1.3662705536443287,7.7373314732400002E-3,0,1.391400206303679,7.8889385392249996E-3,0,1.2998494664696241,"Low (<10%)",7.3574660264010003E-3,0,1.3174919555976019,7.457615020983E-3,0,1.314238699461723,7.4480563419159996E-3,0,1.304935960518727,"Low (<10%)",7.3866506345760001E-3,0,1.3427666955965367,7.5988579233309999E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.7124946942940002E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.3574660264010003E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.3866506345760001E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Itabira Iron Ore, Brazil",-19.624417000000001,-43.2316,null,1.7506691060499622,1.8995453670326503,1.9186197377154832,2.1197964529349593,0.55218134210204217,0.20438739633838823,0.11199847679022333,"VALE_US Equity",5.5218134210204217E-2,0.40705738012914566,1.1087930172548803,-32767,2.0205595395648035E-2,3.2608695652173912E-2,28252524905.336353,1560051712,28252524905.336353,0.14321404600562701,1.62822952051658,3.3263790517646399,null,0.69282676896724504,1.7243655573865699,0.94945548673594915,0.31306191774400399,0.160219363118831,0.99784442396388195,0.32911463441805699,0.112037295701021,0.99784442396388195,0.32911463441805699,0.112037295701021,0.91230717988433108,0.30074362715977598,0.20344720240483499,1.018811387517822,0.33599856148637403,0.14821272934250801,1.018811387517822,0.33599856148637403,0.14821272934250801,0.95203238089770303,0.313916409745916,0.205703498102973,0.95404624540316396,0.31473470447915802,0.207953185049296,0.95404624540316396,0.31473470447915802,0.207953185049296,0.99961570692228396,1.132790460514264,4.5019675361274998E-2,1.0093232387343347,1.1435019153449093,3.7629591069539003E-2,1.0093232387343347,1.1435019153449093,3.7629591069539003E-2,1.005076708719018,1.1392065274221379,4.3968753233423002E-2,0.99368101379268492,1.1259916882232901,4.2175989237227998E-2,0.99368101379268492,1.1259916882232901,4.2175989237227998E-2,1.031148288653233,1.1683040008391079,4.9436681643838E-2,1.007012523412965,1.141069557393809,3.7307342047953003E-2,1.007012523412965,1.141069557393809,3.7307342047953003E-2,1.0564433230539201,1.9316936367387998E-2,0,1.053642502411662,1.9276264708052E-2,0,1.0647509578544061,1.9467126784760001E-2,0,1.0743136874339561,1.9610008092339998E-2,0,1.0871199399764191,1.9828574052942999E-2,0,1.1186178515680427,2.0362139067880002E-2,0,1.084125854521145,1.9770926396668002E-2,0,1.1043195541105433,2.0112332557352001E-2,0,1.160359018021853,2.1055679276202999E-2,0,1.1126833620033889,6.1703245500411001E-2,0,1.055918615274839,"Low (<10%)",5.8570062501586001E-2,0,1.0670510675649627,5.9149988329089E-2,0,1.17757890228395,6.5205066114074006E-2,0,1.067047299721513,"Low (<10%)",5.9013865908313999E-2,0,1.0979636322022119,6.0601863822878001E-2,0,1.1387489294207469,6.2981500115493E-2,0,1.1575115561026881,"Low (<10%)",6.3902493977062005E-2,0,1.216250285154159,6.6899769795160005E-2,0,163690,1.5,1.4321404600562701E-2,5.7285618402250806E-2,1.6718568552067523,3.0866826600412839E-5,2.1495765614358512E-2,1.7506691060499622,5.8570062501586001E-2,0.22823533909703309,2.2823533909703309E-2,9.1294135638813237E-2,1.7738824069164398,7.8239337372497486E-5,3.4290585140024782E-2,1.8995453670326503,5.9013865908313999E-2,0.23912587529684026,2.3912587529684025E-2,9.5650350118736099E-2,1.7869510503562083,8.5874167613472972E-5,3.5932463072925462E-2,1.9186197377154832,6.3902493977062005E-2,0.35394414267186269,3.5394414267186272E-2,0.14157765706874509,1.9247329712062351,1.8801822363900654E-4,5.3297806436340078E-2,2.1197964529349593]
["Conceicao Iron Ore, Brazil",-28.9,-53.783299999999997,null,0.1100001,0.1100001,0.1100001,0.1100001,0.12651682960636634,4.323937708036521E-2,6.9677924914047382E-2,"VALE_US Equity",1.2651682960636635E-2,0.43596795519499726,0.36107793212240757,-32767,2.0205595395648035E-2,0,8560302399.0533342,108302232,8560302399.0533342,0,1.7438718207799899,1.0832337963672201,null,0.69282676896724504,1,1.038567055531981,0.78878462246500403,0.31328822927688799,1.1062031792002529,0.84135636666283997,0.137845851066182,1.1062031792002529,0.84135636666283997,0.137845851066182,1.094392431266719,0.83165473084781005,0.25082777103409498,1.1088172781819581,0.843379368412987,0.16753728539326801,1.1088172781819581,0.843379368412987,0.16753728539326801,1.0882012454842001,0.82690031939922704,0.111167369157068,1.1321058075110959,0.86140192070382005,0.17215325224772701,1.1321058075110959,0.86140192070382005,0.17215325224772701,1.019271457967311,0.378918977485526,9.0182532917497005E-2,0.99320099814227103,0.36502396864651798,0.116626935876581,0.99320099814227103,0.36502396864651798,0.116626935876581,1.0241770545018307,0.38082146298612501,9.4159299097627006E-2,0.991284288442427,0.36506235373698498,9.3982556617711002E-2,0.991284288442427,0.36506235373698498,9.3982556617711002E-2,1.0349207233190441,0.38313737473541698,0.13572537351053701,1.0142118918158729,0.373019500881623,0.114545265881889,1.0142118918158729,0.373019500881623,0.114545265881889,0.97311262686835298,9.4793946068830008E-3,0,0.96630516228260399,9.4560858727950007E-3,0,0.97314354421207905,9.4789351473790005E-3,0,0.92817705829207797,9.3290983343879991E-3,0,0.95058826622497405,9.4032657013089996E-3,0,0.97206981103346213,9.475321321661E-3,0,0.89723465295792804,9.2256050810239996E-3,0,0.92095805234583505,9.3036866894920002E-3,0,0.95968643840866996,9.4336430431570008E-3,0,0.93697621322091695,1.2017722375544E-2,0,0.87353316321257501,"Low (<10%)",1.1239097066920001E-2,0,0.87971501303732302,1.1266254732196E-2,0,0.84812086759202798,1.1217513696914001E-2,0,0.85729929081153899,"Low (<10%)",1.1149508813576001E-2,0,0.87667267651825298,1.1234945596892001E-2,0,0.82451169457970996,1.115685272407E-2,0,0.81349114741362916,"Low (<10%)",1.0800633787640001E-2,0,0.84770030507882899,1.0951499893858E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.1239097066920001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.1149508813576001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.0800633787640001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Sapecado Iron Ore, Barzil",-20.4526,-44.552,null,0.1100001,0.1100001,0.1100001,0.1100001,0.2958855546733552,0.10446506898874233,8.4180380102884339E-2,"VALE_US Equity",2.958855546733552E-2,0.36136803289052144,1.1985406235441023,-32767,2.0205595395648035E-2,0,6432914246.5277767,190340640,6432914246.5277767,0,1.44547213156209,3.5956218706323102,null,0.69282676896724504,1,1.0143675400889167,0.52973598877971295,0.13937568610996601,0.98097576709680301,0.51243577834184495,8.7718307355120997E-2,0.98097576709680301,0.51243577834184495,8.7718307355120997E-2,0.98375391892043196,0.51381422001641397,0.14194832751563299,1.0068623311370273,0.52580865540343102,0.104612937831584,1.0068623311370273,0.52580865540343102,0.104612937831584,1.018472008137413,0.53187067225295603,0.13711890276518801,0.997774497239033,0.52111392321397798,0.135929527630921,0.997774497239033,0.52111392321397798,0.135929527630921,1.007649818429585,1.2184025468314059,4.9335486068548998E-2,1.000594336257064,1.2185508967029921,2.0502730950207E-2,1.000594336257064,1.2185508967029921,2.0502730950207E-2,1.0121757516683101,1.2238656615936121,3.8661989316005001E-2,0.99052396814572308,1.206305177339807,3.0471805269308001E-2,0.99052396814572308,1.206305177339807,3.0471805269308001E-2,1.039297156679418,1.2564768949666081,4.5750653019717001E-2,1.0020043143593187,1.220393216790862,2.5345907722971E-2,1.0020043143593187,1.220393216790862,2.5345907722971E-2,1.157735676263522,1.7697786770796999E-2,0,1.1557325293665921,1.7683085901597E-2,0,1.183038021102462,1.8135157934567998E-2,0,1.2611355961307309,1.9165030981290999E-2,0,1.2597798572200567,1.9168685893523E-2,0,1.32847165502642,2.0261098549551E-2,0,1.3190773281437811,1.9987223792962E-2,0,1.3202707699308851,2.0032382264096E-2,0,1.4329894043193927,2.1788933082825E-2,0,1.1413374644875147,3.3408692529208001E-2,0,1.1781458504188953,"Low (<10%)",3.4507906451841999E-2,0,1.205980882283832,3.5390108772751998E-2,0,1.2819624622331327,3.7299534023560003E-2,0,1.2511937513814979,"Low (<10%)",3.6455630192728003E-2,0,1.319417376083786,3.8533216106923E-2,0,1.295153246829156,3.7579104913413999E-2,0,1.323215589879517,"Low (<10%)",3.8441464278185997E-2,0,1.4361856394251953,4.1812225911067001E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.4507906451841999E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.6455630192728003E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.8441464278185997E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Brucutu Iron Ore, Brazil",-2.806101,-60.726972000000004,null,0.1100001,0.1100001,0.1100001,0.1100001,4.5795011943937231E-3,1.527898520210538E-3,6.0800476851152814E-2,"VALE_US Equity",4.5795011943937234E-4,0.16986869196269794,0.51084850368529444,3.0000000000000001E-3,2.0205595395648035E-2,9.3457943925233638E-3,984917956899.26294,451043296,985010881900.19043,0,0.67947476785079197,1.5325455110558801,0.265916914366915,0.69282676896724504,1.2472177003710201,0.97597620286494002,12.355291140129404,4.6209308630534997E-2,0.99100021116084891,12.543523729725536,5.2557885260215001E-2,0.99100021116084891,12.543523729725536,5.2557885260215001E-2,0.98014139490196683,12.407496972451954,6.0192479382971002E-2,0.98209455198638096,12.431826594214526,5.4248907338894002E-2,0.98209455198638096,12.431826594214526,5.4248907338894002E-2,0.98782831978549701,12.503843625374136,7.3282687256182005E-2,0.98473732414572801,12.464972942421245,7.9809815536345002E-2,0.98473732414572801,12.464972942421245,7.9809815536345002E-2,1.004913629199512,0.52514242411155798,0.10502287709713699,1.0120001924664139,0.53024312468873502,9.3647424934907006E-2,1.0120001924664139,0.53024312468873502,9.3647424934907006E-2,1.015776962208085,0.53079336041145397,0.122508116017243,1.0459672595490721,0.54809408981290397,0.101037859820012,1.0459672595490721,0.54809408981290397,0.101037859820012,1.0391137032112561,0.54276710565703201,9.9782575649625005E-2,1.0764377960302041,0.56407570153426401,0.114885783899836,1.0764377960302041,0.56407570153426401,0.114885783899836,0.92861698385138303,5.7548074270150004E-3,0,0.928070394266859,5.7544656576599997E-3,0,0.93905237948364395,5.7606881726459998E-3,0,0.82688863922650091,5.6972192906950001E-3,0,0.82625497511027501,5.6967824426469998E-3,0,0.85580220258722395,5.7135240016540001E-3,0,0.70076600960065405,5.6258216166769999E-3,0,0.70187665128304,5.6263162828490004E-3,0,0.74844195075929387,5.6527006200870001E-3,0,0.951491824403077,4.6582958423800001E-4,0,0.93651466774167003,"Low (<10%)",4.5881120798000003E-4,0,0.94759674473915412,4.5930741884599998E-4,0,0.84365816687961603,4.5922808427200002E-4,0,0.84133525944176613,"Low (<10%)",4.5829424457200001E-4,0,0.87142466212852188,4.5964258265699997E-4,0,0.70941439309940302,4.4997884746799999E-4,0,0.71276983737029598,"Low (<10%)",4.5142233744300002E-4,0,0.76006064224871295,4.5354092096299998E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,4.5881120798000003E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,4.5829424457200001E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,4.5142233744300002E-4,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Konkola Copper, Zambia",-12.3,27.765799999999999,null,1.0100001000000001,1.0100001000000001,1.6764015070680913,2.47150829312399,0.36847868478831919,0.13187799767232836,9.1278299512770583E-2,"VED_LN Equity",3.6847868478831917E-2,0.31359377459700521,1.3210976667450345,-32767,0.54687263135554676,0,11969316712.4,441043808,11969316712.4,0,1.25437509838802,3.9632930002351001,null,5,1,0.97139192127587204,0.47163110874990694,0.12852046716129401,0.98565138784366302,0.47854822457935697,8.3390772244472985E-2,0.98565138784366302,0.47854822457935697,8.3390772244472985E-2,0.92453156996928898,0.44913586512905102,0.125569814426186,0.99726363786410399,0.48406449659200906,0.134854917861679,0.99726363786410399,0.48406449659200906,0.134854917861679,0.96638853565300997,0.469229240744715,0.117620599557353,1.0401389977884421,0.50443196608040397,0.17331673758871499,1.0401389977884421,0.50443196608040397,0.17331673758871499,0.99574027880173599,1.3270428271933927,2.8038254129756E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,0.99716888064832299,1.3293472972019531,2.8131259820635999E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99804489464889412,1.3304514160858627,3.4332930258538001E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,1.2818850778567821,2.3427373818259999E-2,0,1.280860692982936,2.3434204323949E-2,0,1.2111836920614889,2.2060626005477001E-2,0,1.8294310027823419,3.4308207711175001E-2,0,1.822090930987093,3.4241923513961998E-2,0,1.5632700528669701,2.9121024690108001E-2,0,2.7986950650026849,5.3569425408713997E-2,0,2.788933484729804,5.3548610554101997E-2,0,2.1112322659835412,4.0109327900334002E-2,0,1.3196373675551001,4.9673088529626999E-2,0,1.299506812226086,"Low (<10%)",4.8969368436268E-2,0,1.228815488923757,4.6099065616360999E-2,0,1.978765314464181,7.6387147798400001E-2,0,1.82709051228376,"Low (<10%)",7.0738349445245E-2,0,1.567559463227912,6.015938969937E-2,0,2.8960350436189151,0.114164721115193,0,2.6813084507548259,"Low-medium (10-20%)",0.106156259227961,0,2.0297597441038882,7.9513850424658986E-2,0,54206,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.8969368436268E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,7.0738349445245E-2,0.50056446179720504,5.0056446179720507E-2,0.20022578471888203,1.4004515694377639,2.5066978605894354E-4,7.547348312538639E-2,1.6764015070680913,0.106156259227961,1.0861894385152076,0.10861894385152075,0.43447577540608301,1.8689515508121661,1.1799183582363671E-3,0.16690104854750509,2.47150829312399]
["Nchanga Copper, Zambia",-12.515534000000001,27.882273999999999,null,1.5100001000000001,1.5100001000000001,2.3769469811050832,3.4085602886633564,0.36847868478831919,0.13187799767232836,9.1278299512770583E-2,"VED_LN Equity",3.6847868478831917E-2,0.31359377459700521,1.3210976667450345,-32767,0.39361295744518299,0,11969316712.4,441043808,11969316712.4,0,1.25437509838802,3.9632930002351001,null,4.9767777139043199,1,0.97139192127587204,0.47163110874990694,0.12852046716129401,0.98565138784366302,0.47854822457935697,8.3390772244472985E-2,0.98565138784366302,0.47854822457935697,8.3390772244472985E-2,0.92453156996928898,0.44913586512905102,0.125569814426186,0.99726363786410399,0.48406449659200906,0.134854917861679,0.99726363786410399,0.48406449659200906,0.134854917861679,0.96638853565300997,0.469229240744715,0.117620599557353,1.0401389977884421,0.50443196608040397,0.17331673758871499,1.0401389977884421,0.50443196608040397,0.17331673758871499,0.99574027880173599,1.3270428271933927,2.8038254129756E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,0.99716888064832299,1.3293472972019531,2.8131259820635999E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99804489464889412,1.3304514160858627,3.4332930258538001E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,1.2818850778567821,2.3427373818259999E-2,0,1.280860692982936,2.3434204323949E-2,0,1.2111836920614889,2.2060626005477001E-2,0,1.8294310027823419,3.4308207711175001E-2,0,1.822090930987093,3.4241923513961998E-2,0,1.5632700528669701,2.9121024690108001E-2,0,2.7986950650026849,5.3569425408713997E-2,0,2.788933484729804,5.3548610554101997E-2,0,2.1112322659835412,4.0109327900334002E-2,0,1.3196373675551001,4.9673088529626999E-2,0,1.299506812226086,"Low (<10%)",4.8969368436268E-2,0,1.228815488923757,4.6099065616360999E-2,0,1.978765314464181,7.6387147798400001E-2,0,1.82709051228376,"Low (<10%)",7.0738349445245E-2,0,1.567559463227912,6.015938969937E-2,0,2.8960350436189151,0.114164721115193,0,2.6813084507548259,"Low-medium (10-20%)",0.106156259227961,0,2.0297597441038882,7.9513850424658986E-2,0,226034,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.8969368436268E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,7.0738349445245E-2,0.50056446179720504,5.0056446179720507E-2,0.20022578471888203,2.1006773541566459,3.7595217626610629E-4,7.5667890053289208E-2,2.3769469811050832,0.106156259227961,1.0861894385152076,0.10861894385152075,0.43447577540608301,2.803427326218249,1.7698221064073581E-3,0.16888736493261708,3.4085602886633564]
["Colomba / Curpem Iron Ore Mine India",20.59,78.959999999999994,null,5.2385958861842639,6.2341458679578015,6.3334244130494568,6.4210962934526927,2.1549508206164849,1.0279044761572058,0.64315577508807498,"VED_LN Equity",0.2154950820616485,0.38077242744716278,1.5005270233167178,-32767,7.8993054137875274E-2,0,17057266554.920477,3675757056,17057266554.920477,2.10765494510912,1.52308970978865,4.5015810699501504,null,2.6597977077518502,1,1.00604768670906,0.35201058838410998,0.12171938033136501,1.0624133674641001,0.37146070774901102,0.108080820682958,1.0624133674641001,0.37146070774901102,0.108080820682958,1.0258779653344907,0.35894005608350199,0.11982746595923301,1.068018575108356,0.37339727079459106,0.11803558395067699,1.068018575108356,0.37339727079459106,0.11803558395067699,1.0599106171434327,0.37083238326100698,6.7122397766326003E-2,1.082757861262277,0.37848959898214102,0.12103890981955299,1.082757861262277,0.37848959898214102,0.12103890981955299,0.99969028667155013,1.5261634469900247,4.1270601430102999E-2,1.019001018847852,1.568838821706328,5.4458888487096999E-2,1.019001018847852,1.568838821706328,5.4458888487096999E-2,1.002814235180749,1.5313153060350633,3.1287004250269E-2,0.993677143228056,1.5303090196041107,3.2524997152098001E-2,0.993677143228056,1.5303090196041107,3.2524997152098001E-2,0.99782279582674704,1.5232805374251459,4.3945766004659999E-2,0.96926560340512702,1.492760017965419,1.8491506435518001E-2,0.96926560340512702,1.492760017965419,1.8491506435518001E-2,1.4489089763328773,0.116881831883394,0,1.442172816869127,0.11655846026092601,0,1.4283074107959739,0.115380597322242,0,1.5047170355733961,0.121909584755669,0,1.4975956910382759,0.121587044957311,0,1.46939615736505,0.11911631939684,0,1.5646800564151453,0.12731165847710199,0,1.5609374283749713,0.127334117728052,0,1.5156312900274469,0.123319942532886,0,1.440199103357104,0.33204067076486099,0,1.3574498034710201,"Medium-high (20-40%)",0.31378409029383197,0,1.344398945398471,0.310613195192108,0,1.4667602642998361,0.33963772693930999,0,1.4022187684201439,"Medium-high (20-40%)",0.32562381802784202,0,1.375815169896246,0.31900693634787403,0,1.4762377422278461,0.34331321703232998,0,1.4416311201428107,"Medium-high (20-40%)",0.33642699316041202,0,1.399787842002391,0.32582121903620498,0,103749,1.5,0.210765494510912,0.84306197804364802,4.0291859341309433,6.6634351280138431E-3,0.35968453888165841,5.2385958861842639,0.31378409029383197,2.6497722056008897,0.26497722056008899,1.059908882240356,4.6797266467210683,1.0532065610084561E-2,0.48397827338629257,6.2341458679578015,0.32562381802784202,2.7032062306050708,0.27032062306050708,1.0812824922420283,4.743847476726085,1.0961112919835418E-2,0.49733333116150846,6.3334244130494568,0.33642699316041202,2.7502934646190207,0.27502934646190208,1.1001173858476083,4.8003521575428252,1.1346298715223791E-2,0.5092804513470357,6.4210962934526927]
["Rampura-Angucha India",24.466152000000001,75.441699999999997,null,7.3357932422335441,7.896318819430916,7.8149653311148786,7.5906795192233716,10,10,9.9938238649578146,"VED_LN Equity",1.1102956410703395,0.4808216223237618,1.5713627036503026,-32767,7.8993054137875274E-2,0,5751088056.0103645,6385408000,8919536494.1963482,4.4728719724679502,1.9232864892950501,4.7140881109509101,null,2.6597977077518502,1,0.96479367073836308,0.400170692482051,0.174494875300301,0.97986173251933695,0.40651328261444702,0.159125316343141,0.97986173251933695,0.40651328261444702,0.159125316343141,0.92233625094974203,0.38245839117998198,0.27566994108489101,0.99371840149239299,0.412255085577453,0.21077686184392599,0.99371840149239299,0.412255085577453,0.21077686184392599,0.94317710957197387,0.39115273881459106,0.28012327411056098,1.0438192624854381,0.43301543372883,0.294610366507148,1.0438192624854381,0.43301543372883,0.294610366507148,0.97944424832780896,1.5859988780547341,4.6051918529902001E-2,1.015522463138095,1.618180346401956,5.0640077067696E-2,1.015522463138095,1.618180346401956,5.0640077067696E-2,0.94623677592209199,1.5349477598936927,7.8740293035574005E-2,1.0034805494829171,1.6001798630307873,5.9649097447312997E-2,1.0034805494829171,1.6001798630307873,5.9649097447312997E-2,0.96184196063190996,1.5609708819273791,9.1322705007556002E-2,0.99091586757495109,1.5795478632695441,6.8088366445901993E-2,0.99091586757495109,1.5795478632695441,6.8088366445901993E-2,1.113711925955025,0.326596852351414,0,1.116172384829101,0.32710816208123999,0,1.111157334021895,0.326130770204766,0,1.1072684417786891,0.32531619762773301,0,1.1084835562447499,0.32557851761016798,0,1.103616623990169,0.32462921444324599,0,1.1122124385593419,0.32629882638225999,0,1.1075861672876599,0.32539998767656902,0,1.104451027224497,0.32479536630144901,0,1.183043051982362,1.4464723759525919,0,1.164283012613025,"Extremely high (>80%)",1.4241416634055619,0,1.158646012880503,1.419531097099378,0,1.2416376953551429,1.483291205580753,0,1.1403446346334121,"Extremely high (>80%)",1.3740373769598051,0,1.1342670278500613,1.368987168022294,0,1.2174722940863487,1.4641123954189921,0,1.078617610897173,"Extremely high (>80%)",1.244154473154008,0,1.073830715012724,1.2402470662961731,0,39838,1,0.447287197246795,1.78914878898718,4.5782975779743609,2.0006728410809055E-2,0.94834014686119383,7.3357932422335441,1.4241416634055619,4.8320207572923461,0.48320207572923463,1.9328083029169385,4.8656166058338766,2.334857291911167E-2,1.0745453377609895,7.896318819430916,1.3740373769598051,4.7803493441824774,0.47803493441824774,1.9121397376729909,4.8242794753459819,2.2851887655919282E-2,1.0556942304399861,7.8149653311148786,1.244154473154008,4.6370937152576115,0.46370937152576114,1.8548374861030446,4.7096749722060895,2.150278449501879E-2,1.0046642764192186,7.5906795192233716]
["Codli Iron Ore, India",15.356,74.1357,null,1.5100001000000001,2.6274292138624404,2.846600765724677,2.9931046559671879,0.49786340416124819,0.18247899933395118,0.10542941919824206,"VED_LN Equity",4.978634041612482E-2,0.32629966244040581,1.4580430168139111,-32767,7.8993054137875274E-2,4.5454545454545456E-2,1976472405.4337149,98401328,1976472405.4337149,0,1.3051986497616199,4.3741290504417298,null,2.6597977077518502,1.9328858041414601,1.058169664216331,1.0683637100389201,8.7065068134689005E-2,1.084562131093044,1.094502915642855,0.100413259434767,1.084562131093044,1.094502915642855,0.100413259434767,1.068780098590653,1.078952646541085,0.121062283477188,1.0640771061932961,1.0741077937096659,0.109108602490169,1.0640771061932961,1.0741077937096659,0.109108602490169,1.0752200377155481,1.0853795376621811,0.17380975742797,1.0735045817248787,1.083493894723931,0.117229452050711,1.0735045817248787,1.083493894723931,0.117229452050711,1.002235602226077,1.4809917437162867,5.2862824497464003E-2,1.0023235024774839,1.458373591996085,5.6127713217598997E-2,1.0023235024774839,1.458373591996085,5.6127713217598997E-2,0.98924346398636398,1.462515157218532,5.1021058929668003E-2,1.0013679093202259,1.457347475262774,4.6892841268973001E-2,1.0013679093202259,1.457347475262774,4.6892841268973001E-2,0.98888499743770397,1.4621833041934631,4.9822554946917001E-2,1.0095963359634741,1.4699113023286541,3.7114590026578E-2,1.0095963359634741,1.4699113023286541,3.7114590026578E-2,1.733479353702966,8.5283878227082E-2,0,1.738286589319175,8.5468186375643004E-2,0,1.713736297077477,8.4320992136290004E-2,0,1.849385637076622,9.0891562450589006E-2,0,1.8619119989861099,9.1441248093000999E-2,0,1.80569941139422,8.8769286001881997E-2,0,1.9818185811966349,9.7298826231279015E-2,0,1.991738056159851,9.7713899112798E-2,0,1.8951097384648541,9.3094100492821005E-2,0,1.6381865898478221,7.9826633407432998E-2,0,1.6027542724244801,"Low (<10%)",7.8088587206222998E-2,0,1.58011813979743,7.7040445421531004E-2,0,1.730370578115475,8.4240548222362002E-2,0,1.749790488066268,"Low (<10%)",8.5132282465979994E-2,0,1.6969629370695267,8.2644671718932E-2,0,1.843174896002943,8.9644979341375997E-2,0,1.855360554642048,"Low (<10%)",9.0184079106136003E-2,0,1.765348532951617,8.5920281550401004E-2,0,239724,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,7.8088587206222998E-2,0.64318361629506859,6.4318361629506854E-2,0.25727344651802742,2.2718203395540826,6.2063417824176597E-4,9.7714793612088499E-2,2.6274292138624404,8.5132282465979994E-2,0.76777821589571604,7.677782158957161E-2,0.30711128635828644,2.4213338590748594,8.8433276098817204E-4,0.11727128753054328,2.846600765724677,9.0184079106136003E-2,0.8509446709441576,8.509446709441576E-2,0.34037786837766304,2.5211336051329889,1.0862687589591003E-3,0.13050691369757686,2.9931046559671879]
["Bicholim Iron Ore, India",15.6,73.95,null,1.5100001000000001,2.6274292138624404,2.846600765724677,2.9931046559671879,0.49786340416124819,0.18247899933395118,0.10542941919824206,"VED_LN Equity",4.978634041612482E-2,0.32629966244040581,1.4580430168139111,-32767,7.8993054137875274E-2,4.5454545454545456E-2,1976472405.4337149,98401328,1976472405.4337149,0,1.3051986497616199,4.3741290504417298,null,2.6597977077518502,1.9328858041414601,1.058169664216331,1.0683637100389201,8.7065068134689005E-2,1.084562131093044,1.094502915642855,0.100413259434767,1.084562131093044,1.094502915642855,0.100413259434767,1.068780098590653,1.078952646541085,0.121062283477188,1.0640771061932961,1.0741077937096659,0.109108602490169,1.0640771061932961,1.0741077937096659,0.109108602490169,1.0752200377155481,1.0853795376621811,0.17380975742797,1.0735045817248787,1.083493894723931,0.117229452050711,1.0735045817248787,1.083493894723931,0.117229452050711,1.002235602226077,1.4809917437162867,5.2862824497464003E-2,1.0023235024774839,1.458373591996085,5.6127713217598997E-2,1.0023235024774839,1.458373591996085,5.6127713217598997E-2,0.98924346398636398,1.462515157218532,5.1021058929668003E-2,1.0013679093202259,1.457347475262774,4.6892841268973001E-2,1.0013679093202259,1.457347475262774,4.6892841268973001E-2,0.98888499743770397,1.4621833041934631,4.9822554946917001E-2,1.0095963359634741,1.4699113023286541,3.7114590026578E-2,1.0095963359634741,1.4699113023286541,3.7114590026578E-2,1.733479353702966,8.5283878227082E-2,0,1.738286589319175,8.5468186375643004E-2,0,1.713736297077477,8.4320992136290004E-2,0,1.849385637076622,9.0891562450589006E-2,0,1.8619119989861099,9.1441248093000999E-2,0,1.80569941139422,8.8769286001881997E-2,0,1.9818185811966349,9.7298826231279015E-2,0,1.991738056159851,9.7713899112798E-2,0,1.8951097384648541,9.3094100492821005E-2,0,1.6381865898478221,7.9826633407432998E-2,0,1.6027542724244801,"Low (<10%)",7.8088587206222998E-2,0,1.58011813979743,7.7040445421531004E-2,0,1.730370578115475,8.4240548222362002E-2,0,1.749790488066268,"Low (<10%)",8.5132282465979994E-2,0,1.6969629370695267,8.2644671718932E-2,0,1.843174896002943,8.9644979341375997E-2,0,1.855360554642048,"Low (<10%)",9.0184079106136003E-2,0,1.765348532951617,8.5920281550401004E-2,0,394532,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,7.8088587206222998E-2,0.64318361629506859,6.4318361629506854E-2,0.25727344651802742,2.2718203395540826,6.2063417824176597E-4,9.7714793612088499E-2,2.6274292138624404,8.5132282465979994E-2,0.76777821589571604,7.677782158957161E-2,0.30711128635828644,2.4213338590748594,8.8433276098817204E-4,0.11727128753054328,2.846600765724677,9.0184079106136003E-2,0.8509446709441576,8.509446709441576E-2,0.34037786837766304,2.5211336051329889,1.0862687589591003E-3,0.13050691369757686,2.9931046559671879]
["Sonshi Iron Ore, India",{"$f":"B169","v":20.59},{"$f":"C169","v":78.959999999999994},null,{"$f":"IF(M173=\"\",\"\",EP173)","v":5.2385958861842639},6.2341458679578015,6.3334244130494568,6.4210962934526927,{"$f":"IF(V173=5,$B$6,IF(M173=\"\",\"\",IF(M173>1,$B$6,(($B$6*M173)+$B$7))))","v":2.1549508206164849},{"$f":"IF(V173=5,$B$6,IF(M173=\"\",\"\",IF(M173>1,$B$6,($B$6*(2/3))*(M173^2)+($B$6/3)*M173+$B$7)))","v":1.0279044761572058},{"$f":"IF(V173=5,$B$6,IF(M173=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M173))^1.5)))","v":0.64315577508807498},"VED_LN Equity",0.2154950820616485,0.38077242744716278,1.5005270233167178,-32767,7.8993054137875274E-2,0,17057266554.920477,3675757056,17057266554.920477,2.10765494510912,1.52308970978865,4.5015810699501504,null,2.6597977077518502,1,1.00604768670906,0.35201058838410998,0.12171938033136501,1.0624133674641001,0.37146070774901102,0.108080820682958,1.0624133674641001,0.37146070774901102,0.108080820682958,1.0258779653344907,0.35894005608350199,0.11982746595923301,1.068018575108356,0.37339727079459106,0.11803558395067699,1.068018575108356,0.37339727079459106,0.11803558395067699,1.0599106171434327,0.37083238326100698,6.7122397766326003E-2,1.082757861262277,0.37848959898214102,0.12103890981955299,1.082757861262277,0.37848959898214102,0.12103890981955299,0.99969028667155013,1.5261634469900247,4.1270601430102999E-2,1.019001018847852,1.568838821706328,5.4458888487096999E-2,1.019001018847852,1.568838821706328,5.4458888487096999E-2,1.002814235180749,1.5313153060350633,3.1287004250269E-2,0.993677143228056,1.5303090196041107,3.2524997152098001E-2,0.993677143228056,1.5303090196041107,3.2524997152098001E-2,0.99782279582674704,1.5232805374251459,4.3945766004659999E-2,0.96926560340512702,1.492760017965419,1.8491506435518001E-2,0.96926560340512702,1.492760017965419,1.8491506435518001E-2,1.4489089763328773,0.116881831883394,0,1.442172816869127,0.11655846026092601,0,1.4283074107959739,0.115380597322242,0,1.5047170355733961,0.121909584755669,0,1.4975956910382759,0.121587044957311,0,1.46939615736505,0.11911631939684,0,1.5646800564151453,0.12731165847710199,0,1.5609374283749713,0.127334117728052,0,1.5156312900274469,0.123319942532886,0,1.440199103357104,0.33204067076486099,0,1.3574498034710201,"Medium-high (20-40%)",0.31378409029383197,0,1.344398945398471,0.310613195192108,0,1.4667602642998361,0.33963772693930999,0,1.4022187684201439,"Medium-high (20-40%)",0.32562381802784202,0,1.375815169896246,0.31900693634787403,0,1.4762377422278461,0.34331321703232998,0,1.4416311201428107,"Medium-high (20-40%)",0.33642699316041202,0,1.399787842002391,0.32582121903620498,0,103749,{"$f":"IF(EI173=\"\",\"\",IF(EI173<1000,$D$6,IF(EI173<10000,$D$7,IF(EI173<100000,$D$8,IF(EI173<1000000,$D$9,$D$10)))))","v":1.5},{"$f":"IF(M173=\"\",\"\",IF(V173=0,0.01,V173/(5/$B$9)))","v":0.210765494510912},0.84306197804364802,{"$f":"IF(M173=\"\",\"\",IF($EJ173=\"\",(4/5*V173+1),$EJ173*(4/5*V173+1)))","v":4.0291859341309433},{"$f":"IF(M173=\"\",\"\",IF($EJ173=\"\", $B$8*(2*(10^-8)*((V173)^2))+((10^-8)*V173)+(10^-7),$EJ173*$B$8*(2*(10^-8)*((V173)^2))+((10^-8)*V173)+(10^-7)))","v":6.6634351280138431E-3},{"$f":"IF(M173=\"\",\"\",IF($EJ173=\"\",EK173*(0.031*(V173^2))+(0.15*V173),$EJ173*EK173*(0.031*(V173^2))+(0.15*V173)))","v":0.35968453888165841},{"$f":"IF(M173=\"\",\"\",SUM(EL173:EO173))","v":5.2385958861842639},0.31378409029383197,{"$f":"IF(DI173=\"Arid and low water use\",5,IF(EQ173=\"\",\"\",IF(EQ173=0,0,(MAX(0,MIN(5,(LN(EQ173)-LN(0.1))/LN(2)+1))))))","v":2.6497722056008897},{"$f":"IF(EQ173=\"\",\"\",IF(ER173=0,0.01,ER173/(5/$B$9)))","v":0.26497722056008899},1.059908882240356,4.6797266467210683,{"$f":"IF(EQ173=\"\",\"\",IF($EJ173=\"\",$B$8*(2*(10^-8)*((ER173)^2))+((10^-8)*ER173)+(10^-7),$EJ173*$B$8*(2*(10^-8)*((ER173)^2))+((10^-8)*ER173)+(10^-7)))","v":1.0532065610084561E-2},0.48397827338629257,6.2341458679578015,0.32562381802784202,{"$f":"IF(DS173=\"Arid and low water use\",5,IF(EY173=\"\",\"\",IF(EY173=0,0,(MAX(0,MIN(5,(LN(EY173)-LN(0.1))/LN(2)+1))))))","v":2.7032062306050708},{"$f":"IF(EY173=\"\",\"\",IF(EZ173=0,0.01,EZ173/(5/$B$9)))","v":0.27032062306050708},1.0812824922420283,4.743847476726085,{"$f":"IF(EY173=\"\",\"\",IF($EJ173=\"\",$B$8*(2*(10^-8)*((EZ173)^2))+((10^-8)*EZ173)+(10^-7),$EJ173*$B$8*(2*(10^-8)*((EZ173)^2))+((10^-8)*EZ173)+(10^-7)))","v":1.0961112919835418E-2},0.49733333116150846,6.3334244130494568,0.33642699316041202,{"$f":"IF(EC173=\"Arid and low water use\",5,IF(FG173=\"\",\"\",IF(FG173=0,0,(MAX(0,MIN(5,(LN(FG173)-LN(0.1))/LN(2)+1))))))","v":2.7502934646190207},{"$f":"IF(FG173=\"\",\"\",IF(FH173=0,0.01,FH173/(5/$B$9)))","v":0.27502934646190208},1.1001173858476083,4.8003521575428252,{"$f":"IF(FG173=\"\",\"\",IF($EJ173=\"\",$B$8*(2*(10^-8)*((FH173)^2))+((10^-8)*FH173)+(10^-7),$EJ173*$B$8*(2*(10^-8)*((FH173)^2))+((10^-8)*FH173)+(10^-7)))","v":1.1346298715223791E-2},0.5092804513470357,6.4210962934526927]
["Nchanga OP Copper, Zambia",{"$f":"B168","v":-12.515534000000001},{"$f":"C168","v":27.882273999999999},null,1.5100001000000001,1.5100001000000001,2.3769469811050832,3.4085602886633564,0.36847868478831919,0.13187799767232836,9.1278299512770583E-2,"VED_LN Equity",3.6847868478831917E-2,0.31359377459700521,1.3210976667450345,-32767,0.39361295744518299,0,11969316712.4,441043808,11969316712.4,0,1.25437509838802,3.9632930002351001,null,4.9767777139043199,1,0.97139192127587204,0.47163110874990694,0.12852046716129401,0.98565138784366302,0.47854822457935697,8.3390772244472985E-2,0.98565138784366302,0.47854822457935697,8.3390772244472985E-2,0.92453156996928898,0.44913586512905102,0.125569814426186,0.99726363786410399,0.48406449659200906,0.134854917861679,0.99726363786410399,0.48406449659200906,0.134854917861679,0.96638853565300997,0.469229240744715,0.117620599557353,1.0401389977884421,0.50443196608040397,0.17331673758871499,1.0401389977884421,0.50443196608040397,0.17331673758871499,0.99574027880173599,1.3270428271933927,2.8038254129756E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,0.99716888064832299,1.3293472972019531,2.8131259820635999E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99804489464889412,1.3304514160858627,3.4332930258538001E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,1.2818850778567821,2.3427373818259999E-2,0,1.280860692982936,2.3434204323949E-2,0,1.2111836920614889,2.2060626005477001E-2,0,1.8294310027823419,3.4308207711175001E-2,0,1.822090930987093,3.4241923513961998E-2,0,1.5632700528669701,2.9121024690108001E-2,0,2.7986950650026849,5.3569425408713997E-2,0,2.788933484729804,5.3548610554101997E-2,0,2.1112322659835412,4.0109327900334002E-2,0,1.3196373675551001,4.9673088529626999E-2,0,1.299506812226086,"Low (<10%)",4.8969368436268E-2,0,1.228815488923757,4.6099065616360999E-2,0,1.978765314464181,7.6387147798400001E-2,0,1.82709051228376,"Low (<10%)",7.0738349445245E-2,0,1.567559463227912,6.015938969937E-2,0,2.8960350436189151,0.114164721115193,0,2.6813084507548259,"Low-medium (10-20%)",0.106156259227961,0,2.0297597441038882,7.9513850424658986E-2,0,226034,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.8969368436268E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,7.0738349445245E-2,0.50056446179720504,5.0056446179720507E-2,0.20022578471888203,2.1006773541566459,3.7595217626610629E-4,7.5667890053289208E-2,2.3769469811050832,0.106156259227961,1.0861894385152076,0.10861894385152075,0.43447577540608301,2.803427326218249,1.7698221064073581E-3,0.16888736493261708,3.4085602886633564]
["Sindesar Khurd, India",25.016999999999999,74.150400000000005,null,8.094732938558943,8.1625001499999996,8.1625001499999996,8.061881901804469,10,10,9.999957745159989,"VED_LN Equity",1.5534372083769026,0.70728842716577967,1.4904829754796665,-32767,7.8993054137875274E-2,0,7096523124.6896353,11024003072,7096523124.6896353,4.9573920222215397,2.82915370866312,4.4714489264389998,null,2.6597977077518502,1,1.029380838218062,0.154929206988622,0.276316616364366,0.96188491290476996,0.144860402607941,0.29072537374495899,0.96188491290476996,0.144860402607941,0.29072537374495899,1.0070154224441461,0.15159203804839599,0.29582857296286902,0.94278718200924605,0.14201198050613301,0.315238796649773,0.94278718200924605,0.14201198050613301,0.315238796649773,0.92782275128085301,0.13977561016835,0.33827281784573998,1.0834041624756161,0.162984970294347,0.33951477221722798,1.0834041624756161,0.162984970294347,0.33951477221722798,0.98895105722465315,1.491310265230906,9.3859903669511996E-2,1.0024049894631193,1.497054933150419,8.1039058952307993E-2,1.0024049894631193,1.497054933150419,8.1039058952307993E-2,0.96517003536360491,1.454394109817118,0.13550837685822201,0.98600208572092396,1.4693729098997119,0.12577419790172201,0.98600208572092396,1.4693729098997119,0.12577419790172201,0.96488386218892497,1.452412735623221,0.15439194284538099,0.98476496979294492,1.4654059160299733,0.14685228633406999,0.98476496979294492,1.4654059160299733,0.14685228633406999,1.0702573108646749,0.24855403379243601,0,1.0738945435518741,0.24932493421607299,0,1.0681721766754473,0.24810716568972399,0,1.0688069773866371,0.248242708621353,0,1.0711599024611771,0.248738287465119,0,1.064068034056491,0.24722613663414,0,1.081001618059118,0.25086038148842499,0,1.0750890979633341,0.24958119507118301,0,1.067649293120629,0.247994919199469,0,1.0397097664236421,1.604307145331801,0,1.1164480585404439,"Extremely high (>80%)",1.721139315695956,0,1.110498940512231,1.712732818789797,0,1.061361081037385,1.637570889719822,0,1.1361629887440201,"Extremely high (>80%)",1.7515303045462121,0,1.1286407519762569,1.7408822534058099,0,1.165094967294996,1.794736443548919,0,0.99232505762828005,"Extremely high (>80%)",1.5313141734507481,0,0.98545799443950099,1.521581522220095,0,57288,1,0.49573920222215395,1.9829568088886158,4.9659136177772325,2.4575885235905991E-2,1.1212866266571873,8.094732938558943,1.721139315695956,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,1.7515303045462121,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,1.5313141734507481,4.9366983999195799,0.49366983999195801,1.9746793599678321,4.9493587199356641,2.4371140458752546E-2,1.1134726814422202,8.061881901804469]
["Culnavoril Sodo, India",21.452000000000002,84.451300000000003,null,1.0888085367391147,1.2389737907242808,1.3054931739072835,1.3313043810309957,1.4816996512571494,0.64026214085475375,0.31222863390645977,"VED_LN Equity",0.14816996512571495,0.26794276767169972,1.4407878612120708,-32767,7.8993054137875274E-2,0,26442788217.407936,3918027008,26442788217.407936,1.5672530349877301,1.0717710706868,4.3223635836362098,null,2.6597977077518502,1,0.98015289846387099,0.65276220594962298,8.2660824872724997E-2,1.0204825290220707,0.67944022691023997,8.6536569292482005E-2,1.0204825290220707,0.67944022691023997,8.6536569292482005E-2,1.0083826839160219,0.67148666587470096,9.2450958947524003E-2,1.0033205809212269,0.66811734608772,6.4529881364876002E-2,1.0033205809212269,0.66811734608772,6.4529881364876002E-2,1.0264749683360099,0.68348704948191497,0.119166026803097,1.0283900731736031,0.68465736074029704,6.3583634155993995E-2,1.0283900731736031,0.68465736074029704,6.3583634155993995E-2,1.0049285905468259,1.450199460505742,2.4554025756007E-2,0.99943487245189899,1.43950843587348,3.0893923029260001E-2,0.99943487245189899,1.43950843587348,3.0893923029260001E-2,1.002420151334759,1.446563030014413,1.9187855809749001E-2,1.005558538930414,1.44826494960856,2.7567783427782998E-2,1.005558538930414,1.44826494960856,2.7567783427782998E-2,1.002705514295352,1.4469443058060767,2.1235081139953E-2,1.0095767548817427,1.4540581572869189,2.8658758260387E-2,1.0095767548817427,1.4540581572869189,2.8658758260387E-2,1.261476668557195,0.118726171964042,0,1.2611248064745473,0.118665880375078,0,1.2443967817753281,0.11743658785196601,0,1.3461955602431821,0.12516980400136199,0,1.3510867326259,0.12549674081850901,0,1.3115326347474121,0.12254548015200099,0,1.4344401216571647,0.13188159486324,0,1.440490508116441,0.13228522056341999,0,1.371998660730565,0.12714681313405901,0,1.2870202909507531,0.18188272985462201,0,1.2358122462744019,"Low-medium (10-20%)",0.17465242073568699,0,1.219419976712226,0.172843148228078,0,1.3350046383336067,0.18640698373111,0,1.3466151879246433,"Low-medium (10-20%)",0.18783637568067499,0,1.307191997938677,0.18341909676434501,0,1.3974428660276981,0.192954050794681,0,1.4007238553665733,"Low-medium (10-20%)",0.193213756469929,0,1.3341228163517651,0.18570867769037,0,0,0.1,0.15672530349877301,0.62690121399509202,0.22538024279901842,2.4574388009817504E-4,0.23628133606490626,1.0888085367391147,0.17465242073568699,1.8044866390635419,0.1804486639063542,0.72179465562541678,0.24435893112508333,3.2573524792227441E-4,0.27249446872585836,1.2389737907242808,0.18783637568067499,1.9094764769019492,0.19094764769019493,0.76379059076077971,0.25275811815215593,3.6472913634895708E-4,0.28857973585799884,1.3054931739072835,0.193213756469929,1.9501978151075179,0.19501978151075178,0.78007912604300711,0.2560158252086015,3.8044665378316475E-4,0.29482898312560391,1.3313043810309957]
["Nchanga UG Copper, Zambia",{"$f":"B174","v":-12.515534000000001},{"$f":"C174","v":27.882273999999999},null,1.5100001000000001,1.5100001000000001,2.3769469811050832,3.4085602886633564,0.36847868478831919,0.13187799767232836,9.1278299512770583E-2,"VED_LN Equity",3.6847868478831917E-2,0.31359377459700521,1.3210976667450345,-32767,0.39361295744518299,0,11969316712.4,441043808,11969316712.4,0,1.25437509838802,3.9632930002351001,null,4.9767777139043199,1,0.97139192127587204,0.47163110874990694,0.12852046716129401,0.98565138784366302,0.47854822457935697,8.3390772244472985E-2,0.98565138784366302,0.47854822457935697,8.3390772244472985E-2,0.92453156996928898,0.44913586512905102,0.125569814426186,0.99726363786410399,0.48406449659200906,0.134854917861679,0.99726363786410399,0.48406449659200906,0.134854917861679,0.96638853565300997,0.469229240744715,0.117620599557353,1.0401389977884421,0.50443196608040397,0.17331673758871499,1.0401389977884421,0.50443196608040397,0.17331673758871499,0.99574027880173599,1.3270428271933927,2.8038254129756E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,1.0029844590572961,1.345871024256416,2.7881661767100999E-2,0.99716888064832299,1.3293472972019531,2.8131259820635999E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99596333959144501,1.336513797147328,2.7689642650956001E-2,0.99804489464889412,1.3304514160858627,3.4332930258538001E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,0.99265083189051795,1.33218535569733,2.8180289437889999E-2,1.2818850778567821,2.3427373818259999E-2,0,1.280860692982936,2.3434204323949E-2,0,1.2111836920614889,2.2060626005477001E-2,0,1.8294310027823419,3.4308207711175001E-2,0,1.822090930987093,3.4241923513961998E-2,0,1.5632700528669701,2.9121024690108001E-2,0,2.7986950650026849,5.3569425408713997E-2,0,2.788933484729804,5.3548610554101997E-2,0,2.1112322659835412,4.0109327900334002E-2,0,1.3196373675551001,4.9673088529626999E-2,0,1.299506812226086,"Low (<10%)",4.8969368436268E-2,0,1.228815488923757,4.6099065616360999E-2,0,1.978765314464181,7.6387147798400001E-2,0,1.82709051228376,"Low (<10%)",7.0738349445245E-2,0,1.567559463227912,6.015938969937E-2,0,2.8960350436189151,0.114164721115193,0,2.6813084507548259,"Low-medium (10-20%)",0.106156259227961,0,2.0297597441038882,7.9513850424658986E-2,0,226034,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.8969368436268E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,7.0738349445245E-2,0.50056446179720504,5.0056446179720507E-2,0.20022578471888203,2.1006773541566459,3.7595217626610629E-4,7.5667890053289208E-2,2.3769469811050832,0.106156259227961,1.0861894385152076,0.10861894385152075,0.43447577540608301,2.803427326218249,1.7698221064073581E-3,0.16888736493261708,3.4085602886633564]
["Black Mountain (Aggeneys) Lead Mine, South Africa",-28.713000000000001,17.320556,null,0.1100001,0.1100001,0.1100001,0.1100001,3.1436281345921933E-2,1.0544643100964641E-2,6.2653843097385892E-2,"VED_LN Equity",3.1436281345921932E-3,0.74185971661765571,0.56456419478587938,-32767,8.6589671473879526E-2,0.10526315789473684,21936961067.739662,68961648,23806361307.791904,0,2.9674388664706202,1.69369258435764,null,2.7922668538281701,2.6347155359182599,0.98346393444756497,0.36032632337315801,0.205585885052673,1.103185809747443,0.402322202512644,0.17921738030519499,1.103185809747443,0.402322202512644,0.17921738030519499,0.91964210773771604,0.33797039761147502,0.165984392430511,1.090055280516635,0.39771525747235598,0.176805528575876,1.090055280516635,0.39771525747235598,0.176805528575876,0.89649567810075603,0.32986251525698801,0.16975724213716001,0.88748086114451907,0.32664049725432098,0.19255495669192499,0.88748086114451907,0.32664049725432098,0.19255495669192499,0.989165939318156,0.57804065471786903,7.5425977460454999E-2,0.98851328083624102,0.59021756057386798,7.0316268814972993E-2,0.98851328083624102,0.59021756057386798,7.0316268814972993E-2,1.0198764503228013,0.59467124191293397,8.3769744216069003E-2,0.99118671465051,0.59227919539247098,7.4520088000522997E-2,0.99118671465051,0.59227919539247098,7.4520088000522997E-2,1.015346900169682,0.59268842805429101,7.1828419344121999E-2,0.99972037086105292,0.59748861620549498,8.1259910598671006E-2,0.99972037086105292,0.59748861620549498,8.1259910598671006E-2,0.98302959128934497,1.01768352844E-3,0,0.98231979935298597,1.016293430867E-3,0,0.98341773625542095,1.018630627885E-3,0,0.96968378930886001,9.8956078523500008E-4,0,0.96808549307549696,9.8638341935400006E-4,0,0.97827352367647502,1.0078306390499999E-3,0,0.95283661722703084,9.5405983183500002E-4,0,0.95881647341063603,9.6690677753600001E-4,0,0.97402427311621387,9.9890957330700005E-4,0,1.019671854920903,3.1223482887089999E-3,0,0.89605126616166308,"Low (<10%)",2.7615031232319999E-3,0,0.89535342957375108,2.762897379031E-3,0,1.096214576013506,3.2906697572539999E-3,0,0.90276446688225387,"Low (<10%)",2.7367989055369999E-3,0,0.91107690825634891,2.7928661110009998E-3,0,1.111478187266236,3.2668358592310002E-3,0,1.1362474958423827,"Low (<10%)",3.3610474006130001E-3,0,1.1515997157111419,3.4647413499020001E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7615031232319999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7367989055369999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.3610474006130001E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
[null,null,null,null,"","","","","","","","CMIG4_BZ Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CMIG4_BZ Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CMIG4_BZ Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CMIG4_BZ Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CMIG4_BZ Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Bailey Coal Mine, Pennsylvania",41.2,-77.194000000000003,null,4.3045312675572154,4.4843268875679954,4.6148752736045928,4.7855094473692938,2.6597661987892312,1.3582124817445249,1.0817119323005078,"CNX_US Equity",0.26597661987892313,0.32285920355119435,0.55336660285027683,-32767,1.0628769524202332E-2,0,20945922850.422215,5571125760,20945922850.422215,2.4112994341956799,1.2914368142047801,1.6600998085508301,null,0,1,1.008761861667921,0.29645586252436401,7.8781474007623004E-2,1.015285903957841,0.298390720936139,8.1977557740956997E-2,1.015285903957841,0.298390720936139,8.1977557740956997E-2,0.98683336908027297,0.28991180927575699,9.0071340913391001E-2,1.012338232096309,0.29751338790724302,7.4013868968680993E-2,1.012338232096309,0.29751338790724302,7.4013868968680993E-2,0.97051728099869505,0.28504264880847802,0.111266742451598,0.95521218401708896,0.28051062398217402,0.13772935889896601,0.95521218401708896,0.28051062398217402,0.13772935889896601,0.99449611929417603,0.55206855593570603,6.3292809282085999E-2,1.0097225870122113,0.56859522286602704,7.1017561471870994E-2,1.0097225870122113,0.56859522286602704,7.1017561471870994E-2,1.016891845205065,0.56429321189979698,8.4497630762898998E-2,1.018623764390979,0.57398017629511799,5.9859884908789997E-2,1.018623764390979,0.57398017629511799,5.9859884908789997E-2,1.037970538752558,0.57574733175842896,8.3168885666963996E-2,1.049299682089428,0.59084745187794796,7.8964881274786E-2,1.049299682089428,0.59084745187794796,7.8964881274786E-2,1.139548886109953,8.6684961113104003E-2,0,1.139591640154304,8.6688611759531006E-2,0,1.121746158947718,8.5647194661381001E-2,0,1.229366402667778,9.2130742716418995E-2,0,1.2293608784043499,9.2132146811197996E-2,0,1.175788014443093,8.8942324290531005E-2,0,1.2667592978555879,9.4397934557303997E-2,0,1.2667097347837559,9.4396951690958006E-2,0,1.175053424708006,8.8897533667055995E-2,0,1.129651039964759,0.29240427352311199,0,1.12243421849145,"Medium-high (20-40%)",0.29052046755195299,0,1.1048574146207173,0.28703035534308902,0,1.2457689830792269,0.31778885774461901,0,1.2143776056532387,"Medium-high (20-40%)",0.30967395268922498,0,1.1614576800170029,0.298952342669906,0,1.305241362165185,0.33117126490334398,0,1.32610299154339,"Medium-high (20-40%)",0.33651827638783699,0,1.230149116991355,0.31691325057515601,0,47746,1,0.241129943419568,0.96451977367827202,2.929039547356544,5.8144890743467483E-3,0.40515745744805232,4.3045312675572154,0.29052046755195299,2.5386398069878711,0.25386398069878713,1.0154559227951485,3.030911845590297,6.4448174560214856E-3,0.43151430172652827,4.4843268875679954,0.30967395268922498,2.6307500400793038,0.26307500400793038,1.0523000160317215,3.104600032063443,6.9209720808776597E-3,0.45105425342854977,4.6148752736045928,0.33651827638783699,2.750684860075054,0.27506848600750539,1.1002739440300215,3.2005478880600431,7.5663947062947204E-3,0.47712122057293477,4.7855094473692938]
["Enlow Fork Coal, Pennsylvania",40.7926,-76.563999999999993,null,4.3045312675572154,4.4843268875679954,4.6148752736045928,4.7855094473692938,2.6597661987892312,1.3582124817445249,1.0817119323005078,"CNX_US Equity",0.26597661987892313,0.32285920355119435,0.55336660285027683,-32767,1.0628769524202332E-2,0,20945922850.422215,5571125760,20945922850.422215,2.4112994341956799,1.2914368142047801,1.6600998085508301,null,0,1,1.008761861667921,0.29645586252436401,7.8781474007623004E-2,1.015285903957841,0.298390720936139,8.1977557740956997E-2,1.015285903957841,0.298390720936139,8.1977557740956997E-2,0.98683336908027297,0.28991180927575699,9.0071340913391001E-2,1.012338232096309,0.29751338790724302,7.4013868968680993E-2,1.012338232096309,0.29751338790724302,7.4013868968680993E-2,0.97051728099869505,0.28504264880847802,0.111266742451598,0.95521218401708896,0.28051062398217402,0.13772935889896601,0.95521218401708896,0.28051062398217402,0.13772935889896601,0.99449611929417603,0.55206855593570603,6.3292809282085999E-2,1.0097225870122113,0.56859522286602704,7.1017561471870994E-2,1.0097225870122113,0.56859522286602704,7.1017561471870994E-2,1.016891845205065,0.56429321189979698,8.4497630762898998E-2,1.018623764390979,0.57398017629511799,5.9859884908789997E-2,1.018623764390979,0.57398017629511799,5.9859884908789997E-2,1.037970538752558,0.57574733175842896,8.3168885666963996E-2,1.049299682089428,0.59084745187794796,7.8964881274786E-2,1.049299682089428,0.59084745187794796,7.8964881274786E-2,1.139548886109953,8.6684961113104003E-2,0,1.139591640154304,8.6688611759531006E-2,0,1.121746158947718,8.5647194661381001E-2,0,1.229366402667778,9.2130742716418995E-2,0,1.2293608784043499,9.2132146811197996E-2,0,1.175788014443093,8.8942324290531005E-2,0,1.2667592978555879,9.4397934557303997E-2,0,1.2667097347837559,9.4396951690958006E-2,0,1.175053424708006,8.8897533667055995E-2,0,1.129651039964759,0.29240427352311199,0,1.12243421849145,"Medium-high (20-40%)",0.29052046755195299,0,1.1048574146207173,0.28703035534308902,0,1.2457689830792269,0.31778885774461901,0,1.2143776056532387,"Medium-high (20-40%)",0.30967395268922498,0,1.1614576800170029,0.298952342669906,0,1.305241362165185,0.33117126490334398,0,1.32610299154339,"Medium-high (20-40%)",0.33651827638783699,0,1.230149116991355,0.31691325057515601,0,70541,1,0.241129943419568,0.96451977367827202,2.929039547356544,5.8144890743467483E-3,0.40515745744805232,4.3045312675572154,0.29052046755195299,2.5386398069878711,0.25386398069878713,1.0154559227951485,3.030911845590297,6.4448174560214856E-3,0.43151430172652827,4.4843268875679954,0.30967395268922498,2.6307500400793038,0.26307500400793038,1.0523000160317215,3.104600032063443,6.9209720808776597E-3,0.45105425342854977,4.6148752736045928,0.33651827638783699,2.750684860075054,0.27506848600750539,1.1002739440300215,3.2005478880600431,7.5663947062947204E-3,0.47712122057293477,4.7855094473692938]
["Buchanan Metall, Virginia, USA",37.4315,-78.656800000000004,null,1.9474416608080558,1.9846716168959095,2.0511245678481842,2.0494092932636727,1.4306979820727574,0.61335910841805652,0.29533237142715651,"CNX_US Equity",0.14306979820727575,0.43330066198107314,0.55925995427651654,-32767,1.0628769524202332E-2,2.8985507246376812E-2,7361916024.1915855,1053267840,7361916024.1915855,1.5167191537190099,1.7332026479242899,1.6777798628295499,null,0,1.65965986799876,1.045127477727809,0.32913327540145598,0.14783945995320999,1.05607817474233,0.332619149627156,0.126674031023741,1.05607817474233,0.332619149627156,0.126674031023741,1.017927826747463,0.32038646489783701,0.205401756802051,1.049325672741068,0.33045198348282001,0.15430690526770299,1.049325672741068,0.33045198348282001,0.15430690526770299,1.040629631492749,0.32768686681625298,0.214050574455284,1.0649492643445,0.335466260971306,0.209431495372882,1.0649492643445,0.335466260971306,0.209431495372882,1.004366032319101,0.55937365780989101,7.5556891013322997E-2,0.98477008517321296,0.55094445646971801,9.178826326457E-2,0.98477008517321296,0.55094445646971801,9.178826326457E-2,1.021010388044383,0.568593064479054,8.3159173342814002E-2,1.01820872728356,0.56956259575268897,8.9023477362364004E-2,1.01820872728356,0.56956259575268897,8.9023477362364004E-2,1.042363108257776,0.58026718420641799,8.3043787202897998E-2,1.0539145356303621,0.588928962717016,0.106408098082428,1.0539145356303621,0.588928962717016,0.106408098082428,1.087764939842419,4.8877374448800998E-2,0,1.0878557713180941,4.8880889121480003E-2,0,1.067397959733021,4.8146843223785998E-2,0,1.1447656127245489,5.0939445926962999E-2,0,1.1447923750310327,5.0940791048606E-2,0,1.0768970331546379,4.8491367928384002E-2,0,1.1643331690109593,5.1647327039156997E-2,0,1.164395702979298,5.1650017282442E-2,0,1.0488580175649107,4.7474412575529999E-2,0,1.0407964224682973,0.148503290617404,0,1.0300901934494739,"Low-medium (10-20%)",0.14695753138769099,0,1.0107186998665627,0.144750665371359,0,1.1246039086900339,0.15899375132219401,0,1.0909790971191859,"Low-medium (10-20%)",0.15415489570288701,0,1.0262753129269653,0.14674255369057401,0,1.1188737412183447,0.157611830895002,0,1.0933813862916839,"Low-medium (10-20%)",0.153964864105543,0,0.98489012827339395,0.14151769670688499,0,3671,0.5,0.151671915371901,0.606687661487604,1.106687661487604,1.1503336628205922E-3,0.23291600417002709,1.9474416608080558,0.14695753138769099,1.5553992971807837,0.15553992971807837,0.62215971887231347,1.1221597188723136,1.2097490408282099E-3,0.23914243011045414,1.9846716168959095,0.15415489570288701,1.6243807077656907,0.16243807077656908,0.64975228310627631,1.1497522831062763,1.3194225856877607E-3,0.25030057904994368,2.0511245678481842,0.153964864105543,1.6226011550487089,0.16226011550487091,0.64904046201948362,1.1490404620194836,1.3165334801942526E-3,0.2500118357445113,2.0494092932636727]
["Buhcanan Coal, Virginia, USA",37.295999999999999,-82.128,null,2.7336987430691693,2.7338186908401574,2.7509478377764571,2.7808905008664073,2.5102463553055783,1.2568379027235219,0.92980941310615617,"CNX_US Equity",0.25102463553055782,0.42487211583885109,0.65359132408471976,-32767,1.0628769524202332E-2,0,3956262276.4135246,993119296,3956262276.4135246,2.3278289570592601,1.6994884633553999,1.9607739722541599,null,0,1,1.0068217291313619,0.35457104559992503,0.14772610849493401,1.015012147025782,0.35748596147639,0.105373567249474,1.015012147025782,0.35748596147639,0.105373567249474,0.96082085601103995,0.33820069588771001,0.17080059536206499,1.0065860104224169,0.35448724297337098,0.10840804567611401,1.0065860104224169,0.35448724297337098,0.10840804567611401,0.96824534803290396,0.34084285292928501,0.16017591883547799,0.98255035034128091,0.34593336092631499,0.17555092492514901,0.98255035034128091,0.34593336092631499,0.17555092492514901,1.0217022897686541,0.68839452463497397,0.116651534710383,1.007378188733256,0.68098145617553496,0.10571657465579699,1.007378188733256,0.68098145617553496,0.10571657465579699,1.0445751221806221,0.70381697032888402,0.13142393034865199,1.04025002588643,0.70361792514120103,0.105248553353483,1.04025002588643,0.70361792514120103,0.105248553353483,1.059294023067757,0.71341932103438499,9.8613494298568E-2,1.0836108524341841,0.73267462358334901,0.116355709427315,1.0836108524341841,0.73267462358334901,0.116355709427315,1.031908659290014,8.9745146610891002E-2,0,1.0319229241160113,8.9745415969077993E-2,0,1.013761581467671,8.9417786627094001E-2,0,1.050433063827251,9.0080048623936995E-2,0,1.0504221295192693,9.0079869051812006E-2,0,0.98686236932935201,8.8930068735708995E-2,0,1.0344613520332151,8.9791296647004998E-2,0,1.034450735001986,8.9791117074879995E-2,0,0.92266476510233297,8.7766082221735015E-2,0,1.0249169534514273,0.25310906720836401,0,1.0166606647415819,"Medium-high (20-40%)",0.25104598680864798,0,0.99876793045110301,0.25012950510785098,0,1.0932663016790121,0.26635086716038298,0,1.043549302933841,"Medium-high (20-40%)",0.25411314747531899,0,0.98040540908691198,0.25086958839415802,0,1.068387629369804,0.26343898918612202,0,1.0528221120095047,"Medium-high (20-40%)",0.25956189028558602,0,0.93905087386295605,0.25370806095926102,0,4393,0.5,0.232782895705926,0.93113158282370401,1.4311315828237041,2.7095171049513716E-3,0.36872606031680988,2.7336987430691693,0.25104598680864798,2.3279516624384033,0.23279516624384033,0.93118066497536134,1.4311806649753613,2.7098027508414874E-3,0.36874755813859289,2.7338186908401574,0.25411314747531899,2.3454710204394775,0.23454710204394774,0.93818840817579097,1.4381884081757912,2.7507406085709066E-3,0.37182028081630403,2.7509478377764571,0.25956189028558602,2.3760785777437583,0.23760785777437582,0.95043143109750328,1.4504314310975035,2.8229984645921783E-3,0.37720464020680811,2.7808905008664073]
["Loveridge, West Virginia",38.08,-80.373800000000003,null,1.1434006329424335,1.1641626782455683,1.2191042818403943,1.2387573950573281,0.79913860224676403,0.30895436778898211,0.14733836863494548,"CNX_US Equity",7.9913860224676406E-2,0.38475289279798031,0.59324064200911175,-32767,1.0628769524202332E-2,4.4117647058823539E-2,11154964676.887621,891436288,11154964676.887621,0.67651765035913802,1.5390115711919199,1.77972192602734,null,0,1.91253715874966,1.0213435006574487,0.357749074800286,0.12569020234120801,1.0351968073790161,0.36265472171763402,8.3430229172217998E-2,1.0351968073790161,0.36265472171763402,8.3430229172217998E-2,0.97280920046570396,0.34056183799969397,0.16193786009643699,1.02042262525968,0.35742287455230498,0.102767618144469,1.02042262525968,0.35742287455230498,0.102767618144469,0.99476216308199084,0.34833594343585,0.15473984313821701,1.0065472722573221,0.35250932159303,0.15742963812117799,1.0065472722573221,0.35250932159303,0.15742963812117799,1.0130089497762389,0.60519442458344797,7.3857382043457001E-2,0.99763716629632704,0.60314633032465104,6.9365337538532995E-2,0.99763716629632704,0.60314633032465104,6.9365337538532995E-2,1.04581138726849,0.625026461614131,8.3633870214137998E-2,1.0404355753641259,0.62952366311656605,6.7880144725966998E-2,1.0404355753641259,0.62952366311656605,6.7880144725966998E-2,1.061297694879924,0.63369355627730095,8.0419036629179999E-2,1.078050872441501,0.651931378592564,9.5992466238641994E-2,1.078050872441501,0.651931378592564,9.5992466238641994E-2,1.0707505490436191,2.942177501041E-2,0,1.070767228500463,2.9422154633854E-2,0,1.0526426243389333,2.9113425868746001E-2,0,1.114710702592512,3.0180389190886999E-2,0,1.1146617540579431,3.0179693214575001E-2,0,1.0541718828128139,2.9139936239189999E-2,0,1.1154751472976787,3.0193581105535001E-2,0,1.115438972751519,3.0193106576231001E-2,0,1.012903802707408,2.8424535860654E-2,0,1.048374565809022,8.2241372746625005E-2,0,1.034361022819908,"Low (<10%)",8.1129936746726986E-2,0,1.0168526572295833,8.0278634539367996E-2,0,1.1458677632354599,8.8619410114043007E-2,0,1.092353037325374,"Low (<10%)",8.4436938325160998E-2,0,1.0330738036551721,8.1527899622232003E-2,0,1.121348588331599,8.6679487645511005E-2,0,1.1081833943576167,"Low (<10%)",8.5651938053112997E-2,0,1.0063151832261501,8.0634848838038994E-2,0,2929,0.5,6.7651765035913802E-2,0.27060706014365521,0.77060706014365521,2.2894483080022806E-4,0.10195756782432303,1.1434006329424335,8.1129936746726986E-2,0.6983062687122239,6.9830626871222393E-2,0.27932250748488957,0.77932250748488952,2.4392280552408145E-4,0.10527374047026523,1.1641626782455683,8.4436938325160998E-2,0.75594617276990905,7.5594617276990905E-2,0.30237846910796362,0.80237846910796362,2.8583486752446432E-4,0.11406150875694257,1.2191042818403943,8.5651938053112997E-2,0.77655779576495898,7.7655779576495901E-2,0.3106231183059836,0.81062311830598355,3.0162877065962348E-4,0.11720952967470132,1.2387573950573281]
["Terry Eagle Coal, West Virginia",38.597000000000001,-80.454899999999995,null,1.1434006329424335,1.1641626782455683,1.2191042818403943,1.2387573950573281,0.79913860224676403,0.30895436778898211,0.14733836863494548,"CNX_US Equity",7.9913860224676406E-2,0.38475289279798031,0.59324064200911175,-32767,1.0628769524202332E-2,4.4117647058823539E-2,11154964676.887621,891436288,11154964676.887621,0.67651765035913802,1.5390115711919199,1.77972192602734,null,0,1.91253715874966,1.0213435006574487,0.357749074800286,0.12569020234120801,1.0351968073790161,0.36265472171763402,8.3430229172217998E-2,1.0351968073790161,0.36265472171763402,8.3430229172217998E-2,0.97280920046570396,0.34056183799969397,0.16193786009643699,1.02042262525968,0.35742287455230498,0.102767618144469,1.02042262525968,0.35742287455230498,0.102767618144469,0.99476216308199084,0.34833594343585,0.15473984313821701,1.0065472722573221,0.35250932159303,0.15742963812117799,1.0065472722573221,0.35250932159303,0.15742963812117799,1.0130089497762389,0.60519442458344797,7.3857382043457001E-2,0.99763716629632704,0.60314633032465104,6.9365337538532995E-2,0.99763716629632704,0.60314633032465104,6.9365337538532995E-2,1.04581138726849,0.625026461614131,8.3633870214137998E-2,1.0404355753641259,0.62952366311656605,6.7880144725966998E-2,1.0404355753641259,0.62952366311656605,6.7880144725966998E-2,1.061297694879924,0.63369355627730095,8.0419036629179999E-2,1.078050872441501,0.651931378592564,9.5992466238641994E-2,1.078050872441501,0.651931378592564,9.5992466238641994E-2,1.0707505490436191,2.942177501041E-2,0,1.070767228500463,2.9422154633854E-2,0,1.0526426243389333,2.9113425868746001E-2,0,1.114710702592512,3.0180389190886999E-2,0,1.1146617540579431,3.0179693214575001E-2,0,1.0541718828128139,2.9139936239189999E-2,0,1.1154751472976787,3.0193581105535001E-2,0,1.115438972751519,3.0193106576231001E-2,0,1.012903802707408,2.8424535860654E-2,0,1.048374565809022,8.2241372746625005E-2,0,1.034361022819908,"Low (<10%)",8.1129936746726986E-2,0,1.0168526572295833,8.0278634539367996E-2,0,1.1458677632354599,8.8619410114043007E-2,0,1.092353037325374,"Low (<10%)",8.4436938325160998E-2,0,1.0330738036551721,8.1527899622232003E-2,0,1.121348588331599,8.6679487645511005E-2,0,1.1081833943576167,"Low (<10%)",8.5651938053112997E-2,0,1.0063151832261501,8.0634848838038994E-2,0,1669,0.5,6.7651765035913802E-2,0.27060706014365521,0.77060706014365521,2.2894483080022806E-4,0.10195756782432303,1.1434006329424335,8.1129936746726986E-2,0.6983062687122239,6.9830626871222393E-2,0.27932250748488957,0.77932250748488952,2.4392280552408145E-4,0.10527374047026523,1.1641626782455683,8.4436938325160998E-2,0.75594617276990905,7.5594617276990905E-2,0.30237846910796362,0.80237846910796362,2.8583486752446432E-4,0.11406150875694257,1.2191042818403943,8.5651938053112997E-2,0.77655779576495898,7.7655779576495901E-2,0.3106231183059836,0.81062311830598355,3.0162877065962348E-4,0.11720952967470132,1.2387573950573281]
["Miller Creek, West Virginia",37.734999999999999,-82.252887999999999,null,4.1870914364774565,4.1872638440596761,4.2118864908564912,4.2549376602129616,2.5102463553055783,1.2568379027235219,0.92980941310615617,"CNX_US Equity",0.25102463553055782,0.42487211583885109,0.65359132408471976,-32767,1.0628769524202332E-2,0,3956262276.4135246,993119296,3956262276.4135246,2.3278289570592601,1.6994884633553999,1.9607739722541599,null,0,1,1.0068217291313619,0.35457104559992503,0.14772610849493401,1.015012147025782,0.35748596147639,0.105373567249474,1.015012147025782,0.35748596147639,0.105373567249474,0.96082085601103995,0.33820069588771001,0.17080059536206499,1.0065860104224169,0.35448724297337098,0.10840804567611401,1.0065860104224169,0.35448724297337098,0.10840804567611401,0.96824534803290396,0.34084285292928501,0.16017591883547799,0.98255035034128091,0.34593336092631499,0.17555092492514901,0.98255035034128091,0.34593336092631499,0.17555092492514901,1.0217022897686541,0.68839452463497397,0.116651534710383,1.007378188733256,0.68098145617553496,0.10571657465579699,1.007378188733256,0.68098145617553496,0.10571657465579699,1.0445751221806221,0.70381697032888402,0.13142393034865199,1.04025002588643,0.70361792514120103,0.105248553353483,1.04025002588643,0.70361792514120103,0.105248553353483,1.059294023067757,0.71341932103438499,9.8613494298568E-2,1.0836108524341841,0.73267462358334901,0.116355709427315,1.0836108524341841,0.73267462358334901,0.116355709427315,1.031908659290014,8.9745146610891002E-2,0,1.0319229241160113,8.9745415969077993E-2,0,1.013761581467671,8.9417786627094001E-2,0,1.050433063827251,9.0080048623936995E-2,0,1.0504221295192693,9.0079869051812006E-2,0,0.98686236932935201,8.8930068735708995E-2,0,1.0344613520332151,8.9791296647004998E-2,0,1.034450735001986,8.9791117074879995E-2,0,0.92266476510233297,8.7766082221735015E-2,0,1.0249169534514273,0.25310906720836401,0,1.0166606647415819,"Medium-high (20-40%)",0.25104598680864798,0,0.99876793045110301,0.25012950510785098,0,1.0932663016790121,0.26635086716038298,0,1.043549302933841,"Medium-high (20-40%)",0.25411314747531899,0,0.98040540908691198,0.25086958839415802,0,1.068387629369804,0.26343898918612202,0,1.0528221120095047,"Medium-high (20-40%)",0.25956189028558602,0,0.93905087386295605,0.25370806095926102,0,11524,1,0.232782895705926,0.93113158282370401,2.8622631656474082,5.4189109316131728E-3,0.38827777707473082,4.1870914364774565,0.25104598680864798,2.3279516624384033,0.23279516624384033,0.93118066497536134,2.8623613299507227,5.4194822221663511E-3,0.38830236691142528,4.1872638440596761,0.25411314747531899,2.3454710204394775,0.23454710204394774,0.93818840817579097,2.8763768163515824,5.5013577624316093E-3,0.39181990856668636,4.2118864908564912,0.25956189028558602,2.3760785777437583,0.23760785777437582,0.95043143109750328,2.900862862195007,5.6458731683985798E-3,0.39799749375205246,4.2549376602129616]
[null,null,null,null,"","","","","","","","DTE_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","DTE_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","DTE_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","DTE_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","DTE_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Gravelines, France",50.987000000000002,2.1255000000000002,null,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"EDF_FP Equity",3.142535921758399,0.35886118073136303,0.76082262905963138,0.437,0,0,353252785.53342378,1110109568,353252785.53342378,5,1.4354447229254499,2.2824678871788899,0.63189585905380397,0,1,0.97578685998023795,0.22661771303841399,6.5456369705261003E-2,1.039211441741074,0.241399990505511,0.14539517620353201,1.039211441741074,0.241399990505511,0.14539517620353201,0.99875555557187701,0.23201781095183699,8.9144313479200002E-2,1.0215668607759367,0.23730980117252601,9.3752441732447997E-2,1.0215668607759367,0.23730980117252601,9.3752441732447997E-2,0.93971320110552092,0.218136548348774,9.6472730224210004E-2,1.0343115943593779,0.24026415715625399,0.10672749401054001,1.0343115943593779,0.24026415715625399,0.10672749401054001,0.99639171059659715,0.76163774236624404,4.8635426842494001E-2,1.0104429112947011,0.77013041000165317,8.3337612026311E-2,1.0104429112947011,0.77013041000165317,8.3337612026311E-2,1.018955985741296,0.77815047065512799,8.5390883424039998E-2,1.0319924137952381,0.78660511968863012,7.6426473242504997E-2,1.0319924137952381,0.78660511968863012,7.6426473242504997E-2,1.040356726658265,0.79441568711224708,9.2156604144255E-2,1.0259193219541121,0.78208067797224501,6.4113045260390994E-2,1.0259193219541121,0.78208067797224501,6.4113045260390994E-2,1.1308355375758521,0.72702396182228091,0,1.1325681808990833,0.72709825549613905,0,1.1294944251227499,0.72682454538186492,0,1.2524801618173329,0.73210563611439505,0,1.264637078836935,0.73261730698106997,0,1.246566847381342,0.73158558039738997,0,1.3539971993153881,0.73634648541523484,0,1.3696871471189347,0.73700726362034397,0,1.319061029562193,0.73453373277287004,0,1.158896049900441,3.2081515256446171,0,1.089834210256192,"Extremely high (>80%)",3.0120061478608058,0,1.0868764331832379,3.010872303100907,0,1.254040745836128,3.1553854986864232,0,1.2379386287808647,"Extremely high (>80%)",3.087176776354271,0,1.2202498879363659,3.0828291827083998,0,1.4408621670127493,3.375621788229207,0,1.3242500176818379,"Extremely high (>80%)",3.0674873536839611,0,1.2753033387189101,3.0571923064461601,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,3.0120061478608058,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,3.087176776354271,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,3.0674873536839611,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Paluel, France",49.832000000000001,0.62906499999999999,null,8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"EDF_FP Equity",2.289339418757705,0.40308903735342544,0.85381803135962209,0.437,0,0,481145968.55966657,1101506432,481145968.55966657,5,1.6123561494137,2.5614540940788699,0.63189585905380397,0,1,0.97575721040030916,0.2066983657865,4.619691668736E-2,1.0275149377265409,0.217804422463763,0.184087722322993,1.0275149377265409,0.217804422463763,0.184087722322993,1.003745801149438,0.21273453388411001,5.7208518674951997E-2,1.0064120960354781,0.21329644343189599,0.117456608571629,1.0064120960354781,0.21329644343189599,0.117456608571629,0.93551635529598587,0.19801980929973501,0.119045881186257,1.022658842646514,0.216767065736267,0.120689460802405,1.022658842646514,0.216767065736267,0.120689460802405,1.00886499361953,0.87072224209136684,5.6729846250844998E-2,1.0217012767126401,0.88086683515614095,0.10849493888973399,1.0217012767126401,0.88086683515614095,0.10849493888973399,1.0299190252415369,0.88766363261963499,0.10117123528546,1.0420730460519041,0.89842028353813885,0.10604980751472499,1.0420730460519041,0.89842028353813885,0.10604980751472499,1.0470448546708513,0.90250893561119006,0.104579364827055,1.0368608487117721,0.89437866603632499,8.7005734517300995E-2,1.0368608487117721,0.89437866603632499,8.7005734517300995E-2,1.0904132473010499,0.479847083047726,0,1.0905013655383231,0.479849079090646,0,1.0807037809508533,0.47960534489316903,0,1.1742675771053901,0.48158958512500893,0,1.1746949462554179,0.481598784279338,0,1.1414770843360611,0.48083811835771106,0,1.24474513980246,0.48305411652950497,0,1.2456089799804573,0.48307251483816294,0,1.1757056527087013,0.48153243754835307,0,1.1175046780886233,2.3214846485209408,0,1.0612997684988841,"Extremely high (>80%)",2.2031190811586052,0,1.051764544992404,2.2020000304307992,0,1.169885418958345,2.2638053931918818,0,1.1672106792861987,"Extremely high (>80%)",2.2578847379286451,0,1.134204456437516,2.2543184997420731,0,1.3305434295786711,2.4394231983039849,0,1.2180102767771259,"Extremely high (>80%)",2.2285327948568621,0,1.149655783219085,2.2214280380314668,0,14833,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,2.2031190811586052,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,2.2578847379286451,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,2.2285327948568621,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Cattenom, France",49.405999999999999,6.2436680000000004,null,6.4443851995920109,6.4140290018820503,6.4431315393059672,6.4284691305029114,3.3935275133676095,1.8989111033880666,2.1685692190016526,"EDF_FP Equity",0.33935275133676096,0.36088779936058424,0.71800031384264529,0.246,0,0,8074573602.8549204,2740128768,8074573602.8549204,2.7627857099680302,1.4435511974423401,2.15400094152794,0.48212546407999002,0,1,0.96750255063033996,0.27601621748766803,9.5148034384202995E-2,1.010337822826133,0.28844640673532002,9.1029448476421998E-2,1.010337822826133,0.28844640673532002,9.1029448476421998E-2,0.95206385283371397,0.271524916045496,8.5320168085541007E-2,1.002737555066648,0.286258264508576,0.10336333135541199,1.002737555066648,0.286258264508576,0.10336333135541199,0.90420132004155396,0.25760113404087498,0.108414865693642,1.0143926458685899,0.289613803701052,0.11318994023397699,1.0143926458685899,0.289613803701052,0.11318994023397699,1.00048306477559,0.73503646810927403,7.3542980520705015E-2,1.00869978909951,0.74759177379987196,8.3185904559819002E-2,1.00869978909951,0.74759177379987196,8.3185904559819002E-2,1.029655511614556,0.75602470195497395,0.10566992902967,1.0037760446653781,0.74396167361467813,6.0326937869206003E-2,1.0037760446653781,0.74396167361467813,6.0326937869206003E-2,1.0615429737762461,0.77880481889575903,0.108402442610973,1.020310996075765,0.75601368394721691,5.8574260106068997E-2,1.020310996075765,0.75601368394721691,5.8574260106068997E-2,1.006373210628619,9.6787115059575005E-2,0,1.0063626557443679,9.6786411756529994E-2,0,0.99689809995478595,9.6149570849702007E-2,0,1.010776614538007,9.7084260595891994E-2,0,1.0109691976592099,9.7097271702216006E-2,0,0.96786641851466304,9.4207751143737015E-2,0,1.01972412283673,9.7688046259626002E-2,0,1.0199217304756101,9.7701409017472998E-2,0,0.93046486441016596,9.1706102214320004E-2,0,1.040176286845915,0.35065734883458199,0,0.99606550700968,"Medium-high (20-40%)",0.335543828928131,0,0.98669779298794003,0.33333599796904301,0,1.06166893273969,0.35755194038850102,0,1.0082091695388973,"Medium-high (20-40%)",0.33919464952008899,0,0.96522406448647813,0.32910054598935201,0,1.127762258508832,0.37922211260190197,0,1.005450635539934,"Medium-high (20-40%)",0.33735066412208298,0,0.91726302255813397,0.31664962457722401,0,425033,1.5,0.27627857099680303,1.1051142839872121,4.8153428519616366,1.1449604946662429E-2,0.51247845869649966,6.4443851995920109,0.335543828928131,2.7465012243908733,0.27465012243908732,1.0986004897563493,4.7958014692690476,1.1315030928383093E-2,0.50831201192826991,6.4140290018820503,0.33919464952008899,2.762113412909029,0.27621134129090291,1.1048453651636116,4.8145360954908352,1.1444033379792076E-2,0.51230604527172796,6.4431315393059672,0.33735066412208298,2.7542490019871524,0.27542490019871524,1.101699600794861,4.8050988023845829,1.1378958889910857E-2,0.51029176843355617,6.4284691305029114]
["Tricastin, France",44.933681,4.8869999999999996,null,1.5100001000000001,1.5100001000000001,1.6510208739508843,1.7564532709236187,0.47329367891647073,0.17269835340564271,0.10258464301043514,"EDF_FP Equity",4.7329367891647073E-2,0.26693830191211643,0.4295295236075527,-32767,0,0,38040561118.876678,1800435712,38867333438.873016,0,1.0677532076484699,1.2885885708226601,null,0,1,0.97039214374453597,3.0331473201224441,6.6665535932258005E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.97104911622953605,3.035232532098239,0.104504618474274,0.97881064921317595,3.0602994346941932,9.9538491910529006E-2,0.97881064921317595,3.0602994346941932,9.9538491910529006E-2,0.91716851639966801,2.8642170412010066,9.2074075418772994E-2,0.96444334855748604,3.0149909579737901,0.116282298662391,0.96444334855748604,3.0149909579737901,0.116282298662391,1.0122712410338153,0.44954887348631201,7.4401539263237004E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,1.033841066918562,0.459269505212059,7.6606484453871998E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.0751986409091907,0.47781061010307702,6.8908165276785005E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.1951649558980539,0.15077757994946001,0,1.195456037648966,0.15082588194813201,0,1.2048503103894299,0.15105150417664001,0,1.3997284330186459,0.15815070041123899,0,1.3983083522628379,0.15817656792788401,0,1.4037524224697779,0.15814758672868001,0,1.5121252663615781,0.16220184093458601,0,1.5092591164566611,0.162197050653726,0,1.4718120745292691,0.160575700258627,0,1.2363246973128461,5.0991231175489003E-2,0,1.2085596436477499,"Low (<10%)",4.9820124710513003E-2,0,1.217818367153314,4.9884734951350998E-2,0,1.4488841927726139,5.3520680679436002E-2,0,1.4358363089207573,"Low (<10%)",5.3081810923617002E-2,0,1.440295074373082,5.3029782880277002E-2,0,1.6615710648975499,5.8353282359698E-2,0,1.575364474212144,"Low (<10%)",5.5344732169626001E-2,0,1.5337024948938087,5.4698212390010999E-2,0,268770,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.9820124710513003E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.3081810923617002E-2,8.6289495224580071E-2,8.6289495224580078E-3,3.4515798089832031E-2,1.6035473942694962,1.1269678374121484E-5,1.2946411913181867E-2,1.6510208739508843,5.5344732169626001E-2,0.14651790984428081,1.4651790984428082E-2,5.8607163937712328E-2,1.6758214918131371,3.2302712036803647E-5,2.1992312460732431E-2,1.7564532709236187]
["Cruas, France",44.656914,4.7652549999999998,null,1.0100001000000001,1.0100001000000001,1.1165003570460608,1.1978304979089236,0.47329367891647073,0.17269835340564271,0.10258464301043514,"EDF_FP Equity",4.7329367891647073E-2,0.26693830191211643,0.4295295236075527,-32767,0,0,38040561118.876678,1800435712,38867333438.873016,0,1.0677532076484699,1.2885885708226601,null,0,1,0.97039214374453597,3.0331473201224441,6.6665535932258005E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.99254980018449102,3.1036269891778181,9.4701991566242996E-2,0.97104911622953605,3.035232532098239,0.104504618474274,0.97881064921317595,3.0602994346941932,9.9538491910529006E-2,0.97881064921317595,3.0602994346941932,9.9538491910529006E-2,0.91716851639966801,2.8642170412010066,9.2074075418772994E-2,0.96444334855748604,3.0149909579737901,0.116282298662391,0.96444334855748604,3.0149909579737901,0.116282298662391,1.0122712410338153,0.44954887348631201,7.4401539263237004E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,0.99885357084499204,0.44272540076406702,5.7238003086248997E-2,1.033841066918562,0.459269505212059,7.6606484453871998E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.033910273475529,0.45807675000167702,6.5933304855212996E-2,1.0751986409091907,0.47781061010307702,6.8908165276785005E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.08170610472503,0.47908200769973502,6.1672094201668998E-2,1.1951649558980539,0.15077757994946001,0,1.195456037648966,0.15082588194813201,0,1.2048503103894299,0.15105150417664001,0,1.3997284330186459,0.15815070041123899,0,1.3983083522628379,0.15817656792788401,0,1.4037524224697779,0.15814758672868001,0,1.5121252663615781,0.16220184093458601,0,1.5092591164566611,0.162197050653726,0,1.4718120745292691,0.160575700258627,0,1.2363246973128461,5.0991231175489003E-2,0,1.2085596436477499,"Low (<10%)",4.9820124710513003E-2,0,1.217818367153314,4.9884734951350998E-2,0,1.4488841927726139,5.3520680679436002E-2,0,1.4358363089207573,"Low (<10%)",5.3081810923617002E-2,0,1.440295074373082,5.3029782880277002E-2,0,1.6615710648975499,5.8353282359698E-2,0,1.575364474212144,"Low (<10%)",5.5344732169626001E-2,0,1.5337024948938087,5.4698212390010999E-2,0,95535,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.9820124710513003E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,5.3081810923617002E-2,8.6289495224580071E-2,8.6289495224580078E-3,3.4515798089832031E-2,1.0690315961796641,7.5467398810650719E-6,1.2945416036683581E-2,1.1165003570460608,5.5344732169626001E-2,0.14651790984428081,1.4651790984428082E-2,5.8607163937712328E-2,1.1172143278754247,2.1568963084235243E-5,2.1987437132702327E-2,1.1978304979089236]
["Blayais, France",44.768295000000002,-0.71934600000000004,null,4.9367872416979726,5.4270649096877168,5.8066820856327794,6.0433104709065359,1.920139599502114,0.88584227193911391,0.50133165614417041,"EDF_FP Equity",0.19201395995021139,0.36595010706002151,0.65584606949778834,2.34,0,0,12351077976.908257,2371579392,12351077976.908257,1.94121120271106,1.46380042824009,1.9675382084933699,1.61917821605907,0,1,0.87397373742872708,0.19591257045830099,0.103961876186853,0.91023296264462805,0.20414089276029501,0.119382677220702,0.91023296264462805,0.20414089276029501,0.119382677220702,0.88101640031795003,0.197519441303278,0.13143111115675199,0.87665192542847603,0.19646225239016701,0.15629489386892301,0.87665192542847603,0.19646225239016701,0.15629489386892301,0.82186882932788796,0.184024189738621,0.13581745392972699,0.853618171327713,0.191195353902927,0.154779059737084,0.853618171327713,0.191195353902927,0.154779059737084,1.026088251469087,0.69585194526709004,7.1943124179712006E-2,1.030368463351641,0.70401320975804205,9.7971871864268006E-2,1.030368463351641,0.70401320975804205,9.7971871864268006E-2,1.061527151569404,0.71982806974909497,8.6431736863092995E-2,1.041945826449941,0.71211022284429404,8.0084488314576999E-2,1.041945826449941,0.71211022284429404,8.0084488314576999E-2,1.09916117267179,0.74543099078087205,8.2887566066563015E-2,1.057854865965441,0.72282630975471995,6.8937828699344006E-2,1.057854865965441,0.72282630975471995,6.8937828699344006E-2,1.152747955594134,4.7174084007970997E-2,0,1.1550303333826559,4.726220943435E-2,0,1.1543013692388313,4.7235396424296E-2,0,1.3075460276851387,5.2019552431609002E-2,0,1.322137109166031,5.2510945529207001E-2,0,1.3033057662953087,5.1911764131190002E-2,0,1.417704097948741,5.546770552461E-2,0,1.428713705225537,5.5858460457803003E-2,0,1.3613503292096687,5.3733440034289003E-2,0,1.318973221078215,0.240791511732077,0,1.2689392504824073,"Medium-high (20-40%)",0.23151759941525299,0,1.2681383960047721,0.23138625380540501,0,1.484133583907471,0.26336421411670802,0,1.5081665491350147,"Medium-high (20-40%)",0.26728261989444102,0,1.4866855686859981,0.26423276481680202,0,1.724976112195566,0.30141529547497797,0,1.673715196342791,"Medium-high (20-40%)",0.29215385895916401,0,1.5948000815074399,0.281039465329111,0,930153,1.5,0.19412112027110601,0.77648448108442403,3.8294534432532723,5.6525708124084079E-3,0.32519674654786795,4.9367872416979726,0.23151759941525299,2.2111218678873152,0.22111218678873151,0.88444874715492605,4.1533462414647788,7.3337119831929148E-3,0.38193620908481873,5.4270649096877168,0.26728261989444102,2.4183660290987254,0.24183660290987255,0.9673464116394902,4.4020392349184707,8.7728655597083972E-3,0.42852357351510978,5.8066820856327794,0.29215385895916401,2.5467283454680629,0.25467283454680628,1.0186913381872251,4.5560740145616752,9.7288633656991991E-3,0.45881625479193622,6.0433104709065359]
["Chinon B, France",47.167000000000002,0.24038499999999999,null,1.4402011091082685,1.5279449537392944,1.6358057274585338,1.6846360873447201,2.1763151843834669,1.0411949135796918,0.65777211668954072,"EDF_FP Equity",0.21763151843834669,0.42679276619846945,0.80571849104428128,0.246,0,0,4428305049.3580952,963738752,4428305049.3580952,2.1218875097217098,1.70717106479388,2.4171554731328402,0.48212546407999002,0,1,0.87552918781672895,0.18679021685325201,9.7951729159167999E-2,0.936620785849544,0.20026119411221499,0.15978887906205999,0.936620785849544,0.20026119411221499,0.15978887906205999,0.87961710265595716,0.187684806257225,0.117547389373843,0.876741850844311,0.187253647924331,0.15570891751097299,0.876741850844311,0.187253647924331,0.15570891751097299,0.80187718744271907,0.17067239108945001,0.13572010679754301,0.86972086651236891,0.18572847420549099,0.16616592914908501,0.86972086651236891,0.18572847420549099,0.16616592914908501,1.003429023058195,0.83697125047460497,5.0183349196264E-2,1.008921475069708,0.85231435986338988,0.11362725487854999,1.008921475069708,0.85231435986338988,0.11362725487854999,1.040504164443673,0.86769965096753698,6.4127308932818997E-2,1.0306921307379071,0.87073549024833796,0.10685345565517899,1.0306921307379071,0.87073549024833796,0.10685345565517899,1.0768673345162587,0.89735389486907691,8.5291020828886996E-2,1.0411365333932121,0.87909511362288684,0.100276462147234,1.0411365333932121,0.87909511362288684,0.100276462147234,1.1022610018682319,4.7950077237157003E-2,0,1.102757591718621,4.7964617613804002E-2,0,1.093826565958669,4.7749306368725999E-2,0,1.1979884459631267,5.0107547064654999E-2,0,1.2127674754846931,5.0447564536810999E-2,0,1.1783131410418879,4.9643817984022003E-2,0,1.3071297528007719,5.2567333583165003E-2,0,1.3157076335829807,5.2770946219019003E-2,0,1.2491107787972493,5.1231371354849002E-2,0,1.258965454500603,0.25670550655673702,0,1.1773789439430229,"Medium-high (20-40%)",0.23951029467510099,0,1.1678435739246753,0.238435142566712,0,1.3619431026816833,0.266977109462885,0,1.383266322141216,"Medium-high (20-40%)",0.26940764623819902,0,1.343968170228399,0.26511535841524703,0,1.6300872169332601,0.30800138937301302,0,1.5127929939855811,"Medium-high (20-40%)",0.28412954149740399,0,1.4362203172223007,0.27584015630347603,0,0,0.1,0.21218875097217099,0.84875500388868397,0.26975100077773678,4.5036187926639714E-4,0.32124474256258123,1.4402011091082685,0.23951029467510099,2.2600876674751245,0.22600876674751244,0.90403506699004976,0.28080701339801001,5.1092222734398958E-4,0.34259195112389063,1.5279449537392944,0.26940764623819902,2.4297907974720343,0.24297907974720342,0.9719163189888137,0.29438326379776275,5.9051262985595305E-4,0.36891563204210154,1.6358057274585338,0.28412954149740399,2.5065488391167507,0.25065488391167506,1.0026195356467003,0.30052390712934007,6.284037737761441E-4,0.380864240794904,1.6846360873447201]
["Bugey, France",45.555906,5.5653930000000003,null,2.7358334627798087,2.8036630415300845,2.8961817104955183,2.9835074026203161,1.2140064784186713,0.50292294144905725,0.23292887133014226,"EDF_FP Equity",0.12140064784186712,0.24738668932479876,0.38195800263643503,-32767,0,0,14402706666.586666,1748497920,14402706666.586666,1.2797761204054201,0.98954675729919483,1.1458740079093099,null,0,1,0.98264506835675602,0.68143158260663494,6.2265979664086001E-2,0.99216605978487604,0.68815872183633997,9.5689092304178006E-2,0.99216605978487604,0.68815872183633997,9.5689092304178006E-2,0.97739023924750612,0.67773881413035897,9.5435093501076998E-2,0.97996576039478001,0.67964175776386204,9.5653930956523997E-2,0.97996576039478001,0.67964175776386204,9.5653930956523997E-2,0.92985891659104802,0.64433674409300601,8.0689357365390998E-2,0.96665406709082002,0.67034893551511499,0.112347727527793,0.96665406709082002,0.67034893551511499,0.112347727527793,1.024795812838162,0.39955801336038199,6.7272453783775998E-2,1.0003690124761839,0.39068695844978601,7.0451276774969998E-2,1.0003690124761839,0.39068695844978601,7.0451276774969998E-2,1.047531479638768,0.409038405538871,8.0514583104949994E-2,1.0325711334649179,0.40313256437052503,7.9488295458138E-2,1.0325711334649179,0.40313256437052503,7.9488295458138E-2,1.066130885323846,0.41643092183832398,8.0934081133389998E-2,1.0785867153984601,0.42111905117543202,7.4390895434523999E-2,1.0785867153984601,0.42111905117543202,7.4390895434523999E-2,1.0551571295598601,8.6475520105203998E-2,0,1.054784346319122,8.6463103132368005E-2,0,1.043578571872255,8.5849418128712995E-2,0,1.1100305837507207,8.9431714792068004E-2,0,1.110735822030452,8.9485203290440005E-2,0,1.0633136042167659,8.6911546882119994E-2,0,1.163920039005363,9.2334898556435993E-2,0,1.161797732939575,9.2243203987797007E-2,0,1.0631095099074479,8.6900562636918005E-2,0,1.073792728970149,0.12690271820747601,0,1.063112707713286,"Low-medium (10-20%)",0.125644128874284,0,1.0518184547640399,0.12475235059090101,0,1.1357086854124241,0.13195601746200999,0,1.1334435007025041,"Low-medium (10-20%)",0.131665251977545,0,1.085051791797714,0.127878468162512,0,1.2517168123443989,0.14330223971071299,0,1.201875389027272,"Low-medium (10-20%)",0.13760475940327199,0,1.099782793142239,0.129634818574212,0,55254,1,0.127977612040542,0.51191044816216802,2.0238208963243363,1.6379397161211523E-3,0.19846417857718324,2.7358334627798087,0.125644128874284,1.3293432582312896,0.13293432582312897,0.53173730329251589,2.0634746065850318,1.7672667916375636E-3,0.20668386486089918,2.8036630415300845,0.131665251977545,1.3968746514854586,0.13968746514854585,0.55874986059418341,2.1174997211883673,1.9513727607091368E-3,0.21798075595225902,2.8961817104955183,0.13760475940327199,1.4605303701036119,0.14605303701036118,0.58421214804144472,2.1684242960828897,2.133263567298694E-3,0.22873769492868271,2.9835074026203161]
["Dampierre en Burly",47.761000000000003,2.5198070000000001,null,3.3204201058944189,3.4462326338949931,3.6287006297270521,3.7247691350068934,1.6304703738782422,0.72071903396572445,0.36702518384932664,"EDF_FP Equity",0.16304703738782422,0.37819323055233744,0.59366782624722825,0.246,0,0,10251645431.766808,1671500416,10454418055.766666,1.70528822713529,1.51277292220935,1.78100347874168,0.48212546407999002,0,1,0.92169769358507103,0.89064079911822491,7.7080107880768994E-2,0.97993267082794899,0.947829153434813,9.0635894831100003E-2,0.97993267082794899,0.947829153434813,9.0635894831100003E-2,0.94132343769580495,0.90986187173851107,0.120386192381343,0.94840570847538397,0.91719443541238399,9.1473573827565005E-2,0.94840570847538397,0.91719443541238399,9.1473573827565005E-2,0.86985612040249505,0.83986816918532003,9.077596704285E-2,0.93963628569554303,0.90867319600226892,0.135720978708361,0.93963628569554303,0.90867319600226892,0.135720978708361,1.0106703968245607,0.61776634768695804,7.6345178957218998E-2,1.0070024797353101,0.61296522836725398,7.1029653095790998E-2,1.0070024797353101,0.61296522836725398,7.1029653095790998E-2,1.0387544331256413,0.63460281043752598,8.0161580771818994E-2,1.037945825493432,0.63166475405710398,6.2260452955068997E-2,1.037945825493432,0.63166475405710398,6.2260452955068997E-2,1.0909703128945427,0.66600206379613003,0.10144315912640001,1.0748947503206707,0.65339507920819895,7.9727599155817994E-2,1.0748947503206707,0.65339507920819895,7.9727599155817994E-2,1.1631773355484081,0.16056561657735799,0,1.1652934414624061,0.160747681367888,0,1.1648669147866579,0.16066930247556499,0,1.3158513308119193,0.168429541074721,0,1.3414792281434651,0.169900533549808,0,1.3255534192933871,0.16896217161941601,0,1.446019935668587,0.17513425905077901,0,1.4624392825350987,0.17618440876255601,0,1.4019526220168279,0.17290505775553,0,1.2689299797619451,0.184901798893265,0,1.194292993744605,"Low-medium (10-20%)",0.17366701497249601,0,1.1936349472435179,0.17355035272188299,0,1.408042513127268,0.19017902236352899,0,1.4245785302704581,"Low-medium (10-20%)",0.19026046957475001,0,1.406722081942408,0.18908268507097201,0,1.6811353938520239,0.21520470231955,0,1.570961887522353,"Low-medium (10-20%)",0.199598709639799,0,1.503866183422242,0.19560638308393899,0,22690,1,0.17052882271352901,0.68211529085411604,2.3642305817082319,2.9081249904884918E-3,0.27116610834158267,3.3204201058944189,0.17366701497249601,1.7963237652485893,0.17963237652485892,0.71852950609943567,2.4370590121988718,3.2268970328345214E-3,0.2874172185638515,3.4462326338949931,0.19026046957475001,1.9279758439416192,0.19279758439416192,0.77119033757664768,2.5423806751532956,3.7172101345808381E-3,0.31141240686252791,3.6287006297270521,0.199598709639799,1.997102394010442,0.19971023940104421,0.79884095760417684,2.5976819152083537,3.9885379431861797E-3,0.32425772425117666,3.7247691350068934]
["Tihange, Belgium",50.529699000000001,5.2614549999999998,null,7.0255206783360684,7.1824282366207681,7.4100174763617295,7.5918199593212599,4.2055494528429325,2.5809595643014767,4.0840741900142632,"EDF_FP Equity",0.42055494528429327,0.31748743274675539,0.68946024623971003,-32767,0,0,8586576704.1661901,3611127296,8586576704.1661901,3.0722943001491401,1.26994973098702,2.0683807387191302,null,0,1,0.95256430437089012,0.36477770271502502,8.5890256467895998E-2,0.99746684807951203,0.38223701256572801,0.101471714074145,0.99746684807951203,0.38223701256572801,0.101471714074145,0.94171504135047501,0.36056193385226398,7.430652547121E-2,0.98220204584354986,0.37637317531849707,8.0285453811874005E-2,0.98220204584354986,0.37637317531849707,8.0285453811874005E-2,0.89867940040809202,0.3438392942838,0.108545880774708,0.99358810647086804,0.380747028669077,8.5019727513596002E-2,0.99358810647086804,0.380747028669077,8.5019727513596002E-2,0.99675893106361813,0.70925015948311998,9.2822610318749998E-2,1.0093686414923573,0.72559915950745202,0.12630632854513699,1.0093686414923573,0.72559915950745202,0.12630632854513699,1.0255146657544989,0.72865369393038004,0.12948572181441301,1.007266186864834,0.72416676864511109,0.100069946239843,1.007266186864834,0.72416676864511109,0.100069946239843,1.0585679695233701,0.75155191591581905,0.135418062447554,1.0176210088516191,0.73153735809195197,9.3860397687792002E-2,1.0176210088516191,0.73153735809195197,9.3860397687792002E-2,1.124734749907055,0.17024790887362201,0,1.124759055784663,0.17024968728775,0,1.1103632976245921,0.168979899600228,0,1.277358652443733,0.18211170952272601,0,1.277470500420401,0.182120156989834,0,1.2160281788542151,0.177049009103323,0,1.4659993708353587,0.19677517861311999,0,1.466004701629555,0.19677517861311999,0,1.32440032603633,0.185324859248819,0,1.180744171019376,0.46671687333538697,0,1.1276154770960407,"High (40-80%)",0.445403458301868,0,1.113183159683399,0.44208146789858693,0,1.356417383555778,0.50507747053892704,0,1.3006188551799067,"High (40-80%)",0.483881872919661,0,1.2380631704038521,0.47040814997907093,0,1.6312818232727333,0.57228822267970603,0,1.4754652275747,"High (40-80%)",0.51681343200749097,0,1.332947040540245,0.48674013267190203,0,355816,1.5,0.30722943001491398,1.2289177200596559,5.1867531601789683,1.4158619123036342E-2,0.59569117897440793,7.0255206783360684,0.445403458301868,3.1551127598670257,0.31551127598670259,1.2620451039468104,5.2861353118404306,1.4932236342341176E-2,0.61931558449118529,7.1824282366207681,0.483881872919661,3.2746548942906526,0.32746548942906528,1.3098619577162611,5.4295858731487829,1.608517976160153E-2,0.65448446573508323,7.4100174763617295,0.51681343200749097,3.3696435662368933,0.33696435662368934,1.3478574264947574,5.5435722794842723,1.7031880341658194E-2,0.68335837300057178,7.5918199593212599]
["Chooz B, France",50.102359999999997,4.8071169999999999,null,5.2469344508257025,5.3667228742398425,5.5403650924432881,5.6789813379230818,4.2055494528429325,2.5809595643014767,4.0840741900142632,"EDF_FP Equity",0.42055494528429327,0.31748743274675539,0.68946024623971003,-32767,0,0,8586576704.1661901,3611127296,8586576704.1661901,3.0722943001491401,1.26994973098702,2.0683807387191302,null,0,1,0.95256430437089012,0.36477770271502502,8.5890256467895998E-2,0.99746684807951203,0.38223701256572801,0.101471714074145,0.99746684807951203,0.38223701256572801,0.101471714074145,0.94171504135047501,0.36056193385226398,7.430652547121E-2,0.98220204584354986,0.37637317531849707,8.0285453811874005E-2,0.98220204584354986,0.37637317531849707,8.0285453811874005E-2,0.89867940040809202,0.3438392942838,0.108545880774708,0.99358810647086804,0.380747028669077,8.5019727513596002E-2,0.99358810647086804,0.380747028669077,8.5019727513596002E-2,0.99675893106361813,0.70925015948311998,9.2822610318749998E-2,1.0093686414923573,0.72559915950745202,0.12630632854513699,1.0093686414923573,0.72559915950745202,0.12630632854513699,1.0255146657544989,0.72865369393038004,0.12948572181441301,1.007266186864834,0.72416676864511109,0.100069946239843,1.007266186864834,0.72416676864511109,0.100069946239843,1.0585679695233701,0.75155191591581905,0.135418062447554,1.0176210088516191,0.73153735809195197,9.3860397687792002E-2,1.0176210088516191,0.73153735809195197,9.3860397687792002E-2,1.124734749907055,0.17024790887362201,0,1.124759055784663,0.17024968728775,0,1.1103632976245921,0.168979899600228,0,1.277358652443733,0.18211170952272601,0,1.277470500420401,0.182120156989834,0,1.2160281788542151,0.177049009103323,0,1.4659993708353587,0.19677517861311999,0,1.466004701629555,0.19677517861311999,0,1.32440032603633,0.185324859248819,0,1.180744171019376,0.46671687333538697,0,1.1276154770960407,"High (40-80%)",0.445403458301868,0,1.113183159683399,0.44208146789858693,0,1.356417383555778,0.50507747053892704,0,1.3006188551799067,"High (40-80%)",0.483881872919661,0,1.2380631704038521,0.47040814997907093,0,1.6312818232727333,0.57228822267970603,0,1.4754652275747,"High (40-80%)",0.51681343200749097,0,1.332947040540245,0.48674013267190203,0,72250,1,0.30722943001491398,1.2289177200596559,3.4578354401193123,9.439122989671896E-3,0.5507421676570623,5.2469344508257025,0.445403458301868,3.1551127598670257,0.31551127598670259,1.2620451039468104,3.5240902078936207,9.954868078603317E-3,0.57063269432080821,5.3667228742398425,0.483881872919661,3.2746548942906526,0.32746548942906528,1.3098619577162611,3.6197239154325223,1.0723497423250667E-2,0.60005572187125478,5.5403650924432881,0.51681343200749097,3.3696435662368933,0.33696435662368934,1.3478574264947574,3.6957148529895147,1.1354631459917351E-2,0.62405442697889246,5.6789813379230818]
["Civaux, France",46.444209000000001,0.66486599999999996,null,1.4402011091082685,1.5279449537392944,1.6358057274585338,1.6846360873447201,2.1763151843834669,1.0411949135796918,0.65777211668954072,"EDF_FP Equity",0.21763151843834669,0.42679276619846945,0.80571849104428128,0.246,0,0,4428305049.3580952,963738752,4428305049.3580952,2.1218875097217098,1.70717106479388,2.4171554731328402,0.48212546407999002,0,1,0.87552918781672895,0.18679021685325201,9.7951729159167999E-2,0.936620785849544,0.20026119411221499,0.15978887906205999,0.936620785849544,0.20026119411221499,0.15978887906205999,0.87961710265595716,0.187684806257225,0.117547389373843,0.876741850844311,0.187253647924331,0.15570891751097299,0.876741850844311,0.187253647924331,0.15570891751097299,0.80187718744271907,0.17067239108945001,0.13572010679754301,0.86972086651236891,0.18572847420549099,0.16616592914908501,0.86972086651236891,0.18572847420549099,0.16616592914908501,1.003429023058195,0.83697125047460497,5.0183349196264E-2,1.008921475069708,0.85231435986338988,0.11362725487854999,1.008921475069708,0.85231435986338988,0.11362725487854999,1.040504164443673,0.86769965096753698,6.4127308932818997E-2,1.0306921307379071,0.87073549024833796,0.10685345565517899,1.0306921307379071,0.87073549024833796,0.10685345565517899,1.0768673345162587,0.89735389486907691,8.5291020828886996E-2,1.0411365333932121,0.87909511362288684,0.100276462147234,1.0411365333932121,0.87909511362288684,0.100276462147234,1.1022610018682319,4.7950077237157003E-2,0,1.102757591718621,4.7964617613804002E-2,0,1.093826565958669,4.7749306368725999E-2,0,1.1979884459631267,5.0107547064654999E-2,0,1.2127674754846931,5.0447564536810999E-2,0,1.1783131410418879,4.9643817984022003E-2,0,1.3071297528007719,5.2567333583165003E-2,0,1.3157076335829807,5.2770946219019003E-2,0,1.2491107787972493,5.1231371354849002E-2,0,1.258965454500603,0.25670550655673702,0,1.1773789439430229,"Medium-high (20-40%)",0.23951029467510099,0,1.1678435739246753,0.238435142566712,0,1.3619431026816833,0.266977109462885,0,1.383266322141216,"Medium-high (20-40%)",0.26940764623819902,0,1.343968170228399,0.26511535841524703,0,1.6300872169332601,0.30800138937301302,0,1.5127929939855811,"Medium-high (20-40%)",0.28412954149740399,0,1.4362203172223007,0.27584015630347603,0,0,0.1,0.21218875097217099,0.84875500388868397,0.26975100077773678,4.5036187926639714E-4,0.32124474256258123,1.4402011091082685,0.23951029467510099,2.2600876674751245,0.22600876674751244,0.90403506699004976,0.28080701339801001,5.1092222734398958E-4,0.34259195112389063,1.5279449537392944,0.26940764623819902,2.4297907974720343,0.24297907974720342,0.9719163189888137,0.29438326379776275,5.9051262985595305E-4,0.36891563204210154,1.6358057274585338,0.28412954149740399,2.5065488391167507,0.25065488391167506,1.0026195356467003,0.30052390712934007,6.284037737761441E-4,0.380864240794904,1.6846360873447201]
["St Alban, France",43.692725000000003,1.4138599999999999,null,4.9367872416979726,5.4270649096877168,5.8066820856327794,6.0433104709065359,1.920139599502114,0.88584227193911391,0.50133165614417041,"EDF_FP Equity",0.19201395995021139,0.36595010706002151,0.65584606949778834,0.246,0,0,12351077976.908257,2371579392,12351077976.908257,1.94121120271106,1.46380042824009,1.9675382084933699,0.48212546407999002,0,1,0.87397373742872708,0.19591257045830099,0.103961876186853,0.91023296264462805,0.20414089276029501,0.119382677220702,0.91023296264462805,0.20414089276029501,0.119382677220702,0.88101640031795003,0.197519441303278,0.13143111115675199,0.87665192542847603,0.19646225239016701,0.15629489386892301,0.87665192542847603,0.19646225239016701,0.15629489386892301,0.82186882932788796,0.184024189738621,0.13581745392972699,0.853618171327713,0.191195353902927,0.154779059737084,0.853618171327713,0.191195353902927,0.154779059737084,1.026088251469087,0.69585194526709004,7.1943124179712006E-2,1.030368463351641,0.70401320975804205,9.7971871864268006E-2,1.030368463351641,0.70401320975804205,9.7971871864268006E-2,1.061527151569404,0.71982806974909497,8.6431736863092995E-2,1.041945826449941,0.71211022284429404,8.0084488314576999E-2,1.041945826449941,0.71211022284429404,8.0084488314576999E-2,1.09916117267179,0.74543099078087205,8.2887566066563015E-2,1.057854865965441,0.72282630975471995,6.8937828699344006E-2,1.057854865965441,0.72282630975471995,6.8937828699344006E-2,1.152747955594134,4.7174084007970997E-2,0,1.1550303333826559,4.726220943435E-2,0,1.1543013692388313,4.7235396424296E-2,0,1.3075460276851387,5.2019552431609002E-2,0,1.322137109166031,5.2510945529207001E-2,0,1.3033057662953087,5.1911764131190002E-2,0,1.417704097948741,5.546770552461E-2,0,1.428713705225537,5.5858460457803003E-2,0,1.3613503292096687,5.3733440034289003E-2,0,1.318973221078215,0.240791511732077,0,1.2689392504824073,"Medium-high (20-40%)",0.23151759941525299,0,1.2681383960047721,0.23138625380540501,0,1.484133583907471,0.26336421411670802,0,1.5081665491350147,"Medium-high (20-40%)",0.26728261989444102,0,1.4866855686859981,0.26423276481680202,0,1.724976112195566,0.30141529547497797,0,1.673715196342791,"Medium-high (20-40%)",0.29215385895916401,0,1.5948000815074399,0.281039465329111,0,970212,1.5,0.19412112027110601,0.77648448108442403,3.8294534432532723,5.6525708124084079E-3,0.32519674654786795,4.9367872416979726,0.23151759941525299,2.2111218678873152,0.22111218678873151,0.88444874715492605,4.1533462414647788,7.3337119831929148E-3,0.38193620908481873,5.4270649096877168,0.26728261989444102,2.4183660290987254,0.24183660290987255,0.9673464116394902,4.4020392349184707,8.7728655597083972E-3,0.42852357351510978,5.8066820856327794,0.29215385895916401,2.5467283454680629,0.25467283454680628,1.0186913381872251,4.5560740145616752,9.7288633656991991E-3,0.45881625479193622,6.0433104709065359]
["Penly, France",49.980265000000003,1.232629,null,4.7896594808079467,5.0782505906393718,5.4276818104970079,5.6440357659455636,1.8147230071185017,0.82445564187718168,0.44777749237377262,"EDF_FP Equity",0.18147230071185017,0.42521479156927944,0.79539130617021925,0.437,0,0,257232976.1450572,46680660,257232976.1450572,1.8597493571725701,1.70085916627712,2.3861739185106599,0.63189585905380397,0,1,0.96037956579636397,0.190768590097359,8.0863131220775999E-2,1.0412655470716079,0.20702061914165401,0.16495818474600499,1.0412655470716079,0.20702061914165401,0.16495818474600499,0.99241866741587803,0.19725589440358199,0.13007015491833601,1.022070108543224,0.203192443961727,0.109204281347246,1.022070108543224,0.203192443961727,0.109204281347246,0.92027172796435397,0.18264752128054701,0.11035613887473,1.034865504378655,0.20574424900030999,0.13446577229613499,1.034865504378655,0.20574424900030999,0.13446577229613499,1.0098113807958899,0.81042480288086305,5.9872513984061002E-2,1.024884132321713,0.82389236777783692,0.110992318665441,1.024884132321713,0.82389236777783692,0.110992318665441,1.034387915241491,0.82927138444927795,0.112318429090149,1.0505968139547093,0.84452056899841899,0.116908959142907,1.0505968139547093,0.84452056899841899,0.116908959142907,1.050910426529778,0.84258834245873504,0.113372783584073,1.043120938469914,0.83872274889380516,9.5874750917092993E-2,1.043120938469914,0.83872274889380516,9.5874750917092993E-2,1.326695173151698,4.1956951402207003E-2,0,1.3269164434901579,4.1962890014610003E-2,0,1.378041864076992,4.2138307488688999E-2,0,1.584265350664656,4.7015507129309998E-2,0,1.5860621586949699,4.7053651293594997E-2,0,1.708879756389114,4.7912009194098999E-2,0,1.8174163510406931,5.1594481836785999E-2,0,1.82341473623831,5.1716299527119002E-2,0,2.0117137397586582,5.3196993553107003E-2,0,1.381427948283739,0.219936370975924,0,1.274330498326673,"Medium-high (20-40%)",0.202699084702752,0,1.323429808997824,0.20354642771044801,0,1.596367946997477,0.23834779321279501,0,1.5518134670385919,"Medium-high (20-40%)",0.23157185560728,0,1.671978998412168,0.23579621495730199,0,1.9748692650385209,0.28248114989492201,0,1.7619823334754099,"Medium-high (20-40%)",0.25136206614961398,0,1.943937382439386,0.258558836086966,0,116918,1.5,0.18597493571725701,{"$f":"IF(M209=\"\",\"\",IF(V209=0,0.01,((2*V209)/5)))","v":0.74389974286902805},3.7316992286070838,5.1881201047492536E-3,0.3088723892270856,4.7896594808079467,0.202699084702752,2.0193395742622267,0.20193395742622267,0.80773582970489066,3.923207489114672,6.1167186676680686E-3,0.3411905531521412,5.0782505906393718,0.23157185560728,2.2114599241254096,0.22114599241254096,0.88458396965016384,4.1537519089504915,7.3359546086183862E-3,0.38200997728773434,5.4276818104970079,0.25136206614961398,2.3297669444794336,0.23297669444794336,0.93190677779177344,4.2957203333753196,8.1418443210529989E-3,0.40826681045741703,5.6440357659455636]
["Flamanville, France",49.532069999999997,-1.865804,null,9.0147843812741932,{"$f":"IF(ER210=\"\",\"\",EX210)","v":8.921633532621609},{"$f":"IF(EZ210=\"\",\"\",FF210)","v":8.9885592225562174},{"$f":"IF(FH210=\"\",\"\",FN210)","v":8.9577986170429398},8.5566038468745909,7.7332325751147994,9.8927487658872391,"EDF_FP Equity",0.85566038468745909,0.40731156653068112,0.88891310547861313,-32767,0,0,664348961.54230189,568457088,664348961.54230189,4.0970382983224098,1.6292462661227201,2.6667393164358399,null,0,1,0.98716165487254115,0.233429683609053,4.7876778933136001E-2,1.023214412449504,0.24209004561567399,0.17125705136952199,1.023214412449504,0.24209004561567399,0.17125705136952199,1.0001193036567819,0.236549869622074,4.2252895305955003E-2,1.0036967782718469,0.23740796139025699,0.116212191169227,1.0036967782718469,0.23740796139025699,0.116212191169227,0.95353789603052896,0.22533312351617299,0.10374136640720601,1.017901598396076,0.2408155549348,0.122942981326985,1.017901598396076,0.2408155549348,0.122942981326985,0.98729596734598701,0.87460153280880804,4.7664609889485003E-2,1.012452963788836,0.90061825831931297,7.8175499123169997E-2,1.012452963788836,0.90061825831931297,7.8175499123169997E-2,1.0117923334260539,0.89539344938339505,5.8624223077356E-2,1.0194012944679507,0.90706038413815404,6.4045162619865995E-2,1.0194012944679507,0.90706038413815404,6.4045162619865995E-2,1.0491190798093739,0.927902143327896,7.2190580317510994E-2,1.018610813379599,0.90652005116451695,5.4699388262217E-2,1.018610813379599,0.90652005116451695,5.4699388262217E-2,1.060171456922314,0.20053678324561799,0,1.060893110488252,0.200545816385162,0,1.0497326831561009,0.20039865002225099,0,1.1198756187333421,0.201264284888687,0,1.122657070025491,0.20129866002671601,0,1.0845837494859287,0.20081565067416701,0,1.1784057736907081,0.20197748113177899,0,1.1815287726218899,0.20201624982017,0,1.106935550202691,0.201083094871777,0,1.0739593172905399,0.85908861351787902,0,1.03682385390619,"Extremely high (>80%)",0.82839348423079995,0,1.0259166313374293,0.82778558495705412,0,1.1197420294145799,0.85083236448296995,0,1.1185221416755653,"Extremely high (>80%)",0.84790189363454804,0,1.0805890513600649,0.84586738160841202,0,1.2358247937457747,0.89635060296531599,0,1.160749501212734,"Extremely high (>80%)",0.83888372524301813,0,1.087468132427444,0.83500874736359509,0,118406,1.5,0.40970382983224096,1.6388153193289638,6.4164459579868929,2.5178725197263861E-2,0.93434437876107079,9.0147843812741932,{"$f":"IF(DJ210=\"\",\"\",DJ210)","v":0.82839348423079995},4.0503162060151094,0.40503162060151093,{"$f":"IF(EQ210=\"\",\"\",IF(ER210=0,0.01,((2*ER210)/5)))","v":1.6201264824060437},{"$f":"IF(EQ210=\"\",\"\",IF($EJ210=\"\",(4/5*ER210+1),$EJ210*(4/5*ER210+1)))","v":6.3603794472181319},2.4607732556225004E-2,{"$f":"IF(EQ210=\"\",\"\",IF($EJ210=\"\",ES210*(0.031*(ER210^2))+(0.15*ER210),$EJ210*ES210*(0.031*(ER210^2))+(0.15*ER210)))","v":0.91651987044120764},{"$f":"IF(ER210=\"\",\"\",SUM(ET210:EW210))","v":8.921633532621609},{"$f":"IF(DT210=\"\",\"\",DT210)","v":0.84790189363454804},4.0838973476246849,0.40838973476246848,{"$f":"IF(EY210=\"\",\"\",IF(EZ210=0,0.01,((2*EZ210)/5)))","v":1.6335589390498739},{"$f":"IF(EY210=\"\",\"\",IF($EJ210=\"\",(4/5*EZ210+1),$EJ210*(4/5*EZ210+1)))","v":6.4006768171496224},2.5017467157877383E-2,{"$f":"IF(EY210=\"\",\"\",IF($EJ210=\"\",FA210*(0.031*(EZ210^2))+(0.15*EZ210),$EJ210*FA210*(0.031*(EZ210^2))+(0.15*EZ210)))","v":0.9293059991988446},{"$f":"IF(EZ210=\"\",\"\",SUM(FB210:FE210))","v":8.9885592225562174},{"$f":"IF(ED210=\"\",\"\",ED210)","v":0.83888372524301813},4.0684708575777382,0.40684708575777384,{"$f":"IF(FG210=\"\",\"\",IF(FH210=0,0.01,((2*FH210)/5)))","v":1.6273883430310954},{"$f":"IF(FG210=\"\",\"\",IF($EJ210=\"\",(4/5*FH210+1),$EJ210*(4/5*FH210+1)))","v":6.3821650290932865},2.4828823363147581E-2,{"$f":"IF(FG210=\"\",\"\",IF($EJ210=\"\",FI210*(0.031*(FH210^2))+(0.15*FH210),$EJ210*FI210*(0.031*(FH210^2))+(0.15*FH210)))","v":0.92341642155541104},{"$f":"IF(FH210=\"\",\"\",SUM(FJ210:FM210))","v":8.9577986170429398}]
["Golfech, France",44.114113000000003,0.85198499999999999,null,3.6470802547663799,4.0234156562748922,4.3144885371511723,4.4957738857625964,1.920139599502114,0.88584227193911391,0.50133165614417041,"EDF_FP Equity",0.19201395995021139,0.36595010706002151,0.65584606949778834,0.246,0,0,12351077976.908257,2371579392,12351077976.908257,1.94121120271106,1.46380042824009,1.9675382084933699,0.48212546407999002,0,1,0.87397373742872708,0.19591257045830099,0.103961876186853,0.91023296264462805,0.20414089276029501,0.119382677220702,0.91023296264462805,0.20414089276029501,0.119382677220702,0.88101640031795003,0.197519441303278,0.13143111115675199,0.87665192542847603,0.19646225239016701,0.15629489386892301,0.87665192542847603,0.19646225239016701,0.15629489386892301,0.82186882932788796,0.184024189738621,0.13581745392972699,0.853618171327713,0.191195353902927,0.154779059737084,0.853618171327713,0.191195353902927,0.154779059737084,1.026088251469087,0.69585194526709004,7.1943124179712006E-2,1.030368463351641,0.70401320975804205,9.7971871864268006E-2,1.030368463351641,0.70401320975804205,9.7971871864268006E-2,1.061527151569404,0.71982806974909497,8.6431736863092995E-2,1.041945826449941,0.71211022284429404,8.0084488314576999E-2,1.041945826449941,0.71211022284429404,8.0084488314576999E-2,1.09916117267179,0.74543099078087205,8.2887566066563015E-2,1.057854865965441,0.72282630975471995,6.8937828699344006E-2,1.057854865965441,0.72282630975471995,6.8937828699344006E-2,1.152747955594134,4.7174084007970997E-2,0,1.1550303333826559,4.726220943435E-2,0,1.1543013692388313,4.7235396424296E-2,0,1.3075460276851387,5.2019552431609002E-2,0,1.322137109166031,5.2510945529207001E-2,0,1.3033057662953087,5.1911764131190002E-2,0,1.417704097948741,5.546770552461E-2,0,1.428713705225537,5.5858460457803003E-2,0,1.3613503292096687,5.3733440034289003E-2,0,1.318973221078215,0.240791511732077,0,1.2689392504824073,"Medium-high (20-40%)",0.23151759941525299,0,1.2681383960047721,0.23138625380540501,0,1.484133583907471,0.26336421411670802,0,1.5081665491350147,"Medium-high (20-40%)",0.26728261989444102,0,1.4866855686859981,0.26423276481680202,0,1.724976112195566,0.30141529547497797,0,1.673715196342791,"Medium-high (20-40%)",0.29215385895916401,0,1.5948000815074399,0.281039465329111,0,95773,1,0.19412112027110601,0.77648448108442403,2.5529689621688481,3.7684203456429472E-3,0.31385839116746495,3.6470802547663799,0.23151759941525299,2.2111218678873152,0.22111218678873151,0.88444874715492605,2.7688974943098525,4.8891820258681693E-3,0.36518023278424488,4.0234156562748922,0.26728261989444102,2.4183660290987254,0.24183660290987255,0.9673464116394902,2.9346928232789802,5.8486184343590287E-3,0.4066006837983428,4.3144885371511723,0.29215385895916401,2.5467283454680629,0.25467283454680628,1.0186913381872251,3.0373826763744503,6.485950732893952E-3,0.43321392046802731,4.4957738857625964]
["Belleville, France",46.109400000000001,4.7451610000000004,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5911367145663668,0.36947552645612625,0.13225931979537756,9.1379784773288758E-2,"EDF_FP Equity",3.6947552645612627E-2,0.34079999208305051,0.61163132513434981,-32767,0,0,10435911999.323893,385581408,10565967255.322701,0,1.3631999683322,1.83489397540305,null,0,1,0.96920244642308495,1.04040481030535,8.0647869333533004E-2,1.01584893888621,1.091188614997832,0.11902375288414301,1.01584893888621,1.091188614997832,0.11902375288414301,0.96138451725435403,1.031863749088723,0.111492780266576,1.00568453412222,1.080197764735163,0.12942430334010099,1.00568453412222,1.080197764735163,0.12942430334010099,0.90380243077283395,0.96895551405547908,0.115129557951826,1.0034312592828327,1.0777612810516239,0.14236377291020499,1.0034312592828327,1.0777612810516239,0.14236377291020499,0.98798040438435197,0.61513690168410595,7.3362319529151995E-2,0.99039905573371501,0.61670140083577296,4.8335820315109003E-2,0.99039905573371501,0.61670140083577296,4.8335820315109003E-2,1.022144682723805,0.63647201970386502,6.7259357349383E-2,1.0142385223219481,0.63142533293207304,4.8677845461146001E-2,1.0142385223219481,0.63142533293207304,4.8677845461146001E-2,1.0734073538766029,0.66813181669384603,7.2947985614432997E-2,1.0545602550002371,0.65656059390715205,6.5897827796058003E-2,1.0545602550002371,0.65656059390715205,6.5897827796058003E-2,1.0586509216731721,4.3646421901958998E-2,0,1.0586791981522701,4.3652063937092998E-2,0,1.0387890786632601,4.2049322956469001E-2,0,1.1247491103421947,4.9054614829977E-2,0,1.12506383256242,4.9087459534508E-2,0,1.058987375454211,4.3716544338626998E-2,0,1.197698587629755,5.5023384248829001E-2,0,1.1969500647862059,5.4973311187012999E-2,0,1.068363935518756,4.4490510658286998E-2,0,1.094922470798956,4.2579407701741998E-2,0,1.044192770811514,"Low (<10%)",4.0575536122608002E-2,0,1.0244620588531581,3.9081389207715998E-2,0,1.1738846871693347,4.8301048043924003E-2,0,1.122022319721552,"Low (<10%)",4.6141152290942997E-2,0,1.0556445028962973,4.1073730995624003E-2,0,1.3320759901463719,5.7818286294225002E-2,0,1.1974640090475801,"Low (<10%)",5.1837762952660002E-2,0,1.0678421903630433,4.1913984489326997E-2,0,152490,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.0575536122608002E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.6141152290942997E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.1837762952660002E-2,5.2075365489090419E-2,5.2075365489090419E-3,2.0830146195636168E-2,1.5624904385869085,4.1682862898884157E-6,7.8119614975323349E-3,1.5911367145663668]
["Nogent Sur Seine, France",48.492623999999999,3.4980000000000002,null,4.5299051230958902,4.8078620447991467,5.1763129202657749,5.4463570395429981,2.9707602568837448,1.5786145192199132,1.4682907121367563,"EDF_FP Equity",0.29707602568837449,0.39334753422621521,0.7256655026422022,0.246,0,0,15281853342.020321,4539872256,15281853342.020321,2.5708321830391001,1.57339013690486,2.17699650792661,0.48212546407999002,0,1,0.919219400142256,0.19257475732547299,8.2721279252398985E-2,1.0134720295581161,0.21287967472577499,0.12081589831063699,1.0134720295581161,0.21287967472577499,0.12081589831063699,0.92485720776584401,0.193792109274498,9.8721403791449003E-2,0.98265009625120403,0.20633129365896799,9.0422742774009995E-2,0.98265009625120403,0.20633129365896799,9.0422742774009995E-2,0.85675180247724492,0.179086348914684,0.110837622109902,0.98823272633216597,0.20751737075416901,0.12656993898233099,0.98823272633216597,0.20751737075416901,0.12656993898233099,0.99778036976990003,0.73034665403624988,6.6860576638748004E-2,1.009528961429061,0.75398257614935404,0.11250412997381,1.009528961429061,0.75398257614935404,0.11250412997381,1.0318231191501659,0.75481353858204703,8.7820725408739003E-2,1.0069238963901359,0.75235299025865909,8.1755159080448003E-2,1.0069238963901359,0.75235299025865909,8.1755159080448003E-2,1.0614707129641781,0.77568484801017201,0.101865872148586,1.0227570765855949,0.763698720576509,8.1780864321954E-2,1.0227570765855949,0.763698720576509,8.1780864321954E-2,1.0758798486749179,7.2361721825867004E-2,0,1.0762586377097727,7.2420341111521999E-2,0,1.057229653584203,6.9850635217116E-2,0,1.156451565108308,8.3481663990677996E-2,0,1.1592300098716679,8.3878366598250001E-2,0,1.09552648341418,7.5178174015703994E-2,0,1.2445599028042551,9.5641757666064003E-2,0,1.2471076011846001,9.6013921968012006E-2,0,1.1217992062325439,7.8833018314326E-2,0,1.1704277004036441,0.37575912248752102,0,1.061951989123008,"Medium-high (20-40%)",0.34019377944283102,0,1.0431759562670573,0.328122613429842,0,1.2504109341396841,0.43077947963521201,0,1.1796976505615919,"High (40-80%)",0.40652275818561601,0,1.1148693594938801,0.36435662609648306,0,1.4526492961038271,0.53405386979901703,0,1.261957399258826,"High (40-80%)",0.46267896330352398,0,1.1351569082275901,0.37988635856279102,0,43658,1,0.25708321830391001,1.02833287321564,3.0566657464312801,6.6093038216714162E-3,0.43829719962729896,4.5299051230958902,0.34019377944283102,2.7663567610805795,0.27663567610805795,1.1065427044322318,3.2130854088644636,7.6528573931438455E-3,0.48058107410930717,4.8078620447991467,0.40652275818561601,3.023336120326058,0.30233361203260578,1.2093344481304231,3.4186688962608467,9.1406915298294245E-3,0.53916888434467558,5.1763129202657749,0.46267896330352398,3.2100115051542875,0.32100115051542877,1.2840046020617151,3.5680092041234301,1.0304305963337946E-2,0.58403892739451546,5.4463570395429981]
["Cordemais, France",47.291429000000001,-1.8767,null,0.1100001,0.1100001,0.1100001,0.1100001,0.1680757736260072,5.7908555587334459E-2,7.2988647330968187E-2,"EDF_FP Equity",1.6807577362600721E-2,0.39267072615168286,0.71372231119208851,-32767,0,0,21833533297.69931,366968800,23498300937.699203,0,1.5706829046067301,2.1411669335762702,null,0,1,0.913506441553254,3.079161008259967,6.4095581978989E-2,0.97785241519014987,3.301633280426254,0.122827038111366,0.97785241519014987,3.301633280426254,0.122827038111366,0.92604607791330795,3.1223960029508162,0.100979589746152,0.93389995295918704,3.1513133827175119,0.10361732016294101,0.93389995295918704,3.1513133827175119,0.10361732016294101,0.84953654266309198,2.8586013237940811,7.5513499570952006E-2,0.925327671824409,3.1219956981577921,0.14081820842140499,0.925327671824409,3.1219956981577921,0.14081820842140499,1.0000543302116127,0.72995682633854797,6.8345903084823995E-2,1.002184913176956,0.73366702991162402,8.9710273191913006E-2,1.002184913176956,0.73366702991162402,8.9710273191913006E-2,1.0302693690427911,0.751521844019156,7.5862533979037E-2,1.0216898299605499,0.74774458263270704,7.4478055558237E-2,1.0216898299605499,0.74774458263270704,7.4478055558237E-2,1.066621627956887,0.77712910998996299,9.5651989350287014E-2,1.0455126437407261,0.76414000186751796,9.0118740146599999E-2,1.0455126437407261,0.76414000186751796,9.0118740146599999E-2,1.0874294754817433,5.7745833146553002E-2,0,1.0887920007357179,5.7845290968694001E-2,0,1.077118106469493,5.7081839163508001E-2,0,1.18061810450185,6.4036822947612995E-2,0,1.191926327846101,6.4816380138770002E-2,0,1.1456129951434599,6.1734317854919001E-2,0,1.2659695133180433,6.9798736691969995E-2,0,1.2770522778005371,7.0570241190142005E-2,0,1.1719568631121371,6.3523711001565994E-2,0,1.2059353950652747,2.0522501880832999E-2,0,1.1248729390357459,"Low (<10%)",1.9053597921968E-2,0,1.11292224312851,1.8804221885836001E-2,0,1.2994331896876947,2.2575076057882001E-2,0,1.3024276883053889,"Low (<10%)",2.2654263970974999E-2,0,1.2515187709355999,2.1571947336920999E-2,0,1.537321356714852,2.7347313045203998E-2,0,1.4181663440951433,"Low (<10%)",2.5091305034623999E-2,0,1.299497104949692,2.2550337230753999E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.9053597921968E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.2654263970974999E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.5091305034623999E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Porcheville, France",48.970999999999997,1.7766999999999999,null,1.7255525560514333,1.8501329161120124,2.0141827887980011,2.1335915178957756,2.9707602568837448,1.5786145192199132,1.4682907121367563,"EDF_FP Equity",0.29707602568837449,0.39334753422621521,0.7256655026422022,0.246,0,0,15281853342.020321,4539872256,15281853342.020321,2.5708321830391001,1.57339013690486,2.17699650792661,0.48212546407999002,0,1,0.919219400142256,0.19257475732547299,8.2721279252398985E-2,1.0134720295581161,0.21287967472577499,0.12081589831063699,1.0134720295581161,0.21287967472577499,0.12081589831063699,0.92485720776584401,0.193792109274498,9.8721403791449003E-2,0.98265009625120403,0.20633129365896799,9.0422742774009995E-2,0.98265009625120403,0.20633129365896799,9.0422742774009995E-2,0.85675180247724492,0.179086348914684,0.110837622109902,0.98823272633216597,0.20751737075416901,0.12656993898233099,0.98823272633216597,0.20751737075416901,0.12656993898233099,0.99778036976990003,0.73034665403624988,6.6860576638748004E-2,1.009528961429061,0.75398257614935404,0.11250412997381,1.009528961429061,0.75398257614935404,0.11250412997381,1.0318231191501659,0.75481353858204703,8.7820725408739003E-2,1.0069238963901359,0.75235299025865909,8.1755159080448003E-2,1.0069238963901359,0.75235299025865909,8.1755159080448003E-2,1.0614707129641781,0.77568484801017201,0.101865872148586,1.0227570765855949,0.763698720576509,8.1780864321954E-2,1.0227570765855949,0.763698720576509,8.1780864321954E-2,1.0758798486749179,7.2361721825867004E-2,0,1.0762586377097727,7.2420341111521999E-2,0,1.057229653584203,6.9850635217116E-2,0,1.156451565108308,8.3481663990677996E-2,0,1.1592300098716679,8.3878366598250001E-2,0,1.09552648341418,7.5178174015703994E-2,0,1.2445599028042551,9.5641757666064003E-2,0,1.2471076011846001,9.6013921968012006E-2,0,1.1217992062325439,7.8833018314326E-2,0,1.1704277004036441,0.37575912248752102,0,1.061951989123008,"Medium-high (20-40%)",0.34019377944283102,0,1.0431759562670573,0.328122613429842,0,1.2504109341396841,0.43077947963521201,0,1.1796976505615919,"High (40-80%)",0.40652275818561601,0,1.1148693594938801,0.36435662609648306,0,1.4526492961038271,0.53405386979901703,0,1.261957399258826,"High (40-80%)",0.46267896330352398,0,1.1351569082275901,0.37988635856279102,0,0,0.1,0.25708321830391001,1.02833287321564,0.30566657464312802,6.6104351965678889E-4,0.39089206467300841,1.7255525560514333,0.34019377944283102,2.7663567610805795,0.27663567610805795,1.1065427044322318,0.32130854088644639,7.6540063652523417E-4,0.42151627015680893,1.8501329161120124,0.40652275818561601,3.023336120326058,0.30233361203260578,1.2093344481304231,0.34186688962608469,9.1418636300802532E-4,0.46206726467848536,2.0141827887980011,0.46267896330352398,3.2100115051542875,0.32100115051542877,1.2840046020617151,0.35680092041234301,1.0305494864373411E-3,0.49175544593528031,2.1335915178957756]
["Cottam, UK",53.788124000000003,-2.7619009999999999,null,9.0738233500763528,8.9732958338672884,8.9343923435284225,8.8881272548426242,8.733648911567478,7.996324524557413,9.9119471555890293,"EDF_FP Equity",0.87336489115674787,0.21531009570419499,0.494685501939159,-32767,0,0,461001173.82407933,402622240,461001173.82407933,4.1265845366458596,0.86124038281677995,1.4840565058174799,null,0,1,1.0128667441267061,0.59672770208125803,6.0690376726660999E-2,1.021622842374776,0.60190587702070197,7.8194072046010005E-2,1.021622842374776,0.60190587702070197,7.8194072046010005E-2,1.0241868188663661,0.603434185337406,6.2875609039842004E-2,1.0223016216579759,0.60230772210400096,6.2677914075576005E-2,1.0223016216579759,0.60230772210400096,6.2677914075576005E-2,1.004266415818803,0.59163250976841497,7.2871165133938001E-2,1.0286263154897159,0.60605201304298695,6.5861407896740998E-2,1.0286263154897159,0.60605201304298695,6.5861407896740998E-2,1.015665580450466,0.51587077440111295,6.5211668069939999E-2,1.0366587917952741,0.52312111486276502,7.2014269566003999E-2,1.0366587917952741,0.52312111486276502,7.2014269566003999E-2,1.012287274533709,0.51396974341027002,7.5097938475897005E-2,1.0513483916911119,0.530513070151444,8.3757261484748005E-2,1.0513483916911119,0.530513070151444,8.3757261484748005E-2,1.0315665749538361,0.52368900500368598,8.3418746622247006E-2,1.0461510262827527,0.52751730171974198,0.107010068406413,1.0461510262827527,0.52751730171974198,0.107010068406413,0.91171586929486303,0.50765682111148702,0,0.91171895431958805,0.50765707741260102,0,0.91186483910376004,0.50754943094472205,0,0.84270460306671291,0.50116420129168504,0,0.84275155827739501,0.50116855841062302,0,0.81751533783511698,0.49854300979882499,0,0.79013704451869604,0.49621861499597503,0,0.79019919797750804,0.49622438177104,0,0.73036018741022213,0.49022334748788599,0,0.90013407447881499,0.85073446287291388,0,0.89242224870411602,"Extremely high (>80%)",0.84341605023926614,0,0.89256504580899698,0.84323720754643083,0,0.82280360139712805,0.83052006908004805,0,0.82436684088460588,"Extremely high (>80%)",0.83208057944189195,0,0.79968115135067908,0.82772143125991904,0,0.78678031254732095,0.83872776901697299,0,0.76820822691212709,"Extremely high (>80%)",0.81878183900338397,0,0.710034515364801,0.80887999204304994,0,279997,1.5,0.41265845366458598,1.6506338146583439,6.4519014439750322,2.5543191172972449E-2,0.94574490027000369,9.0738233500763528,0.84341605023926614,4.0762444764193546,0.40762444764193545,1.6304977905677418,6.3914933717032261,2.4923794309753708E-2,0.92638087728656715,8.9732958338672884,0.83208057944189195,4.0567232470347321,0.4056723247034732,1.6226892988138928,6.368067896441679,2.4685645821780497E-2,0.9189495024510711,8.9343923435284225,0.81878183900338397,4.0334791030082133,0.40334791030082134,1.6133916412032854,6.3401749236098555,2.4403570846396945E-2,0.91015711918308595,8.8881272548426242]
["Grand Maison, France",45.312474000000002,5.4991940000000001,null,1.5100001000000001,1.7459512129205521,2.0128346851552372,2.2390027189384161,0.49443833860616082,0.18111073091429497,0.10502821881250955,"EDF_FP Equity",4.9443833860616085E-2,0.28571471769855084,0.43559773367865318,-32767,0,0,8098739614.9100018,400432736,8098739614.9100018,0,1.1428588707942,1.30679320103596,null,0,1,0.97233774075971602,0.67763714801866504,7.0114085149872996E-2,0.97972579741755195,0.68292396031441305,8.6717566320137995E-2,0.97972579741755195,0.68292396031441305,8.6717566320137995E-2,0.97620796794359999,0.68037236224174102,0.11120757215257,0.96162006143299195,0.67018648942320702,0.10082461332850801,0.96162006143299195,0.67018648942320702,0.10082461332850801,0.91868534593488516,0.63971927228309,9.7604462753942994E-2,0.93900907696520897,0.65427955491772705,0.123768042812669,0.93900907696520897,0.65427955491772705,0.123768042812669,1.04135283867682,0.46790833492572698,5.2593285742338999E-2,1.0078448640523747,0.45189427183101399,6.2371977051009997E-2,1.0078448640523747,0.45189427183101399,6.2371977051009997E-2,1.050446217206694,0.47230520942717003,7.8862975724512993E-2,1.0398817005048693,0.46598137248350802,8.0445063158533003E-2,1.0398817005048693,0.46598137248350802,8.0445063158533003E-2,1.0764543739920081,0.48399716730414294,5.3236786106394998E-2,1.086859942024389,0.487182202929765,6.3134384125153001E-2,1.086859942024389,0.487182202929765,6.3134384125153001E-2,1.0825788144040147,3.764257920341E-2,0,1.0823262020934987,3.7639413457450997E-2,0,1.0684034399625779,3.7026371030468998E-2,0,1.1656591322736287,4.1044387138425002E-2,0,1.1655052337461953,4.1052515405076997E-2,0,1.117615309230453,3.9015657342727002E-2,0,1.235643940897817,4.3909986156497001E-2,0,1.233137328495767,4.3827676761555003E-2,0,1.1370502934720721,3.9801275704842001E-2,0,1.1133773472149353,5.5549757437993001E-2,0,1.104723591995219,"Low (<10%)",5.5115086956565001E-2,0,1.0905127156789891,5.4217413917387998E-2,0,1.194068447043217,6.0326358647475001E-2,0,1.212022586144236,"Low (<10%)",6.1255361086746E-2,0,1.162221290979516,5.8216120376145E-2,0,1.3450132260903589,6.8639461180818997E-2,0,1.313232596729687,"Low (<10%)",6.6986162768094007E-2,0,1.21090447511638,6.0832216757631001E-2,0,557888,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.5115086956565001E-2,0.14051919483647068,1.4051919483647068E-2,5.6207677934588272E-2,1.6686230338037649,2.9719871368183383E-5,2.1090781310830666E-2,1.7459512129205521,6.1255361086746E-2,0.29290801983671633,2.9290801983671632E-2,0.11716320793468653,1.8514896238040595,1.2879559120719766E-4,4.4053057825283966E-2,2.0128346851552372,6.6986162768094007E-2,0.4219350160925649,4.2193501609256487E-2,0.16877400643702595,2.006322019311078,2.6714795605771045E-4,6.3639545234254608E-2,2.2390027189384161]
["St Laurent B, France",46.305480000000003,4.8417469999999998,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0703049935574958,0.36947552645612625,0.13225931979537756,9.1379784773288758E-2,"EDF_FP Equity",3.6947552645612627E-2,0.34079999208305051,0.61163132513434981,-32767,0,0,10435911999.323893,385581408,10565967255.322701,0,1.3631999683322,1.83489397540305,null,0,1,0.96920244642308495,1.04040481030535,8.0647869333533004E-2,1.01584893888621,1.091188614997832,0.11902375288414301,1.01584893888621,1.091188614997832,0.11902375288414301,0.96138451725435403,1.031863749088723,0.111492780266576,1.00568453412222,1.080197764735163,0.12942430334010099,1.00568453412222,1.080197764735163,0.12942430334010099,0.90380243077283395,0.96895551405547908,0.115129557951826,1.0034312592828327,1.0777612810516239,0.14236377291020499,1.0034312592828327,1.0777612810516239,0.14236377291020499,0.98798040438435197,0.61513690168410595,7.3362319529151995E-2,0.99039905573371501,0.61670140083577296,4.8335820315109003E-2,0.99039905573371501,0.61670140083577296,4.8335820315109003E-2,1.022144682723805,0.63647201970386502,6.7259357349383E-2,1.0142385223219481,0.63142533293207304,4.8677845461146001E-2,1.0142385223219481,0.63142533293207304,4.8677845461146001E-2,1.0734073538766029,0.66813181669384603,7.2947985614432997E-2,1.0545602550002371,0.65656059390715205,6.5897827796058003E-2,1.0545602550002371,0.65656059390715205,6.5897827796058003E-2,1.0586509216731721,4.3646421901958998E-2,0,1.0586791981522701,4.3652063937092998E-2,0,1.0387890786632601,4.2049322956469001E-2,0,1.1247491103421947,4.9054614829977E-2,0,1.12506383256242,4.9087459534508E-2,0,1.058987375454211,4.3716544338626998E-2,0,1.197698587629755,5.5023384248829001E-2,0,1.1969500647862059,5.4973311187012999E-2,0,1.068363935518756,4.4490510658286998E-2,0,1.094922470798956,4.2579407701741998E-2,0,1.044192770811514,"Low (<10%)",4.0575536122608002E-2,0,1.0244620588531581,3.9081389207715998E-2,0,1.1738846871693347,4.8301048043924003E-2,0,1.122022319721552,"Low (<10%)",4.6141152290942997E-2,0,1.0556445028962973,4.1073730995624003E-2,0,1.3320759901463719,5.7818286294225002E-2,0,1.1974640090475801,"Low (<10%)",5.1837762952660002E-2,0,1.0678421903630433,4.1913984489326997E-2,0,89085,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.0575536122608002E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.6141152290942997E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,5.1837762952660002E-2,5.2075365489090419E-2,5.2075365489090419E-3,2.0830146195636168E-2,1.0416602923912723,2.8123644444772405E-6,7.8117426061427445E-3,1.0703049935574958]
["Rybnik, Poland",50.101999999999997,18.545999999999999,null,5.0775047066297008,5.7540871849146775,6.1962637932072697,6.2682564338236695,2.0264128767028087,0.94922756869206659,0.56142527220596483,"EDF_FP Equity",0.20264128767028089,0.39008456039604106,0.278524266510916,0.13600000000000001,-32767,0,6828965054.0103178,1383830272,6828965054.0103178,2.0189281496997,1.56033824158416,0.83557279953274799,0.38824465339229902,null,1,1.030884291577542,0.23048149808280499,0.147748362468056,0.98188348191882613,0.21960671653361,0.14401539981561901,0.98188348191882613,0.21960671653361,0.14401539981561901,0.91618162031155903,0.20498218546903199,0.17799124768368299,0.95581933358481397,0.21383904653960001,0.15319094743714301,0.95581933358481397,0.21383904653960001,0.15319094743714301,0.88968870374224707,0.19909260021181499,0.15632980755977299,0.99286559481812597,0.22203692074471201,0.1381542162769,0.99286559481812597,0.22203692074471201,0.1381542162769,1.0212682707891827,0.27968879906505301,8.7384135948279998E-2,1.0135715819504447,0.289517401576457,6.9159295741419005E-2,1.0135715819504447,0.289517401576457,6.9159295741419005E-2,1.0531471658122451,0.28868386570349802,7.5337081599422998E-2,1.0017853814265061,0.28609075218541402,6.8924369239265995E-2,1.0017853814265061,0.28609075218541402,6.8924369239265995E-2,1.066239541658607,0.291780934023956,9.8105361063548002E-2,1.0011838726190261,0.28570511076831001,8.1085815165429995E-2,1.0011838726190261,0.28570511076831001,8.1085815165429995E-2,1.1599160958617341,5.7545497921189001E-2,0,1.159891315269451,5.7544194350210999E-2,0,1.138329396248779,5.5899413668188E-2,0,1.270595032741036,6.6160472624829006E-2,0,1.2705270120909673,6.6156236019148995E-2,0,1.2147561372609581,6.1867161607400002E-2,0,1.327272194403041,7.0572082708551004E-2,0,1.32715946009311,7.0564587175425006E-2,0,1.2320097495012561,6.3214402213598003E-2,0,1.1251661368190391,0.24967512967359701,0,1.181292217079319,"Medium-high (20-40%)",0.26203294352066903,0,1.159332463791144,0.25454327877823801,0,1.3868375053288613,0.32276206087589199,0,1.329254355345417,"Medium-high (20-40%)",0.30937397584635301,0,1.270905593324837,0.28931648643477598,0,1.491838874451493,0.35446863737511403,0,1.336695990897157,"Medium-high (20-40%)",0.31780564664088701,0,1.2408625658208421,0.28470221079258501,0,677291,1.5,0.20189281496997,0.80757125987987999,3.9227137796396403,6.1142264997562784E-3,0.34110544061042475,5.0775047066297008,0.26203294352066903,2.3897482028548271,0.23897482028548273,0.9558992811419309,4.3676978434257929,8.5664686070538419E-3,0.42192359173990007,5.7540871849146775,0.30937397584635301,2.6293518441803503,0.26293518441803504,1.0517407376721402,4.6552222130164207,1.0370362974260356E-2,0.47893047954444845,6.1962637932072697,0.31780564664088701,2.6681447581302145,0.26681447581302142,1.0672579032520857,4.7017737097562575,1.0678621356954191E-2,0.48854619945837269,6.2682564338236695]
["Fessenheim, France",47.914700000000003,7.5376260000000004,null,4.5138395556021651,4.3383807799525735,4.2048660857570592,4.0647253188294963,1.6318327073025904,0.72146943474236358,0.36756743517748336,"EDF_FP Equity",0.16318327073025904,0.21567703206933997,0.32889821296970218,0.246,0,0,43989378273.130318,7178330624,44390803393.122215,1.7064931622628301,0.86270812827735999,0.98669463890910702,0.48212546407999002,0,1,1.0201912075889019,1.2051227501413859,5.2605484309680997E-2,1.0138733757980121,1.197478360705613,9.6769731607008996E-2,1.0138733757980121,1.197478360705613,9.6769731607008996E-2,0.99385811466986684,1.173720966422541,6.6653149082486998E-2,1.0076229601436153,1.190074616046682,9.8759729712540004E-2,1.0076229601436153,1.190074616046682,9.8759729712540004E-2,0.96294092324485292,1.136852720018392,6.7035962122220003E-2,1.0094603426720967,1.1922510330777789,0.105986757096885,1.0094603426720967,1.1922510330777789,0.105986757096885,1.0044681577705341,0.32967844052130302,8.1128419798374998E-2,1.000404532531564,0.33762441685295003,7.3909378761041006E-2,1.000404532531564,0.33762441685295003,7.3909378761041006E-2,1.020910010528314,0.33570765793530699,9.2516378713941E-2,0.99126461735500804,0.33457663140587202,0.102588171130403,0.99126461735500804,0.33457663140587202,0.102588171130403,1.040216518216021,0.34203208427180198,0.104613754009709,1.0264446544522721,0.34640408640763098,0.104894042210372,1.0264446544522721,0.34640408640763098,0.104894042210372,0.94495082061784308,0.18072633985615899,0,0.944794750535071,0.18069804683134599,0,0.94636623547355692,0.18092095355954399,0,0.88215857266017395,0.17036501109640501,0,0.88251342484011908,0.17041815967572599,0,0.86110933840469195,0.16679083524223601,0,0.82959480291390597,0.161691480256097,0,0.82925621900111501,0.16162775484507,0,0.774994096887624,0.152518458538485,0,0.92752336387710588,0.15152958638532099,0,0.933208240235475,"Low-medium (10-20%)",0.15248343670110501,0,0.93481588779986002,0.15268066326373,0,0.889535067408183,0.14678909940040499,0,0.87765025259149099,"Low-medium (10-20%)",0.144796677490305,0,0.85623401610196603,0.14169307920402799,0,0.86403396234986196,0.14395209223896899,0,0.82350585657005104,"Low-medium (10-20%)",0.13713029610062299,0,0.76923595910244891,0.12933679536454501,0,404163,1.5,0.17064931622628302,0.68259726490513206,3.5477917947153959,4.3682954342063136E-3,0.2790822005474306,4.5138395556021651,0.15248343670110501,1.6086525404659968,0.16086525404659968,0.64346101618639873,3.4303830485591962,3.8817605804469628E-3,0.2606549546265311,4.3383807799525735,0.144796677490305,1.5340284986693622,0.15340284986693623,0.6136113994677449,3.3408341984032344,3.5299804923796529E-3,0.24689050739370089,4.2048660857570592,0.13713029610062299,1.4555473399397403,0.14555473399397403,0.58221893597589613,3.2466568079276881,3.1780416436818799E-3,0.23267153328223036,4.0647253188294963]
["Aramon, France",43.890841000000002,4.6794000000000002,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,9.9509327832285402E-2,3.3829916365804021E-2,6.7606805819412988E-2,"EDF_FP Equity",9.9509327832285402E-3,0.26074007209053734,0.41858182112948195,-32767,0,0,47316286247.412224,470841184,48719335991.411118,0,1.04296028836215,1.2557454633884499,null,0,1,0.96727391207740587,6.9581202001984774,6.6738240799815995E-2,0.98797875459821005,7.1097346734927536,8.6363150732509997E-2,0.98797875459821005,7.1097346734927536,8.6363150732509997E-2,0.970689276001372,6.9830521401188426,0.10456584298966801,0.97173892049737387,6.9918204411108578,9.5499801608789014E-2,0.97173892049737387,6.9918204411108578,9.5499801608789014E-2,0.91546447708857603,6.5799146123881123,9.4916985768036005E-2,0.95339200578181105,6.8586071119703647,0.111472576618493,0.95339200578181105,6.8586071119703647,0.111472576618493,1.0241713593320907,0.44378541774164998,7.4839166899611995E-2,1.002127579784982,0.43577599679034001,5.2591156804759003E-2,1.002127579784982,0.43577599679034001,5.2591156804759003E-2,1.041266942206089,0.451199380709291,7.8499361214507998E-2,1.033002722544053,0.44900981348320101,6.4676303558470996E-2,1.033002722544053,0.44900981348320101,6.4676303558470996E-2,1.075502310589864,0.46628195837859093,6.4379310348526994E-2,1.079022609760016,0.46876916386211598,5.9547360909478E-2,1.079022609760016,0.46876916386211598,5.9547360909478E-2,1.1866587898413361,9.1511420711926E-2,0,1.1883598683592831,9.1738817576882001E-2,0,1.1947426208920271,9.2598964557030997E-2,0,1.393111765072057,0.11632599356941301,0,1.396298793699877,0.116757314074554,0,1.3883484061223941,0.115984604856671,0,1.4928333502180573,0.12831200896736999,0,1.501589418993283,0.12942552006737601,0,1.435995909334927,0.121739946154858,0,1.233385514773341,1.3618944357783E-2,0,1.2087421940737919,"Low (<10%)",1.3351801365882999E-2,0,1.2152000948799293,1.3476614114708E-2,0,1.4471294557712939,1.7301610994014002E-2,0,1.4489960934067221,"Low (<10%)",1.7344266362226999E-2,0,1.440103397836987,1.7221677607295999E-2,0,1.650436719300058,2.0346995034073001E-2,0,1.592247526561904,"Low (<10%)",1.9654518967196999E-2,0,1.520433949817412,1.8459428002985001E-2,0,373819,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.3351801365882999E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.7344266362226999E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,1.9654518967196999E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["Heysham 2, UK",{"$f":"B226","v":54.041989999999998},{"$f":"C226","v":-2.8944749999999999},null,9.0738233500763528,8.9732958338672884,8.9343923435284225,8.8881272548426242,8.733648911567478,7.996324524557413,9.9119471555890293,"EDF_FP Equity",0.87336489115674787,0.21531009570419499,0.494685501939159,-32767,0,0,461001173.82407933,402622240,461001173.82407933,4.1265845366458596,0.86124038281677995,1.4840565058174799,null,0,1,1.0128667441267061,0.59672770208125803,6.0690376726660999E-2,1.021622842374776,0.60190587702070197,7.8194072046010005E-2,1.021622842374776,0.60190587702070197,7.8194072046010005E-2,1.0241868188663661,0.603434185337406,6.2875609039842004E-2,1.0223016216579759,0.60230772210400096,6.2677914075576005E-2,1.0223016216579759,0.60230772210400096,6.2677914075576005E-2,1.004266415818803,0.59163250976841497,7.2871165133938001E-2,1.0286263154897159,0.60605201304298695,6.5861407896740998E-2,1.0286263154897159,0.60605201304298695,6.5861407896740998E-2,1.015665580450466,0.51587077440111295,6.5211668069939999E-2,1.0366587917952741,0.52312111486276502,7.2014269566003999E-2,1.0366587917952741,0.52312111486276502,7.2014269566003999E-2,1.012287274533709,0.51396974341027002,7.5097938475897005E-2,1.0513483916911119,0.530513070151444,8.3757261484748005E-2,1.0513483916911119,0.530513070151444,8.3757261484748005E-2,1.0315665749538361,0.52368900500368598,8.3418746622247006E-2,1.0461510262827527,0.52751730171974198,0.107010068406413,1.0461510262827527,0.52751730171974198,0.107010068406413,0.91171586929486303,0.50765682111148702,0,0.91171895431958805,0.50765707741260102,0,0.91186483910376004,0.50754943094472205,0,0.84270460306671291,0.50116420129168504,0,0.84275155827739501,0.50116855841062302,0,0.81751533783511698,0.49854300979882499,0,0.79013704451869604,0.49621861499597503,0,0.79019919797750804,0.49622438177104,0,0.73036018741022213,0.49022334748788599,0,0.90013407447881499,0.85073446287291388,0,0.89242224870411602,"Extremely high (>80%)",0.84341605023926614,0,0.89256504580899698,0.84323720754643083,0,0.82280360139712805,0.83052006908004805,0,0.82436684088460588,"Extremely high (>80%)",0.83208057944189195,0,0.79968115135067908,0.82772143125991904,0,0.78678031254732095,0.83872776901697299,0,0.76820822691212709,"Extremely high (>80%)",0.81878183900338397,0,0.710034515364801,0.80887999204304994,0,122795,1.5,0.41265845366458598,1.6506338146583439,6.4519014439750322,2.5543191172972449E-2,0.94574490027000369,9.0738233500763528,0.84341605023926614,4.0762444764193546,0.40762444764193545,1.6304977905677418,6.3914933717032261,2.4923794309753708E-2,0.92638087728656715,8.9732958338672884,0.83208057944189195,4.0567232470347321,0.4056723247034732,1.6226892988138928,6.368067896441679,2.4685645821780497E-2,0.9189495024510711,8.9343923435284225,0.81878183900338397,4.0334791030082133,0.40334791030082134,1.6133916412032854,6.3401749236098555,2.4403570846396945E-2,0.91015711918308595,8.8881272548426242]
["Sizewell B, UK",52.207954999999998,1.61,null,2.2985300359215421,2.2513165081866147,2.2345681335061003,2.1904594351814746,5.5301174673095961,3.8821857692527124,7.5391193013924758,"EDF_FP Equity",0.55301174673095965,0.32617469507810576,0.64180470187911387,0.54300000000000004,0,0,802614473.60526979,443855232,802614473.60526979,3.4673101256146199,1.3046987803124199,1.9254141056373399,0.70876110918377799,0,1,0.995694160182792,0.19389295678055801,7.2162320808777006E-2,1.0215385399715089,0.19897448844424101,0.124029758902698,1.0215385399715089,0.19897448844424101,0.124029758902698,1.031310962910732,0.20090854634253999,6.0960712195437999E-2,1.0238213407692487,0.19942317214400301,9.1805789811025995E-2,1.0238213407692487,0.19942317214400301,9.1805789811025995E-2,0.99234093285620995,0.19323245766695099,0.12280092100978,1.058766667090673,0.20629166383140801,9.5768971460475999E-2,1.058766667090673,0.20629166383140801,9.5768971460475999E-2,0.99475323287881012,0.64523867291107695,6.6532325963662001E-2,1.0134876480400281,0.66535092451079203,7.5916292610772998E-2,1.0134876480400281,0.66535092451079203,7.5916292610772998E-2,1.00356395940901,0.65064672259304501,7.2116452277481993E-2,1.012919687236616,0.66501252346695305,8.6994861393787995E-2,1.012919687236616,0.66501252346695305,8.6994861393787995E-2,1.022260920958862,0.66275269938494696,7.3989846519425015E-2,1.0110570291018419,0.66360366946597205,9.2340655058509996E-2,1.0110570291018419,0.66360366946597205,9.2340655058509996E-2,0.93534811729209599,0.10456440768019699,0,0.93540044315566684,0.104563686200093,0,0.90818829745539997,0.103701998463211,0,0.88362803768982212,0.102820590270169,0,0.88668894319485292,0.10291943304434099,0,0.81574516264824093,0.100638834437349,0,0.84207935975805503,0.10141971640264499,0,0.84479577078449997,0.101505332041587,0,0.73328156072636497,9.7906348792233006E-2,0,0.93939299304555812,0.53928935540726797,0,0.91567807435023996,"High (40-80%)",0.52551302942233802,0,0.88903968075519701,0.52118238510899295,0,0.85680078023790684,0.511778080833177,0,0.86605827392564305,"High (40-80%)",0.51608562805340896,0,0.79676514853199909,0.50464965207091494,0,0.84857868085148491,0.52485859584443395,0,0.79790552256982916,"High (40-80%)",0.49204766763887597,0,0.69258089012313695,0.47460157610754,0,0,0.1,0.34673101256146199,1.386924050245848,0.37738481004916963,1.2023586238202233E-3,0.53301881700270426,2.2985300359215421,0.52551302942233802,3.3937265344062184,0.33937265344062184,1.3574906137624874,0.37149812275249749,1.1518719162986282E-3,0.52117589975533152,2.2513165081866147,0.51608562805340896,3.36761045502658,0.33676104550265801,1.347044182010632,0.36940883640212641,1.1342136937849835E-3,0.51698090139955677,2.2345681335061003,0.49204766763887597,3.298798084944663,0.3298798084944663,1.3195192339778652,0.36390384679557308,1.0883398685043071E-3,0.50594801453953209,2.1904594351814746]
["Torness, UK",57.311982999999998,-4.3591839999999999,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,4.845307683095211E-2,1.6307538987276445E-2,6.385710321303753E-2,"EDF_FP Equity",4.8453076830952107E-3,0.17533831399771785,0.52242385994866691,-32767,0,0,2015343635.2595232,9764960,2015343635.2595232,0,0.70135325599087095,1.567271579846,null,0,1,1.009956556480063,1.072099090538837,5.5666080353665999E-2,1.022462699824044,1.0853453509846711,4.2198996146280997E-2,1.022462699824044,1.0853453509846711,4.2198996146280997E-2,1.0192656792550101,1.0820363652306373,6.9997883323922996E-2,1.0341310193724249,1.097747115443312,5.0650987427716003E-2,1.0341310193724249,1.097747115443312,5.0650987427716003E-2,1.0215434787376607,1.0844678638475489,5.7887442990453002E-2,1.0427564023243121,1.106914671001878,7.3070543517489997E-2,1.0427564023243121,1.106914671001878,7.3070543517489997E-2,1.012648841743079,0.53805576208678596,8.0638667795056004E-2,1.0336673614616121,0.54917856095865203,5.5890436719553002E-2,1.0336673614616121,0.54917856095865203,5.5890436719553002E-2,1.0097957683125669,0.536221542319127,0.101889476917852,1.034805823284112,0.549504966908829,7.2961685053236996E-2,1.034805823284112,0.549504966908829,7.2961685053236996E-2,1.0002842511753669,0.53131021983262605,0.10824041300136999,1.0172456912899881,0.54000940512125795,7.4633598286840006E-2,1.0172456912899881,0.54000940512125795,7.4633598286840006E-2,1.0058130341478111,5.1667225780609996E-3,0,1.0058130341478111,5.1667225780609996E-3,0,0.82922357719858397,5.0639483268989996E-3,0,1.0177930047814461,5.1751340431060002E-3,0,1.0177930047814461,5.1751340431060002E-3,0,0.69184147691406905,4.9845543534680001E-3,0,0.98832875268250397,5.1544463858330001E-3,0,0.98832875268250397,5.1544463858330001E-3,0,0.57053033144571796,4.9144478851570004E-3,0,0.995897326171441,4.8192584283080001E-3,0,0.98371611435889195,"Low (<10%)",4.7604410645639998E-3,0,0.81100618862799101,4.6657483927170004E-3,0,0.99855516132492605,4.7827727508980003E-3,0,0.98420121407740613,"Low (<10%)",4.7143226070019998E-3,0,0.66900756669490602,4.5407127774190004E-3,0,0.96748574412495802,4.7529729166390002E-3,0,0.94780406092881508,"Low (<10%)",4.6565887334089999E-3,0,0.54713673315647005,4.4397712072139998E-3,0,40946,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.7604410645639998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.7143226070019998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.6565887334089999E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Hartlepool, UK",54.691744999999997,-1.2129259999999999,null,8.1274020858040963,8.0173573802657678,8.0005795684791696,7.9595653727826834,6.2628358849837902,4.7024861831439768,8.7477934957857819,"EDF_FP Equity",0.62628358849837906,0.35932641004150534,0.69075302670708871,-32767,0,0,69669218.228465408,43632688,69669218.228465408,3.6468160742129694,1.43730564016602,2.0722590801212699,null,0,1,1.0202699161564073,0.26404379896417701,8.0762503573059002E-2,1.0346294172179109,0.26776940303910102,0.10260151434973699,1.0346294172179109,0.26776940303910102,0.10260151434973699,1.0275572023517441,0.26593783299864898,8.7695219865521007E-2,1.036516051979179,0.26825939944714799,6.9932576447491998E-2,1.036516051979179,0.26825939944714799,6.9932576447491998E-2,1.008267404565246,0.26092423362209499,0.12022339684545701,1.0466119508801699,0.27088150431824398,8.1866364980987996E-2,1.0466119508801699,0.27088150431824398,8.1866364980987996E-2,1.0026596102501719,0.707921250064528,7.1499715954344997E-2,1.025141432790599,0.71154012951407297,7.9885721138165999E-2,1.025141432790599,0.71154012951407297,7.9885721138165999E-2,0.99296706355651909,0.70073589233755096,9.9465230548455005E-2,1.0403675148642513,0.72230998700239102,7.0578489862575006E-2,1.0403675148642513,0.72230998700239102,7.0578489862575006E-2,1.0085516184261281,0.71187047101993695,8.9542364100066996E-2,1.0327653546131079,0.71660583705831205,9.6821844434788001E-2,1.0327653546131079,0.71660583705831205,9.6821844434788001E-2,0.96107983249079998,0.161245318213219,0,0.96107981244336405,0.16124535536550999,0,0.90164427440163697,0.16005198663567299,0,0.93061750104651197,0.16057211870558699,0,0.93074560319565813,0.16057501658426199,0,0.80216567310258891,0.15797509928050599,0,0.89483602960830988,0.15978136935015499,0,0.89495584281960405,0.15978411861966699,0,0.71083726310169904,0.15606836941678201,0,0.94198585812606284,0.61067640613326901,0,0.92891212684410196,"High (40-80%)",0.60217991127972104,0,0.871465917551555,0.59772320817513802,0,0.90566004395339805,0.60379569501268804,0,0.89795580243879813,"High (40-80%)",0.59858113794032497,0,0.77390569260446196,0.58888933474865901,0,0.887498718650093,0.61236692020554595,0,0.85509805431418195,"High (40-80%)",0.58986721526747599,0,0.67917938688155199,0.57614996568176902,0,653038,1.5,0.36468160742129696,1.4587264296851878,5.876179289055564,1.9949037686867881E-2,0.77254732937647586,8.1274020858040963,0.60217991127972104,3.590194580562529,0.3590194580562529,1.4360778322250116,5.8082334966750349,1.9334381591396638E-2,0.75371166977432491,8.0173573802657678,0.59858113794032497,3.5815468183804584,0.35815468183804583,1.4326187273521833,5.7978561820565506,1.9241352233844964E-2,0.75086330683659097,8.0005795684791696,0.58986721526747599,3.5603902266179062,0.35603902266179061,1.4241560906471624,5.7724682719414879,1.9014703452596728E-2,0.74392630674143578,7.9595653727826834]
["Heysham 1, UK",54.041989999999998,-2.8944749999999999,null,9.0738233500763528,8.9732958338672884,8.9343923435284225,8.8881272548426242,8.733648911567478,7.996324524557413,9.9119471555890293,"EDF_FP Equity",0.87336489115674787,0.21531009570419499,0.494685501939159,-32767,0,0,461001173.82407933,402622240,461001173.82407933,4.1265845366458596,0.86124038281677995,1.4840565058174799,null,0,1,1.0128667441267061,0.59672770208125803,6.0690376726660999E-2,1.021622842374776,0.60190587702070197,7.8194072046010005E-2,1.021622842374776,0.60190587702070197,7.8194072046010005E-2,1.0241868188663661,0.603434185337406,6.2875609039842004E-2,1.0223016216579759,0.60230772210400096,6.2677914075576005E-2,1.0223016216579759,0.60230772210400096,6.2677914075576005E-2,1.004266415818803,0.59163250976841497,7.2871165133938001E-2,1.0286263154897159,0.60605201304298695,6.5861407896740998E-2,1.0286263154897159,0.60605201304298695,6.5861407896740998E-2,1.015665580450466,0.51587077440111295,6.5211668069939999E-2,1.0366587917952741,0.52312111486276502,7.2014269566003999E-2,1.0366587917952741,0.52312111486276502,7.2014269566003999E-2,1.012287274533709,0.51396974341027002,7.5097938475897005E-2,1.0513483916911119,0.530513070151444,8.3757261484748005E-2,1.0513483916911119,0.530513070151444,8.3757261484748005E-2,1.0315665749538361,0.52368900500368598,8.3418746622247006E-2,1.0461510262827527,0.52751730171974198,0.107010068406413,1.0461510262827527,0.52751730171974198,0.107010068406413,0.91171586929486303,0.50765682111148702,0,0.91171895431958805,0.50765707741260102,0,0.91186483910376004,0.50754943094472205,0,0.84270460306671291,0.50116420129168504,0,0.84275155827739501,0.50116855841062302,0,0.81751533783511698,0.49854300979882499,0,0.79013704451869604,0.49621861499597503,0,0.79019919797750804,0.49622438177104,0,0.73036018741022213,0.49022334748788599,0,0.90013407447881499,0.85073446287291388,0,0.89242224870411602,"Extremely high (>80%)",0.84341605023926614,0,0.89256504580899698,0.84323720754643083,0,0.82280360139712805,0.83052006908004805,0,0.82436684088460588,"Extremely high (>80%)",0.83208057944189195,0,0.79968115135067908,0.82772143125991904,0,0.78678031254732095,0.83872776901697299,0,0.76820822691212709,"Extremely high (>80%)",0.81878183900338397,0,0.710034515364801,0.80887999204304994,0,122795,1.5,0.41265845366458598,1.6506338146583439,6.4519014439750322,2.5543191172972449E-2,0.94574490027000369,9.0738233500763528,0.84341605023926614,4.0762444764193546,0.40762444764193545,1.6304977905677418,6.3914933717032261,2.4923794309753708E-2,0.92638087728656715,8.9732958338672884,0.83208057944189195,4.0567232470347321,0.4056723247034732,1.6226892988138928,6.368067896441679,2.4685645821780497E-2,0.9189495024510711,8.9343923435284225,0.81878183900338397,4.0334791030082133,0.40334791030082134,1.6133916412032854,6.3401749236098555,2.4403570846396945E-2,0.91015711918308595,8.8881272548426242]
["Nam Theun 2, Laos",17.839310000000001,105.048401,null,0.1100001,0.1100001,0.1100001,0.1100001,3.5231665306391581E-2,1.1826639784814635E-2,6.292024801516688E-2,"EDF_FP Equity",3.5231665306391584E-3,0.243393497829268,1.2619091474295858,-32767,0.33026931140138682,1.6949152542372881E-2,16422031572.122061,57857552,16422031572.122061,0,0.97357399131707201,3.7857274422887599,null,4.72364292074076,1.42113769881526,1.024009475574803,1.1272026102029593,4.0130966016561999E-2,1.029294402808939,1.1329964636392209,6.4523417082043996E-2,1.029294402808939,1.1329964636392209,6.4523417082043996E-2,1.01261351960602,1.1144687775390301,4.4508672704132002E-2,1.045150289677389,1.150653458280203,6.6499721173281998E-2,1.045150289677389,1.150653458280203,6.6499721173281998E-2,1.0222401618743719,1.1252255803993161,5.9272870182684997E-2,1.082061348505529,1.1917573317707639,5.9283643958108999E-2,1.082061348505529,1.1917573317707639,5.9283643958108999E-2,0.99609886808864101,1.274096672284162,2.8321038402519001E-2,1.019042807626358,1.2997530018063379,3.8967859121902003E-2,1.019042807626358,1.2997530018063379,3.8967859121902003E-2,0.99526495466564213,1.27303221287441,2.464169407096E-2,1.0181876049740799,1.2987944471072841,3.4323748323965002E-2,1.0181876049740799,1.2987944471072841,3.4323748323965002E-2,0.99622671617929004,1.274261088144373,2.9266013209567999E-2,0.99338617814772612,1.267145854251464,3.4500348310511998E-2,0.99338617814772612,1.267145854251464,3.4500348310511998E-2,1.4303320157708741,6.2547234665270004E-3,0,1.4395243369454589,6.3024371215799997E-3,0,1.3868089673324353,6.020081683874E-3,0,1.7567527152918661,8.0280764661200005E-3,0,1.765638408269971,8.0724729118969996E-3,0,1.5389413607376661,6.8472853602249998E-3,0,1.9380006280436439,9.0127460358500004E-3,0,1.9463569418667299,9.0533513853120005E-3,0,1.6106436648231659,7.2371589973570004E-3,0,1.396795683914928,5.5488901550720003E-3,0,1.398554517557858,"Low (<10%)",5.5626273548430001E-3,0,1.347339462400496,5.3134161288879997E-3,0,1.7348698997968841,7.2035005627049996E-3,0,1.689363171697515,"Low (<10%)",7.0155552515020004E-3,0,1.472459392622564,5.9507798033819996E-3,0,1.8958369083153013,8.0097237325970003E-3,0,1.798749160160751,"Low (<10%)",7.5966399735590004E-3,0,1.4884957004033821,6.0726783921720004E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.5626273548430001E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.0155552515020004E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.5966399735590004E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Dungeness B, UK",50.93,0.96528000000000003,null,5.7706726341867087,5.5652721608144429,5.4268725340135378,5.2591062217081044,5.397376306728928,3.7412368353388965,7.2516977820974962,"EDF_FP Equity",0.53973763067289282,0.29808551630925006,0.52568950157948713,-32767,0,0,943747130.18427002,509375840,943747130.18427002,3.43225827595717,1.192342065237,1.5770685047384601,null,0,1,0.99248379197835501,0.22058381546372499,4.9744046486410003E-2,1.0069939160180159,0.223833859398091,0.1224113451068,1.0069939160180159,0.223833859398091,0.1224113451068,1.0248106352791473,0.22783771076930501,5.0492543997011002E-2,1.0042866572970459,0.223228661517059,8.8676335623438005E-2,1.0042866572970459,0.223228661517059,8.8676335623438005E-2,0.97789026430814097,0.21730913996034101,0.11710829367751301,1.029955875358874,0.22896692223755999,8.2960745982750994E-2,1.029955875358874,0.22896692223755999,8.2960745982750994E-2,0.995119156645912,0.53496813759775896,6.6122541993746994E-2,1.0118379240551647,0.54770792674010804,8.6848760450440002E-2,1.0118379240551647,0.54770792674010804,8.6848760450440002E-2,1.0283124730127433,0.55203509392319605,9.6044396476872004E-2,1.029824798801948,0.55701358759852004,0.100030654555935,1.029824798801948,0.55701358759852004,0.100030654555935,1.034675118629838,0.55545923237913197,9.7478709820682005E-2,1.0355063447636299,0.55982104892930196,0.106216289249021,1.0355063447636299,0.55982104892930196,0.106216289249021,0.91015647580383396,0.10958326269848501,0,0.91034130185932305,0.109600320610799,0,0.91443891095739505,0.109860629026112,0,0.84002472308807397,0.102212375218576,0,0.84115404705542396,0.10232687353410901,0,0.82308620242091901,0.100074995438627,0,0.787917257693727,9.6735850685649993E-2,0,0.78912635170428702,9.6857359102133E-2,0,0.73773234646754804,9.0931954438313006E-2,0,0.91704920842040705,0.49678741147945293,0,0.90401867119427204,"High (40-80%)",0.48965031879235699,0,0.90808782100033603,0.49081327249387802,0,0.81968774929746901,0.44861921616685402,0,0.83756369851544188,"High (40-80%)",0.45839487115452093,0,0.81957297395166684,0.44830710697505494,0,0.80573177426117404,0.44515316154352302,0,0.766174911550775,"High (40-80%)",0.42301900272582094,0,0.71627568143197995,0.39714013513257101,0,53941,1,0.34322582759571701,1.3729033103828681,3.7458066207657361,1.1780531195459245E-2,0.64018217184264525,5.7706726341867087,0.48965031879235699,3.2917518238434371,0.32917518238434373,1.3167007295373749,3.6334014590747499,1.0835762987294833E-2,0.60433420921502323,5.5652721608144429,0.45839487115452093,3.1965909022943539,0.31965909022943539,1.2786363609177416,3.5572727218354832,1.0218325362540054E-2,0.58074512589777361,5.4268725340135378,0.42301900272582094,3.0807224730911562,0.30807224730911564,1.2322889892364626,3.4645779784729251,9.4909817634336209E-3,0.55274827223528278,5.2591062217081044]
["Majuba, Mpumalanga, South Africa",-27.476111,29.848889,30528.013902091254,4.2994346835967185,4.086360515226751,4.3582393064800833,4.5516767568073213,2.6531050241149483,1.353632759303915,1.0745038275939329,"1001Z_SJ Equity",0.26531050241149484,0.69682075488879458,0.80150479140526565,-32767,8.6589671473879526E-2,9.0909090909090912E-2,2925860925.0078735,776261632,2925860925.0078735,2.4076817862981699,2.7872830195551801,2.4045143742157999,null,2.7922668538281701,2.4947646917495798,1.135513201876641,0.115392407541552,0.22793410183044299,1.1790779451048641,0.119839299511333,0.15867182233229499,1.1790779451048641,0.119839299511333,0.15867182233229499,1.10644347002513,0.112435700404011,0.21724740200352299,1.0823961031385421,0.109997131128083,0.175530934616039,1.0823961031385421,0.109997131128083,0.175530934616039,1.129460219779733,0.11477675358709701,0.165201836422987,1.00462328254072,0.102079892684997,0.239605061210243,1.00462328254072,0.102079892684997,0.239605061210243,0.99229613115577597,0.81572591562165697,6.4851980662268993E-2,1.028298317377629,0.85833433481633903,7.5925459739405995E-2,1.028298317377629,0.85833433481633903,7.5925459739405995E-2,1.0157588777120681,0.83497239909532495,4.6861510151581999E-2,1.0145270055182207,0.84685853393072397,6.7588012303705994E-2,1.0145270055182207,0.84685853393072397,6.7588012303705994E-2,1.030616018787706,0.84732640536119508,7.1332282629544996E-2,0.99726201101194001,0.83286836934846897,6.3935959720811994E-2,0.99726201101194001,0.83286836934846897,6.3935959720811994E-2,1.059584945949553,2.8315496597560001E-2,0,1.0708322200559239,2.8622621132345E-2,0,1.050494019622449,2.8084877253491999E-2,0,1.1145295609235293,2.9735568149348999E-2,0,1.1251663302584829,3.0039519339884999E-2,0,1.102198480430757,2.9425649691908001E-2,0,1.125314293340451,3.0014305050247998E-2,0,1.148583514323581,3.0650181150739E-2,0,1.1309391427416089,3.0170937183273999E-2,0,0.93313309277109013,0.24538439920636301,0,0.90819459773771505,"Medium-high (20-40%)",0.238841692575468,0,0.89094535605872893,0.234354484447198,0,1.0073081825845247,0.264467318142736,0,1.0395143949575607,"Medium-high (20-40%)",0.27309366191474799,0,1.0182949451081691,0.267512883200967,0,0.99632928511630892,0.26150160300074998,0,1.1432977259085439,"Medium-high (20-40%)",0.30025679244511999,0,1.1257345538333861,0.29556199942702299,0,44459,1,0.24076817862981698,0.9630727145192679,2.9261454290385362,5.7970556608898096E-3,0.404419484378024,4.2994346835967185,0.238841692575468,2.2560546976649212,0.22560546976649212,0.90242187906596849,2.8048437581319368,5.0899053594029358E-3,0.37400497266944277,4.086360515226751,0.27309366191474799,2.4493958317514259,0.24493958317514258,0.97975833270057033,2.9595166654011411,5.9996644345595776E-3,0.41296464394381216,4.3582393064800833,0.30025679244511999,2.5861968831200759,0.2586196883120076,1.0344787532480304,3.0689575064960608,6.6885401802288273E-3,0.44155195688300042,4.5516767568073213]
["Kendal, Mpumalanga, South Africa",-26.066666999999999,28.95,30504.182509505703,4.8800634731457322,4.8091796076010125,4.9615867623442362,5.0656223665191478,3.5232718094362259,2.0019868860232766,2.4266656462618466,"1001Z_SJ Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,24786,1,0.28169157785510701,1.126766311420428,3.2535326228408561,7.9351426726077673E-3,0.49182939621184002,4.8800634731457322,0.34041161112142299,2.7672802468405826,0.27672802468405827,1.1069120987362331,3.2138241974724662,7.6579676373565442E-3,0.48078534375495574,4.8091796076010125,0.36651841160332094,2.8738856721970998,0.28738856721970996,1.1495542688788398,3.2991085377576801,8.2593475957164972E-3,0.50466460811200009,4.9615867623442362,0.38541301592895599,2.9464052942570742,0.2946405294257074,1.1785621177028296,3.3571242354056596,8.6814336220790572E-3,0.52125457978857981,5.0656223665191478]
["Matimba, Limpopo, South Africa",-26.778839999999999,27.855236999999999,29312.612880228135,5.2577451640297923,5.8558631658045348,6.477762487740728,7.1764841034953282,1.417481984027877,0.60644433967886602,0.29110072871880777,"1001Z_SJ Equity",0.14174819840278768,0.44013038838452889,0.68129747903922577,-32767,8.6589671473879526E-2,0,8106708296.459034,1149111296,8160957820.4606333,1.5033303988579401,1.76052155353812,2.0438924371176799,null,2.7922668538281701,1,1.005465428360159,0.16045491616987101,0.134660114444105,1.050833800318687,0.167657540907654,0.116271751112448,1.050833800318687,0.167657540907654,0.116271751112448,0.95330565280460799,0.15222704669967799,0.113096213918427,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,0.99290607409348097,0.158473758727464,0.10352945353987,0.89749273056454404,0.14333004496798099,0.119597429206509,0.89749273056454404,0.14333004496798099,0.119597429206509,0.98284265169791296,0.696013420445875,5.6787768353334003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,0.99350676423449102,0.70334919505392901,5.4601222117214999E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,1.0336602665150527,0.73220499505869296,6.800235779206E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.1941881636992413,2.8481881688957999E-2,0,1.1938993814786889,2.8452563586966E-2,0,1.1252991514975701,2.6336612093583001E-2,0,1.3473904170689093,3.3350239896435999E-2,0,1.348597139722064,3.3352375652210997E-2,0,1.2469661807721133,3.0245433479599002E-2,0,1.4354233622132879,3.6147691641406E-2,0,1.4460464289436099,3.6438931065160003E-2,0,1.3094676916382619,3.2253432226576999E-2,0,1.1895702490027431,0.17896467691186599,0,1.137590779707226,"Low-medium (10-20%)",0.17104617215287499,0,1.0719476695890433,0.158283763972381,0,1.42008532474008,0.22157533325946399,0,1.330698330885399,"Medium-high (20-40%)",0.20759552276382201,0,1.230252437838419,0.18823161590134199,0,1.4523980241373819,0.230670230090121,0,1.62087489573646,"Medium-high (20-40%)",0.257460721856131,0,1.4677999191617279,0.22789488098066599,0,1291969,2,0.150333039885794,0.60133215954317598,4.4053286381727048,4.520119609564735E-3,0.24656424670434732,5.2577451640297923,0.17104617215287499,1.7743858183539429,0.17743858183539429,0.70975432734157717,4.8390173093663087,6.2970078086093664E-3,0.3007945212880393,5.8558631658045348,0.20759552276382201,2.0537753292637877,0.20537753292637878,0.82151013170551512,5.2860405268220605,8.436106743938453E-3,0.36177572246921352,6.477762487740728,0.257460721856131,2.3643523518855254,0.23643523518855253,0.94574094075421011,5.7829637630168413,1.1180447731256751E-2,0.43659895199301962,7.1764841034953282]
["Lethabo, South Africa",-26.596377,28.03,28264.031606463879,5.2577451640297923,5.8558631658045348,6.477762487740728,7.1764841034953282,1.417481984027877,0.60644433967886602,0.29110072871880777,"1001Z_SJ Equity",0.14174819840278768,0.44013038838452889,0.68129747903922577,-32767,8.6589671473879526E-2,0,8106708296.459034,1149111296,8160957820.4606333,1.5033303988579401,1.76052155353812,2.0438924371176799,null,2.7922668538281701,1,1.005465428360159,0.16045491616987101,0.134660114444105,1.050833800318687,0.167657540907654,0.116271751112448,1.050833800318687,0.167657540907654,0.116271751112448,0.95330565280460799,0.15222704669967799,0.113096213918427,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,1.01762010092657,0.16238820152976399,7.2285716104134007E-2,0.99290607409348097,0.158473758727464,0.10352945353987,0.89749273056454404,0.14333004496798099,0.119597429206509,0.89749273056454404,0.14333004496798099,0.119597429206509,0.98284265169791296,0.696013420445875,5.6787768353334003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,1.000002749807414,0.72790942856160701,5.5816238881282003E-2,0.99350676423449102,0.70334919505392901,5.4601222117214999E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,0.99524563780785602,0.72442488446097508,6.3980090531727998E-2,1.0336602665150527,0.73220499505869296,6.800235779206E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.0000631824546713,0.72797115732286499,5.9796830002184997E-2,1.1941881636992413,2.8481881688957999E-2,0,1.1938993814786889,2.8452563586966E-2,0,1.1252991514975701,2.6336612093583001E-2,0,1.3473904170689093,3.3350239896435999E-2,0,1.348597139722064,3.3352375652210997E-2,0,1.2469661807721133,3.0245433479599002E-2,0,1.4354233622132879,3.6147691641406E-2,0,1.4460464289436099,3.6438931065160003E-2,0,1.3094676916382619,3.2253432226576999E-2,0,1.1895702490027431,0.17896467691186599,0,1.137590779707226,"Low-medium (10-20%)",0.17104617215287499,0,1.0719476695890433,0.158283763972381,0,1.42008532474008,0.22157533325946399,0,1.330698330885399,"Medium-high (20-40%)",0.20759552276382201,0,1.230252437838419,0.18823161590134199,0,1.4523980241373819,0.230670230090121,0,1.62087489573646,"Medium-high (20-40%)",0.257460721856131,0,1.4677999191617279,0.22789488098066599,0,1554522,2,0.150333039885794,0.60133215954317598,4.4053286381727048,4.520119609564735E-3,0.24656424670434732,5.2577451640297923,0.17104617215287499,1.7743858183539429,0.17743858183539429,0.70975432734157717,4.8390173093663087,6.2970078086093664E-3,0.3007945212880393,5.8558631658045348,0.20759552276382201,2.0537753292637877,0.20537753292637878,0.82151013170551512,5.2860405268220605,8.436106743938453E-3,0.36177572246921352,6.477762487740728,0.257460721856131,2.3643523518855254,0.23643523518855253,0.94574094075421011,5.7829637630168413,1.1180447731256751E-2,0.43659895199301962,7.1764841034953282]
["Tutuka, Mpumalanga, South Africa",-29.817,30.637,27882.729325095057,8.14639172898376,8.1176233346318014,8.6195951544003915,8.9455519833593211,6.3053194983578393,4.7522434312107169,8.799216436744933,"1001Z_SJ Equity",0.63053194983578398,0.54553694689481125,0.6529056031556949,-32767,8.6589671473879526E-2,0.1,253247880.68485245,159680880,253247880.68485245,3.6565694755523905,2.1821477875792499,1.9587168094670799,null,2.7922668538281701,2.5849625007211601,1.125066715739649,0.24337099494602299,0.12994541345791599,1.147033298002911,0.24821345708209799,0.142971384172145,1.147033298002911,0.24821345708209799,0.142971384172145,1.086054244483174,0.23481477911677001,0.18428298510740301,1.068259138972927,0.23092344673936899,0.179705732380849,1.068259138972927,0.23092344673936899,0.179705732380849,1.1082488078959267,0.239682491124736,0.179277526164314,1.03082733049669,0.22270760078594101,0.21749876913631999,1.03082733049669,0.22270760078594101,0.21749876913631999,1.00970639204947,0.65385878114242002,5.6311872383320999E-2,1.032045415323309,0.68602729357181202,6.5377693553976005E-2,1.032045415323309,0.68602729357181202,6.5377693553976005E-2,1.055393916720853,0.68299136395653304,8.0634931718645997E-2,1.0226657191657833,0.67918371933333899,7.9872386054698999E-2,1.0226657191657833,0.67918371933333899,7.9872386054698999E-2,1.056765364412062,0.68357120659028603,8.6230969150554004E-2,1.0020077012808519,0.665295666988172,8.1797885994792999E-2,1.0020077012808519,0.665295666988172,8.1797885994792999E-2,1.1484139847186847,0.154468802552823,0,1.1515813799933967,0.15491155754449401,0,1.086658519069158,0.14710736467406199,0,1.281989878609467,0.17159544774788499,0,1.2855595906239681,0.17212217351383899,0,1.1424296639746001,0.154616387550047,0,1.3881586346045709,0.18520804326767301,0,1.393839551006933,0.18603163540735301,0,1.1647620607541993,0.15762321982107,0,1.0207518973340941,0.63470506247912695,0,1.0039650827908879,"High (40-80%)",0.62410620022610697,0,0.94736440603871597,0.59266474269122804,0,1.1804105412980861,0.730769368066707,0,1.203415485740627,"High (40-80%)",0.74536464765357691,0,1.069431210364354,0.66955690179245397,0,1.252569481432666,0.77272245627356895,0,1.3521561853965689,"Extremely high (>80%)",0.83531785511963907,0,1.1299293550870193,0.70775860035675997,0,292824,1.5,0.36565694755523903,1.4626277902209561,5.8878833706628688,2.0055887060006983E-2,0.77582468103992874,8.14639172898376,0.62410620022610697,3.6417915443167366,0.36417915443167365,1.4567166177266946,5.8701498531800844,1.9894104896300762E-2,0.77086275882872124,8.1176233346318014,0.74536464765357691,3.8979463942420152,0.38979463942420151,1.559178557696806,6.1775356730904187,2.2791118118040434E-2,0.86008980549512581,8.6195951544003915,0.83531785511963907,4.0623252763251516,0.40623252763251516,1.6249301105300606,6.3747903315901819,2.4753870599258092E-2,0.92107767063982027,8.9455519833593211]
["Duvha, Mpumalanga, South Africa",-25.934999999999999,29.228999999999999,27406.101473384031,6.5454433065324746,6.4527672796839557,6.6520615192927242,6.7881720291259997,3.5232718094362259,2.0019868860232766,2.4266656462618466,"1001Z_SJ Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,297105,1.5,0.28169157785510701,1.126766311420428,4.8802989342612841,1.1902649924332757E-2,0.5264754109264298,6.5454433065324746,0.34041161112142299,2.7672802468405826,0.27672802468405827,1.1069120987362331,4.8207362962086995,1.148688761963358E-2,0.51363199711938989,6.4527672796839557,0.36651841160332094,2.8738856721970998,0.28738856721970996,1.1495542688788398,4.9486628066365199,1.2388957024146385E-2,0.54145548675321775,6.6520615192927242,0.38541301592895599,2.9464052942570742,0.2946405294257074,1.1785621177028296,5.0356863531084892,1.3022085701092114E-2,0.56090147261358914,6.7881720291259997]
["Matla, Mpumalanga, South Africa",-26.283329999999999,29.133333,27406.101473384031,4.8800634731457322,4.8091796076010125,4.9615867623442362,5.0656223665191478,3.5232718094362259,2.0019868860232766,2.4266656462618466,"1001Z_SJ Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,50948,1,0.28169157785510701,1.126766311420428,3.2535326228408561,7.9351426726077673E-3,0.49182939621184002,4.8800634731457322,0.34041161112142299,2.7672802468405826,0.27672802468405827,1.1069120987362331,3.2138241974724662,7.6579676373565442E-3,0.48078534375495574,4.8091796076010125,0.36651841160332094,2.8738856721970998,0.28738856721970996,1.1495542688788398,3.2991085377576801,8.2593475957164972E-3,0.50466460811200009,4.9615867623442362,0.38541301592895599,2.9464052942570742,0.2946405294257074,1.1785621177028296,3.3571242354056596,8.6814336220790572E-3,0.52125457978857981,5.0656223665191478]
["Kriel, Mpumalanga, South Africa",-26.255106000000001,29.263397999999999,22639.822956273765,4.8800634731457322,4.8091796076010125,4.9615867623442362,5.0656223665191478,3.5232718094362259,2.0019868860232766,2.4266656462618466,"1001Z_SJ Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,99194,1,0.28169157785510701,1.126766311420428,3.2535326228408561,7.9351426726077673E-3,0.49182939621184002,4.8800634731457322,0.34041161112142299,2.7672802468405826,0.27672802468405827,1.1069120987362331,3.2138241974724662,7.6579676373565442E-3,0.48078534375495574,4.8091796076010125,0.36651841160332094,2.8738856721970998,0.28738856721970996,1.1495542688788398,3.2991085377576801,8.2593475957164972E-3,0.50466460811200009,4.9615867623442362,0.38541301592895599,2.9464052942570742,0.2946405294257074,1.1785621177028296,3.3571242354056596,8.6814336220790572E-3,0.52125457978857981,5.0656223665191478]
["Arnot, South Africa",-25.95,29.8,17730.55608365019,{"$f":"IF(M237=\"\",\"\",EP237)","v":4.8800634731457322},4.8091796076010125,4.9615867623442362,5.0656223665191478,{"$f":"IF(V237=5,$B$6,IF(M237=\"\",\"\",IF(M237>1,$B$6,(($B$6*M237)+$B$7))))","v":3.5232718094362259},{"$f":"IF(V237=5,$B$6,IF(M237=\"\",\"\",IF(M237>1,$B$6,($B$6*(2/3))*(M237^2)+($B$6/3)*M237+$B$7)))","v":2.0019868860232766},{"$f":"IF(V237=5,$B$6,IF(M237=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M237))^1.5)))","v":2.4266656462618466},"1001Z_SJ Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,14443,{"$f":"IF(EI237=\"\",\"\",IF(EI237<1000,$D$6,IF(EI237<10000,$D$7,IF(EI237<100000,$D$8,IF(EI237<1000000,$D$9,$D$10)))))","v":1},{"$f":"IF(M237=\"\",\"\",IF(V237=0,0.01,V237/(5/$B$9)))","v":0.28169157785510701},1.126766311420428,{"$f":"IF(M237=\"\",\"\",IF($EJ237=\"\",(4/5*V237+1),$EJ237*(4/5*V237+1)))","v":3.2535326228408561},{"$f":"IF(M237=\"\",\"\",IF($EJ237=\"\", $B$8*(2*(10^-8)*((V237)^2))+((10^-8)*V237)+(10^-7),$EJ237*$B$8*(2*(10^-8)*((V237)^2))+((10^-8)*V237)+(10^-7)))","v":7.9351426726077673E-3},{"$f":"IF(M237=\"\",\"\",IF($EJ237=\"\",EK237*(0.031*(V237^2))+(0.15*V237),$EJ237*EK237*(0.031*(V237^2))+(0.15*V237)))","v":0.49182939621184002},{"$f":"IF(M237=\"\",\"\",SUM(EL237:EO237))","v":4.8800634731457322},0.34041161112142299,{"$f":"IF(DI237=\"Arid and low water use\",5,IF(EQ237=\"\",\"\",IF(EQ237=0,0,(MAX(0,MIN(5,(LN(EQ237)-LN(0.1))/LN(2)+1))))))","v":2.7672802468405826},{"$f":"IF(EQ237=\"\",\"\",IF(ER237=0,0.01,ER237/(5/$B$9)))","v":0.27672802468405827},1.1069120987362331,3.2138241974724662,{"$f":"IF(EQ237=\"\",\"\",IF($EJ237=\"\",$B$8*(2*(10^-8)*((ER237)^2))+((10^-8)*ER237)+(10^-7),$EJ237*$B$8*(2*(10^-8)*((ER237)^2))+((10^-8)*ER237)+(10^-7)))","v":7.6579676373565442E-3},0.48078534375495574,4.8091796076010125,0.36651841160332094,{"$f":"IF(DS237=\"Arid and low water use\",5,IF(EY237=\"\",\"\",IF(EY237=0,0,(MAX(0,MIN(5,(LN(EY237)-LN(0.1))/LN(2)+1))))))","v":2.8738856721970998},{"$f":"IF(EY237=\"\",\"\",IF(EZ237=0,0.01,EZ237/(5/$B$9)))","v":0.28738856721970996},1.1495542688788398,3.2991085377576801,{"$f":"IF(EY237=\"\",\"\",IF($EJ237=\"\",$B$8*(2*(10^-8)*((EZ237)^2))+((10^-8)*EZ237)+(10^-7),$EJ237*$B$8*(2*(10^-8)*((EZ237)^2))+((10^-8)*EZ237)+(10^-7)))","v":8.2593475957164972E-3},0.50466460811200009,4.9615867623442362,0.38541301592895599,{"$f":"IF(EC237=\"Arid and low water use\",5,IF(FG237=\"\",\"\",IF(FG237=0,0,(MAX(0,MIN(5,(LN(FG237)-LN(0.1))/LN(2)+1))))))","v":2.9464052942570742},{"$f":"IF(FG237=\"\",\"\",IF(FH237=0,0.01,FH237/(5/$B$9)))","v":0.2946405294257074},1.1785621177028296,3.3571242354056596,{"$f":"IF(FG237=\"\",\"\",IF($EJ237=\"\",$B$8*(2*(10^-8)*((FH237)^2))+((10^-8)*FH237)+(10^-7),$EJ237*$B$8*(2*(10^-8)*((FH237)^2))+((10^-8)*FH237)+(10^-7)))","v":8.6814336220790572E-3},0.52125457978857981,5.0656223665191478]
["Koeberg, South Africa",-28.4725,28.516110999999999,14775.463403041826,0.81451069638329932,1.053387603106001,1.4738581693382968,1.7465152892353772,0.62891937955958876,0.23600909891890412,0.12197379462574466,"1001Z_SJ Equity",6.2891937955958876E-2,0.55044720974995742,0.71563636358950544,9.968,8.6589671473879526E-2,0,1411895687.8412857,88796856,1411895687.8412857,0.330946996678054,2.2017888389998301,2.1469090907685202,2.99537597347455,2.7922668538281701,1,1.069534788052293,8.5676441156913002E-2,0.19585419394414,1.132531333511529,9.0743319341970996E-2,0.159556272287696,1.132531333511529,9.0743319341970996E-2,0.159556272287696,1.008022172320278,8.0771671657657002E-2,0.149280359456476,1.070181540345442,8.5751197368309995E-2,0.11112975763465301,1.070181540345442,8.5751197368309995E-2,0.11112975763465301,1.0569584019948099,8.4673650525892999E-2,0.12135650977543901,0.93570000840765999,7.4983748487607998E-2,0.17684152984906201,0.93570000840765999,7.4983748487607998E-2,0.17684152984906201,0.99287633386765595,0.73452465028482705,9.1828806177843003E-2,1.0058861463689941,0.75929200430210098,5.8974594968319E-2,1.0058861463689941,0.75929200430210098,5.8974594968319E-2,1.0075277502261193,0.74510619662525812,7.7059025739555004E-2,0.99812518481360302,0.75385376032889295,6.4573565525236007E-2,0.99812518481360302,0.75385376032889295,6.4573565525236007E-2,1.036508572848001,0.76582439455527485,0.10971475856415,0.99689345162508303,0.75270359255836605,8.7687052090116999E-2,0.99689345162508303,0.75270359255836605,8.7687052090116999E-2,1.3143970733360579,6.7629632558600002E-3,0,1.31984593432252,6.7918501923239999E-3,0,1.2689767767998239,6.4348099056440004E-3,0,1.6498270517050613,8.6541021897189995E-3,0,1.660736202440704,8.7118198623810008E-3,0,1.6332011177277059,8.39069154535E-3,0,1.7483826593167793,9.209754214654E-3,0,1.7616472255206199,9.2801731473169998E-3,0,1.7871293864009801,9.2172850502299994E-3,0,1.2289427964560919,7.8936089834478002E-2,0,1.165394629948298,"Low (<10%)",7.4846834362854997E-2,0,1.1204782942872169,7.0912216483877993E-2,0,1.6366971848520639,0.107142789199639,0,1.551826619906598,"Low-medium (10-20%)",0.10159414830049,0,1.526097261218436,9.7849263950350998E-2,0,1.654164114705968,0.108767652716678,0,1.8827051508939561,"Low-medium (10-20%)",0.123762459659518,0,1.909938410113142,0.122923769965341,0,9654,0.5,3.30946996678054E-2,0.1323787986712216,0.6323787986712216,5.4866266775078725E-5,4.9698232774081037E-2,0.81451069638329932,7.4846834362854997E-2,0.58201320408717305,5.8201320408717304E-2,0.23280528163486922,0.73280528163486924,1.6947550499794953E-4,8.7607564331264487E-2,1.053387603106001,0.10159414830049,1.0228173070215951,0.10228173070215951,0.40912692280863805,0.90912692280863805,5.231878499445242E-4,0.15508113587107625,1.4738581693382968,0.123762459659518,1.3075737743569773,0.13075737743569774,0.52302950974279094,1.0230295097427908,8.5498766343081926E-4,0.19960128208636485,1.7465152892353772]
["Hendrina, Mpumalanga, South Africa",-26.15,29.716667000000001,14282.947956273765,4.8800634731457322,4.8091796076010125,4.9615867623442362,5.0656223665191478,3.5232718094362259,2.0019868860232766,2.4266656462618466,"1001Z_SJ Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,14443,1,0.28169157785510701,1.126766311420428,3.2535326228408561,7.9351426726077673E-3,0.49182939621184002,4.8800634731457322,0.34041161112142299,2.7672802468405826,0.27672802468405827,1.1069120987362331,3.2138241974724662,7.6579676373565442E-3,0.48078534375495574,4.8091796076010125,0.36651841160332094,2.8738856721970998,0.28738856721970996,1.1495542688788398,3.2991085377576801,8.2593475957164972E-3,0.50466460811200009,4.9615867623442362,0.38541301592895599,2.9464052942570742,0.2946405294257074,1.1785621177028296,3.3571242354056596,8.6814336220790572E-3,0.52125457978857981,5.0656223665191478]
["Camden, Mpumalanga, South Africa",-26.6,30.083333,11764.764139733841,1.3527004682304307,1.7321362123871984,2.2862477693920931,2.5779796415249572,0.59922432660949476,0.22367942844320512,0.11801362869408982,"1001Z_SJ Equity",5.992243266094948E-2,0.58540358620442534,0.8507198868166288,0.26400000000000001,8.6589671473879526E-2,0,1956586787.1783805,117243440,1956586787.1783805,0.26116809894681697,2.3416143448177,2.55215966044989,0.496922466008071,2.7922668538281701,1,1.047703039097863,0.103656859404801,0.154947149186517,1.059008428847559,0.10479513271511701,0.124051414291629,1.059008428847559,0.10479513271511701,0.124051414291629,0.98854340033721,9.7847412520842003E-2,0.15344596060599,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.0311136172346993,0.10202778649008,0.132654531639714,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.98807363327208597,0.88957317636774003,4.9212266168168997E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,0.97581642433740212,0.87841802388104684,6.5251065194144003E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,0.99184750456249804,0.89334769897810395,8.735665936617E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.232135242575551,7.6147489098260003E-3,0,1.2341455354130659,7.6276590726820004E-3,0,1.192058217488464,7.2475657232849997E-3,0,1.4969119245106539,9.5562155099460002E-3,0,1.5024338522338421,9.5927774945970008E-3,0,1.4969890007835851,9.3670513659119999E-3,0,1.5728964635001861,1.0113369725701E-2,0,1.5894053413933893,1.0229813343024001E-2,0,1.6542574803378127,1.0460179061486E-2,0,1.176034808142292,7.3461119250091994E-2,0,1.1653783877396493,"Low (<10%)",7.2786386877506007E-2,0,1.125636194213953,6.9159373489100007E-2,0,1.5142601973773031,9.7664468213821007E-2,0,1.4974451045381181,"Low (<10%)",9.6602852096748001E-2,0,1.4920183324130081,9.4329705676321998E-2,0,1.5254346729688939,9.9123680652276003E-2,0,1.7235908492109653,"Low-medium (10-20%)",0.112058018969022,0,1.793918128429979,0.114581459542533,0,55982,1,2.6116809894681698E-2,0.10446723957872679,1.2089344791574537,6.8311387588483867E-5,3.9230438106661818E-2,1.3527004682304307,7.2786386877506007E-2,0.54174055580063707,5.4174055580063704E-2,0.21669622232025482,1.4333924446405097,2.9358824720474117E-4,8.1753957179228953E-2,1.7321362123871984,9.6602852096748001E-2,0.9501376888433829,9.5013768884338295E-2,0.38005507553735318,1.7601101510747064,9.0287112913753343E-4,0.1451796716508961,2.2862477693920931,0.112058018969022,1.1642458930508046,0.11642458930508046,0.46569835722032182,1.9313967144406439,1.3555801419445962E-3,0.17952898972204706,2.5779796415249572]
["Ankerlig, South Africa",-30.559000000000001,22.9375,10541.419320342206,0.1100001,0.1100001,0.1100001,0.1100001,0.24193978755906664,8.4548919906630646E-2,7.9262783222034242E-2,"1001Z_SJ Equity",2.4193978755906665E-2,0.62306670011170173,0.58588036019395673,9.968,8.6589671473879526E-2,0,16988927871.140341,411029760,18384865120.457775,0,2.49226680044681,1.7576410805818701,2.99537597347455,2.7922668538281701,1,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7252544827806001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.9024207174962E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.5336986826819003E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Grootvlei, Mpumalanga, South Africa",-26.791,28.515000000000001,9532.5570342205319,0.26454834815223038,0.44137529123570013,0.69894303146792314,0.83409978169085708,0.59922432660949476,0.22367942844320512,0.11801362869408982,"1001Z_SJ Equity",5.992243266094948E-2,0.58540358620442534,0.8507198868166288,-32767,8.6589671473879526E-2,0,1956586787.1783805,117243440,1956586787.1783805,0.26116809894681697,2.3416143448177,2.55215966044989,null,2.7922668538281701,1,1.047703039097863,0.103656859404801,0.154947149186517,1.059008428847559,0.10479513271511701,0.124051414291629,1.059008428847559,0.10479513271511701,0.124051414291629,0.98854340033721,9.7847412520842003E-2,0.15344596060599,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.0311136172346993,0.10202778649008,0.132654531639714,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.98807363327208597,0.88957317636774003,4.9212266168168997E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,0.97581642433740212,0.87841802388104684,6.5251065194144003E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,0.99184750456249804,0.89334769897810395,8.735665936617E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.232135242575551,7.6147489098260003E-3,0,1.2341455354130659,7.6276590726820004E-3,0,1.192058217488464,7.2475657232849997E-3,0,1.4969119245106539,9.5562155099460002E-3,0,1.5024338522338421,9.5927774945970008E-3,0,1.4969890007835851,9.3670513659119999E-3,0,1.5728964635001861,1.0113369725701E-2,0,1.5894053413933893,1.0229813343024001E-2,0,1.6542574803378127,1.0460179061486E-2,0,1.176034808142292,7.3461119250091994E-2,0,1.1653783877396493,"Low (<10%)",7.2786386877506007E-2,0,1.125636194213953,6.9159373489100007E-2,0,1.5142601973773031,9.7664468213821007E-2,0,1.4974451045381181,"Low (<10%)",9.6602852096748001E-2,0,1.4920183324130081,9.4329705676321998E-2,0,1.5254346729688939,9.9123680652276003E-2,0,1.7235908492109653,"Low-medium (10-20%)",0.112058018969022,0,1.793918128429979,0.114581459542533,0,0,0.1,2.6116809894681698E-2,0.10446723957872679,0.12089344791574537,6.9234892717389071E-6,3.9180737168486468E-2,0.26454834815223038,7.2786386877506007E-2,0.54174055580063707,5.4174055580063704E-2,0.21669622232025482,0.14333924446405097,2.9453700385476325E-5,8.1310370751008901E-2,0.44137529123570013,9.6602852096748001E-2,0.9501376888433829,9.5013768884338295E-2,0.38005507553735318,0.17601101510747064,9.038566415295294E-5,0.14278655515894631,0.69894303146792314,0.112058018969022,1.1642458930508046,0.11642458930508046,0.46569835722032182,0.19313967144406441,1.3565849240749708E-4,0.17512609453406333,0.83409978169085708]
["Drakensberg, KwaZulu-Natal, South Africa",-27.833333,29.683333000000001,7943.7975285171096,0.26454834815223038,0.44137529123570013,0.69894303146792314,0.83409978169085708,0.59922432660949476,0.22367942844320512,0.11801362869408982,"1001Z_SJ Equity",5.992243266094948E-2,0.58540358620442534,0.8507198868166288,0.26400000000000001,8.6589671473879526E-2,0,1956586787.1783805,117243440,1956586787.1783805,0.26116809894681697,2.3416143448177,2.55215966044989,0.496922466008071,2.7922668538281701,1,1.047703039097863,0.103656859404801,0.154947149186517,1.059008428847559,0.10479513271511701,0.124051414291629,1.059008428847559,0.10479513271511701,0.124051414291629,0.98854340033721,9.7847412520842003E-2,0.15344596060599,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.003331506230583,9.9301183002237003E-2,0.120239621297574,1.0311136172346993,0.10202778649008,0.132654531639714,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.92214770235116805,9.1290328324042005E-2,0.12437160402941599,0.98807363327208597,0.88957317636774003,4.9212266168168997E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,1.008371418510486,0.91316729640170002,4.6876323756239999E-2,0.97581642433740212,0.87841802388104684,6.5251065194144003E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,1.005830920759577,0.91113756534960988,4.5400634073164997E-2,0.99184750456249804,0.89334769897810395,8.735665936617E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.0174502822629981,0.92164598169532708,4.6925067547993998E-2,1.232135242575551,7.6147489098260003E-3,0,1.2341455354130659,7.6276590726820004E-3,0,1.192058217488464,7.2475657232849997E-3,0,1.4969119245106539,9.5562155099460002E-3,0,1.5024338522338421,9.5927774945970008E-3,0,1.4969890007835851,9.3670513659119999E-3,0,1.5728964635001861,1.0113369725701E-2,0,1.5894053413933893,1.0229813343024001E-2,0,1.6542574803378127,1.0460179061486E-2,0,1.176034808142292,7.3461119250091994E-2,0,1.1653783877396493,"Low (<10%)",7.2786386877506007E-2,0,1.125636194213953,6.9159373489100007E-2,0,1.5142601973773031,9.7664468213821007E-2,0,1.4974451045381181,"Low (<10%)",9.6602852096748001E-2,0,1.4920183324130081,9.4329705676321998E-2,0,1.5254346729688939,9.9123680652276003E-2,0,1.7235908492109653,"Low-medium (10-20%)",0.112058018969022,0,1.793918128429979,0.114581459542533,0,0,0.1,2.6116809894681698E-2,0.10446723957872679,0.12089344791574537,6.9234892717389071E-6,3.9180737168486468E-2,0.26454834815223038,7.2786386877506007E-2,0.54174055580063707,5.4174055580063704E-2,0.21669622232025482,0.14333924446405097,2.9453700385476325E-5,8.1310370751008901E-2,0.44137529123570013,9.6602852096748001E-2,0.9501376888433829,9.5013768884338295E-2,0.38005507553735318,0.17601101510747064,9.038566415295294E-5,0.14278655515894631,0.69894303146792314,0.112058018969022,1.1642458930508046,0.11642458930508046,0.46569835722032182,0.19313967144406441,1.3565849240749708E-4,0.17512609453406333,0.83409978169085708]
["Komati, South Africa",-26.09477,29.460000699999998,7220.9119534220526,1.8823797730495948,1.8507217978517116,1.9187321998369591,1.965032973826814,3.5232718094362259,2.0019868860232766,2.4266656462618466,"1001Z_SJ Equity",0.35232718094362259,0.93340718823741742,0.87548382380830692,-32767,8.6589671473879526E-2,3.7037037037037035E-2,5757904078.1546049,2028666112,5757904078.1546049,2.8169157785510701,3.7336287529496706,2.6264514714249199,null,2.7922668538281701,1.79970134951417,1.103669132319502,7.8738287109001007E-2,0.15465275199578599,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.083792385869836,7.7434252556400004E-2,0.206094341290949,1.097197600309741,7.8288730424333E-2,0.24573246824838799,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.0464538329004729,7.4806266607754995E-2,0.25424726744756898,1.10388648062719,7.8753385602600007E-2,0.23579909213307801,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0218623505971629,7.3075453150617004E-2,0.30927558712117298,1.0049010506793321,0.95118715144869603,7.7846239362207997E-2,1.0304036117539219,0.96902703913460797,0.116056858168542,1.0304036117539219,0.96902703913460797,0.116056858168542,0.98104414928759598,0.92862672368701804,7.1782466031357003E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,1.024840445175232,0.96463650854126204,8.6196732068504006E-2,0.98891581446529109,0.935951662644808,5.9376421664490003E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0106926859413139,0.95345863868516101,7.5168302756167996E-2,1.0404063299100059,2.6557290275516E-2,0,1.035304941158431,2.6359518668707001E-2,0,1.0183347021533251,2.5701881867749E-2,0,1.069249751790144,2.7670602716335001E-2,0,1.062741978763369,2.7417874015048999E-2,0,1.0527166799271099,2.7022454023616999E-2,0,1.0583189408861493,2.7248689955144002E-2,0,1.082090696515505,2.8164230789154001E-2,0,1.0808459307548193,2.8102866141061E-2,0,0.94267955806960002,0.33728559828525601,0,0.95526131633367195,"Medium-high (20-40%)",0.34041161112142299,0,0.93960311534761698,0.33191877004338999,0,0.97452797152335413,0.353442986830386,0,1.015565087871817,"Medium-high (20-40%)",0.36651841160332094,0,1.005984828790085,0.36123249092630694,0,0.95872081002826404,0.34600023537583702,0,1.058939783702908,"Medium-high (20-40%)",0.38541301592895599,0,1.0577216492252459,0.38457327227430699,0,0,0.1,0.28169157785510701,1.126766311420428,0.32535326228408562,7.9362961950278361E-4,0.42946656972557845,1.8823797730495948,0.34041161112142299,2.7672802468405826,0.27672802468405827,1.1069120987362331,0.32138241974724663,7.6591166925787599E-4,0.42166136769897422,1.8507217978517116,0.36651841160332094,2.8738856721970998,0.28738856721970996,1.1495542688788398,0.32991085377576801,8.2605062454269961E-4,0.43844102655780848,1.9187321998369591,0.38541301592895599,2.9464052942570742,0.2946405294257074,1.1785621177028296,0.33571242354056596,8.6825987985555411E-4,0.44989017270356296,1.965032973826814]
["Gourikwa, South Africa",-33.887543999999998,18.544394,5878.4101711026624,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"1001Z_SJ Equity",1.91138260781006,0.68031863355469668,0.89346625100914789,-32767,8.6589671473879526E-2,0.35,395594483.75766486,756132416,395594483.75766486,5,2.7212745342187894,2.6803987530274398,null,2.7922668538281701,4,0.91868317058807203,7.0444333519050994E-2,0.200621701045712,0.96566699032621806,7.4078798377625002E-2,0.147976536053291,0.96566699032621806,7.4078798377625002E-2,0.147976536053291,0.83709352503080403,6.4155704505237998E-2,0.14513106715162999,0.96103916509523901,7.3723871861899007E-2,0.17511783093703001,0.96103916509523901,7.3723871861899007E-2,0.17511783093703001,0.82645181737231899,6.3335480920731005E-2,0.18755486352900899,0.87216884059208399,6.6908049514897996E-2,0.13587681577201999,0.87216884059208399,6.6908049514897996E-2,0.13587681577201999,1.005846478051033,0.88637901642018091,0.18388513709191501,0.98593106723175505,0.87491903565402684,0.145652168036733,0.98593106723175505,0.87491903565402684,0.145652168036733,1.0065583350899321,0.88853237251103012,0.16826350335252599,0.99372610640081105,0.88270823656680997,0.158236356687871,0.99372610640081105,0.88270823656680997,0.158236356687871,1.008537544091832,0.89388856586071797,0.14027909776594,1.0035185753004601,0.88927499402804988,0.165884376880507,1.0035185753004601,0.88927499402804988,0.165884376880507,0.99885003243498305,0.14435115380731101,0,0.99919400021624405,0.14441807489207201,0,0.98984717010631595,0.14258826123160501,0,1.0007273299129169,0.144716351727007,0,1.0035287063703473,0.14526128056006199,0,0.98904588805503413,0.14243147469016501,0,1.0025751410430299,0.14507581355372401,0,1.0086694123082067,0.146261272769492,0,0.99204580988117597,0.143018468205069,0,1.0872627957205241,2.0491520977804791,0,1.034719018280515,"Extremely high (>80%)",1.9495196743862493,0,1.0250398740169533,1.9248187653469413,0,1.1954785218008841,2.255705129310714,0,1.044212080858222,"Extremely high (>80%)",1.970342534805652,0,1.0291421244596419,1.931958687098934,0,1.2131077940280779,2.2905930679724089,0,1.156507049281257,"Extremely high (>80%)",2.1860041329843831,0,1.1374469755279393,2.1375375495473619,0,636357,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,1.9495196743862493,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,1.970342534805652,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.1860041329843831,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Palmiet, Western Cape, South Africa",-29.814,30.967555000000001,3177.5190114068441,8.719467611161873,8.6070612943883162,9.2513728980255703,9.6886941671396709,4.101232043066819,2.4884176324274749,3.803860360227723,"1001Z_SJ Equity",0.41012320430668187,0.67188982289354704,0.78342570555477264,-32767,8.6589671473879526E-2,0.1111111111111111,640678813.6852541,262757248,640678813.6852541,3.0360573720268,2.6875592915741899,2.3502771166643202,null,2.7922668538281701,2.6880559936852602,1.154679681908263,0.16713457070728899,0.20883349038132201,1.180667549137806,0.17092018945440601,0.14940119034818,1.180667549137806,0.17092018945440601,0.14940119034818,1.1305086917866167,0.163601840694825,0.23458242941731,1.078954680634036,0.156061391861573,0.178891692592304,1.078954680634036,0.156061391861573,0.178891692592304,1.131084387433374,0.16368598194344999,0.184590105785124,1.016691179316874,0.146965583463852,0.26251146863719399,1.016691179316874,0.146965583463852,0.26251146863719399,0.99386147142478398,0.77545984916590516,7.0193017181279002E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.0390815934232027,0.81009972849512402,7.8167215975394E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.0567226044427187,0.82373406149128303,7.7144866365726997E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,1.156131414589912,6.7491529909111003E-2,0,1.1612385349137599,6.7793804171033006E-2,0,1.1036359591272431,6.4769940356474001E-2,0,1.2845355434556167,7.4540484971081997E-2,0,1.2901975804644299,7.489074639328E-2,0,1.1804273205460301,6.9104257276875997E-2,0,1.375290527872294,7.9522628555204006E-2,0,1.3855161988273119,8.0136370880784E-2,0,1.2247008438349201,7.1603177436270996E-2,0,1.001257260090737,0.403815498035483,0,0.98354404316588995,"Medium-high (20-40%)",0.39664011833498197,0,0.93475590138238596,0.37894844701041802,0,1.1362456147290487,0.45562130997123507,0,1.195784775414533,"High (40-80%)",0.47988003631102,0,1.0940471752273819,0.44280174905893199,0,1.2159044392727101,0.48582430585092307,0,1.3627699610399453,"High (40-80%)",0.54527304279028299,0,1.2045947370742509,0.48721051384035902,0,2292669,2,0.30360573720268003,1.2144229488107201,6.8576917952428804,1.8435419093050281E-2,0.62891744801522198,8.719467611161873,0.39664011833498197,2.9878306069559555,0.29878306069559557,1.1951322427823823,6.7805289711295291,1.7854393350031656E-2,0.61354568712637325,8.6070612943883162,0.47988003631102,3.262673796146057,0.32626737961460572,1.3050695184584229,7.2202780738336916,2.1290213226854204E-2,0.7047350925066026,9.2513728980255703,0.54527304279028299,3.4469788332600348,0.34469788332600348,1.3787915333040139,7.5151661332160558,2.3763460623673755E-2,0.77097303999592792,9.6886941671396709]
["Gariep, South Africa",-28.616667,21.783332999999999,2859.7671102661598,0.1100001,0.1100001,0.1100001,0.1100001,0.24193978755906664,8.4548919906630646E-2,7.9262783222034242E-2,"1001Z_SJ Equity",2.4193978755906665E-2,0.62306670011170173,0.58588036019395673,-32767,8.6589671473879526E-2,0,16988927871.140341,411029760,18384865120.457775,0,2.49226680044681,1.7576410805818701,null,2.7922668538281701,1,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7252544827806001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.9024207174962E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.5336986826819003E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Vankerloof, South Africa",-30,24.733332999999998,1906.5114068441064,0.8394915022728523,0.90587703800262909,1.0568000393534631,1.2638763009840996,1.1272314767100875,0.46045387904242946,0.21172325830024907,"1001Z_SJ Equity",0.11272314767100874,0.69062139434317027,0.58433783696189823,9.968,8.6589671473879526E-2,0,5179785519.3336525,583881728,5179785519.3336525,1.17278380300887,2.7624855773726802,1.7530135108856899,2.99537597347455,2.7922668538281701,1,1.064780432702803,5.6348258123163998E-2,0.24407839289145999,1.208956338595373,6.3914703575409001E-2,0.207241664155948,1.208956338595373,6.3914703575409001E-2,0.207241664155948,0.97600738384544916,5.1709623382136999E-2,0.19204968237924699,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,0.97542641638337291,5.1679266242354999E-2,0.20275635644814999,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,1.0304077160058227,0.62070703638615199,8.4643615137799E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.059377750572305,0.63705387514841205,8.890987853889E-2,1.0326729802111867,0.62805059714112799,6.8268569910973007E-2,1.0326729802111867,0.62805059714112799,6.8268569910973007E-2,1.0200639824978961,0.61358124809464898,8.6502674171153995E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.195698274885199,7.7762683559349996E-3,0,1.1955813757461713,7.7491150171660004E-3,0,1.1787710049531981,7.5872924997420002E-3,0,1.261400488881455,8.3949417332760002E-3,0,1.267075863412797,8.4128068416419993E-3,0,1.238277486732702,8.1377776648300006E-3,0,1.2935285261789,8.6974697628979993E-3,0,1.326506819398422,8.9645114680519996E-3,0,1.2822729564626101,8.5447728810340001E-3,0,1.122952900111132,0.138003704372508,0,0.98893676932556396,"Low-medium (10-20%)",0.121241507566772,0,0.97503190753998203,0.11870965639057,0,1.2924087560808839,0.162347763998135,0,1.14000869410398,"Low-medium (10-20%)",0.14306277166699399,0,1.114098327772036,0.138385802723724,0,1.3261159472950981,0.16829708305281599,0,1.4074840451010553,"Low-medium (10-20%)",0.17947694831826599,0,1.360549905430686,0.171073433976413,0,0,0.1,0.117278380300887,0.46911352120354799,0.1938227042407096,1.3765391269802488E-4,0.17641762291589669,0.8394915022728523,0.121241507566772,1.2778836964099334,0.12778836964099333,0.51115347856397331,0.20223069571279473,1.6341145299199558E-4,0.19232945227286902,0.90587703800262909,0.14306277166699399,1.5166482973685746,0.15166482973685746,0.60665931894742986,0.22133186378948599,2.3013737227407338E-4,0.22857871924427331,1.0568000393534631,0.17947694831826599,1.8437985589088584,0.18437985589088585,0.73751942356354339,0.24750388471270868,3.4007775056902738E-4,0.27851291495727859,1.2638763009840996]
["Acacia, Western Cape, South Africa",-30.633333,24.983332999999998,1358.3893773764257,2.5896341922840742,2.7332450677875881,3.0605902850618412,3.5119590773002778,1.1272314767100875,0.46045387904242946,0.21172325830024907,"1001Z_SJ Equity",0.11272314767100874,0.69062139434317027,0.58433783696189823,9.968,8.6589671473879526E-2,0,5179785519.3336525,583881728,5179785519.3336525,1.17278380300887,2.7624855773726802,1.7530135108856899,2.99537597347455,2.7922668538281701,1,1.064780432702803,5.6348258123163998E-2,0.24407839289145999,1.208956338595373,6.3914703575409001E-2,0.207241664155948,1.208956338595373,6.3914703575409001E-2,0.207241664155948,0.97600738384544916,5.1709623382136999E-2,0.19204968237924699,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,1.1114615791668927,5.8805003870780997E-2,0.156899323076785,0.97542641638337291,5.1679266242354999E-2,0.20275635644814999,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,0.94246668302601,4.9947982468228999E-2,0.23677164523299299,1.0304077160058227,0.62070703638615199,8.4643615137799E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.016807237575595,0.61845912172474105,7.4509398356392004E-2,1.059377750572305,0.63705387514841205,8.890987853889E-2,1.0326729802111867,0.62805059714112799,6.8268569910973007E-2,1.0326729802111867,0.62805059714112799,6.8268569910973007E-2,1.0200639824978961,0.61358124809464898,8.6502674171153995E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.049199827873543,0.63783035278904998,8.8701745988835998E-2,1.195698274885199,7.7762683559349996E-3,0,1.1955813757461713,7.7491150171660004E-3,0,1.1787710049531981,7.5872924997420002E-3,0,1.261400488881455,8.3949417332760002E-3,0,1.267075863412797,8.4128068416419993E-3,0,1.238277486732702,8.1377776648300006E-3,0,1.2935285261789,8.6974697628979993E-3,0,1.326506819398422,8.9645114680519996E-3,0,1.2822729564626101,8.5447728810340001E-3,0,1.122952900111132,0.138003704372508,0,0.98893676932556396,"Low-medium (10-20%)",0.121241507566772,0,0.97503190753998203,0.11870965639057,0,1.2924087560808839,0.162347763998135,0,1.14000869410398,"Low-medium (10-20%)",0.14306277166699399,0,1.114098327772036,0.138385802723724,0,1.3261159472950981,0.16829708305281599,0,1.4074840451010553,"Low-medium (10-20%)",0.17947694831826599,0,1.360549905430686,0.171073433976413,0,14116,1,0.117278380300887,0.46911352120354799,1.938227042407096,1.375533576437978E-3,0.18091809509699236,2.5896341922840742,0.121241507566772,1.2778836964099334,0.12778836964099333,0.51115347856397331,2.0223069571279471,1.6330995203872789E-3,0.19815153257528026,2.7332450677875881,0.14306277166699399,1.5166482973685746,0.15166482973685746,0.60665931894742986,2.2133186378948597,2.3003372243939704E-3,0.23831199099515729,3.0605902850618412,0.17947694831826599,1.8437985589088584,0.18437985589088585,0.73751942356354339,2.4750388471270868,3.3997115638199718E-3,0.29600109504582744,3.5119590773002778]
["Port Rex, Eastern Cape, South Africa",-33.0182,27.895150000000001,1358.3893773764257,5.3941723921512406,5.7763820391734537,6.2126442277660692,6.357795371773193,2.2864212039183758,1.1106551960879623,0.73810885657371328,"1001Z_SJ Equity",0.22864212039183757,0.65664005746558485,0.42951898424138862,0.26400000000000001,8.6589671473879526E-2,4.7619047619047616E-2,225146897.30736831,51478064,225146897.30736831,2.1930912009401906,2.6265602298623398,1.28855695272417,0.496922466008071,2.7922668538281701,1.96523458183932,0.96897946583641903,9.2660519627769999E-2,0.161226689104668,1.0993705717309961,0.10597023365527,0.143515407525832,1.0993705717309961,0.10597023365527,0.143515407525832,0.88060545341849905,8.3649455604551004E-2,0.28420318538495998,0.99621586545488705,9.5437134181677999E-2,0.21814826188525699,0.99621586545488705,9.5437134181677999E-2,0.21814826188525699,0.97994351079488096,9.3778469445494006E-2,0.26931017658441497,0.96766209713177787,9.2521516533675005E-2,0.34951048386678002,0.96766209713177787,9.2521516533675005E-2,0.34951048386678002,1.024720955335074,0.44790870745046701,7.1622478273172002E-2,0.99637787724679316,0.43891683405495102,7.2497028118485005E-2,0.99637787724679316,0.43891683405495102,7.2497028118485005E-2,0.99733866803696303,0.43622336606598999,7.8109937165653995E-2,1.010312365801312,0.44482154553523706,8.0806072673727997E-2,1.010312365801312,0.44482154553523706,8.0806072673727997E-2,1.006403997203303,0.43943409297180702,8.6761340048416E-2,1.0391997236082413,0.45724513125621402,9.9458840805165996E-2,1.0391997236082413,0.45724513125621402,9.9458840805165996E-2,1.336750243063346,2.7772509651245999E-2,0,1.3518883264737509,2.8002237745536999E-2,0,1.302974298147012,2.7254715172296998E-2,0,1.429483583875552,2.9445014481574001E-2,0,1.4470635576169599,2.9707073116841998E-2,0,1.3415719024336421,2.7962488462432999E-2,0,1.4830299715802859,3.041075766842E-2,0,1.4858584361094047,3.0401990064087E-2,0,1.323750020113694,2.7635684441325001E-2,0,1.379544448766485,0.29972322368590298,0,1.229693027297573,"Medium-high (20-40%)",0.26424625840338301,0,1.185200269728373,0.257192177767189,0,1.623296310880558,0.35200485488840899,0,1.4525602410038001,"Medium-high (20-40%)",0.31127373397749197,0,1.346667874859693,0.29299379850617402,0,1.5133831238673401,0.32428293880500098,0,1.5355137299617301,"Medium-high (20-40%)",0.328593728281806,0,1.367987879278715,0.29869467640282799,0,520725,1.5,0.21930912009401907,0.87723648037607627,4.131709441128228,7.2145954543739411E-3,0.37801187519256163,5.3941723921512406,0.26424625840338301,2.4018830439027528,0.24018830439027528,0.9607532175611011,4.3822596526833033,8.6536872537117671E-3,0.42471548167533824,5.7763820391734537,0.31127373397749197,2.6381838438833576,0.26381838438833577,1.0552735375533431,4.6658206126600295,1.0440147373029191E-2,0.48110993017966758,6.2126442277660692,0.328593728281806,2.7163049444904068,0.27163049444904069,1.0865219777961628,4.7595659333884885,1.1067595990243992E-2,0.50063986459829724,6.357795371773193]
["Tihange Belgium",50.529699000000001,5.2614549999999998,{"$f":"'19.0 GdF'!D60","v":7746.1726772721513},7.0255206783360684,7.1824282366207681,7.4100174763617295,7.5918199593212599,4.2055494528429325,2.5809595643014767,4.0840741900142632,"GSZ_FP Equity",0.42055494528429327,0.31748743274675539,0.68946024623971003,-32767,0,0,8586576704.1661901,3611127296,8586576704.1661901,3.0722943001491401,1.26994973098702,2.0683807387191302,null,0,1,0.95256430437089012,0.36477770271502502,8.5890256467895998E-2,0.99746684807951203,0.38223701256572801,0.101471714074145,0.99746684807951203,0.38223701256572801,0.101471714074145,0.94171504135047501,0.36056193385226398,7.430652547121E-2,0.98220204584354986,0.37637317531849707,8.0285453811874005E-2,0.98220204584354986,0.37637317531849707,8.0285453811874005E-2,0.89867940040809202,0.3438392942838,0.108545880774708,0.99358810647086804,0.380747028669077,8.5019727513596002E-2,0.99358810647086804,0.380747028669077,8.5019727513596002E-2,0.99675893106361813,0.70925015948311998,9.2822610318749998E-2,1.0093686414923573,0.72559915950745202,0.12630632854513699,1.0093686414923573,0.72559915950745202,0.12630632854513699,1.0255146657544989,0.72865369393038004,0.12948572181441301,1.007266186864834,0.72416676864511109,0.100069946239843,1.007266186864834,0.72416676864511109,0.100069946239843,1.0585679695233701,0.75155191591581905,0.135418062447554,1.0176210088516191,0.73153735809195197,9.3860397687792002E-2,1.0176210088516191,0.73153735809195197,9.3860397687792002E-2,1.124734749907055,0.17024790887362201,0,1.124759055784663,0.17024968728775,0,1.1103632976245921,0.168979899600228,0,1.277358652443733,0.18211170952272601,0,1.277470500420401,0.182120156989834,0,1.2160281788542151,0.177049009103323,0,1.4659993708353587,0.19677517861311999,0,1.466004701629555,0.19677517861311999,0,1.32440032603633,0.185324859248819,0,1.180744171019376,0.46671687333538697,0,1.1276154770960407,"High (40-80%)",0.445403458301868,0,1.113183159683399,0.44208146789858693,0,1.356417383555778,0.50507747053892704,0,1.3006188551799067,"High (40-80%)",0.483881872919661,0,1.2380631704038521,0.47040814997907093,0,1.6312818232727333,0.57228822267970603,0,1.4754652275747,"High (40-80%)",0.51681343200749097,0,1.332947040540245,0.48674013267190203,0,355816,1.5,0.30722943001491398,1.2289177200596559,5.1867531601789683,1.4158619123036342E-2,0.59569117897440793,7.0255206783360684,0.445403458301868,3.1551127598670257,0.31551127598670259,1.2620451039468104,5.2861353118404306,1.4932236342341176E-2,0.61931558449118529,7.1824282366207681,0.483881872919661,3.2746548942906526,0.32746548942906528,1.3098619577162611,5.4295858731487829,1.608517976160153E-2,0.65448446573508323,7.4100174763617295,0.51681343200749097,3.3696435662368933,0.33696435662368934,1.3478574264947574,5.5435722794842723,1.7031880341658194E-2,0.68335837300057178,7.5918199593212599]
["Doel Belgium",51.310597999999999,4.2649749999999997,{"$f":"'19.0 GdF'!D61","v":7474.4222066655484},10.288458103366553,10.407149820643134,10.725956574385233,10.937330075209847,6.4831963255444229,4.9631877482183206,8.9951070895742973,"GSZ_FP Equity",0.64831963255444225,0.28203518967333741,0.5147739201412026,0.437,0,0,7177381363.0566664,4653237248,7177381363.0566664,3.69670526158135,1.1281407586933501,1.5443217604236099,0.63189585905380397,0,1,0.962295564465241,0.34215383379886899,5.9487970958830003E-2,1.0277032373758801,0.365579919920482,0.12528860408610701,1.0277032373758801,0.365579919920482,0.12528860408610701,0.96530716637292613,0.34323813546784399,6.0389103600160997E-2,1.0045375113837831,0.35734247760897903,8.5056093629295004E-2,1.0045375113837831,0.35734247760897903,8.5056093629295004E-2,0.93456324607068997,0.33216904827890398,0.10365140087638799,1.0136802356097241,0.36059351594927802,7.8121497120797995E-2,1.0136802356097241,0.36059351594927802,7.8121497120797995E-2,0.98359676156884501,0.51049772320696996,6.6594701858031E-2,1.0156500280721581,0.53063792967467405,8.8796154504921995E-2,1.0156500280721581,0.53063792967467405,8.8796154504921995E-2,1.013868664596048,0.52522881708444902,9.8458519791959007E-2,1.0247956538430081,0.53555216855453502,7.1277573492915997E-2,1.0247956538430081,0.53555216855453502,7.1277573492915997E-2,1.0449866438040607,0.54107329004606897,0.106791219670915,1.024769560447476,0.53545272493023799,7.0887134004138999E-2,1.024769560447476,0.53545272493023799,7.0887134004138999E-2,1.0591157172902039,0.24518104068750399,0,1.059186276633362,0.24520027039033099,0,1.036829711413378,0.239292313998967,0,1.1235651974288341,0.26234576927172498,0,1.123913514354107,0.26243945243934003,0,1.049012923934153,0.24255248823195799,0,1.193620590064872,0.28100351170614202,0,1.194116917426165,0.281137133487319,0,1.0492506181893233,0.242616094172075,0,1.100613736985026,0.71658130486309501,0,1.0306343680865211,"High (40-80%)",0.67071591471343595,0,1.008880456639216,0.65455540898148001,0,1.163945774535738,0.76432581978147596,0,1.1188367797294887,"High (40-80%)",0.73441997211009902,0,1.0442745164280669,0.67876757852832303,0,1.2771961609697049,0.84596536962769397,0,1.178001578286578,"High (40-80%)",0.77965110589194397,0,1.035090338481546,0.67282433943211095,0,1036540,2,0.369670526158135,1.47868210463254,7.9147284185301601,2.7331396549059091E-2,0.86771618365479442,10.288458103366553,0.67071591471343595,3.7457018346540667,0.37457018346540666,1.4982807338616266,7.9931229354465074,2.806070192528003E-2,0.88768544940971905,10.407149820643134,0.73441997211009902,3.8766052925104453,0.38766052925104455,1.5506421170041782,8.2025684680167128,3.0056275953892913E-2,0.94268971341044838,10.725956574385233,0.77965110589194397,3.9628286619148358,0.39628286619148356,1.5851314647659343,8.3405258590637388,3.140816163567408E-2,0.98026458974449893,10.937330075209847]
["Umm Al Nar Abu Dhabi",{"$f":"B260","v":24.718800000000002},{"$f":"C260","v":54.686},{"$f":"'19.0 GdF'!D63","v":5753.5071281549244},3.254017855302445,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,9.9999497820729655,"GSZ_FP Equity",1.5380901890175274,1.1685379112560852,0.18570753953860275,-32767,0,-32767,12650747.101136517,19457990,12650747.101136517,4.9430681959982001,4.6741516450243399,0.55712261861580803,null,0,null,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,3.0953392973247999E-2,0,1.429308068372408,3.0943320854540001E-2,0,1.4264959568733151,3.0860066506230001E-2,0,1.7288301779156421,3.5232768472503E-2,0,1.730658744602648,3.5249980320928999E-2,0,1.70130278526505,3.4759633883563998E-2,0,1.989250187185795,3.8957667462113002E-2,0,1.9933893587410341,3.9004713181142001E-2,0,1.955085354896676,3.8360862554858002E-2,0,1.45130247800462,1.9263687200822199,0,1.419787578776627,"Extremely high (>80%)",1.890713402920557,0,1.416994198493611,1.8856263564157421,0,1.648541516442912,2.0796478264186029,0,2.1732992917027159,"Extremely high (>80%)",2.6201405722712541,0,2.1364351289469878,2.5836929889446831,0,1.833628501405133,2.2340409639163679,0,2.154949032574347,"Extremely high (>80%)",2.560169289926808,0,2.113540576335645,2.5179085868918079,0,0,0.1,0.49430681959982004,1.9772272783992801,0.49544545567985604,2.4435417497108499E-3,0.77890157947359784,3.254017855302445,1.890713402920557,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,2.6201405722712541,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,2.560169289926808,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Polaniec Poland",50.433019999999999,21.280650000000001,{"$f":"'19.0 GdF'!D64","v":4623.3539422673493},3.5683343665909129,4.2230829079470702,4.5781229121858988,4.666403994280131,1.8460888497687831,0.84256588600563631,0.46311529650426519,"GSZ_FP Equity",0.1846088849768783,0.40279109617948466,0.27168940680681469,0.38700000000000001,-32767,0,8810308259.0185699,1626461184,8810308259.0185699,1.88447198962297,1.61116438471794,0.81506822042044402,0.59416632805099601,null,1,1.0242890765307999,0.27209991167647801,0.139578840987862,0.97116234016716796,0.258380547197194,0.13308725126559501,0.97116234016716796,0.258380547197194,0.13308725126559501,0.93920575865220801,0.25003612447733498,0.14494510895276,0.95771754589494595,0.25492083021714501,0.10478386620361201,0.95771754589494595,0.25492083021714501,0.10478386620361201,0.91821178552475813,0.24459197200305599,0.157584045838257,0.98681160097642595,0.26240753431583502,0.120036864337735,0.98681160097642595,0.26240753431583502,0.120036864337735,1.020297135137147,0.27237085600206001,0.123364813557804,1.0281577352076767,0.28576699878952899,6.5934976064338999E-2,1.0281577352076767,0.28576699878952899,6.5934976064338999E-2,1.067153326307323,0.28531082299137001,9.1301448179666997E-2,1.022615213374013,0.28390290399322798,7.8764177998917995E-2,1.022615213374013,0.28390290399322798,7.8764177998917995E-2,1.089199925814232,0.29143674910790501,8.3544958979759998E-2,1.034145915575444,0.28663964375739498,8.5818643484227006E-2,1.034145915575444,0.28663964375739498,8.5818643484227006E-2,1.177016439161346,6.6021904478037005E-2,0,1.177008525898158,6.6021302264550996E-2,0,1.15933911281243,6.4314930353782995E-2,0,1.2966083677769933,7.7539538492291005E-2,0,1.296586826908948,7.7537731851835004E-2,0,1.2519233656083459,7.3228894364084002E-2,0,1.3567779493881429,8.3334337755169005E-2,0,1.3567277058862153,8.3329821154027997E-2,0,1.2774462708599159,7.5686226491094993E-2,0,1.1491057223297001,0.24263846346460899,0,1.2119585750159521,"Medium-high (20-40%)",0.25551963172430397,0,1.19376448700932,0.248915528090041,0,1.3805370717037233,0.31011334323940798,0,1.3538300853591887,"Medium-high (20-40%)",0.30416397038165599,0,1.3071947684100087,0.28726132070771199,0,1.4776307283104031,0.34070757544784602,0,1.3748599069404599,"Medium-high (20-40%)",0.31755879788776298,0,1.29451890269218,0.28843008143203402,0,62110,1,0.188447198962297,0.75378879584918801,2.507577591698376,3.5513535243934511E-3,0.30341662551895532,3.5683343665909129,0.25551963172430397,2.3534341385337334,0.23534341385337335,0.94137365541349338,2.8827473108269865,5.5387757787574016E-3,0.39342316592783289,4.2230829079470702,0.30416397038165599,2.6048492693339131,0.26048492693339131,1.0419397077335653,3.0838794154671305,6.7853657644421153E-3,0.44551842322076052,4.5781229121858988,0.31755879788776298,2.6670237401287609,0.26670237401287611,1.0668094960515044,3.1336189921030089,7.1131423006478064E-3,0.45886236382496975,4.666403994280131]
["Riyadh Saudi Arabia",24.633299999999998,46.716667000000001,{"$f":"'19.0 GdF'!D66","v":4440.988314544582},13.575000150000001,13.575000150000001,13.575000150000001,13.575000150000001,10,10,10,"GSZ_FP Equity",19.320093538363963,0.83057659834737885,0.38272999042244882,-32767,-32767,0,138164757.15810859,2669356032,138164757.15810859,5,3.3223063933895198,1.14818997126735,null,null,1,0.99573031049124117,1.5832675243039999E-3,0.37294032602882093,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,1.0111854919556511,1.608066485516E-3,0.29747148622921699,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,1.0775037948018169,1.7144790193130001E-3,0.27065757590898099,1.028694035070649,1.63509569525E-3,0.39938769529274698,1.028694035070649,1.63509569525E-3,0.39938769529274698,0.99875280073779904,0.38252110005523798,5.9388417418939996E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,0.99748705749918187,0.382036621818723,4.3895070590390002E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,0.99543098208343594,0.38124931661946598,3.6477541582710001E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.94851393720740396,2.8885708173677999E-2,0,0.94975872684470097,2.8903330608749001E-2,0,0.91669551416900596,2.8206402587364E-2,0,0.98889747884722801,2.9730013629768001E-2,0,0.99007211564067898,2.9752911570879E-2,0,0.97737645724267597,2.9485319945339001E-2,0,1.137267534252459,3.2832011181548E-2,0,1.1409290880620393,3.2932133551507002E-2,0,1.1949363313432999,3.4070632652957997E-2,0,0.95258116300533013,18.244363463707423,0,1.123571560890628,"Extremely high (>80%)",21.447439003141241,0,1.0844575370611167,20.930290255456253,0,0.97795853155950896,18.488050026262549,0,1.1103718266211893,"Extremely high (>80%)",20.948393914128648,0,1.0961335694449159,20.759988326776465,0,1.0554649920853727,19.149847161561052,0,1.109104407301907,"Extremely high (>80%)",20.140798882396201,0,1.161605191247399,20.837087854814392,0,3563456,2,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,21.447439003141241,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,20.948393914128648,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,20.140798882396201,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Hazelwood Australia",-38.298842999999998,146.35470000000001,{"$f":"'19.0 GdF'!D67","v":4109.6479486820881},5.4338768140904987,5.6739202304874929,5.8853063912953143,6.3979268261666862,4.5993060867337086,2.9433431275422848,5.1809790897038024,"GSZ_FP Equity",0.45993060867337082,0.66841936358742282,1.0364391666471171,-32767,0,0.21739130434782608,2060115987.3508096,947510400,2060115987.3508096,3.2014162131817399,2.67367745434969,3.10931749994135,null,0,3.4189525492822299,0.853419386784805,0.160402700905736,0.39165435181207198,0.94662362956776303,0.17884661828949899,0.36891529451966798,0.94662362956776303,0.17884661828949899,0.36891529451966798,0.75419151219694203,0.140761337782358,0.44803777690976598,0.89838959649882499,0.169294454542295,0.43493619936846306,0.89838959649882499,0.169294454542295,0.43493619936846306,0.81658156095859202,0.153177568891146,0.47306761251100093,0.74027174079879909,0.13946254648095599,0.46375911461175201,0.74027174079879909,0.13946254648095599,0.46375911461175201,1.004651369309334,1.0531647025663371,7.5725257676502997E-2,1.005061630858272,1.0615915713304087,9.8722672241191994E-2,1.005061630858272,1.0615915713304087,9.8722672241191994E-2,0.98812592062297999,1.036065024357339,6.8567074936513997E-2,0.98832926375657804,1.045433070867259,7.5743734300526E-2,0.98832926375657804,1.045433070867259,7.5743734300526E-2,0.99279843868623197,1.04100987026795,6.6341276955836997E-2,0.99921264281392796,1.057295287206671,8.1009391816708007E-2,0.99921264281392796,1.057295287206671,8.1009391816708007E-2,1.361985590886801,9.2498189663696995E-2,0,1.3424617803524681,9.2208846346491E-2,0,1.310558637231096,9.1925728463535E-2,0,1.696012975745917,9.6612272533297003E-2,0,1.6910982376601873,9.6453105833755007E-2,0,1.6367038695448779,9.6006732906375999E-2,0,1.9289804232205501,9.9481640220722006E-2,0,2.0611972309359712,0.10095864772563801,0,1.9976311939821929,0.100522960245105,0,1.595915925952869,0.57666229521943002,0,1.418157901853188,"High (40-80%)",0.515575006272876,0,1.384455866403324,0.51399198566189397,0,2.2487828997245942,0.68635517433541904,0,1.88236622980796,"High (40-80%)",0.56973576656439096,0,1.8218197048623319,0.56709910059334201,0,2.362263018719287,0.64945305595897795,0,2.7843791912302538,"High (40-80%)",0.72391226370890804,0,2.6985106736975091,0.720788217206629,0,64802,1,0.32014162131817397,1.2805664852726959,3.5611329705453922,1.0249197784185043E-2,0.58192816048822471,5.4338768140904987,0.515575006272876,3.3661823273144442,0.33661823273144442,1.3464729309257777,3.6929458618515554,1.133131712254736E-2,0.62317012058761279,5.6739202304874929,0.56973576656439096,3.5102929777819845,0.35102929777819847,1.4041171911127939,3.8082343822255877,1.2322291892795288E-2,0.66063252606413747,5.8853063912953143,0.72391226370890804,3.8558148570016582,0.38558148570016582,1.5423259428006633,4.0846518856013265,1.4867446769623288E-2,0.75608155099507235,6.3979268261666862]
["Kot Addu Pakistan",30.466667000000001,70.966666700000005,{"$f":"'19.0 GdF'!D68","v":4109.6479486820881},8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"GSZ_FP Equity",5.0108005446983972,0.60226004173273251,0.8921002909459258,54.244,8.4870933735807341E-2,0,976390678.56660867,4892498944,20627948389.835552,5,2.40904016693093,2.6763008728377802,5,2.7633424549446399,1,0.98528790779392517,3.0508181787822899,0.292554510237095,0.93169892614562,2.8853989511971831,0.21556190802897099,0.93169892614562,2.8853989511971831,0.21556190802897099,0.97578919410301701,3.0209899198672181,0.244873223657155,0.974022065554633,3.0165296877607801,0.19659657170609501,0.974022065554633,3.0165296877607801,0.19659657170609501,0.95608334989265109,2.959108801815459,0.24100560718189601,1.065410638193675,3.2996809617681451,0.19087462659266899,1.065410638193675,3.2996809617681451,0.19087462659266899,0.98907817334978987,0.89684173663324196,0.13411703093438301,0.98175675048034805,0.86106963849935203,7.9824845333357E-2,0.98175675048034805,0.86106963849935203,7.9824845333357E-2,0.98463224807990701,0.89490809044097697,0.11940696840597601,0.98460051793044301,0.86393532791737693,7.8417327851068003E-2,0.98460051793044301,0.86393532791737693,7.8417327851068003E-2,0.98618950877842115,0.89741649308862403,0.102204104736337,1.012595060338918,0.88712908705950988,0.13208262115487299,1.012595060338918,0.88712908705950988,0.13208262115487299,0.99758952202864604,0.73531328396216,0,1.001596339380556,0.73833411284579697,0,1.001010380815917,0.73789115838605202,0,1.0041102253116201,0.74022043591927,0,1.0147815845013579,0.74830209483788901,0,1.0257059213895821,0.75656153819953509,0,1.0256563747532459,0.75643497978246499,0,1.033523126991688,0.76247061095845003,0,1.0557204094931949,0.77925316105063813,0,0.59799113337471099,77.889655382446293,0,0.85857028384627698,"Extremely high (>80%)",80.293056271129203,0,0.86054966192652893,80.244885440683888,0,0.76709281118555905,76.743697413675548,0,0.85460445665640195,"Extremely high (>80%)",74.246243851214217,0,0.87908188719769798,75.0657426206743,0,0.94001050910672701,80.48161365269938,0,0.72019232388600096,"Extremely high (>80%)",67.070998433985153,0,0.73888796750278096,68.547281420861779,0,86220,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,80.293056271129203,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,74.246243851214217,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,67.070998433985153,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Taweelah, Abu Dhabi",24.718800000000002,54.686,{"$f":"'19.0 GdF'!D69","v":4089.0997089386783},3.254017855302445,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,9.9999497820729655,"GSZ_FP Equity",1.5380901890175274,1.1685379112560852,0.18570753953860275,-32767,0,-32767,12650747.101136517,19457990,12650747.101136517,4.9430681959982001,4.6741516450243399,0.55712261861580803,null,0,null,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,3.0953392973247999E-2,0,1.429308068372408,3.0943320854540001E-2,0,1.4264959568733151,3.0860066506230001E-2,0,1.7288301779156421,3.5232768472503E-2,0,1.730658744602648,3.5249980320928999E-2,0,1.70130278526505,3.4759633883563998E-2,0,1.989250187185795,3.8957667462113002E-2,0,1.9933893587410341,3.9004713181142001E-2,0,1.955085354896676,3.8360862554858002E-2,0,1.45130247800462,1.9263687200822199,0,1.419787578776627,"Extremely high (>80%)",1.890713402920557,0,1.416994198493611,1.8856263564157421,0,1.648541516442912,2.0796478264186029,0,2.1732992917027159,"Extremely high (>80%)",2.6201405722712541,0,2.1364351289469878,2.5836929889446831,0,1.833628501405133,2.2340409639163679,0,2.154949032574347,"Extremely high (>80%)",2.560169289926808,0,2.113540576335645,2.5179085868918079,0,0,0.1,0.49430681959982004,1.9772272783992801,0.49544545567985604,2.4435417497108499E-3,0.77890157947359784,3.254017855302445,1.890713402920557,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,2.6201405722712541,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,2.560169289926808,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Ita, Santa Catarina Brazil",-27.274699999999999,-52.339547000000003,{"$f":"'19.0 GdF'!D71","v":3724.3684534931426},0.1100001,0.1100001,0.1100001,0.1100001,6.6982385318207452E-2,2.2626571102263602E-2,6.5193436428260365E-2,"GSZ_FP Equity",6.698238531820745E-3,0.3318870833084509,0.29511394823516351,2.5999999999999999E-2,2.0205595395648035E-2,0,43365239774.619217,290470720,43459546038.617485,0,1.3275483332338001,0.88534184470549104,0.287826867285081,0.69282676896724504,1,1.0399858727224911,1.804681481545569,0.24871253335115101,1.0927271586373819,1.897102480719598,8.1600001377643006E-2,1.0927271586373819,1.897102480719598,8.1600001377643006E-2,1.0840874512075001,1.88122334026814,0.18698585682426799,1.118715062497025,1.9424544069674481,0.11592741148560699,1.118715062497025,1.9424544069674481,0.11592741148560699,1.106946477371872,1.92089703022016,0.116905332459841,1.1205642476118121,1.945681450879776,0.13129987302138499,1.1205642476118121,1.945681450879776,0.13129987302138499,1.026216786351118,0.31414058809093398,0.12626851238797401,0.99430967082105204,0.30186260971071699,0.16692516420478101,0.99430967082105204,0.30186260971071699,0.16692516420478101,1.039017581724472,0.31675193892548598,0.14738543026551201,1.009612137924371,0.30605383897386002,0.173582282417997,1.009612137924371,0.30605383897386002,0.173582282417997,1.0527797892624813,0.31807982567364401,0.19356605527289,1.0472661061544253,0.316008100922954,0.1975329901157,1.0472661061544253,0.316008100922954,0.1975329901157,1.0057116907250581,1.1528498853653001E-2,0,1.0087681340955159,1.1534898039498E-2,0,1.0245502390179899,1.1568218211641E-2,0,0.94948782893049299,1.1411180446500999E-2,0,0.95613086155457905,1.1424934334788001E-2,0,0.99642227014310891,1.1509055478572E-2,0,0.87200378499265596,1.1249499901545E-2,0,0.88135689721924892,1.1268725212672999E-2,0,0.94571954217121812,1.1402410310759E-2,0,0.96707959806636612,6.4016622092829996E-3,0,0.92318858680043003,"Low (<10%)",6.09254444084E-3,0,0.93763776202820304,6.1101857684389997E-3,0,0.87588311379459005,6.0783078194089997E-3,0,0.85470299117442206,"Low (<10%)",5.8934175666849999E-3,0,0.89073273786391716,5.9368981772600004E-3,0,0.78780018073958002,5.8682526726489999E-3,0,0.78657170756807293,"Low (<10%)",5.8032606574719998E-3,0,0.84403062336130197,5.8722376225770001E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.09254444084E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.8934175666849999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.8032606574719998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Torrevaldaliga Sud, Tirenno, Italy",43.613700000000001,10.291152,{"$f":"'19.0 GdF'!D72","v":3703.5633607529398},6.3037666138094686,6.6000544043179232,6.785264983028874,7.0358382210210388,3.2204364561793919,1.7648928832790829,1.856079758756048,"GSZ_FP Equity",0.32204364561793919,0.40736649875296194,0.59153429056852369,3.1440000000000001,0,7.1428571428571425E-2,1028779708.9250952,331311968,1028779708.9250952,2.6872562257606294,1.62946599501185,1.77460287170557,1.8934398773161201,0,2.2801079191927398,0.92286998080225813,0.26003495490572798,0.19853032454635899,0.91319137011831508,0.25731784670794,0.14728584621273599,0.91319137011831508,0.25731784670794,0.14728584621273599,0.88723111199390892,0.249964783712534,0.23225543627339201,0.90328172985569,0.25451978406887399,0.17179445893977199,0.90328172985569,0.25451978406887399,0.17179445893977199,0.82945923857216097,0.233640678179413,0.295834602472617,0.86066442634763696,0.24248646282174899,0.190266089556516,0.86066442634763696,0.24248646282174899,0.190266089556516,1.019305469307737,0.59774849997233803,9.9350413912341007E-2,0.98758828757288197,0.59757038001541396,0.107745149491033,0.98758828757288197,0.59757038001541396,0.107745149491033,1.0178362833368,0.59790538768851198,8.9819283641072001E-2,0.99610430037795294,0.60258614939689203,0.13483006142464199,0.99610430037795294,0.60258614939689203,0.13483006142464199,0.99609345904540403,0.58415193901189899,0.113654806183712,0.99729508538544587,0.60266684739601595,0.15280833826621901,0.99729508538544587,0.60266684739601595,0.15280833826621901,1.0367118378317839,9.2535638533955994E-2,0,1.0361183085550441,9.2513621242803004E-2,0,1.044921534932663,9.2815533347746004E-2,0,1.176219808115877,9.7678052099008997E-2,0,1.1847059087073719,9.7990147201111003E-2,0,1.208415028350379,9.8759376310788002E-2,0,1.2854966961585841,0.101706115515553,0,1.3034102194577399,0.102365258169462,0,1.291020992149708,0.101762534824134,0,1.123356333392233,0.355858459750166,0,1.134612461811594,"Medium-high (20-40%)",0.359530527813747,0,1.144252529234131,0.36070383199301698,0,1.325719750147752,0.390767253883818,0,1.3115574793001099,"Medium-high (20-40%)",0.38500011918363902,0,1.3378052366269353,0.388022395477372,0,1.549800926169018,0.435309965319706,0,1.5144232520321119,"High (40-80%)",0.42214834171881493,0,1.500028295149082,0.41966274587022601,0,335700,1.5,0.26872562257606292,1.0749024903042517,4.7247074709127554,1.0832145906896152E-2,0.49332450668556571,6.3037666138094686,0.359530527813747,2.8461142754090165,0.28461142754090163,1.1384457101636065,4.91533713049082,1.2150678164173239E-2,0.53412088549932424,6.6000544043179232,0.38500011918363902,2.9448588924195347,0.29448588924195346,1.1779435569678138,5.0338306709034413,1.3008420292982537E-2,0.56048233486463583,6.785264983028874,0.42214834171881493,3.0777500469327168,0.30777500469327168,1.2311000187730867,5.1933000563192602,1.4208948804591982E-2,0.5972291971240995,7.0358382210210388]
["Vado Ligure Italy",33.256,8.3910129999999992,{"$f":"'19.0 GdF'!D74","v":3526.5916459628174},3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"GSZ_FP Equity",0.24684816390653003,0.56457315329815994,0.25904806147993825,2.5830000000000002,-32767,0,435439236.40728593,107487376,435439236.40728593,5,2.2582926131926402,0.77714418443981503,1.7077014726757,null,1,1.0721393856970147,1.0984542560067E-2,0.48163395088356598,0.98412621907511499,1.0096797086987E-2,0.20013207589097301,0.98412621907511499,1.0096797086987E-2,0.20013207589097301,1.056391929401987,1.0825913973184E-2,0.50570744438318904,1.0508248108997329,1.0773561463373001E-2,0.27884911522470401,1.0508248108997329,1.0773561463373001E-2,0.27884911522470401,0.88106778564466803,9.059824221947E-3,0.205482701188791,0.98794461916440401,1.0135540890784001E-2,0.24580190599122201,0.98794461916440401,1.0135540890784001E-2,0.24580190599122201,0.94783840526204699,0.25236530989831102,0.230107067492476,1.024144188956974,0.26264558870629701,0.16512246311895201,1.024144188956974,0.26264558870629701,0.16512246311895201,0.95117586657723108,0.253424075637879,0.203766474132762,1.0619717252091687,0.27450045932057099,0.13260217633441401,1.0619717252091687,0.27450045932057099,0.13260217633441401,0.92464072184121504,0.24720616820135299,0.14324518360993899,1.025448101868637,0.26436438302097098,0.15814067558057199,1.025448101868637,0.26436438302097098,0.15814067558057199,1.0575094484966661,2.8024390724629999E-3,0,1.0540182421786539,2.7852160183130001E-3,0,1.0560710741094059,2.7952354244739999E-3,0,1.0701138634120513,2.8638695299109999E-3,0,1.0722700574826181,2.874100117935E-3,0,1.073405987723913,2.8796612403239998E-3,0,1.0439517585036473,2.7363626140329998E-3,0,1.0548759040382381,2.7893927262680001E-3,0,1.0576079939101359,2.8027206482809999E-3,0,0.98635444477134115,0.255125696599452,0,1.0710193690086047,"Arid and low water use",0.27585144024560199,0,1.0731053127533827,0.27684377534700999,0,1.0129894347241293,0.26453836017953603,0,1.0204080131725499,"Arid and low water use",0.266773446061081,0,1.02148900234364,0.26728962842177501,0,1.184871102442814,0.30203263849246398,0,1.067748012971055,"Arid and low water use",0.275209064451996,0,1.070513441132614,0.27652403344641302,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.27585144024560199,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.266773446061081,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,0.275209064451996,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Paiton, Indonesia",-7.7195,113.48950000000001,{"$f":"'19.0 GdF'!D75","v":3287.7183589456704},6.6158805932258566,6.7529410876154978,6.9899548762813497,7.3933757912884701,8.0054499384072937,6.9409652272254547,9.8024382242789034,"GSZ_FP Equity",0.80054499384072941,0.33909350257959187,1.0462535187588606,-32767,0.18029274068144965,9.6774193548387094E-2,2835110842.5662704,2269633792,2835110842.5662704,4.0009824902701903,1.3563740103183699,3.1387605562765799,null,3.8503413091734,2.5535983298118201,0.97902456097698987,0.80135551378497405,0.115054326319073,1.0213955665757699,0.83592816940199388,7.5811002244958001E-2,1.0213955665757699,0.83592816940199388,7.5811002244958001E-2,0.99467055450331499,0.81413226053952703,0.11531430173333,1.0561177261779779,0.86423714681949004,6.2542926739980007E-2,1.0561177261779779,0.86423714681949004,6.2542926739980007E-2,1.0241602532282541,0.83821397908572803,0.108164957452933,1.0514671336982819,0.86044551867786501,7.2646176239385005E-2,1.0514671336982819,0.86044551867786501,7.2646176239385005E-2,1.0095923145763559,1.0622962347530147,7.9550870809959998E-2,1.003646945434816,1.0585878583846411,6.0258131710061003E-2,1.003646945434816,1.0585878583846411,6.0258131710061003E-2,1.004983464889518,1.0576752012995161,6.9337527040999006E-2,1.0025439515288159,1.0575095319418319,5.7603424722653999E-2,1.0025439515288159,1.0575095319418319,5.7603424722653999E-2,0.98823841072864893,1.0401582221854191,5.1148805479715002E-2,1.00392898331113,1.058869488993009,5.9470116740385E-2,1.00392898331113,1.058869488993009,5.9470116740385E-2,1.1981018557749341,0.71462422175613005,0,1.1928288478212821,0.71264313013043201,0,1.1601376142901929,0.70183561875450695,0,1.515837640877892,0.82166026152149596,0,1.515114163790612,0.82086953763054804,0,1.4537627848251431,0.80075032469406604,0,1.963503092958224,0.97246586597969298,0,1.9899522263214271,0.98032457670814499,0,1.8841463931328439,0.94573540202719397,0,1.2237709895442479,0.89176927027157604,0,1.1678422022334041,"Extremely high (>80%)",0.85251718534649013,0,1.1358357645701913,0.83958842929840005,0,1.5239594999721493,1.009246656037166,0,1.43460726606087,"Extremely high (>80%)",0.94981978112310805,0,1.3765158455262527,0.92654004475616003,0,1.9171834551956779,1.1601642184975227,0,1.8925481953223311,"Extremely high (>80%)",1.139322078421052,0,1.7919213380505901,1.099122932827151,0,92476,1,0.40009824902701902,1.6003929961080761,4.2007859922161526,1.6008000897273555E-2,0.79869360400435407,6.6158805932258566,0.85251718534649013,4.0917289167928335,0.40917289167928333,1.6366915667171333,4.2733831334342671,1.6742386445807823E-2,0.82612400101828942,6.7529410876154978,0.94981978112310805,4.2476538023439012,0.42476538023439014,1.6990615209375606,4.3981230418751212,1.8042705301104627E-2,0.87472760816756223,6.9899548762813497,1.139322078421052,4.5101037394368397,0.45101037394368398,1.8040414957747359,4.6080829915494714,2.0341180841519559E-2,0.96091012312274371,7.3933757912884701]
["Machadinho, Santa Catarina, Brazil",-27.567,-51.667000000000002,{"$f":"'19.0 GdF'!D77","v":2928.1241634359881},0.1100001,0.1100001,0.1100001,0.1100001,6.6982385318207452E-2,2.2626571102263602E-2,6.5193436428260365E-2,"GSZ_FP Equity",6.698238531820745E-3,0.3318870833084509,0.29511394823516351,2.5999999999999999E-2,2.0205595395648035E-2,0,43365239774.619217,290470720,43459546038.617485,0,1.3275483332338001,0.88534184470549104,0.287826867285081,0.69282676896724504,1,1.0399858727224911,1.804681481545569,0.24871253335115101,1.0927271586373819,1.897102480719598,8.1600001377643006E-2,1.0927271586373819,1.897102480719598,8.1600001377643006E-2,1.0840874512075001,1.88122334026814,0.18698585682426799,1.118715062497025,1.9424544069674481,0.11592741148560699,1.118715062497025,1.9424544069674481,0.11592741148560699,1.106946477371872,1.92089703022016,0.116905332459841,1.1205642476118121,1.945681450879776,0.13129987302138499,1.1205642476118121,1.945681450879776,0.13129987302138499,1.026216786351118,0.31414058809093398,0.12626851238797401,0.99430967082105204,0.30186260971071699,0.16692516420478101,0.99430967082105204,0.30186260971071699,0.16692516420478101,1.039017581724472,0.31675193892548598,0.14738543026551201,1.009612137924371,0.30605383897386002,0.173582282417997,1.009612137924371,0.30605383897386002,0.173582282417997,1.0527797892624813,0.31807982567364401,0.19356605527289,1.0472661061544253,0.316008100922954,0.1975329901157,1.0472661061544253,0.316008100922954,0.1975329901157,1.0057116907250581,1.1528498853653001E-2,0,1.0087681340955159,1.1534898039498E-2,0,1.0245502390179899,1.1568218211641E-2,0,0.94948782893049299,1.1411180446500999E-2,0,0.95613086155457905,1.1424934334788001E-2,0,0.99642227014310891,1.1509055478572E-2,0,0.87200378499265596,1.1249499901545E-2,0,0.88135689721924892,1.1268725212672999E-2,0,0.94571954217121812,1.1402410310759E-2,0,0.96707959806636612,6.4016622092829996E-3,0,0.92318858680043003,"Low (<10%)",6.09254444084E-3,0,0.93763776202820304,6.1101857684389997E-3,0,0.87588311379459005,6.0783078194089997E-3,0,0.85470299117442206,"Low (<10%)",5.8934175666849999E-3,0,0.89073273786391716,5.9368981772600004E-3,0,0.78780018073958002,5.8682526726489999E-3,0,0.78657170756807293,"Low (<10%)",5.8032606574719998E-3,0,0.84403062336130197,5.8722376225770001E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.09254444084E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.8934175666849999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.8032606574719998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Rugeley, UK",52.761515000000003,-1.935967,{"$f":"'19.0 GdF'!D78","v":2783.926891036605},7.7713157043605783,7.5809085695698331,7.4637458289654699,7.3457941140745655,5.5135502270816925,3.8644658161307364,7.5043767754355786,"GSZ_FP Equity",0.55135502270816927,0.25963761608355346,0.45010058441599327,0.54300000000000004,0,0,2895012321.0265079,1596179584,2895012321.0265079,3.4629815829765498,1.0385504643342101,1.35030175324798,0.70876110918377799,0,1,1.0160393603399267,0.27786486491354601,6.8982616549966E-2,1.0149993872108729,0.27757749306846702,7.8749820308564006E-2,1.0149993872108729,0.27757749306846702,7.8749820308564006E-2,1.0357390049084281,0.28327232505152999,7.0632330303844998E-2,1.0145103979168859,0.277443329872891,7.6325640314206994E-2,1.0145103979168859,0.277443329872891,7.6325640314206994E-2,0.99960085070290805,0.27335257103529997,8.8773509951516005E-2,1.0221212529799719,0.27953150777143898,7.5513648182849002E-2,1.0221212529799719,0.27953150777143898,7.5513648182849002E-2,1.0036080242087373,0.46852176474746399,7.4905597238332997E-2,1.0141014109900519,0.46906002018111997,9.3849004209489995E-2,1.0141014109900519,0.46906002018111997,9.3849004209489995E-2,0.99158106013594705,0.462587801624534,9.3850670051566998E-2,1.028197488451454,0.475332585594686,0.122726060607511,1.028197488451454,0.475332585594686,0.122726060607511,1.016272653730681,0.47409453084854802,8.8618205811048997E-2,1.0465156366137467,0.48317860993195599,0.136642313557478,1.0465156366137467,0.48317860993195599,0.136642313557478,0.92133359121899316,0.14289419662605601,0,0.92132187297566404,0.142891272399119,0,0.91224759152215795,0.14197523472867499,0,0.859389778057154,0.13685208346521099,0,0.85983234876098613,0.13689207934331499,0,0.81877360308285196,0.13282278173593301,0,0.81068516996276796,0.132101346651641,0,0.81113227431377999,0.13214068222043701,0,0.732538535645472,0.12437912362072399,0,0.90678927134353404,0.51425788096856195,0,0.90770682680644188,"High (40-80%)",0.51477974968191498,0,0.89876664263702899,0.51147963460299395,0,0.82973584463311201,0.48311137856589598,0,0.84753428897968497,"High (40-80%)",0.49340555206726894,0,0.80706280070076708,0.47873842127249799,0,0.81100888358858803,0.483263596721693,0,0.79357734901700006,"High (40-80%)",0.47272195994622102,0,0.71668457485819104,0.44495564958789202,0,736516,1.5,0.34629815829765498,1.3851926331906199,5.6555778995718597,1.7988496795867986E-2,0.71255667480222984,7.7713157043605783,0.51477974968191498,3.3639553021831325,0.33639553021831325,1.345582120873253,5.5367463626197591,1.6974426552182037E-2,0.68160565952463847,7.5809085695698331,0.49340555206726894,3.3027739497175843,0.33027739497175845,1.3211095798870338,5.463328739661101,1.6362606672139138E-2,0.66294490274519502,7.4637458289654699,0.47272195994622102,3.2409918855758293,0.32409918855758291,1.2963967542303316,5.3891902626909953,1.5756175013471409E-2,0.64445092213976718,7.3457941140745655]
["Tocopilla, Chile",-22.085000000000001,-70.192999999999998,{"$f":"'19.0 GdF'!D80","v":2578.8040877980102},8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"GSZ_FP Equity",29.731131774088137,2.8909472100439273,1.9662739899881188,-32767,3.6402944957344863E-2,-32767,226437.62945706028,6732247,226437.62945706028,5,5,5,null,1.54212707266562,null,1.104554923222858,7.0471591966000005E-5,0.78452885806752704,0.48289402427632894,5.7232800520000003E-5,0.674749245646729,0.48289402427632894,5.7232800520000003E-5,0.674749245646729,1.286041945015052,7.4415313836000005E-5,0.78187729027154496,0.77100689088275909,6.3343111740000004E-5,0.70188727192862999,0.77100689088275909,6.3343111740000004E-5,0.70188727192862999,1.3245019531952209,7.5251051696999995E-5,0.727963062957105,1.134885051450778,7.1060256877000005E-5,0.801314180404614,1.134885051450778,7.1060256877000005E-5,0.801314180404614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96263109038044004,2.027781370515E-3,0,0.96263109038044004,2.027781370515E-3,0,0.97056121108188997,2.0290310692650001E-3,0,0.89645106598439595,2.0173578498319999E-3,0,0.89645106598439595,2.0173578498319999E-3,0,0.91604180933363299,2.020445394169E-3,0,0.794524699077093,2.0013041900860001E-3,0,0.794524699077093,2.0013041900860001E-3,0,0.82197848150556596,2.0056323708179998E-3,0,0.87151038861126595,28.774451008585753,0,1.9934624202961533,"Arid and low water use",35.430406202531572,0,2.0098844928478572,35.45224156160203,0,0.69706207442083301,27.109444895739145,0,1.1627017560867841,"Arid and low water use",31.848101465331112,0,1.1881110534366519,31.896844639646968,0,0.59986676286915697,26.595032826250147,0,0.70009266406444803,"Arid and low water use",28.163480939006057,0,0.72428346858106096,28.224389538586784,0,23591,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,35.430406202531572,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,31.848101465331112,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,28.163480939006057,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Maxima Centrale, Netherlands",52.313591000000002,5.6220299999999996,{"$f":"'19.0 GdF'!D81","v":2558.2558480545999},3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"GSZ_FP Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,312879,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["Loy Yang B, Australia",-38.252000000000002,146.59399999999999,{"$f":"'19.0 GdF'!D83","v":2448.5796184241467},5.4338768140904987,{"$f":"IF(ER274=\"\",\"\",EX274)","v":5.6739202304874929},{"$f":"IF(EZ274=\"\",\"\",FF274)","v":5.8853063912953143},{"$f":"IF(FH274=\"\",\"\",FN274)","v":6.3979268261666862},4.5993060867337086,2.9433431275422848,5.1809790897038024,"GSZ_FP Equity",0.45993060867337082,0.66841936358742282,1.0364391666471171,0.151,0,0.21739130434782608,2060115987.3508096,947510400,2060115987.3508096,3.2014162131817399,2.67367745434969,3.10931749994135,0.40141202536380893,0,3.4189525492822299,0.853419386784805,0.160402700905736,0.39165435181207198,0.94662362956776303,0.17884661828949899,0.36891529451966798,0.94662362956776303,0.17884661828949899,0.36891529451966798,0.75419151219694203,0.140761337782358,0.44803777690976598,0.89838959649882499,0.169294454542295,0.43493619936846306,0.89838959649882499,0.169294454542295,0.43493619936846306,0.81658156095859202,0.153177568891146,0.47306761251100093,0.74027174079879909,0.13946254648095599,0.46375911461175201,0.74027174079879909,0.13946254648095599,0.46375911461175201,1.004651369309334,1.0531647025663371,7.5725257676502997E-2,1.005061630858272,1.0615915713304087,9.8722672241191994E-2,1.005061630858272,1.0615915713304087,9.8722672241191994E-2,0.98812592062297999,1.036065024357339,6.8567074936513997E-2,0.98832926375657804,1.045433070867259,7.5743734300526E-2,0.98832926375657804,1.045433070867259,7.5743734300526E-2,0.99279843868623197,1.04100987026795,6.6341276955836997E-2,0.99921264281392796,1.057295287206671,8.1009391816708007E-2,0.99921264281392796,1.057295287206671,8.1009391816708007E-2,1.361985590886801,9.2498189663696995E-2,0,1.3424617803524681,9.2208846346491E-2,0,1.310558637231096,9.1925728463535E-2,0,1.696012975745917,9.6612272533297003E-2,0,1.6910982376601873,9.6453105833755007E-2,0,1.6367038695448779,9.6006732906375999E-2,0,1.9289804232205501,9.9481640220722006E-2,0,2.0611972309359712,0.10095864772563801,0,1.9976311939821929,0.100522960245105,0,1.595915925952869,0.57666229521943002,0,1.418157901853188,"High (40-80%)",0.515575006272876,0,1.384455866403324,0.51399198566189397,0,2.2487828997245942,0.68635517433541904,0,1.88236622980796,"High (40-80%)",0.56973576656439096,0,1.8218197048623319,0.56709910059334201,0,2.362263018719287,0.64945305595897795,0,2.7843791912302538,"High (40-80%)",0.72391226370890804,0,2.6985106736975091,0.720788217206629,0,32879,1,0.32014162131817397,1.2805664852726959,3.5611329705453922,1.0249197784185043E-2,0.58192816048822471,5.4338768140904987,{"$f":"IF(DJ274=\"\",\"\",DJ274)","v":0.515575006272876},3.3661823273144442,0.33661823273144442,{"$f":"IF(EQ274=\"\",\"\",IF(ER274=0,0.01,((2*ER274)/5)))","v":1.3464729309257777},{"$f":"IF(EQ274=\"\",\"\",IF($EJ274=\"\",(4/5*ER274+1),$EJ274*(4/5*ER274+1)))","v":3.6929458618515554},1.133131712254736E-2,{"$f":"IF(EQ274=\"\",\"\",IF($EJ274=\"\",ES274*(0.031*(ER274^2))+(0.15*ER274),$EJ274*ES274*(0.031*(ER274^2))+(0.15*ER274)))","v":0.62317012058761279},{"$f":"IF(ER274=\"\",\"\",SUM(ET274:EW274))","v":5.6739202304874929},{"$f":"IF(DT274=\"\",\"\",DT274)","v":0.56973576656439096},3.5102929777819845,0.35102929777819847,{"$f":"IF(EY274=\"\",\"\",IF(EZ274=0,0.01,((2*EZ274)/5)))","v":1.4041171911127939},{"$f":"IF(EY274=\"\",\"\",IF($EJ274=\"\",(4/5*EZ274+1),$EJ274*(4/5*EZ274+1)))","v":3.8082343822255877},1.2322291892795288E-2,{"$f":"IF(EY274=\"\",\"\",IF($EJ274=\"\",FA274*(0.031*(EZ274^2))+(0.15*EZ274),$EJ274*FA274*(0.031*(EZ274^2))+(0.15*EZ274)))","v":0.66063252606413747},{"$f":"IF(EZ274=\"\",\"\",SUM(FB274:FE274))","v":5.8853063912953143},{"$f":"IF(ED274=\"\",\"\",ED274)","v":0.72391226370890804},3.8558148570016582,0.38558148570016582,{"$f":"IF(FG274=\"\",\"\",IF(FH274=0,0.01,((2*FH274)/5)))","v":1.5423259428006633},{"$f":"IF(FG274=\"\",\"\",IF($EJ274=\"\",(4/5*FH274+1),$EJ274*(4/5*FH274+1)))","v":4.0846518856013265},1.4867446769623288E-2,{"$f":"IF(FG274=\"\",\"\",IF($EJ274=\"\",FI274*(0.031*(FH274^2))+(0.15*FH274),$EJ274*FI274*(0.031*(FH274^2))+(0.15*FH274)))","v":0.75608155099507235},{"$f":"IF(FH274=\"\",\"\",SUM(FJ274:FM274))","v":6.3979268261666862}]
["Northfield Mountain, Massachusetts, USA",42.616751999999998,-72.443899999999999,{"$f":"'19.0 GdF'!D84","v":2414.4181698507268},3.152331864466531,3.3829293908607578,3.5781192210372308,3.696039770812507,1.4983220802257531,0.64910529714805287,0.31793493608144097,"GSZ_FP Equity",0.1498322080225753,0.2894072105186814,0.50371092529009553,-32767,1.0628769524202332E-2,0,13678087902.777306,2049418112,13678087902.777306,1.5833477797370501,1.15762884207473,1.5111327758702899,null,0,1,1.065498290133936,0.50581018343189699,5.6490539517154E-2,1.0174146693750981,0.483080639864501,9.2953387567649995E-2,1.0174146693750981,0.483080639864501,9.2953387567649995E-2,1.0298519995456801,0.48898562503315002,5.179708053564E-2,1.0013820299139331,0.47554543462937199,9.0555034366702994E-2,1.0013820299139331,0.47554543462937199,9.0555034366702994E-2,1.003497175439874,0.47654651089421801,9.5625819494188996E-2,0.97640259530899787,0.46380531118546903,9.6326106830056005E-2,0.97640259530899787,0.46380531118546903,9.6326106830056005E-2,0.996727417321984,0.49307356158270399,9.1152799980328006E-2,1.003522977125004,0.50490755706017998,8.3475331527711999E-2,1.003522977125004,0.50490755706017998,8.3475331527711999E-2,1.0154633937633313,0.50221018378390403,0.104182414329884,1.0208545153772,0.51326702668090096,9.1989876857112005E-2,1.0208545153772,0.51326702668090096,9.1989876857112005E-2,1.011561704746706,0.50012609366868699,0.11956899064232999,1.0208760417687219,0.51362405577486803,8.3999635724612998E-2,1.0208760417687219,0.51362405577486803,8.3999635724612998E-2,1.097645358829745,8.1263796804648986E-2,0,1.0977444087626551,8.1274833357339996E-2,0,1.076922832564581,7.9034413161200995E-2,0,1.161743924020014,8.8209582261859001E-2,0,1.1618379551682541,8.8220273922278006E-2,0,1.09625281134449,8.1133082633723E-2,0,1.1898640304531041,9.1256705481206998E-2,0,1.1898776882019879,9.1258774834836007E-2,0,1.074432330779298,7.8764017620287993E-2,0,1.030170924715204,0.16066065782479599,0,1.0789547682037033,"Low-medium (10-20%)",0.168242787332849,0,1.0584895863807773,0.16360501050791401,0,1.128068814288381,0.18039299673866399,0,1.1602344764146739,"Low-medium (10-20%)",0.185513869964989,0,1.094739848126405,0.17061058045264599,0,1.1857173687923319,0.191495905215983,0,1.2186342948273641,"Low-medium (10-20%)",0.196760952567753,0,1.1003988886769367,0.16982129294502901,0,44117,1,0.15833477797370502,0.63333911189482006,2.2666782237896399,2.5071060250760435E-3,0.24980742275699541,3.152331864466531,0.168242787332849,1.7505446569771914,0.17505446569771915,0.70021786279087661,2.4004357255817532,3.0645241015179619E-3,0.27921127838660986,3.3829293908607578,0.185513869964989,1.8915270541326472,0.18915270541326473,0.75661082165305893,2.5132216433061179,3.5779935117862716E-3,0.30470876256626772,3.5781192210372308,0.196760952567753,1.9764439446292901,0.197644394462929,0.79057757785171601,2.5811551557034322,3.9064504307012348E-3,0.32040058682665717,3.696039770812507]
["ChilcaUno, Lima, Peru",-12.046374,-77.042793000000003,{"$f":"'19.0 GdF'!D85","v":2188.3875326732123},11.829446139247439,11.406795571071656,11.446486684250798,11.273560431701442,9.9983991256033189,9.9973320468587872,9.9786340497007515,"GSZ_FP Equity",0.99983991256033189,1.6246211795367953,1.130695676340103,-32767,0.15001547614953403,0,451341342.07986993,451269088,451341342.07986993,4.3216971190433897,5,3.3920870290203098,null,3.5851113421375498,1,1.359070336198952,0.18246365846332599,0.41152958342325402,1.317194303787997,0.17667741331963899,0.26548329464968401,1.317194303787997,0.17667741331963899,0.26548329464968401,1.545906828219666,0.20635478811074101,0.26185889799843698,1.4767604078482093,0.19686437017976599,0.41927322082576601,1.4767604078482093,0.19686437017976599,0.41927322082576601,1.689059478776211,0.224659983722304,0.21248863991221401,1.7290997668699479,0.22878821631667101,0.33353301275867597,1.7290997668699479,0.22878821631667101,0.33353301275867597,1.0116002259066761,1.1886789354828049,0.16617975484074701,1.0577906475835801,1.19996888381277,0.17404252959699401,1.0577906475835801,1.19996888381277,0.17404252959699401,1.0729912893857487,1.2559312501845641,0.19242660167796899,1.118029421961402,1.2670661033598201,0.18368360606974801,1.118029421961402,1.2670661033598201,0.18368360606974801,1.103278064865939,1.2961482777076587,0.164350471345282,1.1208196437470179,1.2698880779851529,0.19669834581151899,1.1208196437470179,1.2698880779851529,0.19669834581151899,1.088686022673512,0.157330187542638,0,1.08803218660366,0.15712247914101499,0,1.0759614646276707,0.1538624122167,0,1.1652689924246411,0.17689536399431499,0,1.16606223164665,0.177021302134379,0,1.183456488224975,0.181017898275942,0,1.235198261814231,0.19476067398673699,0,1.240630672063868,0.19603736442084799,0,1.301685184200734,0.21088493395751401,0,0.80105200862403403,0.86225492170683105,0,0.82602254160581301,"Extremely high (>80%)",0.88931842610098588,0,0.81685857700220299,0.87086633953790304,0,0.75377698781925695,0.85723896020955603,0,0.78960827054249205,"Extremely high (>80%)",0.89920437087083405,0,0.801386929074969,0.91950563786959805,0,0.73129352597410002,0.86691306017129999,0,0.71750091916887104,"Extremely high (>80%)",0.85685079230438799,0,0.75281091880376005,0.92174735811403485,0,6688602,2,0.43216971190433895,1.7286788476173558,8.914715390469425,3.735427519446706E-2,1.1486976259661907,11.829446139247439,0.88931842610098588,4.1527000776634804,0.41527000776634804,1.6610800310653921,8.6443201242615686,3.4489977397053333E-2,1.0669054383476426,11.406795571071656,0.89920437087083405,4.1686490482571834,0.41686490482571836,1.6674596193028735,8.6698384772114938,3.4755411461561525E-2,1.0744331762748693,11.446486684250798,0.85685079230438799,4.0990440025365071,0.40990440025365071,1.6396176010146029,8.5584704040584114,3.3604464459901048E-2,1.0418679621685281,11.273560431701442]
["Dunkerque, France",51.034368000000001,2.376776,{"$f":"'19.0 GdF'!D86","v":2054.823974341044},7.1055024689993322,7.1380458144039531,7.3336115863989004,7.4551969941954788,4.3305512943827758,2.6937620656796146,4.4277043594132532,"GSZ_FP Equity",0.43305512943827762,0.31818563743517775,0.68506539428952584,0.437,0,0,97898177.663872957,42395308,97898177.663872957,3.11455069678677,1.2727425497407101,2.0551961828685799,0.63189585905380397,0,1,0.99053033914430699,0.253339421237466,5.9396106468528997E-2,1.045733287495501,0.26747070924647998,0.13710887223092499,1.045733287495501,0.26747070924647998,0.13710887223092499,1.0169385855560471,0.26016764637699602,7.0372638765099998E-2,1.033575621909564,0.26436497903836997,8.6923933785704996E-2,1.033575621909564,0.26436497903836997,8.6923933785704996E-2,0.97229985406832498,0.248625671806292,9.9890164474573995E-2,1.047683560235676,0.26796891516606203,9.4419424129862997E-2,1.047683560235676,0.26796891516606203,9.4419424129862997E-2,0.99503995023783198,0.68517891816508103,6.6036992725876001E-2,1.0196121194644867,0.70021809363308096,8.2246730954156994E-2,1.0196121194644867,0.70021809363308096,8.2246730954156994E-2,1.0208126575818359,0.70209797498054405,9.8397652264946997E-2,1.0382807009978181,0.71286354180649802,7.8219759694632005E-2,1.0382807009978181,0.71286354180649802,7.8219759694632005E-2,1.045245565781511,0.71889854724338498,0.100359748359755,1.026432547226938,0.70468419492983303,6.9609279667580001E-2,1.026432547226938,0.70468419492983303,6.9609279667580001E-2,1.0795907187746887,0.117201775695227,0,1.0797433370586711,0.117216268499455,0,1.0553736045532001,0.115009221455594,0,1.1553523402638799,0.12432447137312801,0,1.156351334239893,0.12441867460061,0,1.0881166581334809,0.11813733796815799,0,1.2328592152965687,0.13161124629889601,0,1.2349495427744039,0.13180819315635101,0,1.105895483371123,0.119835842863663,0,1.089911814016034,0.46262747077711502,0,1.0325226804672381,"High (40-80%)",0.43823964436957402,0,1.0092187149180141,0.42998809768590707,0,1.1361082730793921,0.47786292071449799,0,1.1187873530758179,"High (40-80%)",0.47063221101820701,0,1.052769274998137,0.44687211747139893,0,1.267982516029396,0.52935501528352502,0,1.1787428853962387,"High (40-80%)",0.49187866836968402,0,1.055562505077728,0.44720053738098497,0,276092,1.5,0.31145506967867698,1.2458202787147079,5.2374608361441242,1.4550770209789399E-2,0.60767058393071172,7.1055024689993322,0.43823964436957402,3.1317200004128192,0.31317200004128193,1.2526880001651277,5.2580640004953834,1.4711636558678505E-2,0.61258217718476327,7.1380458144039531,0.47063221101820701,3.2346000649011808,0.32346000649011808,1.2938400259604723,5.381520077881417,1.5694088715788736E-2,0.6425573938412229,7.3336115863989004,0.49187866836968402,3.2983024900996996,0.32983024900996993,1.3193209960398797,5.4579629881196396,1.631833195732172E-2,0.66159467807863814,7.4551969941954788]
["Rotterdam, Netherlands",51.924399999999999,4.4776999999999996,{"$f":"'19.0 GdF'!D88","v":1890.4380563937607},4.5489557766821935,5.4071589215819325,6.4276847023111658,7.416126678079463,1.1325180980768916,0.46301251552374389,0.21295932755346425,"GSZ_FP Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,2195256,2,0.11795341052800401,0.47181364211201604,3.8872545684480642,2.7827132063786221E-3,0.18710485291573548,4.5489557766821935,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,4.5139876208282175,4.9377202106081946E-3,0.25973667533605233,5.4071589215819325,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,5.2502030443870016,8.2531045557553799E-3,0.35667779227165897,6.4276847023111658,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,5.9519968826920149,1.2201905450611296E-2,0.46392866926383336,7.416126678079463]
["Bowin, Bangkok, Thailand",13.7563,100.5017,{"$f":"'19.0 GdF'!D89","v":1849.3415769069397},7.5993784304187155,8.0494232168680888,8.0668266714766723,7.8173436842900816,2.9291224853011215,1.5483580640268153,1.4105763282149713,"GSZ_FP Equity",0.29291224853011216,0.23962914273767036,1.1979517433345619,0.157,4.3198981510951695E-2,2.6315789473684209E-2,62133141360.010544,18199558144,70689635655.996826,2.55046852276381,0.95851657095068099,3.5938552300036899,0.40664550767200203,1.7890692039268301,1.61005348168399,1.024146406558436,2.7932251728646018,7.0781121495683996E-2,1.054927739277411,2.8765683151754811,5.2664424988874997E-2,1.054927739277411,2.8765683151754811,5.2664424988874997E-2,1.0401325630426761,2.836767037322697,5.5628184460101003E-2,1.074102758789548,2.9286223688481421,5.6898509288018997E-2,1.074102758789548,2.9286223688481421,5.6898509288018997E-2,1.0288291997233041,2.8059798050034139,6.7463106947009993E-2,1.1299991363426647,3.0803631811803291,6.9598670085367006E-2,1.1299991363426647,3.0803631811803291,6.9598670085367006E-2,0.98550414238455197,1.191800828430625,1.9266674063823E-2,1.0115878034827881,1.2311308743161573,3.3895756980974003E-2,1.0115878034827881,1.2311308743161573,3.3895756980974003E-2,0.97872025410216301,1.183621341356184,1.9607146664438E-2,1.0045943600399787,1.222722183298246,2.8548232066659001E-2,1.0045943600399787,1.222722183298246,2.8548232066659001E-2,0.980446324479743,1.1855490971408409,2.5673828641086999E-2,1.000846621908454,1.218075365392792,3.5960815361414003E-2,1.000846621908454,1.218075365392792,3.5960815361414003E-2,1.1709632128805627,0.82899226211788701,0,1.1806993814521167,0.83586758810456896,0,1.194176677840687,0.84562474087102091,0,1.180252080652997,0.835732018296381,0,1.189221121512315,0.84204182451176401,0,1.1949465625183779,0.84618251379613796,0,1.161717052546164,0.82228349332412187,0,1.168814922133536,0.82725696857307995,0,1.1846974727466173,0.83875716173052095,0,1.1643859422639939,0.34399810147389898,0,1.1367940278782489,"Medium-high (20-40%)",0.33563579162211199,0,1.1515294937961973,0.34008310477823001,0,1.17484438054103,0.34716413122401402,0,1.1426209082436281,"Medium-high (20-40%)",0.33739944199274302,0,1.147865990257477,0.338981453011164,0,1.1733936538695613,0.34671593961863301,0,1.061276600186013,"Medium-high (20-40%)",0.31292522075096102,0,1.075328755122944,0.31716436353133698,0,7460103,2,0.25504685227638102,1.0201874091055241,6.0807496364220963,1.3009904875903248E-2,0.48543148001519137,7.5993784304187155,0.33563579162211199,2.7468965704929333,0.27468965704929332,1.0987586281971733,6.3950345127886932,1.5091009006937382E-2,0.54053906687528552,8.0494232168680888,0.33739944199274302,2.7544575876297221,0.27544575876297223,1.1017830350518889,6.4071321402075556,1.5174200748677773E-2,0.54273729546854899,8.0668266714766723,0.31292522075096102,2.6458179397741337,0.26458179397741338,1.0583271759096535,6.2333087036386141,1.4000831599040682E-2,0.51170697314277414,7.8173436842900816]
["Troy Energy, Ohio, USA",40.039498000000002,-84.203277,{"$f":"'19.0 GdF'!D91","v":1803.1080374842663},1.5926697313487783,1.724914989204233,1.8472480284853219,2.0284308401096336,0.51869245058469937,0.19083360741447053,0.10790211337993974,"GSZ_FP Equity",5.1869245058469939E-2,0.32088020810857437,0.55872524112144606,-32767,1.0628769524202332E-2,0,67708775557.482513,3512003072,68690204794.977798,5.2951276966914998E-2,1.2835208324342999,1.67617572336434,null,0,1,1.0032057856772989,1.852169709135949,9.0191730658663996E-2,1.0230227468336339,1.889078256855653,7.3795194043222004E-2,1.0230227468336339,1.889078256855653,7.3795194043222004E-2,0.97917366110464399,1.807408858609616,0.105181150464959,1.0180954668655613,1.87990128492816,6.9262806803132002E-2,1.0180954668655613,1.87990128492816,6.9262806803132002E-2,0.99020581784009509,1.8279567180851981,8.4521741154509999E-2,0.96410012648694987,1.7793359170008889,0.120293819718038,0.96410012648694987,1.7793359170008889,0.120293819718038,1.003271028537706,0.564386451820028,7.3028562215928003E-2,1.0167849153648627,0.59554524287680899,0.100843331297944,1.0167849153648627,0.59554524287680899,0.100843331297944,1.0392188659175461,0.58465073019217395,7.8749044182031006E-2,1.017610266637659,0.59633858868813505,8.7783273834608003E-2,1.017610266637659,0.59633858868813505,8.7783273834608003E-2,1.0696506553275149,0.60140620192288197,8.1572405045288995E-2,1.053335488176784,0.61693510799534501,0.1078289147049,1.053335488176784,0.61693510799534501,0.1078289147049,1.059291155219984,0.101689690238184,0,1.059366079667978,0.10169861514765501,0,1.0366367300080119,9.9125536702031003E-2,0,1.098613774273296,0.106137811028093,0,1.0986621593837711,0.106144031419542,0,1.0235084488346231,9.7641026760047003E-2,0,1.113114393508313,0.107778101208113,0,1.113252654882066,0.10779459876804399,0,0.98032312457397108,9.2757749020485003E-2,0,1.056951229426256,5.5759087582238E-2,0,1.036304949273068,"Low (<10%)",5.4657940316231002E-2,0,1.013837134933085,5.3262663857831002E-2,0,1.124243741411812,5.9706126503239997E-2,0,1.080760349976964,"Low (<10%)",5.7370178580786003E-2,0,1.006042173141946,5.2732528022511001E-2,0,1.126630709062771,5.9957961257008002E-2,0,1.157711626285975,"Low (<10%)",6.1634468537128999E-2,0,1.0180057530974027,5.2959393085336003E-2,0,176967,1.5,5.2951276966914998E-3,2.1180510786765999E-2,1.5635415323602979,4.3062861114100832E-6,7.9433819156030303E-3,1.5926697313487783,5.4657940316231002E-2,0.12850300069372989,1.2850300069372989E-2,5.1401200277491954E-2,1.6542036008324759,2.487081681094605E-5,1.9285317277454334E-2,1.724914989204233,5.7370178580786003E-2,0.19837291390282186,1.9837291390282185E-2,7.934916556112874E-2,1.7380474966833861,5.9129703184583589E-5,2.979223653762246E-2,1.8472480284853219,6.1634468537128999E-2,0.30180929629467823,3.0180929629467824E-2,0.1207237185178713,1.862171155553614,1.3673629508779628E-4,4.5399229743060494E-2,2.0284308401096336]
["Armstrong, Pennsylvania, USA",40.878999999999998,-79.470299999999995,{"$f":"'19.0 GdF'!D92","v":1767.1486179332978},3.0553117414034316,3.1917781678774779,3.33034840407303,3.5010775035376183,1.4268241992353299,0.61132988611334593,0.29408587997448704,"GSZ_FP Equity",0.14268241992353298,0.29028162937005086,0.54798674529154512,-32767,1.0628769524202332E-2,0,10176687729.141272,1452034432,10176687729.141272,1.51280758953297,1.1611265174801999,1.6439602358746399,null,0,1,1.009318606124596,0.33978233930374901,7.0550678122537999E-2,1.0331764717429113,0.34792067149641498,7.2615604536339001E-2,1.0331764717429113,0.34792067149641498,7.2615604536339001E-2,0.99802516023954491,0.33592433653819997,7.8610240710495993E-2,1.0239272676730893,0.344764316361864,7.7848281214824996E-2,1.0239272676730893,0.344764316361864,7.7848281214824996E-2,0.98147535950786702,0.33027068771905599,8.2383421259404996E-2,0.96160115394788204,0.32349509713087798,0.118730850434935,0.96160115394788204,0.32349509713087798,0.118730850434935,1.0153264984991539,0.55626950281261101,6.2450227582455997E-2,1.0263371626211313,0.58541577748988805,6.7723856949987005E-2,1.0263371626211313,0.58541577748988805,6.7723856949987005E-2,1.04085024324333,0.57024294786978502,5.9320488805125998E-2,1.0246326560532779,0.58471544680286203,5.5495218982295001E-2,1.0246326560532779,0.58471544680286203,5.5495218982295001E-2,1.062453152610306,0.58188258424789796,5.5887803406628002E-2,1.060442825782592,0.60491175747157,8.8177405876238998E-2,1.060442825782592,0.60491175747157,8.8177405876238998E-2,1.126558593434954,5.3174889193886E-2,0,1.1265625756084967,5.3175219687330001E-2,0,1.108690071240614,5.2466311249325999E-2,0,1.2075570610533113,5.6494034854899997E-2,0,1.2075423004338921,5.6493704361454997E-2,0,1.1530630254797507,5.4294270489699002E-2,0,1.2380675860956527,5.7744291554652001E-2,0,1.238067971030856,5.7744622048097001E-2,0,1.144238174699955,5.3930727700979002E-2,0,1.1161575607533041,0.156496918888859,0,1.0903873698440387,"Low-medium (10-20%)",0.15283719549810601,0,1.07308877192133,0.15079963781303099,0,1.2099465115323087,0.168174879608567,0,1.1793242924158811,"Low-medium (10-20%)",0.163861808430776,0,1.126118096356715,0.15748227967047501,0,1.261435220051216,0.17483928699047099,0,1.2875067442961481,"Low-medium (10-20%)",0.17850230980389301,0,1.189930118118361,0.166712658643973,0,22282,1,0.15128075895329701,0.60512303581318805,2.2102460716263761,2.2887019310244504E-3,0.23765393203284277,3.0553117414034316,0.15283719549810601,1.6119956901693804,0.16119956901693805,0.6447982760677522,2.2895965521355044,2.5986462250815585E-3,0.25478469344913968,3.1917781678774779,0.163861808430776,1.7124796420639019,0.17124796420639019,0.68499185682556074,2.3699837136511217,2.9327036492797303E-3,0.2724401299470679,3.33034840407303,0.17850230980389301,1.8359427427197059,0.18359427427197059,0.73437709708788235,2.4687541941757649,3.3708041139725838E-3,0.29457540815999805,3.5010775035376183]
["Centrale Bergum, Netherlands",53.193689999999997,5.9913639999999999,{"$f":"'19.0 GdF'!D94","v":1705.5038987030666},7.0919286232533567,7.4460274769669894,8.0888209091964463,8.6912425116419048,4.309095977697563,2.6742525355664757,4.3682368627480077,"GSZ_FP Equity",0.43090959776975635,0.30568659795985059,0.5531710112836622,0.437,0,0,1496231718.525095,644740608,1496231718.525095,3.10738523235552,1.2227463918393999,1.65951303385099,0.63189585905380397,0,1,1.0051337662047339,0.33310275978784898,0.104383631044901,1.0509146855741207,0.34827311620870899,0.13425472797854701,1.0509146855741207,0.34827311620870899,0.13425472797854701,1.0071737078081553,0.333784632958321,9.6621263305492006E-2,1.0475703029031893,0.347163917578241,0.10286274454991599,1.0475703029031893,0.347163917578241,0.10286274454991599,1.001318391851669,0.33182742847331598,0.128268947039716,1.0614757693433807,0.35177580737946901,9.2226602700525004E-2,1.0614757693433807,0.35177580737946901,9.2226602700525004E-2,0.97580560754143197,0.53798775270768195,8.5617283728482999E-2,0.99829861849824197,0.55571256989748896,8.0905910732639003E-2,0.99829861849824197,0.55571256989748896,8.0905910732639003E-2,1.000528611697399,0.55144985737511198,0.106844184586063,0.99684534829112892,0.555177120500705,9.5186251389181006E-2,0.99684534829112892,0.555177120500705,9.5186251389181006E-2,1.025156360194607,0.56533315812403995,0.102681565659207,0.98143941592511397,0.54666134239965802,0.10555142724321399,0.98143941592511397,0.54666134239965802,0.10555142724321399,1.3827916327332579,0.17073570822797099,0,1.382870568133276,0.17073943336141501,0,1.3859321284818933,0.169789962584286,0,1.9480548325920193,0.214233872323563,0,1.9510009967250459,0.21445475082422,0,1.9429816365453807,0.210942169112388,0,2.6525693522942779,0.26844771145795798,0,2.658262850633633,0.26887566355297998,0,2.5816507829161441,0.25812405193272198,0,1.3757289618818751,0.51256167417139198,0,1.315873293156814,"High (40-80%)",0.49024580254737798,0,1.318786527114473,0.48751957783194694,0,1.934179593340895,0.641832640480828,0,1.8624057892039607,"High (40-80%)",0.61773341054629505,0,1.854750589206938,0.60761547623925405,0,2.649076830985861,0.80899795623599413,0,2.504308555510419,"High (40-80%)",0.76433813216420987,0,2.432133504576492,0.73377431454311692,0,253396,1.5,0.31073852323555201,1.242954092942208,5.2288622788266244,1.4483895547244075E-2,0.60562835593728048,7.0919286232533567,0.49024580254737798,3.2935052782093548,0.32935052782093549,1.317402111283742,5.4522063338512261,1.6270898461442102E-2,0.66014813337058031,7.4460274769669894,0.61773341054629505,3.626984361978244,0.36269843619782438,1.4507937447912975,5.852381234373893,1.9732659612895713E-2,0.76591327041836044,8.0888209091964463,0.76433813216420987,3.9342110069494227,0.39342110069494229,1.5736844027797692,6.221053208339308,2.3217163712913054E-2,0.87328773680991434,8.6912425116419048]
["Segari, Malaysia",4.21,101.97,{"$f":"'19.0 GdF'!D95","v":1643.8591794728352},1.0100001000000001,1.0100001000000001,1.7067314045420501,2.7331691528480802,0.2071941858022126,7.1926690642753657E-2,7.6247436699985224E-2,"GSZ_FP Equity",2.071941858022126E-2,0.24232491626775429,0.61338136641135454,-32767,2.7815921974578828E-3,3.2258064516129031E-2,41923279875.680954,868625984,41923279875.680954,0,0.96929966507101695,1.8401440992340601,null,0,1.71822903158462,1.0389593613242161,1.548417370060406,0.105079146288096,1.062688587764842,1.582927548956665,8.3309099203137005E-2,1.062688587764842,1.582927548956665,8.3309099203137005E-2,1.047192323465965,1.560446841035436,9.0108497923732003E-2,1.061895999111458,1.5817715107565391,9.7672625530620005E-2,1.061895999111458,1.5817715107565391,9.7672625530620005E-2,1.0616512529172133,1.5815732921436907,0.11650661090426299,1.037740804178017,1.5465397067742559,0.10810092987058099,1.037740804178017,1.5465397067742559,0.10810092987058099,1.004724976454197,0.62824401471802704,0.12575438083360099,1.0179361564588849,0.62419742921908505,8.2294377576554001E-2,1.0179361564588849,0.62419742921908505,8.2294377576554001E-2,0.99471005120590095,0.62196096319069705,8.1341574130580005E-2,1.0190133225210869,0.624564858549569,0.10746789010345199,1.0190133225210869,0.624564858549569,0.10746789010345199,0.993807138066786,0.62132560828025196,7.5908080715492002E-2,1.0235541097369727,0.62716223204519395,0.108077217899003,1.0235541097369727,0.62716223204519395,0.108077217899003,1.539670310856752,6.2313835461818998E-2,0,1.5407410127418939,6.234728307904E-2,0,1.5375654988184533,6.0695540109426002E-2,0,2.4199929072810429,0.113543842797072,0,2.423010073562712,0.113643473997307,0,2.4570597451967529,0.11164658008402099,0,3.6883789468535233,0.187357040794222,0,3.6932642994406306,0.18749759195169699,0,3.8158327339977398,0.186938945578949,0,1.4819350671178799,4.0243565247131997E-2,0,1.4498518479270981,"Low (<10%)",3.9387325793990999E-2,0,1.4468636593269739,3.8343852281446003E-2,0,2.3109345370976602,7.2763672437395996E-2,0,2.28177719436759,"Low (<10%)",7.1845695300803994E-2,0,2.3138421721644091,7.0583253854801006E-2,0,3.4741907351576802,0.11846244604970201,0,3.558946785720762,"Low-medium (10-20%)",0.121236843212242,0,3.677057622322387,0.120875619785323,0,17480,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.9387325793990999E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,7.1845695300803994E-2,0.52297362401892666,5.2297362401892665E-2,0.20918944960757066,1.4183788992151414,2.7360664115572993E-4,7.8889449078182461E-2,1.7067314045420501,0.121236843212242,1.2778281925587351,0.12778281925587351,0.51113127702349404,2.0222625540469883,1.6329576679798498E-3,0.19814236410961783,2.7331691528480802]
["Mejillones, Chile",5.8513000000000002,-70.44,{"$f":"'19.0 GdF'!D97","v":1520.5697410123726},0.1100001,0.1100001,0.1100001,0.1100001,4.8563325737526206E-3,1.6203497889886662E-3,6.081930003309103E-2,"GSZ_FP Equity",4.8563325737526207E-4,0.16380912089760086,0.74061508841492207,3.0000000000000001E-3,7.7308564639809951E-2,7.9365079365079361E-2,127123616561.32486,61735456,127431094037.80952,0,0.65523648359040298,2.2218452652447702,0.265916914366915,2.6287001572823701,2.37144823073116,0.99473852755079484,3.8520812900410881,6.9075836999944004E-2,1.009129348397058,3.9072252570088186,6.6685646516987995E-2,1.009129348397058,3.9072252570088186,6.6685646516987995E-2,0.99524176565668399,3.854006563309853,8.9293295783279006E-2,1.0007480734588541,3.8750796412435169,7.2442508190151994E-2,1.0007480734588541,3.8750796412435169,7.2442508190151994E-2,1.0238434874124087,3.96343017351075,9.1806928018179995E-2,0.99082869025090092,3.8370347514644978,0.117735979219243,0.99082869025090092,3.8370347514644978,0.117735979219243,1.028808135389393,0.78234829915885196,7.2634456217614995E-2,1.006306853309789,0.77273325357550116,6.1357386449271002E-2,1.006306853309789,0.77273325357550116,6.1357386449271002E-2,1.0412331440395139,0.79188132674088496,0.104365475583372,1.0230137356593807,0.78562582791370705,7.3820230419558E-2,1.0230137356593807,0.78562582791370705,7.3820230419558E-2,1.021971137109511,0.77711089329985084,0.111426020342322,1.0359236454107581,0.79560295672650305,8.8483885852081001E-2,1.0359236454107581,0.79560295672650305,8.8483885852081001E-2,4.1482505653233286,4.056906703202E-3,0,4.1726973612151639,4.0744373101759997E-3,0,4.111264619501938,4.0500214145659996E-3,0,4.3273967079776314,4.1810636128509996E-3,0,4.3867881129818747,4.2228521820390002E-3,0,4.3334940826859913,4.2053762443180001E-3,0,4.4300313776359834,4.2521943847380001E-3,0,4.5906444277959597,4.3641721997979997E-3,0,4.6110300123385981,4.3993943843229997E-3,0,4.1715686082974033,1.056070416733E-3,0,4.1362527812470402,"Low (<10%)",1.0456321382029999E-3,0,4.0752983249218682,1.0393515350429999E-3,0,4.3500751171521834,1.087982839999E-3,0,4.385595051749239,"Low (<10%)",1.09289497503E-3,0,4.3322600747392501,1.0883583048950001E-3,0,4.328945546885862,1.0759317546859999E-3,0,4.6360143525546764,"Low (<10%)",1.140846390426E-3,0,4.6566303083615788,1.1500609105280001E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.0456321382029999E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.09289497503E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.140846390426E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Centrale Gelderland, Netherlands",51.819499999999998,5.8567999999999998,{"$f":"'19.0 GdF'!D98","v":1520.5697410123726},3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"GSZ_FP Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,710263,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["ANP Blackstone Energy, Massachusetts, USA",42.406999999999996,-71.382000000000005,{"$f":"'19.0 GdF'!D100","v":1484.6103214614045},5.7378221777193161,5.8888711882721054,6.0807143372499697,6.178578943393747,2.60429307871114,1.3202538555585632,1.0229631793333074,"GSZ_FP Equity",0.26042930787111401,0.29756796536621832,0.41395293940462419,-32767,1.0628769524202332E-2,0,6917438589.0990467,1801503744,6917438589.0990467,2.3808918138686299,1.19027186146487,1.2418588182138699,null,0,1,1.0691433084704709,0.52880432236202801,6.3292510193738993E-2,1.020879625778476,0.50510421004349204,9.7247672130266E-2,1.020879625778476,0.50510421004349204,9.7247672130266E-2,1.0265118647746887,0.50790054240258697,6.5358331219912996E-2,1.001157642763812,0.49546650545348703,9.7318755476313995E-2,1.001157642763812,0.49546650545348703,9.7318755476313995E-2,1.003677483837994,0.49670399747633698,0.11155487513318101,0.983024109375919,0.48660504168305502,0.10247826118867701,0.983024109375919,0.48660504168305502,0.10247826118867701,0.99653636762179998,0.40157488836525201,9.4889593909650002E-2,1.0093087586086067,0.41939630825428798,9.9260063499084006E-2,1.0093087586086067,0.41939630825428798,9.9260063499084006E-2,1.0268561206690321,0.41362977734935902,0.10629048677556099,1.026693148477829,0.42659263917442602,9.2419143791515002E-2,1.026693148477829,0.42659263917442602,9.2419143791515002E-2,1.0310979174922721,0.41524902226706401,0.119500156700357,1.027396888080359,0.42661697809576699,0.113275686342361,1.027396888080359,0.42661697809576699,0.113275686342361,1.0406678983185611,0.139242827029008,0,1.0406937767961539,0.13924993846157399,0,1.0163268069504801,0.13257159213925401,0,1.068237152753418,0.14678805698107,0,1.0682681564245813,0.146796590700149,0,0.98751663277183388,0.12470350314871501,0,1.0783190290217719,0.149547292816509,0,1.0783318175912693,0.14955084853279099,0,0.93429957477391201,0.110169868414475,0,0.97336614284885004,0.263316355673962,0,1.019408900439726,"Medium-high (20-40%)",0.275685562885298,0,0.99554029807919509,0.262463843110393,0,1.0406476431598639,0.28900945111556697,0,1.0670329134935259,"Medium-high (20-40%)",0.29627954480149998,0,0.98637476316484896,0.25168906833485699,0,1.07436805785296,0.30107930191085902,0,1.0969535816124161,"Medium-high (20-40%)",0.307335180941671,0,0.95043403906650803,0.226405110874772,0,630869,1.5,0.238089181386863,0.95235672554745199,4.3570701766423561,8.5030925529381209E-3,0.41989218297657027,5.7378221777193161,0.275685562885298,2.4630237182035768,0.24630237182035769,0.98520948728143076,4.4556284618442925,9.0998533848872382E-3,0.43893338576149532,5.8888711882721054,0.29627954480149998,2.5669590257857893,0.25669590257857894,1.0267836103143158,4.5803508309429475,9.8840436296849486E-3,0.46369585236302152,6.0807143372499697,0.307335180941671,2.6198129230160188,0.26198129230160189,1.0479251692064075,4.6437755076192229,1.0295255825531834E-2,0.47658301074258558,6.178578943393747]
["ANP Blackstone Energy, Massachusetts, USA",42.406999999999996,-71.382000000000005,{"$f":"'19.0 GdF'!D101","v":1484.6103214614045},5.7378221777193161,5.8888711882721054,6.0807143372499697,6.178578943393747,2.60429307871114,1.3202538555585632,1.0229631793333074,"GSZ_FP Equity",0.26042930787111401,0.29756796536621832,0.41395293940462419,-32767,1.0628769524202332E-2,0,6917438589.0990467,1801503744,6917438589.0990467,2.3808918138686299,1.19027186146487,1.2418588182138699,null,0,1,1.0691433084704709,0.52880432236202801,6.3292510193738993E-2,1.020879625778476,0.50510421004349204,9.7247672130266E-2,1.020879625778476,0.50510421004349204,9.7247672130266E-2,1.0265118647746887,0.50790054240258697,6.5358331219912996E-2,1.001157642763812,0.49546650545348703,9.7318755476313995E-2,1.001157642763812,0.49546650545348703,9.7318755476313995E-2,1.003677483837994,0.49670399747633698,0.11155487513318101,0.983024109375919,0.48660504168305502,0.10247826118867701,0.983024109375919,0.48660504168305502,0.10247826118867701,0.99653636762179998,0.40157488836525201,9.4889593909650002E-2,1.0093087586086067,0.41939630825428798,9.9260063499084006E-2,1.0093087586086067,0.41939630825428798,9.9260063499084006E-2,1.0268561206690321,0.41362977734935902,0.10629048677556099,1.026693148477829,0.42659263917442602,9.2419143791515002E-2,1.026693148477829,0.42659263917442602,9.2419143791515002E-2,1.0310979174922721,0.41524902226706401,0.119500156700357,1.027396888080359,0.42661697809576699,0.113275686342361,1.027396888080359,0.42661697809576699,0.113275686342361,1.0406678983185611,0.139242827029008,0,1.0406937767961539,0.13924993846157399,0,1.0163268069504801,0.13257159213925401,0,1.068237152753418,0.14678805698107,0,1.0682681564245813,0.146796590700149,0,0.98751663277183388,0.12470350314871501,0,1.0783190290217719,0.149547292816509,0,1.0783318175912693,0.14955084853279099,0,0.93429957477391201,0.110169868414475,0,0.97336614284885004,0.263316355673962,0,1.019408900439726,"Medium-high (20-40%)",0.275685562885298,0,0.99554029807919509,0.262463843110393,0,1.0406476431598639,0.28900945111556697,0,1.0670329134935259,"Medium-high (20-40%)",0.29627954480149998,0,0.98637476316484896,0.25168906833485699,0,1.07436805785296,0.30107930191085902,0,1.0969535816124161,"Medium-high (20-40%)",0.307335180941671,0,0.95043403906650803,0.226405110874772,0,630869,1.5,0.238089181386863,0.95235672554745199,4.3570701766423561,8.5030925529381209E-3,0.41989218297657027,5.7378221777193161,0.275685562885298,2.4630237182035768,0.24630237182035769,0.98520948728143076,4.4556284618442925,9.0998533848872382E-3,0.43893338576149532,5.8888711882721054,0.29627954480149998,2.5669590257857893,0.25669590257857894,1.0267836103143158,4.5803508309429475,9.8840436296849486E-3,0.46369585236302152,6.0807143372499697,0.307335180941671,2.6198129230160188,0.26198129230160189,1.0479251692064075,4.6437755076192229,1.0295255825531834E-2,0.47658301074258558,6.178578943393747]
["Glow Energy, Thailand",{"$f":"B281","v":13.57385},{"$f":"C281","v":100.792401},{"$f":"'19.0 GdF'!D103","v":1335.6355833216787},6.2143686477362108,6.7429365763169242,6.9167305083723276,6.7751827195596714,3.1147436453108379,1.6850230801705623,1.6830199131761523,"GSZ_FP Equity",0.31147436453108379,0.21240333321008148,1.0919440891923076,0.157,4.3198981510951695E-2,0,13753857061.236506,4283973888,13753857061.236506,2.6391134291054601,0.84961333284032603,3.27583226757692,0.40664550767200203,1.7890692039268301,1,1.046001685764699,0.72784194836306304,5.1313208790664998E-2,1.021731966050943,0.71081980415036705,3.8767223112440997E-2,1.021731966050943,0.71081980415036705,3.8767223112440997E-2,1.0450143243636421,0.72715072210301701,3.2383087775331998E-2,1.032955788228481,0.718661023761621,5.7393969136197001E-2,1.032955788228481,0.718661023761621,5.7393969136197001E-2,1.048262141479481,0.72942443512834987,3.7989734584782997E-2,1.0795604742052061,0.75122012634508495,5.8330670012853997E-2,1.0795604742052061,0.75122012634508495,5.8330670012853997E-2,0.99187567219395101,1.089101394357187,3.6382190517834E-2,0.99456744477008596,1.0948921252880199,4.1953147156062E-2,0.99456744477008596,1.0948921252880199,4.1953147156062E-2,0.98714088007131795,1.083880063680958,3.2178785794005002E-2,0.98301557279497387,1.082197672097535,4.1384756306197E-2,0.98301557279497387,1.082197672097535,4.1384756306197E-2,0.99475200995961699,1.091655434774305,3.7805065880728003E-2,0.99156107088517109,1.091691005467343,4.2830940589196002E-2,0.99156107088517109,1.091691005467343,4.2830940589196002E-2,1.172032709729276,0.26680988876648898,0,1.1816164765912911,0.26942539507572499,0,1.191715371977726,0.27225354832022203,0,1.2484691128202621,0.28829283861938498,0,1.256376429199648,0.29040502952070302,0,1.2554175571742201,0.29012812955464401,0,1.2421604968511353,0.28651976093616999,0,1.2483282089302721,0.28814648449367902,0,1.252280789752984,0.28924796502164701,0,1.120488356452733,0.36657668518082998,0,1.156483809700416,"Medium-high (20-40%)",0.37903473356058998,0,1.166367904279026,0.38301345394511493,0,1.1946909087399471,0.396469163622095,0,1.216292549513986,"High (40-80%)",0.40409180395043898,0,1.2153642696821141,0.40370650412631698,0,1.1849712468848601,0.392802526399809,0,1.1563300424177867,"Medium-high (20-40%)",0.38357130538501294,0,1.159991329503739,0.38503756073326506,0,460828,1.5,0.26391134291054602,1.0556453716421841,4.6669361149265525,1.0447505928661463E-2,0.48133965523881261,6.2143686477362108,0.37903473356058998,2.9223300585272014,0.29223300585272016,1.1689320234108806,5.0067960702326424,1.2810148679757978E-2,0.55439833399364369,6.7429365763169242,0.40409180395043898,3.0146830901504966,0.30146830901504967,1.2058732360601987,5.1176197081805963,1.3632601347889923E-2,0.57960496278364293,6.9167305083723276,0.38357130538501294,2.9394947977096395,0.29394947977096397,1.1757979190838559,5.0273937572515681,1.2961073893591028E-2,0.5590299693306563,6.7751827195596714]
["Deeside, UK",53.202599999999997,-3.03,{"$f":"'19.0 GdF'!D104","v":1322.7929334820471},1.8238220468082869,1.6307872571464943,1.5521061030122549,1.5100001000000001,0.56840649879434046,0.21100789612288953,0.11403806341552918,"GSZ_FP Equity",5.6840649879434046E-2,0.20811048849649119,0.62366320945154174,-32767,0,0,1299185427.2714603,73846544,1299185427.2714603,0.18499495463486501,0.83244195398596499,1.8709896283546299,null,0,1,1.032977836992663,0.69555044695287604,5.9733725274087997E-2,1.0359006277756719,0.69751393133940098,7.8276381154738006E-2,1.0359006277756719,0.69751393133940098,7.8276381154738006E-2,1.0439235417894399,0.70294636944037303,6.2093904087949001E-2,1.033936906461441,0.69618768576618595,6.4047851814434995E-2,1.033936906461441,0.69618768576618595,6.4047851814434995E-2,1.0167012930279913,0.68455252039062198,6.4692235798406994E-2,1.0370821557277501,0.698311904149858,6.4795774489096E-2,1.0370821557277501,0.698311904149858,6.4795774489096E-2,1.011139290923488,0.63357886415342402,5.1118268744998002E-2,1.026713900403752,0.64142928892308104,5.8356020941986997E-2,1.026713900403752,0.64142928892308104,5.8356020941986997E-2,1.0167554170731781,0.63711004807595695,4.8602362757704E-2,1.0356414152193181,0.64705191732124201,6.5824340354654995E-2,1.0356414152193181,0.64705191732124201,6.5824340354654995E-2,1.037215334507019,0.64989688782367905,5.4071832934804998E-2,1.0261035039466999,0.64087322560819704,7.6190676058561002E-2,1.0261035039466999,0.64087322560819704,7.6190676058561002E-2,0.94309399056560284,3.672950473008E-2,0,0.94310540538983201,3.6729815629329997E-2,0,0.90436439182786699,3.5764939807337998E-2,0,0.89870507521396403,3.5531972636097003E-2,0,0.89882588394824092,3.5535237078221003E-2,0,0.80618936417376708,3.3198777398856003E-2,0,0.856565280189303,3.4395117712380997E-2,0,0.85676283547201804,3.4400454816171003E-2,0,0.71598743968630896,3.0841021120875001E-2,0,0.912985697070964,5.2806385059470003E-2,0,0.91042072965522403,"Low (<10%)",5.2658182122326001E-2,0,0.87302234169869597,5.1274875239639001E-2,0,0.86089166422423102,5.0547202718160003E-2,0,0.86932372597511198,"Low (<10%)",5.1042610785499001E-2,0,0.77972781427532101,4.7686533498964997E-2,0,0.84249453213365788,5.0244673254222001E-2,0,0.82612822016092213,"Low (<10%)",4.9262306158235999E-2,0,0.69038642284215201,4.4165108653591002E-2,0,920420,1.5,1.84994954634865E-2,7.3997981853946002E-2,1.721993945561838,5.1436549810079998E-5,2.7778682842692623E-2,1.8238220468082869,5.2658182122326001E-2,7.4729622311758725E-2,7.4729622311758724E-3,2.989184892470349E-2,1.5896755467741106,8.4775219725102791E-6,1.1211383925707832E-2,1.6307872571464943,5.1042610785499001E-2,2.97740287091941E-2,2.97740287091941E-3,1.190961148367764E-2,1.5357288344510329,1.4300369186509636E-6,4.4662270406257793E-3,1.5521061030122549,4.9262306158235999E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["Orot Rabin, Israel",32.065278999999997,34.81259,null,13.575000150000001,13.575000150000001,13.575000150000001,13.575000150000001,10,10,10,"1002Z_IT Equity",2.7947389650639725,0.54807689173106833,1.0384369596640557,31.666,0,0.125,266164541.76892072,743860416,266164541.76892072,5,2.1923075669242702,3.1153108789921702,4.66293463987554,0,2.8073549220576002,0.90376777851066115,8.6840071689078993E-2,0.13374180192157001,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.832391588158234,7.9712996291082985E-2,0.217336566598367,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.81425016576416998,7.7901533888971003E-2,0.214632093624224,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.97842424113663884,1.0199764964189859,0.121853684473702,0.99452758927108498,1.031728487705408,0.13063455904815699,0.99452758927108498,1.031728487705408,0.13063455904815699,0.96551955766099107,1.006690291498592,0.13409633264418799,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97330967805942403,1.016982786628164,0.117440476029658,0.93810843809897693,0.97159265542727902,0.139063946656832,0.93810843809897693,0.97159265542727902,0.139063946656832,1.1273507767784141,0.30001703868471102,0,1.13006625824174,0.30064125452928903,0,1.132175731945771,0.30107138339004802,0,1.2960226609040999,0.33794718066549401,0,1.301085817882266,0.33911717494577598,0,1.3292391791553799,0.34534036248336702,0,1.4592759153266099,0.37465880662003997,0,1.4645406516853201,0.37589118600226507,0,1.5161947264825679,0.38733866979605702,0,1.247389875567593,3.4548225588629906,0,1.268886806220348,"Extremely high (>80%)",3.5197456837282068,0,1.27125541366402,3.5247814004779654,0,1.556986734779126,4.2395493381209164,0,1.664678768359652,"Extremely high (>80%)",4.5567069842559151,0,1.700699684217142,4.6403277625942776,0,1.79217146852784,4.8093893395478347,0,1.951969433184024,"Extremely high (>80%)",5.274525055113453,0,2.0208150299160792,5.4351567547564459,0,2307174,2,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.5197456837282068,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,4.5567069842559151,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,5.274525055113453,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Rutenberg, Israel",31.962557,34.801330999999998,null,13.575000150000001,13.575000150000001,13.575000150000001,13.575000150000001,10,10,10,"1002Z_IT Equity",2.7947389650639725,0.54807689173106833,1.0384369596640557,31.666,0,0.125,266164541.76892072,743860416,266164541.76892072,5,2.1923075669242702,3.1153108789921702,4.66293463987554,0,2.8073549220576002,0.90376777851066115,8.6840071689078993E-2,0.13374180192157001,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.832391588158234,7.9712996291082985E-2,0.217336566598367,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.81425016576416998,7.7901533888971003E-2,0.214632093624224,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.97842424113663884,1.0199764964189859,0.121853684473702,0.99452758927108498,1.031728487705408,0.13063455904815699,0.99452758927108498,1.031728487705408,0.13063455904815699,0.96551955766099107,1.006690291498592,0.13409633264418799,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97330967805942403,1.016982786628164,0.117440476029658,0.93810843809897693,0.97159265542727902,0.139063946656832,0.93810843809897693,0.97159265542727902,0.139063946656832,1.1273507767784141,0.30001703868471102,0,1.13006625824174,0.30064125452928903,0,1.132175731945771,0.30107138339004802,0,1.2960226609040999,0.33794718066549401,0,1.301085817882266,0.33911717494577598,0,1.3292391791553799,0.34534036248336702,0,1.4592759153266099,0.37465880662003997,0,1.4645406516853201,0.37589118600226507,0,1.5161947264825679,0.38733866979605702,0,1.247389875567593,3.4548225588629906,0,1.268886806220348,"Extremely high (>80%)",3.5197456837282068,0,1.27125541366402,3.5247814004779654,0,1.556986734779126,4.2395493381209164,0,1.664678768359652,"Extremely high (>80%)",4.5567069842559151,0,1.700699684217142,4.6403277625942776,0,1.79217146852784,4.8093893395478347,0,1.951969433184024,"Extremely high (>80%)",5.274525055113453,0,2.0208150299160792,5.4351567547564459,0,2410111,2,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.5197456837282068,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,4.5567069842559151,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,5.274525055113453,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Hagit, Haifa, Israel",32.799131000000003,34.972000000000001,null,10.013634068906784,10.859841630311104,10.86875015,10.86875015,10,10,9.9978503225872313,"1002Z_IT Equity",1.2041425478497014,0.60424565266198338,1.2141879851829689,31.666,0,0,396908755.40729982,477934720,396908755.40729982,4.5899342850768701,2.41698261064793,3.6425639555489102,4.66293463987554,0,1,0.88643869171394596,0.12951018213183699,0.123388674501949,0.85924858015147998,0.12525785862795899,0.121730388973189,0.85924858015147998,0.12525785862795899,0.121730388973189,0.87841867513215,0.128309108861837,0.16078400627065401,0.78467618057525201,0.113994386129253,0.16726002489484601,0.78467618057525201,0.113994386129253,0.16726002489484601,0.86458040615787102,0.12623669731523299,0.183010426769705,0.74936914465377502,0.108661584310184,0.20955719914833101,0.74936914465377502,0.108661584310184,0.20955719914833101,1.003528669611528,1.211149325155783,0.103367445427735,1.001508865162682,1.1899728386808679,0.109564125905771,1.001508865162682,1.1899728386808679,0.109564125905771,1.0130456167267521,1.2255715244107319,8.6228931875868997E-2,0.99812108527916699,1.185347288982443,0.11243783621021999,0.99812108527916699,1.185347288982443,0.11243783621021999,1.0163126068664381,1.231020574323759,7.6284194240951994E-2,0.98519896709763499,1.168695781991208,0.122137245803504,0.98519896709763499,1.168695781991208,0.122137245803504,1.0912815323357159,0.199164342560017,0,1.0942557359743119,0.19982787830382001,0,1.090449878669753,0.19896662987789099,0,1.2124120682098547,0.22596826585409999,0,1.217753859792182,0.22716277997528,0,1.200688525867134,0.22334370489004199,0,1.3378611401138181,0.25372780044512699,0,1.3433294873573407,0.25495751341501799,0,1.29527193046329,0.24425893568579901,0,1.231085175474123,1.5378276771881527,0,1.2735031063786011,"Extremely high (>80%)",1.5953320653305161,0,1.269073820846482,1.5884562618051927,0,1.380221188976269,1.761124115493802,0,1.551918982553335,"Extremely high (>80%)",1.99275409683518,0,1.5301707323228553,1.9592517883889833,0,1.547410895024987,2.0099369346738341,0,1.792613823161866,"Extremely high (>80%)",2.34634452491709,0,1.728483137722109,2.247886750744764,0,705416,1.5,0.45899342850768698,1.8359737140307479,7.0079211420922451,3.1601391011329028E-2,1.1381378217724625,10.013634068906784,1.5953320653305161,4.99578484435931,0.499578484435931,1.998313937743724,7.494941813231172,3.7436949274543704E-2,1.3291489300616646,10.859841630311104,1.99275409683518,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.34634452491709,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Gezer, Israel",31.876349000000001,34.921109999999999,null,13.575000150000001,13.575000150000001,13.575000150000001,13.575000150000001,10,10,10,"1002Z_IT Equity",2.7947389650639725,0.54807689173106833,1.0384369596640557,-32767,0,0.125,266164541.76892072,743860416,266164541.76892072,5,2.1923075669242702,3.1153108789921702,null,0,2.8073549220576002,0.90376777851066115,8.6840071689078993E-2,0.13374180192157001,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.832391588158234,7.9712996291082985E-2,0.217336566598367,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.81425016576416998,7.7901533888971003E-2,0.214632093624224,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.97842424113663884,1.0199764964189859,0.121853684473702,0.99452758927108498,1.031728487705408,0.13063455904815699,0.99452758927108498,1.031728487705408,0.13063455904815699,0.96551955766099107,1.006690291498592,0.13409633264418799,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97330967805942403,1.016982786628164,0.117440476029658,0.93810843809897693,0.97159265542727902,0.139063946656832,0.93810843809897693,0.97159265542727902,0.139063946656832,1.1273507767784141,0.30001703868471102,0,1.13006625824174,0.30064125452928903,0,1.132175731945771,0.30107138339004802,0,1.2960226609040999,0.33794718066549401,0,1.301085817882266,0.33911717494577598,0,1.3292391791553799,0.34534036248336702,0,1.4592759153266099,0.37465880662003997,0,1.4645406516853201,0.37589118600226507,0,1.5161947264825679,0.38733866979605702,0,1.247389875567593,3.4548225588629906,0,1.268886806220348,"Extremely high (>80%)",3.5197456837282068,0,1.27125541366402,3.5247814004779654,0,1.556986734779126,4.2395493381209164,0,1.664678768359652,"Extremely high (>80%)",4.5567069842559151,0,1.700699684217142,4.6403277625942776,0,1.79217146852784,4.8093893395478347,0,1.951969433184024,"Extremely high (>80%)",5.274525055113453,0,2.0208150299160792,5.4351567547564459,0,1989890,2,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.5197456837282068,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,4.5567069842559151,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,5.274525055113453,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Haifa, Israel",32.794046000000002,34.989570999999998,null,10.013634068906784,10.859841630311104,10.86875015,10.86875015,10,10,9.9978503225872313,"1002Z_IT Equity",1.2041425478497014,0.60424565266198338,1.2141879851829689,31.666,0,0,396908755.40729982,477934720,396908755.40729982,4.5899342850768701,2.41698261064793,3.6425639555489102,4.66293463987554,0,1,0.88643869171394596,0.12951018213183699,0.123388674501949,0.85924858015147998,0.12525785862795899,0.121730388973189,0.85924858015147998,0.12525785862795899,0.121730388973189,0.87841867513215,0.128309108861837,0.16078400627065401,0.78467618057525201,0.113994386129253,0.16726002489484601,0.78467618057525201,0.113994386129253,0.16726002489484601,0.86458040615787102,0.12623669731523299,0.183010426769705,0.74936914465377502,0.108661584310184,0.20955719914833101,0.74936914465377502,0.108661584310184,0.20955719914833101,1.003528669611528,1.211149325155783,0.103367445427735,1.001508865162682,1.1899728386808679,0.109564125905771,1.001508865162682,1.1899728386808679,0.109564125905771,1.0130456167267521,1.2255715244107319,8.6228931875868997E-2,0.99812108527916699,1.185347288982443,0.11243783621021999,0.99812108527916699,1.185347288982443,0.11243783621021999,1.0163126068664381,1.231020574323759,7.6284194240951994E-2,0.98519896709763499,1.168695781991208,0.122137245803504,0.98519896709763499,1.168695781991208,0.122137245803504,1.0912815323357159,0.199164342560017,0,1.0942557359743119,0.19982787830382001,0,1.090449878669753,0.19896662987789099,0,1.2124120682098547,0.22596826585409999,0,1.217753859792182,0.22716277997528,0,1.200688525867134,0.22334370489004199,0,1.3378611401138181,0.25372780044512699,0,1.3433294873573407,0.25495751341501799,0,1.29527193046329,0.24425893568579901,0,1.231085175474123,1.5378276771881527,0,1.2735031063786011,"Extremely high (>80%)",1.5953320653305161,0,1.269073820846482,1.5884562618051927,0,1.380221188976269,1.761124115493802,0,1.551918982553335,"Extremely high (>80%)",1.99275409683518,0,1.5301707323228553,1.9592517883889833,0,1.547410895024987,2.0099369346738341,0,1.792613823161866,"Extremely high (>80%)",2.34634452491709,0,1.728483137722109,2.247886750744764,0,716352,1.5,0.45899342850768698,1.8359737140307479,7.0079211420922451,3.1601391011329028E-2,1.1381378217724625,10.013634068906784,1.5953320653305161,4.99578484435931,0.499578484435931,1.998313937743724,7.494941813231172,3.7436949274543704E-2,1.3291489300616646,10.859841630311104,1.99275409683518,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.34634452491709,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Alon Tavor, Israel",32.706217000000002,35.403505000000003,null,9.5651510291957766,10.86875015,10.86875015,10.86875015,10,10,9.9854768311909741,"1002Z_IT Equity",1.0342166976739198,0.57849566501007943,1.0206939661023713,31.666,0,0,2872304319.4730949,2970585088,2872304319.4730949,4.3704665976630102,2.3139826600403199,3.0620818983071101,4.66293463987554,0,1,0.87043115740093413,8.8722536430134002E-2,0.12578871973282099,0.84874916050664395,8.6298242115654997E-2,0.127952199375229,0.84874916050664395,8.6298242115654997E-2,0.127952199375229,0.88241465825018395,8.9974190291481002E-2,0.14310417625232599,0.79372120746693797,8.0492593037764001E-2,0.16016805702032899,0.79372120746693797,8.0492593037764001E-2,0.16016805702032899,0.862601531252707,8.7904746877263004E-2,0.174071663982206,0.76211178047807504,7.7157683586959999E-2,0.196132859580534,0.76211178047807504,7.7157683586959999E-2,0.196132859580534,1.01227674947919,1.003725504197529,0.13218450144618901,1.0091022851519691,0.99688955555577696,0.13356218993947999,1.0091022851519691,0.99688955555577696,0.13356218993947999,1.032011536395455,1.0264500198177759,0.119389422858189,1.00230118593217,0.99037861665219795,0.13228259870502801,1.00230118593217,0.99037861665219795,0.13228259870502801,1.0361899691552987,1.032316858444301,0.104034982836357,0.98616134516613296,0.97339436803020596,0.14430901727557199,0.98616134516613296,0.97339436803020596,0.14430901727557199,1.2136637911863313,0.14349359904738401,0,1.2194421422348647,0.144447000542058,0,1.213519381689476,0.14335729580797901,0,1.252089894589254,0.15003579394824301,0,1.2617085904330301,0.151637176715961,0,1.267139294075657,0.152458241467615,0,1.2850093084233287,0.15564045333996701,0,1.2952631478541401,0.157345325604271,0,1.3215240215677859,0.16168899973620901,0,1.39432484794119,1.6173297655932179,0,1.436752104128082,"Extremely high (>80%)",1.673811621197022,0,1.429773881561297,1.6611844261654167,0,1.418935964948872,1.667542585959215,0,1.5896117913487713,"Extremely high (>80%)",1.883864974319049,0,1.5964538708995479,1.894065475019389,0,1.4896905023541791,1.770558005897916,0,1.6995710879073651,"Extremely high (>80%)",2.039269691487525,0,1.734029121999388,2.095565758580344,0,436876,1.5,0.43704665976630103,1.7481866390652041,6.7445599171956117,2.8651611126598107E-2,1.0437528618083629,9.5651510291957766,1.673811621197022,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,1.883864974319049,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.039269691487525,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Reading, Israel",32.106395999999997,34.794246999999999,null,13.575000150000001,13.575000150000001,13.575000150000001,13.575000150000001,10,10,10,"1002Z_IT Equity",2.7947389650639725,0.54807689173106833,1.0384369596640557,31.666,0,0.125,266164541.76892072,743860416,266164541.76892072,5,2.1923075669242702,3.1153108789921702,4.66293463987554,0,2.8073549220576002,0.90376777851066115,8.6840071689078993E-2,0.13374180192157001,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.89059658647400197,8.5415618497426002E-2,0.146861737265647,0.832391588158234,7.9712996291082985E-2,0.217336566598367,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.78158371609697108,7.4421545233757005E-2,0.20547355517434401,0.81425016576416998,7.7901533888971003E-2,0.214632093624224,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.75028872214273501,7.1265409126808996E-2,0.25777656354414102,0.97842424113663884,1.0199764964189859,0.121853684473702,0.99452758927108498,1.031728487705408,0.13063455904815699,0.99452758927108498,1.031728487705408,0.13063455904815699,0.96551955766099107,1.006690291498592,0.13409633264418799,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97690978592684097,1.0141441564290401,0.118619328260806,0.97330967805942403,1.016982786628164,0.117440476029658,0.93810843809897693,0.97159265542727902,0.139063946656832,0.93810843809897693,0.97159265542727902,0.139063946656832,1.1273507767784141,0.30001703868471102,0,1.13006625824174,0.30064125452928903,0,1.132175731945771,0.30107138339004802,0,1.2960226609040999,0.33794718066549401,0,1.301085817882266,0.33911717494577598,0,1.3292391791553799,0.34534036248336702,0,1.4592759153266099,0.37465880662003997,0,1.4645406516853201,0.37589118600226507,0,1.5161947264825679,0.38733866979605702,0,1.247389875567593,3.4548225588629906,0,1.268886806220348,"Extremely high (>80%)",3.5197456837282068,0,1.27125541366402,3.5247814004779654,0,1.556986734779126,4.2395493381209164,0,1.664678768359652,"Extremely high (>80%)",4.5567069842559151,0,1.700699684217142,4.6403277625942776,0,1.79217146852784,4.8093893395478347,0,1.951969433184024,"Extremely high (>80%)",5.274525055113453,0,2.0208150299160792,5.4351567547564459,0,2284593,2,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,3.5197456837282068,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,4.5567069842559151,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,5.274525055113453,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Caesarea, Israel",32.518999999999998,34.904544000000001,null,10.013634068906784,10.859841630311104,10.86875015,10.86875015,10,10,9.9978503225872313,"1002Z_IT Equity",1.2041425478497014,0.60424565266198338,1.2141879851829689,31.666,0,0,396908755.40729982,477934720,396908755.40729982,4.5899342850768701,2.41698261064793,3.6425639555489102,4.66293463987554,0,1,0.88643869171394596,0.12951018213183699,0.123388674501949,0.85924858015147998,0.12525785862795899,0.121730388973189,0.85924858015147998,0.12525785862795899,0.121730388973189,0.87841867513215,0.128309108861837,0.16078400627065401,0.78467618057525201,0.113994386129253,0.16726002489484601,0.78467618057525201,0.113994386129253,0.16726002489484601,0.86458040615787102,0.12623669731523299,0.183010426769705,0.74936914465377502,0.108661584310184,0.20955719914833101,0.74936914465377502,0.108661584310184,0.20955719914833101,1.003528669611528,1.211149325155783,0.103367445427735,1.001508865162682,1.1899728386808679,0.109564125905771,1.001508865162682,1.1899728386808679,0.109564125905771,1.0130456167267521,1.2255715244107319,8.6228931875868997E-2,0.99812108527916699,1.185347288982443,0.11243783621021999,0.99812108527916699,1.185347288982443,0.11243783621021999,1.0163126068664381,1.231020574323759,7.6284194240951994E-2,0.98519896709763499,1.168695781991208,0.122137245803504,0.98519896709763499,1.168695781991208,0.122137245803504,1.0912815323357159,0.199164342560017,0,1.0942557359743119,0.19982787830382001,0,1.090449878669753,0.19896662987789099,0,1.2124120682098547,0.22596826585409999,0,1.217753859792182,0.22716277997528,0,1.200688525867134,0.22334370489004199,0,1.3378611401138181,0.25372780044512699,0,1.3433294873573407,0.25495751341501799,0,1.29527193046329,0.24425893568579901,0,1.231085175474123,1.5378276771881527,0,1.2735031063786011,"Extremely high (>80%)",1.5953320653305161,0,1.269073820846482,1.5884562618051927,0,1.380221188976269,1.761124115493802,0,1.551918982553335,"Extremely high (>80%)",1.99275409683518,0,1.5301707323228553,1.9592517883889833,0,1.547410895024987,2.0099369346738341,0,1.792613823161866,"Extremely high (>80%)",2.34634452491709,0,1.728483137722109,2.247886750744764,0,452630,1.5,0.45899342850768698,1.8359737140307479,7.0079211420922451,3.1601391011329028E-2,1.1381378217724625,10.013634068906784,1.5953320653305161,4.99578484435931,0.499578484435931,1.998313937743724,7.494941813231172,3.7436949274543704E-2,1.3291489300616646,10.859841630311104,1.99275409683518,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,2.34634452491709,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Niederaussem, Germany",50.982999999999997,6.67,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,0.4865181834633594,0.17795272401048559,0.10410625504945682,"RWE_GY Equity",4.8651818346335939E-2,0.24256725996308459,0.32129300489676921,0.54200000000000004,0,0,65109590466.901138,3167699968,67977600498.892029,0,0.97026903985233803,0.96387901469030801,0.70805477132835204,0,1,1.013674410573193,3.7715653100934561,5.6559522816448E-2,1.0187885887720167,3.7903270415657002,8.5800492541518003E-2,1.0187885887720167,3.7903270415657002,8.5800492541518003E-2,0.98672565929134004,3.6700557458739431,6.0941036089796001E-2,1.0094731594518871,3.7554870008484058,9.6197736447389007E-2,1.0094731594518871,3.7554870008484058,9.6197736447389007E-2,0.95433958905209693,3.548065088778749,6.7205632459854003E-2,1.0155889644491689,3.778360331513253,0.101387746341386,1.0155889644491689,3.778360331513253,0.101387746341386,1.0033535833137139,0.32602324939187599,8.2086391255263999E-2,1.0043767113106521,0.33276626980402302,4.9775271237618997E-2,1.0043767113106521,0.33276626980402302,4.9775271237618997E-2,1.0258292703586811,0.33348714818217101,8.7181480814516002E-2,0.99425283271401199,0.32953974367268202,6.6261953149508002E-2,0.99425283271401199,0.32953974367268202,6.6261953149508002E-2,1.066067708534894,0.34645592246887102,9.4185741113629998E-2,1.031699291658146,0.34192308167365298,7.1375511432936994E-2,1.031699291658146,0.34192308167365298,7.1375511432936994E-2,0.93210104362119484,0.148527626185151,0,0.93209082056085202,0.14852381756121899,0,0.93514961981660805,0.14941340329393299,0,0.85399382821343806,0.121122400637072,0,0.85402620038581101,0.121133282419736,0,0.83415451305298915,0.113691231256389,0,0.78907376680571295,9.8344109077377007E-2,0,0.78909898957318891,9.8352270414374998E-2,0,0.73654975303077597,7.9168231668326997E-2,0,0.92271602693560495,4.1244373180129003E-2,0,0.91792496795537504,"Low (<10%)",4.1029085455295003E-2,0,0.92109857072466805,4.1282175226685001E-2,0,0.86790923141246501,3.4552583880165001E-2,0,0.84777201819369197,"Low (<10%)",3.3734731959878E-2,0,0.82761357173968397,3.1645359864172003E-2,0,0.82898994752951005,2.9025940095982E-2,0,0.77740538829383787,"Low (<10%)",2.7180038960273E-2,0,0.72445772508138995,2.1842354922210001E-2,0,733317,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.1029085455295003E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,3.3734731959878E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,2.7180038960273E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["Weisweiler, Germany",50.829000000000001,6.3158000000000003,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,0.4865181834633594,0.17795272401048559,0.10410625504945682,"RWE_GY Equity",4.8651818346335939E-2,0.24256725996308459,0.32129300489676921,0.54200000000000004,0,0,65109590466.901138,3167699968,67977600498.892029,0,0.97026903985233803,0.96387901469030801,0.70805477132835204,0,1,1.013674410573193,3.7715653100934561,5.6559522816448E-2,1.0187885887720167,3.7903270415657002,8.5800492541518003E-2,1.0187885887720167,3.7903270415657002,8.5800492541518003E-2,0.98672565929134004,3.6700557458739431,6.0941036089796001E-2,1.0094731594518871,3.7554870008484058,9.6197736447389007E-2,1.0094731594518871,3.7554870008484058,9.6197736447389007E-2,0.95433958905209693,3.548065088778749,6.7205632459854003E-2,1.0155889644491689,3.778360331513253,0.101387746341386,1.0155889644491689,3.778360331513253,0.101387746341386,1.0033535833137139,0.32602324939187599,8.2086391255263999E-2,1.0043767113106521,0.33276626980402302,4.9775271237618997E-2,1.0043767113106521,0.33276626980402302,4.9775271237618997E-2,1.0258292703586811,0.33348714818217101,8.7181480814516002E-2,0.99425283271401199,0.32953974367268202,6.6261953149508002E-2,0.99425283271401199,0.32953974367268202,6.6261953149508002E-2,1.066067708534894,0.34645592246887102,9.4185741113629998E-2,1.031699291658146,0.34192308167365298,7.1375511432936994E-2,1.031699291658146,0.34192308167365298,7.1375511432936994E-2,0.93210104362119484,0.148527626185151,0,0.93209082056085202,0.14852381756121899,0,0.93514961981660805,0.14941340329393299,0,0.85399382821343806,0.121122400637072,0,0.85402620038581101,0.121133282419736,0,0.83415451305298915,0.113691231256389,0,0.78907376680571295,9.8344109077377007E-2,0,0.78909898957318891,9.8352270414374998E-2,0,0.73654975303077597,7.9168231668326997E-2,0,0.92271602693560495,4.1244373180129003E-2,0,0.91792496795537504,"Low (<10%)",4.1029085455295003E-2,0,0.92109857072466805,4.1282175226685001E-2,0,0.86790923141246501,3.4552583880165001E-2,0,0.84777201819369197,"Low (<10%)",3.3734731959878E-2,0,0.82761357173968397,3.1645359864172003E-2,0,0.82898994752951005,2.9025940095982E-2,0,0.77740538829383787,"Low (<10%)",2.7180038960273E-2,0,0.72445772508138995,2.1842354922210001E-2,0,495162,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,4.1029085455295003E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,3.3734731959878E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,2.7180038960273E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["Pembroke, UK",51.67,-4.9080000000000004,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.44175043148578008,0.16025970674311821,9.9043565013208254E-2,"RWE_GY Equity",4.4175043148578008E-2,0.20293633424491733,0.67840249166676614,-32767,0,0,7061017121.157939,311920736,7061017121.157939,0,0.811745336979669,2.0352074750003002,null,0,1,1.040052540378666,0.84574712446238309,5.6921506494968001E-2,1.0418039360829201,0.84717066476549596,7.8073536405423E-2,1.0418039360829201,0.84717066476549596,7.8073536405423E-2,1.055105893208554,0.85805349161244515,5.9879927733593998E-2,1.0412461892617153,0.84671480756822204,6.1996163915523997E-2,1.0412461892617153,0.84671480756822204,6.1996163915523997E-2,1.0270291447589459,0.83510028120773105,5.7957882981938998E-2,1.0458860200266289,0.85050703043333387,6.1971142693029002E-2,1.0458860200266289,0.85050703043333387,6.1971142693029002E-2,1.0062222789288413,0.68013550395688505,4.7683515486148999E-2,1.0227842201171613,0.69111992843082304,5.0299210076164003E-2,1.0227842201171613,0.69111992843082304,5.0299210076164003E-2,1.0144722703397271,0.68574472399512199,4.0951345784889001E-2,1.0288823411626813,0.69524106245558803,5.5572724315028001E-2,1.0288823411626813,0.69524106245558803,5.5572724315028001E-2,1.0343995970062989,0.69921670340873499,4.6169624028036003E-2,1.0158043107611361,0.68632072711963599,6.3859695942910993E-2,1.0158043107611361,0.68632072711963599,6.3859695942910993E-2,0.974488987083446,3.5770984253638997E-2,0,0.97450924637455005,3.5771076296575E-2,0,0.88073048313213198,3.5393044450537002E-2,0,0.95683661426734501,3.5690274103596001E-2,0,0.95689219147506699,3.5690527221672E-2,0,0.77024518685196997,3.4934889228177002E-2,0,0.922827801921001,3.5534779067554999E-2,0,0.92288858301102916,3.5535055196364997E-2,0,0.67066664077088101,3.4521961603794997E-2,0,0.93696130652077403,4.2295129618534003E-2,0,0.93540561004080003,"Low (<10%)",4.2224167790887002E-2,0,0.84538985948123013,4.1777939112580001E-2,0,0.90686311243853013,4.1594462877282003E-2,0,0.91898746074023197,"Low (<10%)",4.2151769288380998E-2,0,0.73973397914483996,4.1259334212556002E-2,0,0.89854100697171291,4.2551511318095002E-2,0,0.88239881338841397,"Low (<10%)",4.1781024641570998E-2,0,0.64124257130218099,4.0589860363889001E-2,0,14003,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.2224167790887002E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.2151769288380998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,4.1781024641570998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Westfalen, Germany",52.030661000000002,8.6080729999999992,null,6.8869628095368443,6.6296074720559508,6.5715617677396452,6.4454673690626141,3.9969301915516442,2.3973401275930186,3.5314358682844884,"RWE_GY Equity",0.39969301915516442,0.38489813191350286,0.62182129121406515,0.437,0,0,10303941701.821903,4118413568,10303941701.821903,2.9988923755650299,1.5395925276540099,1.8654638736422,0.63189585905380397,0,1,1.025542391539136,0.238065607363771,0.138140413730751,1.0418779018577933,0.24175108595950601,9.3461114044755003E-2,1.0418779018577933,0.24175108595950601,9.3461114044755003E-2,0.99360116832733003,0.23073831303450401,0.111704808720577,1.005969893489516,0.23356686923238401,0.112210188575179,1.005969893489516,0.23356686923238401,0.112210188575179,0.97418066217508703,0.226283262466865,0.13521272001892001,0.999716444595806,0.23214157210887901,8.9365053550477996E-2,0.999716444595806,0.23214157210887901,8.9365053550477996E-2,0.97737550830202491,0.60289333927821498,9.9718049258192998E-2,0.99282636116474188,0.62271204938370595,8.7939123530345997E-2,0.99282636116474188,0.62271204938370595,8.7939123530345997E-2,1.021906312826705,0.62982390417776901,0.10977841239347499,0.98336175553581084,0.61735454190076799,6.1653782627749003E-2,0.98336175553581084,0.61735454190076799,6.1653782627749003E-2,1.0622602778007459,0.65429831723082399,0.10294864431262001,0.99182033551087412,0.62245976231844402,6.8941675239538994E-2,0.99182033551087412,0.62245976231844402,6.8941675239538994E-2,0.92223052959501595,8.7846305979823E-2,0,0.92274982870668398,8.7873121203624005E-2,0,0.92969266704061204,8.8276913782016006E-2,0,0.83250259605399812,8.3019118775381998E-2,0,0.83391400037373109,8.3092637180634005E-2,0,0.83040176814821598,8.2976437877499004E-2,0,0.75414745586708187,7.8803765593982E-2,0,0.75432178228100399,7.8809575559139006E-2,0,0.73280618182122603,7.7766463353309001E-2,0,0.89926124673494101,0.36900040687352098,0,0.88566023625350898,"Medium-high (20-40%)",0.363485941975635,0,0.89232400973555404,0.36515622435219403,0,0.83786394641168604,0.35979771925855802,0,0.82896516662247599,"Medium-high (20-40%)",0.35575523811967602,0,0.825473777617452,0.35525773903722402,0,0.77413511184185413,0.34825273745344498,0,0.75453573496631199,"Medium-high (20-40%)",0.33948928166203601,0,0.73301403191132497,0.33499585036339502,0,814973,1.5,0.29988923755650299,1.1995569502260119,5.0986708506780358,1.3490163209256858E-2,0.57524484542353971,6.8869628095368443,0.363485941975635,2.8618995681772512,0.28618995681772513,1.1447598272709005,4.9342794818127018,1.2285832326495388E-2,0.53828233064585351,6.6296074720559508,0.35575523811967602,2.8308849990669942,0.28308849990669943,1.1323539996267977,4.8970619988803934,1.2020993125763794E-2,0.53012477610669095,6.5715617677396452,0.33948928166203601,2.7633660264961399,0.27633660264961402,1.1053464105984561,4.8160392317953686,1.1454415328249862E-2,0.51262731134054018,6.4454673690626141]
["Frimmersdorf, Germany",51.045000000000002,6.5768199999999997,null,2.0100000999999996,2.0100000999999996,2.0100000999999996,2.0100000999999996,0.4865181834633594,0.17795272401048559,0.10410625504945682,"RWE_GY Equity",4.8651818346335939E-2,0.24256725996308459,0.32129300489676921,0.54200000000000004,0,0,65109590466.901138,3167699968,67977600498.892029,0,0.97026903985233803,0.96387901469030801,0.70805477132835204,0,1,1.013674410573193,3.7715653100934561,5.6559522816448E-2,1.0187885887720167,3.7903270415657002,8.5800492541518003E-2,1.0187885887720167,3.7903270415657002,8.5800492541518003E-2,0.98672565929134004,3.6700557458739431,6.0941036089796001E-2,1.0094731594518871,3.7554870008484058,9.6197736447389007E-2,1.0094731594518871,3.7554870008484058,9.6197736447389007E-2,0.95433958905209693,3.548065088778749,6.7205632459854003E-2,1.0155889644491689,3.778360331513253,0.101387746341386,1.0155889644491689,3.778360331513253,0.101387746341386,1.0033535833137139,0.32602324939187599,8.2086391255263999E-2,1.0043767113106521,0.33276626980402302,4.9775271237618997E-2,1.0043767113106521,0.33276626980402302,4.9775271237618997E-2,1.0258292703586811,0.33348714818217101,8.7181480814516002E-2,0.99425283271401199,0.32953974367268202,6.6261953149508002E-2,0.99425283271401199,0.32953974367268202,6.6261953149508002E-2,1.066067708534894,0.34645592246887102,9.4185741113629998E-2,1.031699291658146,0.34192308167365298,7.1375511432936994E-2,1.031699291658146,0.34192308167365298,7.1375511432936994E-2,0.93210104362119484,0.148527626185151,0,0.93209082056085202,0.14852381756121899,0,0.93514961981660805,0.14941340329393299,0,0.85399382821343806,0.121122400637072,0,0.85402620038581101,0.121133282419736,0,0.83415451305298915,0.113691231256389,0,0.78907376680571295,9.8344109077377007E-2,0,0.78909898957318891,9.8352270414374998E-2,0,0.73654975303077597,7.9168231668326997E-2,0,0.92271602693560495,4.1244373180129003E-2,0,0.91792496795537504,"Low (<10%)",4.1029085455295003E-2,0,0.92109857072466805,4.1282175226685001E-2,0,0.86790923141246501,3.4552583880165001E-2,0,0.84777201819369197,"Low (<10%)",3.3734731959878E-2,0,0.82761357173968397,3.1645359864172003E-2,0,0.82898994752951005,2.9025940095982E-2,0,0.77740538829383787,"Low (<10%)",2.7180038960273E-2,0,0.72445772508138995,2.1842354922210001E-2,0,1411578,2,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996,4.1029085455295003E-2,0,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996,3.3734731959878E-2,0,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996,2.7180038960273E-2,0,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996]
["Gersteinwerk, Germany",51.672499999999999,7.7160000000000002,null,3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"RWE_GY Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.54200000000000004,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.70805477132835204,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,740785,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["Staythorpe, UK",53.077959,-0.872,null,2.2957517185398291,2.2322244178222461,2.1930071402786151,2.1534288991164878,5.5135502270816925,3.8644658161307364,7.5043767754355786,"RWE_GY Equity",0.55135502270816927,0.25963761608355346,0.45010058441599327,0.54300000000000004,0,0,2895012321.0265079,1596179584,2895012321.0265079,3.4629815829765498,1.0385504643342101,1.35030175324798,0.70876110918377799,0,1,1.0160393603399267,0.27786486491354601,6.8982616549966E-2,1.0149993872108729,0.27757749306846702,7.8749820308564006E-2,1.0149993872108729,0.27757749306846702,7.8749820308564006E-2,1.0357390049084281,0.28327232505152999,7.0632330303844998E-2,1.0145103979168859,0.277443329872891,7.6325640314206994E-2,1.0145103979168859,0.277443329872891,7.6325640314206994E-2,0.99960085070290805,0.27335257103529997,8.8773509951516005E-2,1.0221212529799719,0.27953150777143898,7.5513648182849002E-2,1.0221212529799719,0.27953150777143898,7.5513648182849002E-2,1.0036080242087373,0.46852176474746399,7.4905597238332997E-2,1.0141014109900519,0.46906002018111997,9.3849004209489995E-2,1.0141014109900519,0.46906002018111997,9.3849004209489995E-2,0.99158106013594705,0.462587801624534,9.3850670051566998E-2,1.028197488451454,0.475332585594686,0.122726060607511,1.028197488451454,0.475332585594686,0.122726060607511,1.016272653730681,0.47409453084854802,8.8618205811048997E-2,1.0465156366137467,0.48317860993195599,0.136642313557478,1.0465156366137467,0.48317860993195599,0.136642313557478,0.92133359121899316,0.14289419662605601,0,0.92132187297566404,0.142891272399119,0,0.91224759152215795,0.14197523472867499,0,0.859389778057154,0.13685208346521099,0,0.85983234876098613,0.13689207934331499,0,0.81877360308285196,0.13282278173593301,0,0.81068516996276796,0.132101346651641,0,0.81113227431377999,0.13214068222043701,0,0.732538535645472,0.12437912362072399,0,0.90678927134353404,0.51425788096856195,0,0.90770682680644188,"High (40-80%)",0.51477974968191498,0,0.89876664263702899,0.51147963460299395,0,0.82973584463311201,0.48311137856589598,0,0.84753428897968497,"High (40-80%)",0.49340555206726894,0,0.80706280070076708,0.47873842127249799,0,0.81100888358858803,0.483263596721693,0,0.79357734901700006,"High (40-80%)",0.47272195994622102,0,0.71668457485819104,0.44495564958789202,0,0,0.1,0.34629815829765498,1.3851926331906199,0.37703852663812398,1.1993587742193069E-3,0.53232119993686566,2.2957517185398291,0.51477974968191498,3.3639553021831325,0.33639553021831325,1.345582120873253,0.36911642417465063,1.1317531670616231E-3,0.5163941196072811,2.2322244178222461,0.49340555206726894,3.3027739497175843,0.33027739497175845,1.3211095798870338,0.36422191597740677,1.0909646040328065E-3,0.50658467981014144,2.1930071402786151,0.47272195994622102,3.2409918855758293,0.32409918855758291,1.2963967542303316,0.35927935084606638,1.0505352501556926E-3,0.4967022587899339,2.1534288991164878]
["Aberthaw, UK",51.585000000000001,-2.9499,null,2.6750657635129333,2.2771077966339628,2.0178963684325661,1.7779275091632893,0.79569134968378563,0.3074387648253688,0.14677644414560018,"RWE_GY Equity",7.9569134968378558E-2,0.226561969967147,0.66068374652161166,-32767,0,0,1020892636.7275716,81231544,1020892636.7275716,0.67028082001029499,0.90624787986858801,1.98205123956484,null,0,1,1.041300285066775,0.64576047763812106,6.3997327976685003E-2,1.036132061875584,0.64250428923633196,8.0946653199352001E-2,1.036132061875584,0.64250428923633196,8.0946653199352001E-2,1.063243031960865,0.65946413996909603,7.0661046482921999E-2,1.031888520306925,0.63985746818445499,6.6295566304844997E-2,1.031888520306925,0.63985746818445499,6.6295566304844997E-2,1.0199166242186899,0.63240597516508701,6.8688557878491999E-2,1.038895773416908,0.64422809699702799,7.0846934188048993E-2,1.038895773416908,0.64422809699702799,7.0846934188048993E-2,1.002006391936376,0.66043598367220002,5.6808719535024997E-2,1.0262901437961087,0.67568681310196299,5.0995647721067003E-2,1.0262901437961087,0.67568681310196299,5.0995647721067003E-2,1.011791419045571,0.66694008433741503,4.2342993474437998E-2,1.0340155835686,0.680814809735382,5.2298858065648997E-2,1.0340155835686,0.680814809735382,5.2298858065648997E-2,1.041740690485786,0.68652877178193505,4.5236868194742E-2,1.019091210607606,0.67075079861581699,6.7390134571136004E-2,1.019091210607606,0.67075079861581699,6.7390134571136004E-2,0.90525705575689797,4.3691383886903003E-2,0,0.90526646498735697,4.3691930917030997E-2,0,0.91056989674344702,4.3898647524472999E-2,0,0.83156990084239413,3.9272109822249997E-2,0,0.83158966874933504,3.9273264663631999E-2,0,0.815458697378872,3.8076058836880998E-2,0,0.77630858852431084,3.5957897398262002E-2,0,0.77632852444728195,3.5959052239643997E-2,0,0.72769559173947596,3.2703311258279001E-2,0,0.86935254771283099,6.7658807560823001E-2,0,0.87369795636732195,"Low (<10%)",6.8002551343217005E-2,0,0.87881644652048796,6.8324287105772E-2,0,0.78210707791687795,5.9551547145671999E-2,0,0.80589099731624803,"Low (<10%)",6.1378145315810997E-2,0,0.79025852243837602,5.9507094517343997E-2,0,0.76114906855156395,5.6858883075663003E-2,0,0.747263146421275,"Low (<10%)",5.5817267839235997E-2,0,0.70045100804106597,5.0763559383269E-2,0,268378,1.5,6.7028082001029499E-2,0.26811232800411799,2.304336984012354,6.7402126931871025E-4,0.10194243022714264,2.6750657635129333,6.8002551343217005E-2,0.44366078002204035,4.4366078002204032E-2,0.17746431200881613,2.0323929360264485,2.9535676820244814E-4,6.6955191830495739E-2,2.2771077966339628,6.1378145315810997E-2,0.29579695717137844,2.9579695717137845E-2,0.11831878286855138,1.8549563486056542,1.3134671777734116E-4,4.4489890240583259E-2,2.0178963684325661,5.5817267839235997E-2,0.15878341376504612,1.5878341376504613E-2,6.3513365506018452E-2,1.6905400965180555,3.7919846564460413E-5,2.3836127292650854E-2,1.7779275091632893]
["Didcot B, UK",51.607999999999997,-1.2448399999999999,null,8.5516422648498995,8.3082052556660422,8.1364342604000282,7.930173240788033,7.2777011142574448,5.956895938650085,9.5629557468516779,"RWE_GY Equity",0.72777011142574444,0.28690506592147935,0.46635889193932961,0.54300000000000004,0,0,3084769452.2682538,2245003008,3084769452.2682538,3.86348280278265,1.1476202636859201,1.39907667581799,0.70876110918377799,0,1,0.99841028681697197,0.235935022216995,5.3082850100087002E-2,1.0080418364786741,0.238221842087049,9.6717535033444005E-2,1.0080418364786741,0.238221842087049,9.6717535033444005E-2,1.0416808602345129,0.246224872612131,6.7990559506938997E-2,1.005835780564738,0.23769822039137101,7.7295411535815997E-2,1.005835780564738,0.23769822039137101,7.7295411535815997E-2,0.997727472222254,0.23577264720154401,0.115274276820322,1.029141298452326,0.24322993639089599,8.2147848424824005E-2,1.029141298452326,0.24322993639089599,8.2147848424824005E-2,0.99380188215981902,0.47191945336549002,5.9209143293203002E-2,1.0145338061262881,0.48094838086862102,8.3873775821319996E-2,1.0145338061262881,0.48094838086862102,8.3873775821319996E-2,1.0296667856574273,0.48876211605514702,8.0530206414218986E-2,1.0447086990795167,0.49482845344554693,0.105637626357748,1.0447086990795167,0.49482845344554693,0.105637626357748,1.04993815525946,0.49825783271610602,8.0060167588362999E-2,1.0739433549419259,0.50840835300025999,0.113450347155567,1.0739433549419259,0.50840835300025999,0.113450347155567,0.91016564069557004,0.15908832270314599,0,0.910184120627341,0.15909061536913299,0,0.91241819460219598,0.15919302111654399,0,0.83994300771816299,0.14933302892924299,0,0.84004004774923902,0.14934602070316799,0,0.81843258153496701,0.145913135498909,0,0.78688957470334897,0.14196287200362501,0,0.78696027681356284,0.14197204266757199,0,0.73139163827140496,0.133614510923632,0,0.91161484683542804,0.67428871393594203,0,0.90292296181557996,"High (40-80%)",0.66782547719112595,0,0.90513921306032896,0.66825535274961301,0,0.80633430043926002,0.60649043025186899,0,0.83516620106473904,"High (40-80%)",0.62830096269660796,0,0.81368409968021604,0.61385876284081098,0,0.78868187617476004,0.60211764888177099,0,0.764676607572773,"High (40-80%)",0.58369477365404698,0,0.71068145780497605,0.54933415230968696,0,234523,1.5,0.38634828027826501,1.54539312111306,6.1361793633391795,2.2389887685923947E-2,0.84767989271173505,8.5516422648498995,0.66782547719112595,3.7394711325088101,0.37394711325088104,1.4957884530035241,5.9873653590105729,2.0975603921011405E-2,0.80407583973093399,8.3082052556660422,0.62830096269660796,3.6514557906149072,0.3651455790614907,1.4605823162459628,5.8817469487378888,1.9999830600780609E-2,0.77410516481539637,8.1364342604000282,0.58369477365404698,3.5452141505275963,0.35452141505275964,1.4180856602110385,5.7542569806331159,1.885295051179316E-2,0.73897764943208555,7.930173240788033]
["Littlebrook D, UK",51.309699999999999,-2.4977999999999998,null,6.1147935484478424,5.9382069959844612,5.8848439771256107,5.7810203031666871,3.0008623298082067,1.6006324247668648,1.5112226534781059,"RWE_GY Equity",0.30008623298082066,0.3319662429450792,0.81137067893676573,0.54300000000000004,0,0,578438051.87522233,173581296,578438051.87522233,2.5853771341115301,1.3278649717803199,2.4341120368103,0.70876110918377799,0,1,1.027951472265769,0.260338392389314,8.2132689828464001E-2,1.0327879928582293,0.261547626917842,0.109283396749888,1.0327879928582293,0.261547626917842,0.109283396749888,1.064489509096241,0.26964856559875999,9.6678187043278005E-2,1.0274261667974811,0.26018517776371702,9.2987385832137004E-2,1.0274261667974811,0.26018517776371702,9.2987385832137004E-2,1.005652651227583,0.25465648103772198,0.11468234413709801,1.0443160427062419,0.26447692406142698,0.106245886442788,1.0443160427062419,0.26447692406142698,0.106245886442788,0.99534502564595595,0.80944125081604501,4.0265110493625002E-2,1.01993398853057,0.81927793719995601,5.5480455255919998E-2,1.01993398853057,0.81927793719995601,5.5480455255919998E-2,1.001148950751664,0.81405827777262996,4.5359930620839997E-2,1.0382572079281207,0.83397842570609315,6.4663321959117004E-2,1.0382572079281207,0.83397842570609315,6.4663321959117004E-2,1.031421384328151,0.83831586372200495,6.2613278134111994E-2,1.0432623902639553,0.83774368222077999,6.5164379385637003E-2,1.0432623902639553,0.83774368222077999,6.5164379385637003E-2,0.92785469292095413,7.3454839493045002E-2,0,0.92786993599762002,7.3455320155818002E-2,0,0.90095204669275297,7.2618267785314994E-2,0,0.87255215636705996,7.1619494240076007E-2,0,0.872589048364523,7.1620674048699998E-2,0,0.80086189227820093,6.9353387749456999E-2,0,0.82401859130079902,7.0008793288462004E-2,0,0.82403887805578091,7.0009405041081996E-2,0,0.70909595082096799,6.6360038483608996E-2,0,0.90262499539576002,0.28215139080677498,0,0.89841278405043201,"Medium-high (20-40%)",0.28084873497587398,0,0.87234945886558801,0.27764835277257399,0,0.81969070517929499,0.26560309742810401,0,0.84929611154873508,"Medium-high (20-40%)",0.27526807892854399,0,0.77948364384616708,0.26655395340175497,0,0.81938688303057083,0.27491463403239202,0,0.78907040048945909,"Medium-high (20-40%)",0.26470893553201502,0,0.67900513046167099,0.25091050464650999,0,586783,1.5,0.258537713411153,1.034150853644612,4.6024525609338358,1.0026388242151464E-2,0.46816374562724283,6.1147935484478424,0.28084873497587398,2.4897933046144276,0.24897933046144277,0.99591732184577109,4.4877519655373135,9.2987309474872933E-3,0.44523897765388898,5.9382069959844612,0.27526807892854399,2.4608373195535789,0.24608373195535788,0.9843349278214315,4.4530047834642952,9.0837050783346591E-3,0.43842056076154939,5.8848439771256107,0.26470893553201502,2.4044068953627575,0.24044068953627576,0.96176275814510304,4.3852882744353092,8.671882821770914E-3,0.42529738776450388,5.7810203031666871]
["Voerde, Germany",51.6,6.6833330000000002,null,2.0100000999999996,2.0100000999999996,2.0100000999999996,2.0100000999999996,0.4865181834633594,0.17795272401048559,0.10410625504945682,"RWE_GY Equity",4.8651818346335939E-2,0.24256725996308459,0.32129300489676921,0.54200000000000004,0,0,65109590466.901138,3167699968,67977600498.892029,0,0.97026903985233803,0.96387901469030801,0.70805477132835204,0,1,1.013674410573193,3.7715653100934561,5.6559522816448E-2,1.0187885887720167,3.7903270415657002,8.5800492541518003E-2,1.0187885887720167,3.7903270415657002,8.5800492541518003E-2,0.98672565929134004,3.6700557458739431,6.0941036089796001E-2,1.0094731594518871,3.7554870008484058,9.6197736447389007E-2,1.0094731594518871,3.7554870008484058,9.6197736447389007E-2,0.95433958905209693,3.548065088778749,6.7205632459854003E-2,1.0155889644491689,3.778360331513253,0.101387746341386,1.0155889644491689,3.778360331513253,0.101387746341386,1.0033535833137139,0.32602324939187599,8.2086391255263999E-2,1.0043767113106521,0.33276626980402302,4.9775271237618997E-2,1.0043767113106521,0.33276626980402302,4.9775271237618997E-2,1.0258292703586811,0.33348714818217101,8.7181480814516002E-2,0.99425283271401199,0.32953974367268202,6.6261953149508002E-2,0.99425283271401199,0.32953974367268202,6.6261953149508002E-2,1.066067708534894,0.34645592246887102,9.4185741113629998E-2,1.031699291658146,0.34192308167365298,7.1375511432936994E-2,1.031699291658146,0.34192308167365298,7.1375511432936994E-2,0.93210104362119484,0.148527626185151,0,0.93209082056085202,0.14852381756121899,0,0.93514961981660805,0.14941340329393299,0,0.85399382821343806,0.121122400637072,0,0.85402620038581101,0.121133282419736,0,0.83415451305298915,0.113691231256389,0,0.78907376680571295,9.8344109077377007E-2,0,0.78909898957318891,9.8352270414374998E-2,0,0.73654975303077597,7.9168231668326997E-2,0,0.92271602693560495,4.1244373180129003E-2,0,0.91792496795537504,"Low (<10%)",4.1029085455295003E-2,0,0.92109857072466805,4.1282175226685001E-2,0,0.86790923141246501,3.4552583880165001E-2,0,0.84777201819369197,"Low (<10%)",3.3734731959878E-2,0,0.82761357173968397,3.1645359864172003E-2,0,0.82898994752951005,2.9025940095982E-2,0,0.77740538829383787,"Low (<10%)",2.7180038960273E-2,0,0.72445772508138995,2.1842354922210001E-2,0,1354622,2,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996,4.1029085455295003E-2,0,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996,3.3734731959878E-2,0,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996,2.7180038960273E-2,0,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996]
["Emsland, Germany",52.725000000000001,7.4631499999999997,null,5.6670214320392773,5.4801613456013714,5.3986058617054811,5.3047072132559201,5.138913818573025,3.4735336218390613,6.6362306942974296,"RWE_GY Equity",0.51389138185730254,0.31732813902114609,0.65001164007435697,0.437,0,0,3281759584.8850002,1686467968,3281759584.8850002,3.3614634578329201,1.2693125560845799,1.95003492022307,0.63189585905380397,0,1,1.005780318005572,0.27812902940632001,0.117843410659843,1.036890776375561,0.28674141146075799,9.5008752310099004E-2,1.036890776375561,0.28674141146075799,9.5008752310099004E-2,0.98767006092540699,0.273072403975401,0.10840079108890401,1.0225800098579541,0.28277438910275698,9.4501514365741002E-2,1.0225800098579541,0.28277438910275698,9.4501514365741002E-2,0.97847209275829194,0.27050420853009399,0.132164024649641,1.0170541679568399,0.281242595656087,7.1180048763804002E-2,1.0170541679568399,0.281242595656087,7.1180048763804002E-2,0.98988272638252095,0.63711339137311895,9.5408148191936007E-2,0.98185386643051387,0.64856239909373303,7.6950735959417996E-2,0.98185386643051387,0.64856239909373303,7.6950735959417996E-2,1.0240818551929307,0.65855934223369095,0.113973453599376,0.96254173016563105,0.63591969863880105,8.2116135081186994E-2,0.96254173016563105,0.63591969863880105,8.2116135081186994E-2,1.043120328592116,0.67075592814076801,0.114687859123449,0.97347164116294005,0.64293766571116795,8.0767228679971007E-2,0.97347164116294005,0.64293766571116795,8.0767228679971007E-2,0.925774803213673,0.13482714221268999,0,0.92576173386812988,0.134826059572106,0,0.93332992160060702,0.13545840495353001,0,0.83407935664972299,0.12788191958273401,0,0.83410408310463691,0.12788358518363299,0,0.83175114228149205,0.12785452044793999,0,0.75118225728953292,0.121603103872593,0,0.75116327140947203,0.12160135499164899,0,0.73227947876140798,0.120408368347516,0,0.92045428473829405,0.48476472412996802,0,0.89282473618303293,"High (40-80%)",0.470200864553383,0,0.90012366091542495,0.47240614553530702,0,0.84449189020493787,0.468307737145984,0,0.81568588771894901,"High (40-80%)",0.452245995789816,0,0.81338490315005296,0.45214321160279902,0,0.76770943479028197,0.44954237323470098,0,0.73856761525148995,"High (40-80%)",0.43237175616294898,0,0.72000046982009203,0.428129914199608,0,84861,1,0.336146345783292,1.344585383133168,3.6891707662663364,1.1299570192980628E-2,0.62196571244679177,5.6670214320392773,0.470200864553383,3.2332771916615668,0.32332771916615666,1.2933108766646266,3.5866217533292537,1.0454213730890824E-2,0.58977450187660008,5.4801613456013714,0.452245995789816,3.1771077292041738,0.31771077292041738,1.2708430916816695,3.5416861833633391,1.0094145294046194E-2,0.57598244136642551,5.3986058617054811,0.43237175616294898,3.1122722849262008,0.31122722849262008,1.2449089139704803,3.4898178279409606,9.6863698982426021E-3,0.56029410144623581,5.3047072132559201]
["Amercentrale, Holland",{"$f":"B321","v":52.13},{"$f":"C321","v":5.29},null,3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"RWE_GY Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,998110,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["Centrale Moerdig, Netherlands",51.688000000000002,4.5926,null,3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"RWE_GY Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,758432,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["Denizli, Turkey",37.776000000000003,29.085999999999999,null,6.565895519180545,7.1256827770649052,7.7223963056734197,8.0762663516519382,3.5500889750528568,2.0235717737370753,2.4825402048997716,"RWE_GY Equity",0.35500889750528569,0.45993123009555659,1.0698914525385523,-32767,3.0239718495711494E-3,8.3333333333333329E-2,5849608791.7601576,2076663168,5849608791.7601576,2.82785518300012,1.8397249203822299,3.2096743576156599,null,0,2.4150374992788399,0.87848662696454516,0.18632800503809199,0.18695736961023199,0.87985853185905505,0.18625835239923999,0.183559677749941,0.87985853185905505,0.18625835239923999,0.183559677749941,0.83801685408638604,0.177744889406485,0.18141659033431001,0.76479972300207388,0.16151050667802,0.19705506264563299,0.76479972300207388,0.16151050667802,0.19705506264563299,0.83811170085898501,0.17776500518076799,0.15310889403258399,0.71049446320804799,0.14983006078618299,0.18387442674787199,0.71049446320804799,0.14983006078618299,0.18387442674787199,1.0075456031893659,1.1217716736575267,7.7164705318715998E-2,0.96134882501838004,1.073311847403561,7.8436590893650002E-2,0.96134882501838004,1.073311847403561,7.8436590893650002E-2,0.9923790605188969,1.1030492807857113,9.2198221610855002E-2,0.94477996648819396,1.0554619275435879,6.3449844401367E-2,0.94477996648819396,1.0554619275435879,6.3449844401367E-2,0.98389192135109604,1.0945557475470571,5.8230944342338997E-2,0.96100243966427412,1.073599180169907,7.0426550647006994E-2,0.96100243966427412,1.073599180169907,7.0426550647006994E-2,1.0857198142414859,8.1013741211415996E-2,0,1.089824813399338,8.1257684248287998E-2,0,1.0991387932847421,8.1913732237982997E-2,0,1.167192846667753,8.6787540900694002E-2,0,1.178505655731398,8.7495913950073015E-2,0,1.194994845069989,8.8657530275059002E-2,0,1.2174158790940199,9.0346727546654002E-2,0,1.2445481827275759,9.2141657525057999E-2,0,1.269872126960027,9.3925400766563999E-2,0,1.235897941887856,0.43479100844156199,0,1.238636410215453,"High (40-80%)",0.43626330417717102,0,1.249222180027475,0.43978555153544302,0,1.3928035468215467,0.48827024614035303,0,1.5409336853645821,"High (40-80%)",0.54173512144631097,0,1.562493825676698,0.54892732428734603,0,1.4525699591668799,0.50823685716308797,0,1.751664857609375,"High (40-80%)",0.61497443865120105,0,1.7873075621536281,0.62687954789394496,0,340625,1.5,0.28278551830001197,1.1311420732000479,4.8934262196001441,1.1995275682582794E-2,0.52933195069777006,6.565895519180545,0.43626330417717102,3.1251991280621385,0.31251991280621383,1.2500796512248553,5.2502389536745664,1.4650435637051807E-2,0.61071373652843253,7.1256827770649052,0.54173512144631097,3.437587625780163,0.3437587625780163,1.3750350503120652,5.6251051509361956,1.7725647403251603E-2,0.7045304570219072,7.7223963056734197,0.61497443865120105,3.6205264462282361,0.36205264462282361,1.4482105784912944,5.8446317354738833,1.9662453827021555E-2,0.76376158385973958,8.0762663516519382]
["Little Barford, UK",52.198,-0.27300000000000002,null,5.8873901379548146,5.7690808573426047,5.6823040799596063,5.5434470493756933,5.7029519976981273,4.0692280984359792,7.8818589204762208,"RWE_GY Equity",0.57029519976981269,0.39824201650370911,0.57183558312482741,0.54300000000000004,0,0,1147935904.5354762,654662336,1147935904.5354762,3.5117088894541899,1.59296806601484,1.71550674937448,0.70876110918377799,0,1,0.99301115836672005,0.140501156706035,9.1008250888935993E-2,1.0008158134381959,0.14162104965077099,0.123017437289749,1.0008158134381959,0.14162104965077099,0.123017437289749,1.043680884382008,0.14777146918921499,8.7068411387568004E-2,1.004732647887834,0.142183280301593,0.103300411629507,1.004732647887834,0.142183280301593,0.103300411629507,0.98968216399396203,0.140023498126681,0.14706252066835701,1.036951408589331,0.146808028942567,0.101687538316478,1.036951408589331,0.146808028942567,0.101687538316478,0.99322799480026003,0.58489533905825697,6.4665692054713994E-2,1.002818576462877,0.59647879489326106,0.108624146213289,1.002818576462877,0.59647879489326106,0.108624146213289,0.99927588258758204,0.58811503134797904,8.0262982623655998E-2,1.017238184046122,0.604750660922174,0.122568783200453,1.017238184046122,0.604750660922174,0.122568783200453,1.0211339804085553,0.60101870184227002,8.0579675475905999E-2,1.043542268712244,0.61996835099564496,0.13762657104446699,1.043542268712244,0.61996835099564496,0.13762657104446699,0.93850935657523715,7.6363216863932007E-2,0,0.93885133918388397,7.638071793633E-2,0,0.91880839939622805,7.5209981862502995E-2,0,0.88998413868238901,7.3397825366041003E-2,0,0.893357503871688,7.3598047425080998E-2,0,0.83432073585768496,7.0099668722347006E-2,0,0.85102377595488299,7.1016945209210994E-2,0,0.85320399694266702,7.1142022803550004E-2,0,0.75256461618773596,6.5154575496436995E-2,0,0.94511461293030596,0.54350596574592103,0,0.93808603598953999,"High (40-80%)",0.53933167509124003,0,0.91805943417276703,0.53106499385484096,0,0.85273588124532196,0.496698217651596,0,0.88914947249869813,"High (40-80%)",0.51762800287746902,0,0.83039078864572302,0.49302329059826799,0,0.859896042301593,0.50717876755914804,0,0.82280036448705507,"High (40-80%)",0.484592180114222,0,0.725747233625465,0.44380798492925799,0,76674,1,0.35117088894541898,1.4046835557816759,3.8093671115633523,1.2332234441360475E-2,0.6610072361684256,5.8873901379548146,0.53933167509124003,3.4311727661961688,0.34311727661961688,1.3724691064784675,3.7449382129569351,1.1773080863213931E-2,0.63990045704398801,5.7690808573426047,0.51762800287746902,3.3719156670206387,0.33719156670206385,1.3487662668082554,3.6975325336165112,1.1369948984655908E-2,0.6246353305501845,5.6823040799596063,0.484592180114222,3.2767711241424196,0.32767711241424197,1.3107084496569679,3.6214168993139357,1.0737361767724817E-2,0.60058433863706506,5.5434470493756933]
["Bergkamen, Germany",51.615000000000002,7.6429,null,4.5489557766821935,5.4071589215819325,6.4276847023111658,7.416126678079463,1.1325180980768916,0.46301251552374389,0.21295932755346425,"RWE_GY Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.54200000000000004,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.70805477132835204,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,1349891,2,0.11795341052800401,0.47181364211201604,3.8872545684480642,2.7827132063786221E-3,0.18710485291573548,4.5489557766821935,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,4.5139876208282175,4.9377202106081946E-3,0.25973667533605233,5.4071589215819325,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,5.2502030443870016,8.2531045557553799E-3,0.35667779227165897,6.4276847023111658,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,5.9519968826920149,1.2201905450611296E-2,0.46392866926383336,7.416126678079463]
["Clauscentrale A, Holland",{"$f":"B325","v":52.13},{"$f":"C325","v":5.29},null,3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"RWE_GY Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,998110,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["Delesto, Holland",{"$f":"B331","v":52.13},{"$f":"C331","v":5.29},null,3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"RWE_GY Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,998110,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["Borselle, Holland",{"$f":"B333","v":52.13},{"$f":"C333","v":5.29},null,3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"RWE_GY Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,998110,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["Mesquite Solar, Arizona, USA",36.805531000000002,-114.06719,{"$f":"'21.0 Sempra'!D61","v":16377.952079566003},8.1625001499999996,8.1625001499999996,6.9098574568897186,6.7856373747259413,10,10,10,"SRE_US Equity",0.60554344962472806,1.3431636780653882,0.52202363693510712,-32767,1.0628769524202332E-2,5.8823529411764705E-2,580295984.07474935,351394432,580295984.07474935,5,5,1.5660709108053199,null,0,2.1219905243786101,0.92807556727831397,1.5509234812446E-2,0.29545533867766299,0.78569406106487316,1.3169336844155E-2,0.29980251272724401,0.78569406106487316,1.3169336844155E-2,0.29980251272724401,1.0505549499234119,1.7519937252499E-2,0.25404710349106402,0.79249338982322493,1.3281037454208999E-2,0.30441589703233302,0.79249338982322493,1.3281037454208999E-2,0.30441589703233302,1.071239901874556,1.7859515085619001E-2,0.26445418493846501,0.93630169452810896,1.564354645139E-2,0.67623574241422402,0.93630169452810896,1.564354645139E-2,0.67623574241422402,0.97813544428177501,0.546927079156456,9.6774774546400003E-2,0.97017685233434003,0.51902851422721596,0.117398479772738,0.97017685233434003,0.51902851422721596,0.117398479772738,0.94441818972590097,0.52891420096890296,6.3915780512328005E-2,0.986959539823132,0.52886924586054596,0.113818527186965,0.986959539823132,0.52886924586054596,0.113818527186965,1.0002338355918907,0.559076301186611,6.6632503063557003E-2,1.0155191834174779,0.54231695511506195,0.14422458516432499,1.0155191834174779,0.54231695511506195,0.14422458516432499,1.1272950085211799,1.0661565416202E-2,0,1.1367352180536361,1.0714708512019E-2,0,1.1460132415370741,1.0779567754486999E-2,0,1.3375309661436827,1.2003148294986001E-2,0,1.365611825557091,1.2163362396087E-2,0,1.404887490926688,1.2428965758935E-2,0,1.5531783122792839,1.3379262974427E-2,0,1.5827045027810247,1.3537430954223001E-2,0,1.63023557618283,1.3864754304934E-2,0,1.2146586423205821,0.68743336116403997,0,1.4467911549604793,"Arid and low water use",0.81361033124266213,0,1.4585998524461927,0.81853535087242002,0,1.2731661168615609,0.68511365777145194,0,1.723183868904832,"Extremely high (>80%)",0.91584429590118988,0,1.7727434814819889,0.93584298679892097,0,1.4498884046060887,0.74913920732371597,0,1.6903787657659859,"Extremely high (>80%)",0.86536841222599803,0,1.7411434644518733,0.88629227061886096,0,10403,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.81361033124266213,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,0.91584429590118988,4.1951023443645079,0.4195102344364508,1.6780409377458032,4.356081875491606,1.7599025630716032E-2,0.85813561802159377,6.9098574568897186,0.86536841222599803,4.113314460306114,0.41133144603061139,1.6453257841224456,4.2906515682448916,1.6919496982507977E-2,0.83274052537609577,6.7856373747259413]
["Copper Mountain, Nevada, USA",41.770699999999998,-115.5209,{"$f":"'21.0 Sempra'!D62","v":11792.125497287523},3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"SRE_US Equity",3.7952901475345553,0.63860451250782024,0.76624214196252061,-32767,1.0628769524202332E-2,0,2009127589.08654,7625222144,2009127589.08654,5,2.5544180500312801,2.2987264258875602,null,0,1,0.98796483514129596,2.0390570034943999E-2,0.21503827223718899,0.91974402996742399,1.8989488087043E-2,0.23979417637082401,0.91974402996742399,1.8989488087043E-2,0.23979417637082401,1.0224223409820801,2.1115753763679E-2,0.236055506100318,0.96645258283719504,1.9952323261348E-2,0.18503070145292899,0.96645258283719504,1.9952323261348E-2,0.18503070145292899,1.011869354738709,2.0893658352925001E-2,0.28631620601206298,0.95925232847009012,1.9803899520028E-2,0.17184472329820499,0.95925232847009012,1.9803899520028E-2,0.17184472329820499,0.99946742569374891,0.78129713923559196,0.13466457933772499,0.986453482672073,0.77766237417530493,0.142864467081109,0.986453482672073,0.77766237417530493,0.142864467081109,1.00389139046581,0.78515731279519196,0.15102741202202599,1.0290594737459291,0.81121822324760096,0.15078666880019301,1.0290594737459291,0.81121822324760096,0.15078666880019301,1.007597998636262,0.78873944276479691,0.149096734828671,1.060004405125317,0.83423599635571599,0.18320363527838199,1.060004405125317,0.83423599635571599,0.18320363527838199,0.963554771637395,7.4943317473400994E-2,0,0.97594309340485597,7.5847485986186E-2,0,0.96833054187672196,7.5290573547874995E-2,0,0.98771737706927909,7.6708400152062997E-2,0,1.0055355255407059,7.8010203331602995E-2,0,1.0047322498861839,7.7951580969675999E-2,0,1.051319239525079,8.1354527659622006E-2,0,1.058542882567481,8.1884164415647998E-2,0,1.0664088223951389,8.2460210541533005E-2,0,0.97529257860639396,3.6753909942177714,0,1.0611029390855879,"Extremely high (>80%)",3.9941827625115329,0,1.052826123710767,3.964855355908532,0,0.96605613695856285,3.6327568985014529,0,1.040439586377613,"Extremely high (>80%)",3.909830565081382,0,1.03960842748913,3.9068924429810306,0,1.0389871326783653,3.8937426029190769,0,1.103508275299941,"Extremely high (>80%)",4.1347495392429092,0,1.1117083490388333,4.1638370492710521,0,0,0.1,0.5,{"$f":"IF(M337=\"\",\"\",IF(V337=0,0.01,((2*V337)/5)))","v":2},0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,3.9941827625115329,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,3.909830565081382,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.1347495392429092,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Alpaugh, California, USA",35.887732,-119.4873,{"$f":"'21.0 Sempra'!D64","v":7151.7057414104884},8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"SRE_US Equity",2.8450792535792457,0.93749492191116235,0.97354789342727122,6.3769999999999998,1.0628769524202332E-2,0.35897435897435898,3181674089.6099844,9052114944,3181674089.6099844,5,3.7499796876446494,2.9206436802818101,2.3509497863102098,0,4.0320103949026196,0.99670550690579196,7.7584247141520998E-2,0.38738872097183902,0.92419533829769884,7.1865218058863006E-2,0.23230233470096601,0.92419533829769884,7.1865218058863006E-2,0.23230233470096601,1.121937358494242,8.7546362559741006E-2,0.33124200992306901,0.97667557231908797,7.6005988926614004E-2,0.291243664189062,0.97667557231908797,7.6005988926614004E-2,0.291243664189062,1.1656920814921099,9.1027023390577E-2,0.42138450488116103,1.0390995816880439,8.0931338903861005E-2,0.59173299225795395,1.0390995816880439,8.0931338903861005E-2,0.59173299225795395,1.0041366784889949,0.99716313966546399,0.14891886855561301,0.98835741537587196,0.98441929852637999,7.7999059749973995E-2,0.98835741537587196,0.98441929852637999,7.7999059749973995E-2,1.0108405564271621,1.005247475582379,0.10103803948135399,1.0034199507560499,0.99733061855517102,8.7353739235451006E-2,1.0034199507560499,0.99733061855517102,8.7353739235451006E-2,1.043928385163613,1.0384524761030427,0.13299208005389801,1.015178981662795,1.0062894625730847,0.142973334181029,1.015178981662795,1.0062894625730847,0.142973334181029,1.014101872543731,0.220984783721378,0,1.027139777608908,0.22498088545971601,0,1.031522000294526,0.22633764575051701,0,1.096316560067812,0.246514370216185,0,1.124338952559669,0.254975577250175,0,1.1372334736205727,0.258974071863806,0,1.2023349002080601,0.27943554848927199,0,1.229416417239187,0.28740143033773202,0,1.245719689042869,0.29246714733177998,0,1.017453867283171,2.848320269426365,0,1.1113881828281289,"Extremely high (>80%)",3.1305949044145338,0,1.1161298456606741,3.1494741387291052,0,0.97716378884039012,2.8158151065153172,0,1.151189795696393,"Extremely high (>80%)",3.3546774517513702,0,1.164392256601898,3.4072850774148051,0,1.031434389319217,3.0698087016453921,0,1.183155530908758,"Extremely high (>80%)",3.5511760243969106,0,1.1988453378252399,3.6137687982550863,0,26178,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.1305949044145338,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.3546774517513702,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.5511760243969106,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Alpaugh, California, USA",35.887732,-119.4873,{"$f":"'21.0 Sempra'!D65","v":2893.4382007233276},8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"SRE_US Equity",2.8450792535792457,0.93749492191116235,0.97354789342727122,6.3769999999999998,1.0628769524202332E-2,0.35897435897435898,3181674089.6099844,9052114944,3181674089.6099844,5,3.7499796876446494,2.9206436802818101,2.3509497863102098,0,4.0320103949026196,0.99670550690579196,7.7584247141520998E-2,0.38738872097183902,0.92419533829769884,7.1865218058863006E-2,0.23230233470096601,0.92419533829769884,7.1865218058863006E-2,0.23230233470096601,1.121937358494242,8.7546362559741006E-2,0.33124200992306901,0.97667557231908797,7.6005988926614004E-2,0.291243664189062,0.97667557231908797,7.6005988926614004E-2,0.291243664189062,1.1656920814921099,9.1027023390577E-2,0.42138450488116103,1.0390995816880439,8.0931338903861005E-2,0.59173299225795395,1.0390995816880439,8.0931338903861005E-2,0.59173299225795395,1.0041366784889949,0.99716313966546399,0.14891886855561301,0.98835741537587196,0.98441929852637999,7.7999059749973995E-2,0.98835741537587196,0.98441929852637999,7.7999059749973995E-2,1.0108405564271621,1.005247475582379,0.10103803948135399,1.0034199507560499,0.99733061855517102,8.7353739235451006E-2,1.0034199507560499,0.99733061855517102,8.7353739235451006E-2,1.043928385163613,1.0384524761030427,0.13299208005389801,1.015178981662795,1.0062894625730847,0.142973334181029,1.015178981662795,1.0062894625730847,0.142973334181029,1.014101872543731,0.220984783721378,0,1.027139777608908,0.22498088545971601,0,1.031522000294526,0.22633764575051701,0,1.096316560067812,0.246514370216185,0,1.124338952559669,0.254975577250175,0,1.1372334736205727,0.258974071863806,0,1.2023349002080601,0.27943554848927199,0,1.229416417239187,0.28740143033773202,0,1.245719689042869,0.29246714733177998,0,1.017453867283171,2.848320269426365,0,1.1113881828281289,"Extremely high (>80%)",3.1305949044145338,0,1.1161298456606741,3.1494741387291052,0,0.97716378884039012,2.8158151065153172,0,1.151189795696393,"Extremely high (>80%)",3.3546774517513702,0,1.164392256601898,3.4072850774148051,0,1.031434389319217,3.0698087016453921,0,1.183155530908758,"Extremely high (>80%)",3.5511760243969106,0,1.1988453378252399,3.6137687982550863,0,26178,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.1305949044145338,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.3546774517513702,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.5511760243969106,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Corcoran, California, USA",36.098007000000003,-119.5604,{"$f":"'21.0 Sempra'!D67","v":2838.8450271247739},8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"SRE_US Equity",2.8450792535792457,0.93749492191116235,0.97354789342727122,6.3769999999999998,1.0628769524202332E-2,0.35897435897435898,3181674089.6099844,9052114944,3181674089.6099844,5,3.7499796876446494,2.9206436802818101,2.3509497863102098,0,4.0320103949026196,0.99670550690579196,7.7584247141520998E-2,0.38738872097183902,0.92419533829769884,7.1865218058863006E-2,0.23230233470096601,0.92419533829769884,7.1865218058863006E-2,0.23230233470096601,1.121937358494242,8.7546362559741006E-2,0.33124200992306901,0.97667557231908797,7.6005988926614004E-2,0.291243664189062,0.97667557231908797,7.6005988926614004E-2,0.291243664189062,1.1656920814921099,9.1027023390577E-2,0.42138450488116103,1.0390995816880439,8.0931338903861005E-2,0.59173299225795395,1.0390995816880439,8.0931338903861005E-2,0.59173299225795395,1.0041366784889949,0.99716313966546399,0.14891886855561301,0.98835741537587196,0.98441929852637999,7.7999059749973995E-2,0.98835741537587196,0.98441929852637999,7.7999059749973995E-2,1.0108405564271621,1.005247475582379,0.10103803948135399,1.0034199507560499,0.99733061855517102,8.7353739235451006E-2,1.0034199507560499,0.99733061855517102,8.7353739235451006E-2,1.043928385163613,1.0384524761030427,0.13299208005389801,1.015178981662795,1.0062894625730847,0.142973334181029,1.015178981662795,1.0062894625730847,0.142973334181029,1.014101872543731,0.220984783721378,0,1.027139777608908,0.22498088545971601,0,1.031522000294526,0.22633764575051701,0,1.096316560067812,0.246514370216185,0,1.124338952559669,0.254975577250175,0,1.1372334736205727,0.258974071863806,0,1.2023349002080601,0.27943554848927199,0,1.229416417239187,0.28740143033773202,0,1.245719689042869,0.29246714733177998,0,1.017453867283171,2.848320269426365,0,1.1113881828281289,"Extremely high (>80%)",3.1305949044145338,0,1.1161298456606741,3.1494741387291052,0,0.97716378884039012,2.8158151065153172,0,1.151189795696393,"Extremely high (>80%)",3.3546774517513702,0,1.164392256601898,3.4072850774148051,0,1.031434389319217,3.0698087016453921,0,1.183155530908758,"Extremely high (>80%)",3.5511760243969106,0,1.1988453378252399,3.6137687982550863,0,64154,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.1305949044145338,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.3546774517513702,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.5511760243969106,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["El Dorado, Nevada, USA",33.207599999999999,-92.666200000000003,{"$f":"'21.0 Sempra'!D68","v":1091.8634719710669},2.6205990183750898,2.7145951349343131,2.7306034450350478,2.6839403946146967,1.1450906945074175,0.46911241141230453,0.21592736120543179,"SRE_US Equity",0.11450906945074175,0.43698591300014239,0.71556009776791674,0.64900000000000002,1.0628769524202332E-2,1.5625E-2,27775248748.905079,3180517888,27775248748.905079,1.1954618684831999,1.74794365200057,2.1466802933037501,0.78173738787833413,0,1.39231742277876,0.97765880288060003,0.45042173002847602,0.169676071349074,0.97199061226116101,0.44758068879602902,8.7075935938488003E-2,0.97199061226116101,0.44758068879602902,8.7075935938488003E-2,0.93737805039393796,0.431545147465069,0.24579483140702099,0.984211289472816,0.45338823033498399,0.121765210488577,0.984211289472816,0.45338823033498399,0.121765210488577,0.90307945032095105,0.41547195329370001,0.28944060166858299,1.024804261197265,0.47267892637386799,0.13749411958149299,1.024804261197265,0.47267892637386799,0.13749411958149299,0.94772849471017695,0.70836662161029496,6.2906939242643997E-2,0.982099314638475,0.72383795250952299,6.5539451804110999E-2,0.982099314638475,0.72383795250952299,6.5539451804110999E-2,0.97029932850800804,0.725887196398734,5.8591964180297003E-2,0.97725012076814188,0.72068951084025901,5.3730052310342002E-2,0.97725012076814188,0.72068951084025901,5.3730052310342002E-2,1.0077850250781819,0.75458327283149196,6.3016860904859001E-2,0.98433899301351502,0.72556439021353203,8.8509858176177E-2,0.98433899301351502,0.72556439021353203,8.8509858176177E-2,1.016525125575628,5.3432483601774002E-2,0,1.0298923043807331,5.3754822311984002E-2,0,1.021070579510247,5.3543876389369E-2,0,1.068629431722389,5.4679649258088998E-2,0,1.0774075282779121,5.4895931362146003E-2,0,1.0513179508861421,5.4271598133473001E-2,0,1.116888093131484,5.5834765784536E-2,0,1.118951234923655,5.5893630536063998E-2,0,1.0815168044802701,5.4998152587887997E-2,0,1.03975448549178,0.118627677217963,0,1.059570217437465,"Low-medium (10-20%)",0.120100852555953,0,1.0504942811483653,0.119629550000022,0,1.1400196871190793,0.12670667154823101,0,1.0946912922072001,"Low-medium (10-20%)",0.12107930398102,0,1.0681831859999,0.119702265083889,0,1.2367550747993947,0.13438877243553901,0,1.09186824966594,"Low-medium (10-20%)",0.118248619554185,0,1.0553398784825001,0.116354145529193,0,26441,1,0.11954618684832,0.47818474739327999,1.95636949478656,1.4292410336160285E-3,0.18461553516163368,2.6205990183750898,0.120100852555953,1.2642463922915053,0.12642463922915054,0.50569855691660215,2.0113971138332043,1.5984315828860096E-3,0.19590103260162117,2.7145951349343131,0.12107930398102,1.2759522870337876,0.12759522870337875,0.510380914813515,2.0207618296270304,1.6281669983096237E-3,0.19783253359619266,2.7306034450350478,0.118248619554185,1.2418233415016144,0.12418233415016144,0.49672933660064578,1.9934586732012916,1.5422376297316506E-3,0.1922101471830277,2.6839403946146967]
["Jack McDonough, USA",33.468316999999999,-83.986644999999996,{"$f":"'22.0 Southern'!D61","v":25509.289880705644},3.7483190437101452,3.819092112116393,3.8862437296785721,3.8740161118117724,2.0195410907130311,0.94508344470956884,0.55734272982701794,"SO_US Equity",0.2019541090713031,0.31937154409899793,0.49452984778043074,-32767,1.0628769524202332E-2,1.4705882352941176E-2,16706528109.35762,3373952000,16706528109.35762,2.0140275002201702,1.2774861763959899,1.48358954334129,null,0,1.37196877738696,1.0589904301757851,0.47456554517072302,0.120907376180713,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0161252119709441,0.45506220919851997,0.161445025813341,1.0165909525952079,0.45527930111734893,0.15369390824201401,1.0165909525952079,0.45527930111734893,0.15369390824201401,0.9871881410773431,0.44189607032591693,0.25320306390521302,1.0447892325847079,0.46811810611683102,0.17256429560012199,1.0447892325847079,0.46811810611683102,0.17256429560012199,0.97715714509136398,0.47506770956211303,0.12847293800185,0.98998323532064003,0.48743815792470402,0.108090348336511,0.98998323532064003,0.48743815792470402,0.108090348336511,1.000667256910436,0.48718801543253498,8.7250863685473995E-2,1.000922488543466,0.49298776701091102,0.103277757395745,1.000922488543466,0.49298776701091102,0.103277757395745,1.021933638788127,0.49805570973115099,9.9201129829979001E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.0643861191508699,9.5024581066061015E-2,0,1.065990423449235,9.5118404061984005E-2,0,1.047711033361258,9.4115094568010996E-2,0,1.1259371943931329,9.8403835907654003E-2,0,1.1270101140605659,9.8473796407504005E-2,0,1.065180111368452,9.5076373529128996E-2,0,1.163716377070718,0.100477974912898,0,1.1663617490273053,0.10063769093774901,0,1.0592371753806733,9.4749348867038993E-2,0,1.005095125339508,0.200234892804695,0,1.049930839722468,"Medium-high (20-40%)",0.209194133356221,0,1.0319268361568601,0.206987552388535,0,1.108069341384798,0.21624260138183801,0,1.108617100303199,"Medium-high (20-40%)",0.21629315491793599,0,1.047796174704489,0.20883087216087301,0,1.178819242906145,0.227379199907324,0,1.1163608052715459,"Medium-high (20-40%)",0.214983547149173,0,1.013828571682561,0.20240479406577699,0,41017,1,0.20140275002201702,0.80561100008806807,2.6112220001761361,4.0564269119181106E-3,0.32742961653402292,3.7483190437101452,0.209194133356221,2.0648423931882731,0.20648423931882731,0.82593695727530925,2.6518739145506185,4.2636947571314072E-3,0.33701754553333418,3.819092112116393,0.21629315491793599,2.1129880087015991,0.2112988008701599,0.84519520348063959,2.6903904069612796,4.4648394547968364E-3,0.34619327978185593,3.8862437296785721,0.214983547149173,2.1042262535144687,0.21042262535144687,0.84169050140578749,2.6833810028115748,4.427889168242073E-3,0.34451671842616843,3.8740161118117724]
["Barry, Alabama, USA",33.600999999999999,-85.841700000000003,{"$f":"'22.0 Southern'!D62","v":22633.320596840953},1.0038114523626862,1.2462237919543442,1.3873697434073824,1.3948000681250012,0.50097941079157327,0.18372516159966254,0.10579573446196811,"SO_US Equity",5.0097941079157327E-2,0.29231985165178637,0.65381801850224108,-32767,1.0628769524202332E-2,3.3898305084745763E-2,15910099593.52619,797063232,15986423955.521587,2.8232179956563198E-3,1.1692794066071499,1.9614540555067199,null,0,1.7467135707177699,1.008861955095778,1.0008818808782689,7.8252417320318998E-2,0.99719498187036704,0.989062897099796,9.6121110371707993E-2,0.99719498187036704,0.989062897099796,9.6121110371707993E-2,0.96342750910005803,0.95492425884607302,0.14287103033496201,0.98959760149201403,0.981330185489248,0.102310387952444,0.98959760149201403,0.981330185489248,0.102310387952444,0.92122326397076892,0.91223403332888098,0.214939571551411,1.0070414086082833,0.99908471706495716,0.109482647447774,1.0070414086082833,0.99908471706495716,0.109482647447774,0.995547214083498,0.65724145785669996,7.7322099696655003E-2,0.97810490860036703,0.64349427100612699,9.0875334932430996E-2,0.97810490860036703,0.64349427100612699,9.0875334932430996E-2,0.99996073684800302,0.660232802044741,6.2300094913602E-2,0.98147529641765996,0.64574745920302301,9.0493042466724002E-2,0.98147529641765996,0.64574745920302301,9.0493042466724002E-2,1.01458811771747,0.66974192232309704,7.6884589438417E-2,1.0163737094184453,0.66882456206304197,7.0775040381755999E-2,1.0163737094184453,0.66882456206304197,7.0775040381755999E-2,1.1573012463569139,5.5803482848883E-2,0,1.1574679940678989,5.5812015777103E-2,0,1.1390440751518347,5.5171920676393003E-2,0,1.258139134789489,5.9517753567068003E-2,0,1.2576939383259007,5.9505267885334001E-2,0,1.196369486381349,5.7300321588114003E-2,0,1.2932388075718273,6.0810617676577999E-2,0,1.2928898219518381,6.0802210232597E-2,0,1.2066709251354433,5.7682797547134998E-2,0,1.1477174218559241,5.6054163857047E-2,0,1.1613967440039801,"Low (<10%)",5.6736511965774998E-2,0,1.142778350396779,5.6079173702985E-2,0,1.3075439716084749,6.2707984921788001E-2,0,1.2722699227699941,"Low (<10%)",6.0997640781756998E-2,0,1.209568320396565,5.8704218317996999E-2,0,1.4064760024816141,6.7108700067719004E-2,0,1.285427898608313,"Low (<10%)",6.1230558970350998E-2,0,1.1987382530515831,5.8041107866798003E-2,0,79942,1,2.82321799565632E-4,1.129287198262528E-3,1.0022585743965251,1.0799879203095425E-7,4.2348276910659474E-4,1.0038114523626862,5.6736511965774998E-2,0.18234936477744768,1.8234936477744768E-2,7.293974591097907E-2,1.1458794918219581,3.335311432838645E-5,2.7371201107078559E-2,1.2462237919543442,6.0997640781756998E-2,0.28682534945569893,2.8682534945569892E-2,0.11473013978227957,1.2294602795645591,8.2371649343878365E-5,4.3096952411200019E-2,1.3873697434073824,6.1230558970350998E-2,0.29232375854694514,2.9232375854694514E-2,0.11692950341877806,1.2338590068375561,8.5556103048598143E-5,4.3926001765618415E-2,1.3948000681250012]
["James H Miller,  Alabama, USA",32.317999999999998,-86.902289999999994,{"$f":"'22.0 Southern'!D63","v":22481.953792427023},1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.11663086081831113,3.9783804119118395E-2,6.8912590999532605E-2,"SO_US Equity",1.1663086081831113E-2,0.28749924025520696,0.64263373561331816,0.64900000000000002,1.0628769524202332E-2,0,26369635432.864285,307551328,26579146278.860317,0,1.14999696102083,1.9279012068399499,0.78173738787833413,0,1,1.0070305302786733,4.2426717690734366,9.2003554470401996E-2,0.99845856822033696,4.2058582685151134,9.5556444840703997E-2,0.99845856822033696,4.2058582685151134,9.5556444840703997E-2,0.95919395390514095,4.0374778500642412,0.15984442777423999,0.98839167350739698,4.1623874804366716,0.104317613205576,0.98839167350739698,4.1623874804366716,0.104317613205576,0.91893822746253795,3.8648018164196105,0.23638102983197601,1.011173812202834,4.2607651382391296,0.11033068830854301,1.011173812202834,4.2607651382391296,0.11033068830854301,0.99325377964245387,0.64301737176235996,8.7649579457689003E-2,0.97694754137094397,0.63106550647650494,9.6606382110874994E-2,0.97694754137094397,0.63106550647650494,9.6606382110874994E-2,0.99910045504357503,0.64692711522452895,6.8552401899404994E-2,0.98156018964561387,0.63419105455688396,9.0166342269776004E-2,0.98156018964561387,0.63419105455688396,9.0166342269776004E-2,1.009100615427093,0.65329864718869501,8.2022020989798994E-2,1.0148076745182339,0.655714058960847,8.0044289394402002E-2,1.0148076745182339,0.655714058960847,8.0044289394402002E-2,1.030240212572771,5.0705844645272002E-2,0,1.030666617729983,5.0726984737370001E-2,0,1.0005548795978121,4.9281611016258997E-2,0,1.050869919350532,5.1695585320781001E-2,0,1.0505894089894461,5.168325360039E-2,0,0.95078619085184002,4.6897104718905E-2,0,1.0410557869999473,5.1224737814955998E-2,0,1.040623008471607,5.1204878940560999E-2,0,0.89403805270687697,4.4178200601087E-2,0,1.0238679020756327,1.2057092101484E-2,0,1.0331537284765533,"Low (<10%)",1.2168728058639999E-2,0,1.002775148150197,1.1819652022356001E-2,0,1.097555260064307,1.2931246043103001E-2,0,1.0645591672249219,"Low (<10%)",1.2536346831278E-2,0,0.962683657200333,1.1366375166911E-2,0,1.135669410314359,1.3395612182034E-2,0,1.030764194843073,"Low (<10%)",1.2133894113788001E-2,0,0.88478753945092403,1.04593350616E-2,0,25393,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,1.2168728058639999E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,1.2536346831278E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,1.2133894113788001E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Vogtle, Georgia, USA",33.140900000000002,-81.762,{"$f":"'22.0 Southern'!D64","v":18482.683486332633},2.1526229798358281,2.208202885337641,2.2557452833549529,2.2377032521537616,1.6581640579746764,0.73602188886882858,0.37820071791303689,"SO_US Equity",0.16581640579746765,0.32978312893391215,0.51519624046741885,0.64900000000000002,1.0628769524202332E-2,2.5316455696202531E-2,13385533122.162855,2219540992,13385533122.162855,1.7295867534665399,1.3191325157356499,1.5455887214022599,0.78173738787833413,0,1.5910370151308399,1.0384082144416833,0.50658137264614,0.108877963415173,1.015121277908565,0.49495276371796199,0.12190778408608299,1.015121277908565,0.49495276371796199,0.12190778408608299,1.005310865697558,0.49004890099220799,0.144749607750562,1.010354419857187,0.49257057778498098,0.15501442494561499,1.010354419857187,0.49257057778498098,0.15501442494561499,0.98766984028679194,0.48123702440340599,0.224528470989834,1.033549457264956,0.50416204772853901,0.17336161886184301,1.033549457264956,0.50416204772853901,0.17336161886184301,0.99623482981842804,0.50546871865492804,9.7603966578311996E-2,0.99293727892370398,0.50713477681302099,0.108591109619597,0.99293727892370398,0.50713477681302099,0.108591109619597,1.020792261978587,0.51817150722377003,9.0042981623415994E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.038557373394198,0.52720032466558997,0.11072585117959299,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0957802361035101,8.5388298128246998E-2,0,1.0962599213128841,8.5410036202649003E-2,0,1.0738171451922047,8.4572567675245E-2,0,1.1632300054725979,8.7931284391398995E-2,0,1.1634368501723109,8.7945285185082003E-2,0,1.0941711016627591,8.5343348211686001E-2,0,1.18690876397467,8.8824019209658003E-2,0,1.1876385078735927,8.8858652751926004E-2,0,1.0842470884696589,8.4967537433879997E-2,0,1.0552499690044099,0.168557911401714,0,1.079929999666136,"Low-medium (10-20%)",0.172561994726669,0,1.0578215318317139,0.170869977651921,0,1.1570848830580027,0.17943369368518899,0,1.1515135949390527,"Low-medium (10-20%)",0.178543520769266,0,1.082957702919159,0.17326115700101799,0,1.2017262404509841,0.184574367111037,0,1.149087254146886,"Low-medium (10-20%)",0.17625018216319799,0,1.0490519644206111,0.16853219677421999,0,3023,0.5,0.17295867534665399,0.69183470138661596,1.191834701386616,1.4958524647509974E-3,0.26745772459784511,2.1526229798358281,0.172561994726669,1.7871147585097087,0.17871147585097086,0.71484590340388343,1.2148459034038837,1.597007451189192E-3,0.27691407107868476,2.208202885337641,0.178543520769266,1.8362757803890859,0.18362757803890858,0.73451031215563434,1.2345103121556344,1.6860727335795773E-3,0.28503858631010442,2.2557452833549529,0.17625018216319799,1.8176247486082058,0.18176247486082059,0.72704989944328235,1.2270498994432824,1.6519980396240079E-3,0.28195145522757303,2.2377032521537616]
["E C Gaston, Alabama, USA",32.350969999999997,-88.223636999999997,{"$f":"'22.0 Southern'!D66","v":16204.214746207144},0.51000009999999996,0.51000009999999996,0.52654101421046728,0.5018886124907288,0.46373783056753093,0.16891612855580895,0.10149886448734327,"SO_US Equity",4.637378305675309E-2,0.3386399653460011,0.6773479841837462,0.64900000000000002,1.0628769524202332E-2,2.6315789473684209E-2,30791637901.36507,1427924736,30791637901.36507,0,1.354559861384,2.0320439525512399,0.78173738787833413,0,1.61005348168399,1.0067440331459121,0.59152066770443301,0.116745956096547,0.99637696297893397,0.58525115645648695,9.6276818098934985E-2,0.99637696297893397,0.58525115645648695,9.6276818098934985E-2,0.97012241057484405,0.56945333311440105,0.18131731034731,0.98720599835346701,0.579667849349361,0.10728980897443301,0.98720599835346701,0.579667849349361,0.10728980897443301,0.92810996872320894,0.54413761670983296,0.240069699090315,1.00622962038004,0.59124947989772103,0.114584697174894,1.00622962038004,0.59124947989772103,0.114584697174894,0.97189357057824188,0.67649320431066695,5.6627052313400997E-2,0.97861090129057693,0.66530446464943205,5.6404583342294E-2,0.97861090129057693,0.66530446464943205,5.6404583342294E-2,0.98347547059046303,0.68488618203487395,5.4416837336980002E-2,0.98930756191274805,0.67245696269363997,5.6452781263477997E-2,0.98930756191274805,0.67245696269363997,5.6452781263477997E-2,1.007808514770691,0.70178416431217905,7.136758103028E-2,1.0192768752928387,0.69291775508215103,5.5392145726683002E-2,1.0192768752928387,0.69291775508215103,5.5392145726683002E-2,1.0547707578763079,2.8794891216671999E-2,0,1.0550086716341207,2.8800857574998999E-2,0,1.027577081913315,2.8144173232663001E-2,0,1.0863402372328721,2.9551463945196001E-2,0,1.086266700924974,2.9550116702992998E-2,0,1.0095665771220079,2.7711900948698999E-2,0,1.0886129827576507,2.9605931022827998E-2,0,1.0884827852004113,2.9603236538421999E-2,0,0.96498937492482284,2.6641998176411E-2,0,1.047705000624956,4.8679433853796999E-2,0,1.0588449059278653,"Low (<10%)",4.9211107500204E-2,0,1.03131356915469,4.8089051891956003E-2,0,1.1197970744631729,5.1894443717759003E-2,0,1.100344510402822,"Low (<10%)",5.0977670637005E-2,0,1.0226503676090253,4.780651709389E-2,0,1.1729353411161447,5.4408903398081999E-2,0,1.081743931160867,"Low (<10%)",5.0068943051827998E-2,0,0.95901507506841099,4.5060501670157002E-2,0,4223,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.9211107500204E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,5.0977670637005E-2,2.7937357774075799E-2,2.79373577740758E-3,1.117494310963032E-2,0.5111749431096303,4.9052735327609761E-7,4.1906374638534007E-3,0.52654101421046728,5.0068943051827998E-2,1.9879057713564352E-3,1.9879057713564351E-4,7.9516230854257406E-4,0.5007951623085426,1.0199576373560968E-7,2.9818587787987016E-4,0.5018886124907288]
["H Allen Franklin, Alabama, USA",36.733134999999997,-86.611500000000007,{"$f":"'22.0 Southern'!D67","v":15893.51446346276},1.4160859385947278,1.6595998609680946,1.7152387938609601,1.8250014489228754,0.61902701834810825,0.23188863607903268,0.12064017045847834,"SO_US Equity",6.1902701834810822E-2,0.36650874879254774,0.67421533921442178,-32767,1.0628769524202332E-2,0,10783557231.174286,667531328,10783557231.174286,0.30807428448135898,1.4660349951701901,2.0226460176432699,null,0,1,0.98045366445872595,0.44052133049353398,0.107137628346686,0.96522258345962997,0.43369584101816799,0.124991618213516,0.96522258345962997,0.43369584101816799,0.124991618213516,0.93154628247687787,0.41849386701549601,0.139341083311422,0.98388516671224302,0.44208281645328801,8.8890453579654999E-2,0.98388516671224302,0.44208281645328801,8.8890453579654999E-2,0.93534533161007205,0.42020492601398701,0.11907601541964299,0.94191085130127905,0.42321953544376106,0.115184878716938,0.94191085130127905,0.42321953544376106,0.115184878716938,1.011771887382577,0.69244650069591496,9.5137029597729003E-2,0.99363639180088303,0.69856155174691803,0.107107195047197,0.99363639180088303,0.69856155174691803,0.107107195047197,1.0596304264379093,0.72555144203119903,0.11457618115387599,1.020087403783837,0.71711778379365099,0.104134892481858,1.020087403783837,0.71711778379365099,0.104134892481858,1.0725241344815619,0.73381618301964491,0.11349757283075899,1.0627921748917539,0.74740642902193299,9.9321642564501003E-2,1.0627921748917539,0.74740642902193299,9.9321642564501003E-2,1.125536538496076,3.0410955101124001E-2,0,1.1257692117795439,3.0416041449610999E-2,0,1.1091940450144151,3.0120486770199999E-2,0,1.204966685224762,3.1898270656080002E-2,0,1.205017662134807,3.1900414488913002E-2,0,1.150467656193604,3.0899202519890999E-2,0,1.22638781631077,3.2299377575569999E-2,0,1.2265735458474909,3.2304169672491001E-2,0,1.1397977871551619,3.0697892413264E-2,0,1.1479752478842993,6.9034012648271997E-2,0,1.1663311976647599,"Low (<10%)",7.0132195361163996E-2,0,1.1491588199674641,6.9450716196604007E-2,0,1.29351241896526,7.6221596468219993E-2,0,1.224754374701573,"Low (<10%)",7.2159363136621996E-2,0,1.1693109065136269,6.9894602029066E-2,0,1.3111604611311929,7.6865775663217006E-2,0,1.3022182982104309,"Low (<10%)",7.6329580671693015E-2,0,1.2100909396897761,7.2534204691368995E-2,0,20403,1,3.0807428448135898E-2,0.12322971379254359,1.2464594275850871,9.5012845501546127E-5,4.630178437159567E-2,1.4160859385947278,7.0132195361163996E-2,0.48814879478180284,4.8814879478180286E-2,0.19525951791272114,1.3905190358254422,2.3839412733487451E-4,7.3582913102596306E-2,1.6595998609680946,7.2159363136621996E-2,0.5292585108388066,5.2925851083880662E-2,0.21170340433552265,1.4234068086710452,2.8021986388041952E-4,7.9848360990511805E-2,1.7152387938609601,7.6329580671693015E-2,0.61031417079640948,6.1031417079640951E-2,0.2441256683185638,1.4882513366371275,3.7258949021661686E-4,9.2251854476967404E-2,1.8250014489228754]
["Joseph M Farley, Alabama, USA",34.727213999999996,-86.779651000000001,{"$f":"'22.0 Southern'!D69","v":14151.9995453109},2.4338575177101105,2.5598138271149686,2.5921360456524272,2.604956680448558,0.72346092409163132,0.2760466886097116,0.13547641831557186,"SO_US Equity",7.2346092409163135E-2,0.32496253073343079,0.65182922010123789,-32767,1.0628769524202332E-2,7.3529411764705885E-2,48410774533.503426,3502330368,48676370973.503189,0.532987000457529,1.29985012293372,1.9554876603037099,null,0,2.3048545815284198,1.0058068920879133,1.282139614286262,8.1579186587861993E-2,0.98840792180994097,1.2594851393923161,8.8459789952017004E-2,0.98840792180994097,1.2594851393923161,8.8459789952017004E-2,0.96788378707766398,1.2329173195815819,0.124212373895596,0.99314482082835998,1.265662607065096,9.4752996342040999E-2,0.99314482082835998,1.265662607065096,9.4752996342040999E-2,0.93564602957379805,1.1910743217562607,0.17016935596188401,0.99097581722388195,1.2628339739030401,0.109087356899737,0.99097581722388195,1.2628339739030401,0.109087356899737,0.99454779922220005,0.66554896216451997,8.4292448173068996E-2,0.97724453925454402,0.64540890571519005,9.0455641196427003E-2,0.97724453925454402,0.64540890571519005,9.0455641196427003E-2,0.99825299547660096,0.66838092144749905,6.7356789321006999E-2,0.99558788214633109,0.65752141112277995,8.8310127480267994E-2,0.99558788214633109,0.65752141112277995,8.8310127480267994E-2,1.0129738228589673,0.67798693326991699,6.9542704995365995E-2,1.0364232738719841,0.68444496568228896,7.5355154660084994E-2,1.0364232738719841,0.68444496568228896,7.5355154660084994E-2,1.075891406680922,9.5197815742465997E-2,0,1.076103949067676,9.5206535498650005E-2,0,1.054197990267713,9.4445010125268E-2,0,1.1246647071713001,9.6903452899015002E-2,0,1.1241588689761419,9.6887863031899002E-2,0,1.046552269611462,9.4176811563859E-2,0,1.132160154744724,9.7165574054599996E-2,0,1.131763977313063,9.7153947713020994E-2,0,1.0120448348072379,9.2966350864532005E-2,0,1.069908133553408,7.4675403795498002E-2,0,1.089017722000285,"Low (<10%)",7.6033486513314985E-2,0,1.066778681771676,7.5420221015354005E-2,0,1.1625729410530381,7.9079828518804005E-2,0,1.132389163683212,"Low (<10%)",7.7009165277210995E-2,0,1.053968215297558,7.4836409461415995E-2,0,1.210870211593805,8.2102644248957996E-2,0,1.1426243305850261,"Low (<10%)",7.7399570100852993E-2,0,1.021383550887343,7.4035707815339996E-2,0,277421,1.5,5.3298700045752899E-2,0.2131948001830116,2.139584400549035,4.2621804385507562E-4,8.0652098934208882E-2,2.4338575177101105,7.6033486513314985E-2,0.60470685244065103,6.0470685244065105E-2,0.24188274097626042,2.2256482229287813,5.4861161315154327E-4,9.173425159677559E-2,2.5598138271149686,7.7009165277210995E-2,0.62310206407727919,6.2310206407727921E-2,0.24924082563091168,2.2477224768927351,5.8249050440668934E-4,9.4590252624374149E-2,2.5921360456524272,7.7399570100852993E-2,0.63039745836746652,6.3039745836746652E-2,0.25215898334698661,2.2564769500409598,5.9620773724882608E-4,9.5724539323362362E-2,2.604956680448558]
["Edwin I Hatch, Georgia, USA",31.937999999999999,-82.355000000000004,{"$f":"'22.0 Southern'!D70","v":13717.019149468762},2.4280171444857568,2.4773777745091836,2.5241936277971662,2.5156703361434962,2.0195410907130311,0.94508344470956884,0.55734272982701794,"SO_US Equity",0.2019541090713031,0.31937154409899793,0.49452984778043074,0.64900000000000002,1.0628769524202332E-2,1.4705882352941176E-2,16706528109.35762,3373952000,16706528109.35762,2.0140275002201702,1.2774861763959899,1.48358954334129,0.78173738787833413,0,1.37196877738696,1.0589904301757851,0.47456554517072302,0.120907376180713,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0161252119709441,0.45506220919851997,0.161445025813341,1.0165909525952079,0.45527930111734893,0.15369390824201401,1.0165909525952079,0.45527930111734893,0.15369390824201401,0.9871881410773431,0.44189607032591693,0.25320306390521302,1.0447892325847079,0.46811810611683102,0.17256429560012199,1.0447892325847079,0.46811810611683102,0.17256429560012199,0.97715714509136398,0.47506770956211303,0.12847293800185,0.98998323532064003,0.48743815792470402,0.108090348336511,0.98998323532064003,0.48743815792470402,0.108090348336511,1.000667256910436,0.48718801543253498,8.7250863685473995E-2,1.000922488543466,0.49298776701091102,0.103277757395745,1.000922488543466,0.49298776701091102,0.103277757395745,1.021933638788127,0.49805570973115099,9.9201129829979001E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.0643861191508699,9.5024581066061015E-2,0,1.065990423449235,9.5118404061984005E-2,0,1.047711033361258,9.4115094568010996E-2,0,1.1259371943931329,9.8403835907654003E-2,0,1.1270101140605659,9.8473796407504005E-2,0,1.065180111368452,9.5076373529128996E-2,0,1.163716377070718,0.100477974912898,0,1.1663617490273053,0.10063769093774901,0,1.0592371753806733,9.4749348867038993E-2,0,1.005095125339508,0.200234892804695,0,1.049930839722468,"Medium-high (20-40%)",0.209194133356221,0,1.0319268361568601,0.206987552388535,0,1.108069341384798,0.21624260138183801,0,1.108617100303199,"Medium-high (20-40%)",0.21629315491793599,0,1.047796174704489,0.20883087216087301,0,1.178819242906145,0.227379199907324,0,1.1163608052715459,"Medium-high (20-40%)",0.214983547149173,0,1.013828571682561,0.20240479406577699,0,5388,0.5,0.20140275002201702,0.80561100008806807,1.3056110000880681,2.0282735260965558E-3,0.31476687078352422,2.4280171444857568,0.209194133356221,2.0648423931882731,0.20648423931882731,0.82593695727530925,1.3259369572753092,2.1319077027776696E-3,0.32337195225578758,2.4773777745091836,0.21629315491793599,2.1129880087015991,0.2112988008701599,0.84519520348063959,1.3451952034806398,2.2324802923384614E-3,0.3315707405435479,2.5241936277971662,0.214983547149173,2.1042262535144687,0.21042262535144687,0.84169050140578749,1.3416905014057874,2.2140051052523041E-3,0.33007532822666935,2.5156703361434962]
["Cleveland, North Carolina, USA",35.733195000000002,-80.677000000000007,{"$f":"'22.0 Southern'!D72","v":11726.944005121395},3.2623471240594961,3.2698293375363416,3.3164738286163251,3.3002738809700247,1.5835898884009025,0.69504709177667312,0.34882740264838802,"SO_US Equity",0.15835898884009025,0.33331006542866076,0.35648895208688708,-32767,1.0628769524202332E-2,1.4285714285714284E-2,19734075791.274921,3125068288,19734075791.274921,1.66319876055816,1.3332402617146399,1.06946685626066,null,0,1.36257007938471,1.0533370618389233,0.44458141737333906,0.139500119787348,1.0528010517771853,0.44430176659145099,0.14009067608287801,1.0528010517771853,0.44430176659145099,0.14009067608287801,1.0377459226089041,0.43785461584518998,0.170562009750831,1.060110603370374,0.44744877596159693,0.17123574235172401,1.060110603370374,0.44744877596159693,0.17123574235172401,1.032559870483285,0.435617092156317,0.238076435018757,1.0739826516604287,0.45342116228315998,0.20108526067826399,1.0739826516604287,0.45342116228315998,0.20108526067826399,1.0382295486435491,0.36054771430278398,9.4467745413358006E-2,0.99571006728602096,0.35108840634191701,0.10175446631707601,0.99571006728602096,0.35108840634191701,0.10175446631707601,1.0465047389294273,0.36346140379877107,0.10538892608407401,1.0238689137395141,0.36085208295319093,8.5744306875039006E-2,1.0238689137395141,0.36085208295319093,8.5744306875039006E-2,1.055924695293964,0.36631886977476902,0.11086320093012,1.072950504781242,0.37760336040604098,0.103533953285484,1.072950504781242,0.37760336040604098,0.103533953285484,1.08607572589499,7.0604680943449002E-2,0,1.086528600258047,7.0624262940037E-2,0,1.064900953375278,6.9788907876824999E-2,0,1.1421998355943701,7.2793776012499006E-2,0,1.142554669666193,7.2810775767778002E-2,0,1.060186279088936,6.9604277623286998E-2,0,1.152009003690851,7.3176378099667996E-2,0,1.15213771352323,7.3184770383920003E-2,0,1.034942440311015,6.8615709575786998E-2,0,1.0310809001621113,0.15881158812393401,0,1.0320360132846833,"Low-medium (10-20%)",0.15895562037001301,0,1.011493056145478,0.15707546790152299,0,1.100654611798298,0.16625101889581601,0,1.077769306366436,"Low-medium (10-20%)",0.16272427075323401,0,1.0000713847388387,0.155558091479193,0,1.115682525170824,0.16798325735439501,0,1.072771251697566,"Low-medium (10-20%)",0.16140572269588099,0,0.96364912292665394,0.15132886438356599,0,86246,1,0.166319876055816,0.66527950422326398,2.330559008446528,2.7663467491098053E-3,0.26374226464059453,3.2623471240594961,0.15895562037001301,1.6686240283449911,0.1668624028344991,0.66744961133799641,2.3348992226759933,2.7844228342105491E-3,0.26469608068814149,3.2698293375363416,0.16272427075323401,1.7024294488216745,0.17024294488216746,0.68097177952866983,2.3619435590573397,2.8983830525097583E-3,0.27066010697780579,3.3164738286163251,0.16140572269588099,1.6906917307755738,0.16906917307755737,0.67627669231022947,2.3525533846204594,2.8585554354302123E-3,0.26858524860390598,3.3002738809700247]
["Gorgas, Alabama, USA",30.712212000000001,-88.077799999999996,{"$f":"'22.0 Southern'!D73","v":11286.386937537691},5.5198329512630329,5.5198230627289195,5.5487313030474228,5.4581544813834357,2.3981338572159756,1.1827810188803634,0.82876128357579892,"SO_US Equity",0.23981338572159755,0.29839754480657471,0.27112807108777226,0.64900000000000002,1.0628769524202332E-2,2.2727272727272728E-2,1209367822.097683,290022592,1209367822.097683,2.2619121882567201,1.1935901792263,0.813384213263317,0.78173738787833413,0,1.5405683813627,0.96839162215512498,0.76441535147175099,0.19280255074649499,1.0069084600706699,0.79551767337951107,0.10057804483635401,1.0069084600706699,0.79551767337951107,0.10057804483635401,0.93983375897081012,0.74138015003553903,0.23539505699211799,0.99450460559572684,0.78545138138551995,0.124846148016725,0.99450460559572684,0.78545138138551995,0.124846148016725,0.93656452346122709,0.73874313556356708,0.26130731053615303,1.0237190088811901,0.80916019822916707,0.128451821369233,1.0237190088811901,0.80916019822916707,0.128451821369233,0.91963528391011196,0.25803884641355701,7.7989154863566001E-2,0.97951723500781296,0.27596201208425403,8.2480178334268003E-2,0.97951723500781296,0.27596201208425403,8.2480178334268003E-2,0.94925216182217109,0.26600624180715998,7.5515140759730995E-2,0.99897986710432396,0.281410777430043,7.2464368619105005E-2,0.99897986710432396,0.281410777430043,7.2464368619105005E-2,1.0045929982947159,0.28130252734957001,7.6630642638696997E-2,0.99493317681735005,0.280335279741039,7.6516703647959997E-2,0.99493317681735005,0.280335279741039,7.6516703647959997E-2,0.99250675204592098,0.190761866020556,0,0.99264292820932798,0.190775071390657,0,0.96651436652660516,0.18824096086820799,0,0.98919672652691004,0.19043899472157799,0,0.98917082349119101,0.19043635364755801,0,0.89663307904649203,0.181454721173123,0,0.98037676077789004,0.189578664859475,0,0.98018260698888005,0.189559517072828,0,0.81704265763744399,0.17372561805280201,0,1.024902249605514,0.24955263608099501,0,0.98583234481877202,"Medium-high (20-40%)",0.239812486604111,0,0.95988305278393404,0.236627000464395,0,1.05252308409325,0.25687091124903799,0,0.99463674469225716,"Medium-high (20-40%)",0.24245466767355101,0,0.90158765882174308,0.231019672857461,0,1.0467797319022367,0.25662325067135899,0,0.95747231270044397,"Medium-high (20-40%)",0.23426698135631899,0,0.798112226645454,0.21469866959966299,0,312745,1.5,0.226191218825672,0.90476487530268801,4.2142946259080647,7.674492740198339E-3,0.39309895731208172,5.5198329512630329,0.239812486604111,2.2619067792393448,0.22619067792393449,0.90476271169573796,4.2142881350872141,7.6744560360211518E-3,0.39309775990994622,5.5198230627289195,0.24245466767355101,2.2777150283874219,0.2277715028387422,0.91108601135496881,4.2332580340649066,7.7821014029631555E-3,0.3966051562245847,5.5487313030474228,0.23426698135631899,2.228153628591393,0.2228153628591393,0.89126145143655722,4.1737843543096709,7.4471251704437734E-3,0.38566155046676331,5.4581544813834357]
["McIntosh, Georgia, USA",31.474799999999998,-81.383899999999997,{"$f":"'22.0 Southern'!D75","v":10966.923313485129},0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.41751162988168899,0.15079160736632732,9.6404956573111197E-2,"SO_US Equity",4.1751162988168902E-2,0.33591926539558919,0.31432363765729743,0.64900000000000002,1.0628769524202332E-2,2.1739130434782608E-2,1241216873.7595396,51822248,1241216873.7595396,0,1.3436770615823601,0.94297091297189195,0.78173738787833413,0,1.5208321633014401,1.0597338064585913,0.51334187484289295,0.14118242136445999,1.0290561389167441,0.49785380901635706,0.10289790341100501,1.0290561389167441,0.49785380901635706,0.10289790341100501,1.0515931247719501,0.509243866396485,0.137218305707802,1.036595372197807,0.501637381128612,0.123734970724384,1.036595372197807,0.501637381128612,0.123734970724384,1.0672505557049441,0.51712579652007096,0.21208193680443699,1.0409506574092879,0.50382308557,0.15288358693353299,1.0409506574092879,0.50382308557,0.15288358693353299,0.98780837586477599,0.30778658276901,0.107708310224714,1.0082598933492093,0.32196682494524897,0.13331272666056401,1.0082598933492093,0.32196682494524897,0.13331272666056401,1.0053920289170779,0.31431797386994398,8.6250535455416E-2,1.022870711082823,0.329212681818981,9.0375213408449007E-2,1.022870711082823,0.329212681818981,9.0375213408449007E-2,1.04558560043627,0.32768332453411098,9.3864716072522003E-2,1.042653877648432,0.33667610853063301,8.0726713149276985E-2,1.042653877648432,0.33667610853063301,8.0726713149276985E-2,1.048598464664446,2.1080818188665001E-2,0,1.0488176204850139,2.1083774429996999E-2,0,1.035246365647122,2.0902655377753002E-2,0,1.101582765829122,2.1794139513679998E-2,0,1.102468987606753,2.1806082728660001E-2,0,1.0546393076200311,2.1164617776274999E-2,0,1.1216586542684319,2.2064418804482001E-2,0,1.12297508175795,2.2082156252471001E-2,0,1.0328069284684649,2.0869703141044998E-2,0,0.98949232182055413,4.1065845631854003E-2,0,1.0192035019479819,"Low (<10%)",4.2349328353343998E-2,0,1.006015441234231,4.1985528681706998E-2,0,1.0475370558056969,4.2797058446477E-2,0,1.063548050836153,"Low (<10%)",4.3469812157138001E-2,0,1.017406922610476,4.2191069829481002E-2,0,1.0509796863282499,4.2667410817563999E-2,0,1.0787976104004813,"Low (<10%)",4.3829187039907E-2,0,0.99217664268439909,4.1422681371247001E-2,0,1719,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.2349328353343998E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.3469812157138001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.3829187039907E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["E B Harriss, Alabama, USA",32.703000000000003,-84.856700000000004,{"$f":"'22.0 Southern'!D76","v":10388.542787145585},4.7545078525772304,4.8495902341103818,4.9497596258011525,4.9456159510262392,1.7903682438362525,0.81048397784790471,0.43620323921855236,"SO_US Equity",0.17903682438362525,0.29206215061807145,0.46965166630402277,-32767,1.0628769524202332E-2,6.25E-2,29905394057.523808,5354166784,29905394057.523808,1.8402563522478399,1.16824860247229,1.40895499891207,null,0,2.1699250014423099,1.0372128204851021,0.60345498977529599,0.112229789340479,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,0.98528289151069004,0.572856732365285,0.16288175173377401,1.012265374809125,0.58878185973188402,0.121064474293451,1.012265374809125,0.58878185973188402,0.121064474293451,0.94906135888724097,0.55151420791192995,0.248927782911151,1.0475216458650789,0.60963167216690595,0.135358544128546,1.0475216458650789,0.60963167216690595,0.135358544128546,0.976682951602453,0.45456477618051,0.102727212221131,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.98530045902378915,0.45877244039606802,7.8053082456831999E-2,1.0055548927965301,0.47228378564875106,0.10977047871659,1.0055548927965301,0.47228378564875106,0.10977047871659,0.99918306493402398,0.46529152932960599,8.3175340586928007E-2,1.008305561058416,0.47343395704997498,0.10997846392324601,1.008305561058416,0.47343395704997498,0.10997846392324601,1.0425785106326213,0.10876535478652199,0,1.04671726927104,0.109076437197844,0,1.0285867428979809,0.107732095642259,0,1.104992128925532,0.11337971101076701,0,1.108053167369579,0.11361780642640799,0,1.050026800071467,0.10931808333219301,0,1.156839830304971,0.117212909119075,0,1.1598724366779187,0.11745455525342401,0,1.0570321520857393,0.109836291001528,0,1.0051731814739899,0.18023772547977801,0,1.0364497794726359,"Low-medium (10-20%)",0.18569779672297501,0,1.0184970995916911,0.18340911484695899,0,1.1214973267538393,0.197919836854549,0,1.094627155036807,"Low-medium (10-20%)",0.19297096972068101,0,1.0373038792020941,0.185668225889251,0,1.218930493241603,0.212529264772436,0,1.1072539085529407,"Low-medium (10-20%)",0.192664785338232,0,1.009079054603025,0.18016828195805601,0,398068,1.5,0.18402563522478399,0.73610254089913596,3.7083076226974079,5.0799335655463121E-3,0.30501775541514031,4.7545078525772304,0.18569779672297501,1.8929566980105725,0.18929566980105725,0.75718267920422899,3.7715480376126873,5.375046520381615E-3,0.31548447077308445,4.8495902341103818,0.19297096972068101,1.9483838268188813,0.19483838268188813,0.77935353072755253,3.8380605921826576,5.6944187887523522E-3,0.32665108410219007,4.9497596258011525,0.192664785338232,1.9460929044799467,0.19460929044799466,0.77843716179197864,3.8353114853759362,5.6810358502298371E-3,0.32618626800809453,4.9456159510262392]
["Wansley, Georgia, USA",33.951889999999999,-82.719800000000006,{"$f":"'22.0 Southern'!D78","v":9870.7089825716102},3.3539731279691916,3.4334925356237949,3.501538769133151,3.4757127743967624,1.6581640579746764,0.73602188886882858,0.37820071791303689,"SO_US Equity",0.16581640579746765,0.32978312893391215,0.51519624046741885,-32767,1.0628769524202332E-2,2.5316455696202531E-2,13385533122.162855,2219540992,13385533122.162855,1.7295867534665399,1.3191325157356499,1.5455887214022599,null,0,1.5910370151308399,1.0384082144416833,0.50658137264614,0.108877963415173,1.015121277908565,0.49495276371796199,0.12190778408608299,1.015121277908565,0.49495276371796199,0.12190778408608299,1.005310865697558,0.49004890099220799,0.144749607750562,1.010354419857187,0.49257057778498098,0.15501442494561499,1.010354419857187,0.49257057778498098,0.15501442494561499,0.98766984028679194,0.48123702440340599,0.224528470989834,1.033549457264956,0.50416204772853901,0.17336161886184301,1.033549457264956,0.50416204772853901,0.17336161886184301,0.99623482981842804,0.50546871865492804,9.7603966578311996E-2,0.99293727892370398,0.50713477681302099,0.108591109619597,0.99293727892370398,0.50713477681302099,0.108591109619597,1.020792261978587,0.51817150722377003,9.0042981623415994E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.038557373394198,0.52720032466558997,0.11072585117959299,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0957802361035101,8.5388298128246998E-2,0,1.0962599213128841,8.5410036202649003E-2,0,1.0738171451922047,8.4572567675245E-2,0,1.1632300054725979,8.7931284391398995E-2,0,1.1634368501723109,8.7945285185082003E-2,0,1.0941711016627591,8.5343348211686001E-2,0,1.18690876397467,8.8824019209658003E-2,0,1.1876385078735927,8.8858652751926004E-2,0,1.0842470884696589,8.4967537433879997E-2,0,1.0552499690044099,0.168557911401714,0,1.079929999666136,"Low-medium (10-20%)",0.172561994726669,0,1.0578215318317139,0.170869977651921,0,1.1570848830580027,0.17943369368518899,0,1.1515135949390527,"Low-medium (10-20%)",0.178543520769266,0,1.082957702919159,0.17326115700101799,0,1.2017262404509841,0.184574367111037,0,1.149087254146886,"Low-medium (10-20%)",0.17625018216319799,0,1.0490519644206111,0.16853219677421999,0,12370,1,0.17295867534665399,0.69183470138661596,2.3836694027732319,2.99158763363446E-3,0.27547743617570919,3.3539731279691916,0.172561994726669,1.7871147585097087,0.17871147585097086,0.71484590340388343,2.4296918068077673,3.193897031230799E-3,0.28576092838091322,3.4334925356237949,0.178543520769266,1.8362757803890859,0.18362757803890858,0.73451031215563434,2.4690206243112689,3.3720271044013505E-3,0.29463580556184593,3.501538769133151,0.17625018216319799,1.8176247486082058,0.18176247486082059,0.72704989944328235,2.4540997988865647,3.3038779030005296E-3,0.29125919816391527,3.4757127743967624]
["Jack Watson, Mississippi, USA",32.354667999999997,-89.398499999999999,{"$f":"'22.0 Southern'!D79","v":9683.492145533326},0.6578628744396493,0.70642529780676955,0.76617444040652871,0.7249946896737236,0.56102980698833627,0.20799356528473675,0.11310626267524398,"SO_US Equity",5.6102980698833627E-2,0.35516175158373192,0.55917801049179738,-32767,1.0628769524202332E-2,1.7857142857142856E-2,13857179178.648573,777429056,13857179178.648573,0.166149327019607,1.4206470063349299,1.6775340314753899,null,0,1.4405725913859799,0.96057688646818895,0.59319959677584,0.204768184627768,1.0070938891017041,0.622819198672103,9.7823843947078007E-2,1.0070938891017041,0.622819198672103,9.7823843947078007E-2,0.93203587037700708,0.57505791613620605,0.260730594625111,0.98508466019452612,0.60866880326453698,0.11961459096991001,0.98508466019452612,0.60866880326453698,0.11961459096991001,0.91170512138678805,0.562134972041758,0.307844578528641,1.013403090596978,0.62687557412444905,0.130228761858623,1.013403090596978,0.62687557412444905,0.130228761858623,0.94930406713367299,0.55742824054908102,4.9106578611209997E-2,0.97270629701271105,0.55803438128999805,4.9700362099542997E-2,0.97270629701271105,0.55803438128999805,4.9700362099542997E-2,0.97737702130600213,0.57418503026544998,5.4440641661028001E-2,0.97722540778086397,0.56051779954568604,6.0052997788490999E-2,0.97722540778086397,0.56051779954568604,6.0052997788490999E-2,1.0127032025158993,0.59496329171419904,7.8421287745769994E-2,0.98479795921548197,0.56521266859687902,6.6199030864264E-2,0.98479795921548197,0.56521266859687902,6.6199030864264E-2,1.0665304486588427,3.6196358221243001E-2,0,1.0668233639597859,3.6201802385089001E-2,0,1.041975181555038,3.5749486854982998E-2,0,1.1078679422966753,3.6952782044195998E-2,0,1.107973613880495,3.6954851726319002E-2,0,1.032455643708502,3.5574733694837997E-2,0,1.106938512568201,3.6935774656313002E-2,0,1.1068549328914341,3.6934379870535002E-2,0,0.99435788462339691,3.4875361109543E-2,0,1.1103020108887061,6.1018851695073997E-2,0,1.0593087451968941,"Low (<10%)",5.8125700784872003E-2,0,1.034635591408906,5.7399461884289002E-2,0,1.188653760555958,6.4259235474020002E-2,0,1.1247496369111081,"Low (<10%)",6.0714220160643997E-2,0,1.048088235892966,5.8446783380447002E-2,0,1.2141409394349401,6.5706238703059E-2,0,1.0922158647053313,"Low (<10%)",5.8918199073429003E-2,0,0.98120668256264898,5.5633625792891002E-2,0,7625,0.5,1.66149327019607E-2,6.6459730807842801E-2,0.56645973080784284,1.3904460927804352E-5,2.4929508363035854E-2,0.6578628744396493,5.8125700784872003E-2,0.21724810998866728,2.172481099886673E-2,8.6899243995466918E-2,0.58689924399546689,2.3700543127923922E-5,3.2603109272707778E-2,0.70642529780676955,6.0714220160643997E-2,0.28010636150390178,2.8010636150390178E-2,0.11204254460156071,0.61204254460156071,3.9332587941092291E-5,4.2050018615466221E-2,0.76617444040652871,5.8918199073429003E-2,0.23678523793817474,2.3678523793817473E-2,9.4714095175269894E-2,0.59471409517526985,2.8135992305098392E-5,3.5538363330878758E-2,0.7249946896737236]
["Crist, Florida, USA",27.413556,-80.344195999999997,{"$f":"'22.0 Southern'!D81","v":9042.9715626449015},{"$f":"IF(M365=\"\",\"\",EP365)","v":10.86875015},10.86875015,10.866756220643886,10.857405497507562,{"$f":"IF(V365=5,$B$6,IF(M365=\"\",\"\",IF(M365>1,$B$6,(($B$6*M365)+$B$7))))","v":10},{"$f":"IF(V365=5,$B$6,IF(M365=\"\",\"\",IF(M365>1,$B$6,($B$6*(2/3))*(M365^2)+($B$6/3)*M365+$B$7)))","v":10},{"$f":"IF(V365=5,$B$6,IF(M365=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M365))^1.5)))","v":10},"SO_US Equity",1.6109653487393325,0.30005263147165367,0.61217207842245813,0.64900000000000002,1.0628769524202332E-2,0,591800428.69703162,953369984,591800428.69703162,5,1.20021052588661,1.8365162352673701,0.78173738787833413,0,1,1.067606150576734,0.66475807455215696,8.8040723314213004E-2,1.007651294126688,0.62633537105389603,8.2224938471433001E-2,1.007651294126688,0.62633537105389603,8.2224938471433001E-2,1.0607524608055781,0.66036920207073402,0.10729749502543499,1.0428303628180533,0.64872663417770804,9.2050076191344005E-2,1.0428303628180533,0.64872663417770804,9.2050076191344005E-2,1.0682343623008761,0.66516036021734604,0.12570871956274099,1.061908486032737,0.66086974349524796,0.13397491056048599,1.061908486032737,0.66086974349524796,0.13397491056048599,1.04906632338219,0.632810429156489,9.7382549024668003E-2,1.007144138363699,0.62219483344450799,6.0540682884456E-2,1.007144138363699,0.62219483344450799,6.0540682884456E-2,1.063881278610568,0.64277057634137502,7.6375204042497993E-2,1.0184774487466699,0.62924051436569595,6.4475459753702002E-2,1.0184774487466699,0.62924051436569595,6.4475459753702002E-2,1.0855451927100701,0.65615019354514703,6.8383338914171005E-2,1.0102431097490241,0.62350442877906098,8.3949333586951003E-2,1.0102431097490241,0.62350442877906098,8.3949333586951003E-2,1.043917736493581,1.02147205768895,0,1.0494415623617941,1.0222906029259953,0,1.0427516081008961,1.0212740740555419,0,1.1393831637010181,1.0359887286159073,0,1.148324687085384,1.037284137658149,0,1.12677312435044,1.0340099567099661,0,1.2384115695305833,1.051047193464393,0,1.255035064688911,1.053464509762613,0,1.205520912333923,1.0459464538338039,0,0.97781165454099717,1.5366072211715649,0,1.0414729465229593,"Extremely high (>80%)",1.6321776641894741,0,1.0348337903983229,1.6305546856424653,0,1.0741272877516821,1.568802308416767,0,1.1011615388549407,"Extremely high (>80%)",1.598954140325926,0,1.0804951260774061,1.5939070514973119,0,1.159306995950927,1.5801410551899919,0,1.1818674407412353,"Extremely high (>80%)",1.594057709755307,0,1.1352399271595599,1.582681707142376,0,241747,{"$f":"IF(EI365=\"\",\"\",IF(EI365<1000,$D$6,IF(EI365<10000,$D$7,IF(EI365<100000,$D$8,IF(EI365<1000000,$D$9,$D$10)))))","v":1.5},{"$f":"IF(M365=\"\",\"\",IF(V365=0,0.01,V365/(5/$B$9)))","v":0.5},2,{"$f":"IF(M365=\"\",\"\",IF($EJ365=\"\",(4/5*V365+1),$EJ365*(4/5*V365+1)))","v":7.5},{"$f":"IF(M365=\"\",\"\",IF($EJ365=\"\", $B$8*(2*(10^-8)*((V365)^2))+((10^-8)*V365)+(10^-7),$EJ365*$B$8*(2*(10^-8)*((V365)^2))+((10^-8)*V365)+(10^-7)))","v":3.7500150000000003E-2},{"$f":"IF(M365=\"\",\"\",IF($EJ365=\"\",EK365*(0.031*(V365^2))+(0.15*V365),$EJ365*EK365*(0.031*(V365^2))+(0.15*V365)))","v":1.33125},{"$f":"IF(M365=\"\",\"\",SUM(EL365:EO365))","v":10.86875015},1.6321776641894741,{"$f":"IF(DI365=\"Arid and low water use\",5,IF(EQ365=\"\",\"\",IF(EQ365=0,0,(MAX(0,MIN(5,(LN(EQ365)-LN(0.1))/LN(2)+1))))))","v":5},{"$f":"IF(EQ365=\"\",\"\",IF(ER365=0,0.01,ER365/(5/$B$9)))","v":0.5},2,7.5,{"$f":"IF(EQ365=\"\",\"\",IF($EJ365=\"\",$B$8*(2*(10^-8)*((ER365)^2))+((10^-8)*ER365)+(10^-7),$EJ365*$B$8*(2*(10^-8)*((ER365)^2))+((10^-8)*ER365)+(10^-7)))","v":3.7500150000000003E-2},1.33125,10.86875015,1.598954140325926,{"$f":"IF(DS365=\"Arid and low water use\",5,IF(EY365=\"\",\"\",IF(EY365=0,0,(MAX(0,MIN(5,(LN(EY365)-LN(0.1))/LN(2)+1))))))","v":4.9990566562990129},{"$f":"IF(EY365=\"\",\"\",IF(EZ365=0,0.01,EZ365/(5/$B$9)))","v":0.4999056656299013},1.9996226625196052,7.4988679875588149,{"$f":"IF(EY365=\"\",\"\",IF($EJ365=\"\",$B$8*(2*(10^-8)*((EZ365)^2))+((10^-8)*EZ365)+(10^-7),$EJ365*$B$8*(2*(10^-8)*((EZ365)^2))+((10^-8)*EZ365)+(10^-7)))","v":3.7486001169897767E-2},1.3307795693955684,10.866756220643886,1.594057709755307,{"$f":"IF(EC365=\"Arid and low water use\",5,IF(FG365=\"\",\"\",IF(FG365=0,0,(MAX(0,MIN(5,(LN(FG365)-LN(0.1))/LN(2)+1))))))","v":4.994631955125838},{"$f":"IF(FG365=\"\",\"\",IF(FH365=0,0.01,FH365/(5/$B$9)))","v":0.49946319551258378},1.9978527820503351,7.4935583461510067,{"$f":"IF(FG365=\"\",\"\",IF($EJ365=\"\",$B$8*(2*(10^-8)*((FH365)^2))+((10^-8)*FH365)+(10^-7),$EJ365*$B$8*(2*(10^-8)*((FH365)^2))+((10^-8)*FH365)+(10^-7)))","v":3.7419672497065785E-2},1.3285746968091536,10.857405497507562]
["Lansing Smith, Florida, USA",28.18515,-80.602999999999994,{"$f":"'22.0 Southern'!D82","v":7978.6239273974707},6.3645923169110645,6.3758574408225757,6.3803795189034362,6.4333706607855499,3.2942654702765752,1.821567489335961,1.9849179919373539,"SO_US Equity",0.3294265470276575,0.29376089765235514,0.54359212742307095,0.64900000000000002,1.0628769524202332E-2,3.0303030303030304E-2,2378532097.8828573,783551616,2378532097.8828573,2.7199568201581501,1.1750435906094201,1.6307763822692101,0.78173738787833413,0,1.68352633520475,1.072823450606478,0.57620704354793595,0.102039160186997,1.0290487245228619,0.55178867840938595,8.9991751725125996E-2,1.0290487245228619,0.55178867840938595,8.9991751725125996E-2,1.078435571489474,0.57932243135246098,0.113826729268314,1.0682952299539361,0.57341536227346801,8.8118963582438994E-2,1.0682952299539361,0.57341536227346801,8.8118963582438994E-2,1.109610877687021,0.59662839655796196,0.144846364430296,1.087472406318736,0.58398289500260903,0.12252482881551099,1.087472406318736,0.58398289500260903,0.12252482881551099,1.030703495364738,0.55452083086042403,7.9645182618659993E-2,1.00331594613397,0.54564659604038901,5.5022338086321003E-2,1.00331594613397,0.54564659604038901,5.5022338086321003E-2,1.027711663398474,0.55319838025622403,8.1300917067435002E-2,1.0056756865859351,0.54659346295785205,6.3029322352141995E-2,1.0056756865859351,0.54659346295785205,6.3029322352141995E-2,1.0689471972874121,0.57530721500314297,9.2461499743600004E-2,1.0065891738309061,0.546355983591294,9.4363952731095005E-2,1.0065891738309061,0.546355983591294,9.4363952731095005E-2,1.042638233354378,0.18233296803080401,0,1.044796421548704,0.18253788032910601,0,1.0292678221013347,0.18103026254282201,0,1.118261424685441,0.189660913828336,0,1.122001414277626,0.19001183466771401,0,1.071523696136055,0.18511463542317599,0,1.190497872430311,0.19666068154989799,0,1.1979730253559773,0.19736638949843299,0,1.097678621007703,0.187642721003555,0,0.97186376077532988,0.31643654841167401,0,1.015303159753824,"Medium-high (20-40%)",0.330811209927864,0,1.0002129127350841,0.32807897230633598,0,1.036929283722497,0.32738403273210398,0,1.0502727924059021,"Medium-high (20-40%)",0.33136858055974999,0,1.003022073010901,0.32282817587801699,0,1.0728967211567879,0.32962004940506201,0,1.10161234289273,"Medium-high (20-40%)",0.33796604521704599,0,1.009385263138324,0.32131544024541397,0,302517,1.5,0.27199568201581503,1.0879827280632601,4.7639481841897808,1.1097374854855456E-2,0.50156402980316861,6.3645923169110645,0.330811209927864,2.7260081227598612,0.27260081227598609,1.0904032491039444,4.7712097473118336,1.1146807688110341E-2,0.5030976367186879,6.3758574408225757,0.33136858055974999,2.7284368167430184,0.27284368167430184,1.0913747266972074,4.7741241800916221,1.1166678478806331E-2,0.5037139336358003,6.3803795189034362,0.33796604521704599,2.7568783090586924,0.27568783090586924,1.1027513236234769,4.8082539708704308,1.1400694585220562E-2,0.51096467170642179,6.4333706607855499]
["Oleander Power, Florida, USA",27.664000000000001,-81.515699999999995,{"$f":"'22.0 Southern'!D83","v":7922.0605425901595},4.8706128931089445,4.9145444300515049,4.910586513402218,4.9513274113493662,3.5071606395733488,1.989065263309286,2.3935110367676034,"SO_US Equity",0.3507160639573349,0.29261911778854,0.63427482342025077,0.64900000000000002,1.0628769524202332E-2,0,11262540265.280001,3949953792,11262540265.280001,2.8103035123153401,1.17047647115416,1.90282447026075,0.78173738787833413,0,1,1.0692990989802511,0.62665247774016197,0.104532006947125,1.013635048719606,0.59308435488860101,9.9620308755894005E-2,1.013635048719606,0.59308435488860101,9.9620308755894005E-2,1.064455120749346,0.62373721969473594,0.122408895388393,1.056161039500384,0.61846652226685805,0.102544220223663,1.056161039500384,0.61846652226685805,0.102544220223663,1.0750544892761027,0.63011625215547595,0.139310621515982,1.0738127659795229,0.62900217511780199,0.14685306771314099,1.0738127659795229,0.62900217511780199,0.14685306771314099,1.0234735173808127,0.63442558110115099,7.9658609401292005E-2,1.0128684519938087,0.63404363106362105,5.5037903161258998E-2,1.0128684519938087,0.63404363106362105,5.5037903161258998E-2,1.026779314811991,0.63778142246307601,5.2065989323910003E-2,1.0192343039012259,0.63781962994166297,5.9931822632021001E-2,1.0192343039012259,0.63781962994166297,5.9931822632021001E-2,1.04029600454619,0.64596119074566305,5.8155608986490998E-2,1.0040371744015599,0.62701889601633398,9.7607421617856002E-2,1.0040371744015599,0.62701889601633398,9.7607421617856002E-2,1.0249853996016709,0.21172436291371299,0,1.028668571399979,0.21248133093506699,0,1.0144426041789341,0.20950416734279201,0,1.063989677393592,0.21989418075744999,0,1.07015656507533,0.221150392190678,0,1.021621310107568,0.211001897578414,0,1.0982369707043631,0.22706760284932101,0,1.1096330803140313,0.22939914799796801,0,1.022207633733152,0.21112422528352201,0,0.95855818131630399,0.33786567584833399,0,1.0148312972202,"Medium-high (20-40%)",0.35826494019552702,0,1.0007966925180301,0.35324514230719001,0,0.99956274027276404,0.35254298415135199,0,1.013251317792945,"Medium-high (20-40%)",0.35757859840189699,0,0.96729691012920305,0.34116947317541302,0,1.021564005973195,0.36035827051369801,0,1.0333580634067361,"Medium-high (20-40%)",0.364703266654055,0,0.95194215054866005,0.33564943594031599,0,24558,1,0.28103035123153403,1.1241214049261361,3.2482428098522722,7.8979339343670605E-3,0.49035074439616883,4.8706128931089445,0.35826494019552702,2.8410268683299051,0.2841026868329905,1.136410747331962,3.272821494663924,8.0715620768411107E-3,0.49724062597877777,4.9145444300515049,0.35757859840189699,2.8382603917130149,0.2838260391713015,1.135304156685206,3.270608313370412,8.0558504337708333E-3,0.49661819291282838,4.910586513402218,0.364703266654055,2.8667231219786569,0.28667231219786571,1.1466892487914628,3.2933784975829257,8.2182301253182766E-3,0.50304143484965902,4.9513274113493662]
["McIntosh, Georgia, USA",{"$f":"B359","v":31.474799999999998},{"$f":"C359","v":-81.383899999999997},{"$f":"'22.0 Southern'!D84","v":7871.0738295244146},0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.41751162988168899,0.15079160736632732,9.6404956573111197E-2,"SO_US Equity",4.1751162988168902E-2,0.33591926539558919,0.31432363765729743,0.64900000000000002,1.0628769524202332E-2,2.1739130434782608E-2,1241216873.7595396,51822248,1241216873.7595396,0,1.3436770615823601,0.94297091297189195,0.78173738787833413,0,1.5208321633014401,1.0597338064585913,0.51334187484289295,0.14118242136445999,1.0290561389167441,0.49785380901635706,0.10289790341100501,1.0290561389167441,0.49785380901635706,0.10289790341100501,1.0515931247719501,0.509243866396485,0.137218305707802,1.036595372197807,0.501637381128612,0.123734970724384,1.036595372197807,0.501637381128612,0.123734970724384,1.0672505557049441,0.51712579652007096,0.21208193680443699,1.0409506574092879,0.50382308557,0.15288358693353299,1.0409506574092879,0.50382308557,0.15288358693353299,0.98780837586477599,0.30778658276901,0.107708310224714,1.0082598933492093,0.32196682494524897,0.13331272666056401,1.0082598933492093,0.32196682494524897,0.13331272666056401,1.0053920289170779,0.31431797386994398,8.6250535455416E-2,1.022870711082823,0.329212681818981,9.0375213408449007E-2,1.022870711082823,0.329212681818981,9.0375213408449007E-2,1.04558560043627,0.32768332453411098,9.3864716072522003E-2,1.042653877648432,0.33667610853063301,8.0726713149276985E-2,1.042653877648432,0.33667610853063301,8.0726713149276985E-2,1.048598464664446,2.1080818188665001E-2,0,1.0488176204850139,2.1083774429996999E-2,0,1.035246365647122,2.0902655377753002E-2,0,1.101582765829122,2.1794139513679998E-2,0,1.102468987606753,2.1806082728660001E-2,0,1.0546393076200311,2.1164617776274999E-2,0,1.1216586542684319,2.2064418804482001E-2,0,1.12297508175795,2.2082156252471001E-2,0,1.0328069284684649,2.0869703141044998E-2,0,0.98949232182055413,4.1065845631854003E-2,0,1.0192035019479819,"Low (<10%)",4.2349328353343998E-2,0,1.006015441234231,4.1985528681706998E-2,0,1.0475370558056969,4.2797058446477E-2,0,1.063548050836153,"Low (<10%)",4.3469812157138001E-2,0,1.017406922610476,4.2191069829481002E-2,0,1.0509796863282499,4.2667410817563999E-2,0,1.0787976104004813,"Low (<10%)",4.3829187039907E-2,0,0.99217664268439909,4.1422681371247001E-2,0,1719,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.2349328353343998E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.3469812157138001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.3829187039907E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Dahlberg, Georgia, USA",33.753833999999998,-84.384,{"$f":"'22.0 Southern'!D86","v":7321.373329284349},6.0019634327233486,6.1190782112020488,6.2424757596567959,6.2373708623933526,1.7903682438362525,0.81048397784790471,0.43620323921855236,"SO_US Equity",0.17903682438362525,0.29206215061807145,0.46965166630402277,-32767,1.0628769524202332E-2,6.25E-2,29905394057.523808,5354166784,29905394057.523808,1.8402563522478399,1.16824860247229,1.40895499891207,null,0,2.1699250014423099,1.0372128204851021,0.60345498977529599,0.112229789340479,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,1.009906403572808,0.58738681407493598,9.9711591994717005E-2,0.98528289151069004,0.572856732365285,0.16288175173377401,1.012265374809125,0.58878185973188402,0.121064474293451,1.012265374809125,0.58878185973188402,0.121064474293451,0.94906135888724097,0.55151420791192995,0.248927782911151,1.0475216458650789,0.60963167216690595,0.135358544128546,1.0475216458650789,0.60963167216690595,0.135358544128546,0.976682951602453,0.45456477618051,0.102727212221131,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.99250658835746897,0.466027860697866,9.8051563513361015E-2,0.98530045902378915,0.45877244039606802,7.8053082456831999E-2,1.0055548927965301,0.47228378564875106,0.10977047871659,1.0055548927965301,0.47228378564875106,0.10977047871659,0.99918306493402398,0.46529152932960599,8.3175340586928007E-2,1.008305561058416,0.47343395704997498,0.10997846392324601,1.008305561058416,0.47343395704997498,0.10997846392324601,1.0425785106326213,0.10876535478652199,0,1.04671726927104,0.109076437197844,0,1.0285867428979809,0.107732095642259,0,1.104992128925532,0.11337971101076701,0,1.108053167369579,0.11361780642640799,0,1.050026800071467,0.10931808333219301,0,1.156839830304971,0.117212909119075,0,1.1598724366779187,0.11745455525342401,0,1.0570321520857393,0.109836291001528,0,1.0051731814739899,0.18023772547977801,0,1.0364497794726359,"Low-medium (10-20%)",0.18569779672297501,0,1.0184970995916911,0.18340911484695899,0,1.1214973267538393,0.197919836854549,0,1.094627155036807,"Low-medium (10-20%)",0.19297096972068101,0,1.0373038792020941,0.185668225889251,0,1.218930493241603,0.212529264772436,0,1.1072539085529407,"Low-medium (10-20%)",0.192664785338232,0,1.009079054603025,0.18016828195805601,0,1111079,2,0.18402563522478399,0.73610254089913596,4.9444101635965438,6.7732052865405751E-3,0.31467752294112838,6.0019634327233486,0.18569779672297501,1.8929566980105725,0.18929566980105725,0.75718267920422899,5.0287307168169164,7.16668905065316E-3,0.3259981261302507,6.1190782112020488,0.19297096972068101,1.9483838268188813,0.19483838268188813,0.77935353072755253,5.1174141229102101,7.5925185570570467E-3,0.33811558746197601,6.2424757596567959,0.192664785338232,1.9460929044799467,0.19460929044799466,0.77843716179197864,5.113748647167915,7.5746746466634346E-3,0.33761037878679534,6.2373708623933526]
["Rocky Moutain, Georgia, USA",34.798000000000002,-83.728999999999999,{"$f":"'22.0 Southern'!D87","v":6754.1461464279337},0.51000009999999996,0.66408903127126928,0.79427286717150924,0.82500559158174092,0.46844455089400688,0.17077753678215482,0.10203223432146694,"SO_US Equity",4.6844455089400688E-2,0.30770013969989918,0.63557484273290776,-32767,1.0628769524202332E-2,8.9285714285714288E-2,4258146660.46,199470560,4258146660.46,0,1.2308005587996,1.90672452819872,null,0,2.4780472968046401,1.019142737780752,0.61539970888281204,6.5357289960638998E-2,0.99427663873013505,0.60015694985288504,9.1494790010691995E-2,0.99427663873013505,0.60015694985288504,9.1494790010691995E-2,0.984817273917026,0.594379759163568,9.4836739201854994E-2,0.99319020146788894,0.59948871177303098,0.10709185363521601,0.99319020146788894,0.59948871177303098,0.10709185363521601,0.94711452011869302,0.57129165197106802,0.155500668209372,1.0064123749816201,0.60762131192156699,0.123073583364673,1.0064123749816201,0.60762131192156699,0.123073583364673,0.994207824828653,0.64194322413649496,7.8702848433187006E-2,0.98463878563017604,0.62565059756445696,9.7554425817036994E-2,0.98463878563017604,0.62565059756445696,9.7554425817036994E-2,0.99508141684811691,0.64257988184832804,6.3142830066987995E-2,1.000474213429567,0.63575433405802295,9.4768029254972005E-2,1.000474213429567,0.63575433405802295,9.4768029254972005E-2,1.0186454039780193,0.65745217973091596,7.9442825284679996E-2,1.0349935834816559,0.65766038125174398,7.0402372873360999E-2,1.0349935834816559,0.65766038125174398,7.0402372873360999E-2,1.2568412328266787,3.3822561282271998E-2,0,1.2568791875605747,3.3823850920462001E-2,0,1.244282463917455,3.3644304625852002E-2,0,1.4200404573933081,3.7151977208253001E-2,0,1.419942971921397,3.7150830863195997E-2,0,1.3954522507071281,3.6776549201965998E-2,0,1.486584440760824,3.8509536342436E-2,0,1.4864593429129267,3.8507960117982E-2,0,1.4552244483018559,3.8015031743315997E-2,0,1.233233762292739,5.4960314075664998E-2,0,1.2641141696397793,"Low (<10%)",5.6358342478167997E-2,0,1.251444935392046,5.6059176910471999E-2,0,1.4419329301010519,6.2505454863629004E-2,0,1.4296787964911333,"Low (<10%)",6.1970859723646E-2,0,1.4050201548955219,6.1346524929880998E-2,0,1.5695931264727341,6.7407840127840998E-2,0,1.4769883398344279,"Low (<10%)",6.3374933305421002E-2,0,1.4459524589296029,6.2563690570850997E-2,0,4997,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,5.6358342478167997E-2,0.17270108713471888,1.7270108713471889E-2,6.9080434853887554E-2,0.5690804348538876,1.501455975962823E-5,2.5913147003734534E-2,0.66408903127126928,6.1970859723646E-2,0.30966188811373829,3.0966188811373828E-2,0.12386475524549531,0.62386475524549534,4.804833909396383E-5,4.6495308341424554E-2,0.79427286717150924,6.3374933305421002E-2,0.34198422896448921,3.4198422896448921E-2,0.13679369158579568,0.63679369158579568,5.8580026272507734E-5,5.1359628383877129E-2,0.82500559158174092]
["West Georgia, Georgia, USA",32.165599999999998,-82.9,{"$f":"'22.0 Southern'!D89","v":5586.2317502657079},2.4280171444857568,2.4773777745091836,2.5241936277971662,2.5156703361434962,2.0195410907130311,0.94508344470956884,0.55734272982701794,"SO_US Equity",0.2019541090713031,0.31937154409899793,0.49452984778043074,0.64900000000000002,1.0628769524202332E-2,1.4705882352941176E-2,16706528109.35762,3373952000,16706528109.35762,2.0140275002201702,1.2774861763959899,1.48358954334129,0.78173738787833413,0,1.37196877738696,1.0589904301757851,0.47456554517072302,0.120907376180713,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0152958491351789,0.45468963462763201,0.120045494020306,1.0161252119709441,0.45506220919851997,0.161445025813341,1.0165909525952079,0.45527930111734893,0.15369390824201401,1.0165909525952079,0.45527930111734893,0.15369390824201401,0.9871881410773431,0.44189607032591693,0.25320306390521302,1.0447892325847079,0.46811810611683102,0.17256429560012199,1.0447892325847079,0.46811810611683102,0.17256429560012199,0.97715714509136398,0.47506770956211303,0.12847293800185,0.98998323532064003,0.48743815792470402,0.108090348336511,0.98998323532064003,0.48743815792470402,0.108090348336511,1.000667256910436,0.48718801543253498,8.7250863685473995E-2,1.000922488543466,0.49298776701091102,0.103277757395745,1.000922488543466,0.49298776701091102,0.103277757395745,1.021933638788127,0.49805570973115099,9.9201129829979001E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.017908365308106,0.50123448016872896,9.6851452535248003E-2,1.0643861191508699,9.5024581066061015E-2,0,1.065990423449235,9.5118404061984005E-2,0,1.047711033361258,9.4115094568010996E-2,0,1.1259371943931329,9.8403835907654003E-2,0,1.1270101140605659,9.8473796407504005E-2,0,1.065180111368452,9.5076373529128996E-2,0,1.163716377070718,0.100477974912898,0,1.1663617490273053,0.10063769093774901,0,1.0592371753806733,9.4749348867038993E-2,0,1.005095125339508,0.200234892804695,0,1.049930839722468,"Medium-high (20-40%)",0.209194133356221,0,1.0319268361568601,0.206987552388535,0,1.108069341384798,0.21624260138183801,0,1.108617100303199,"Medium-high (20-40%)",0.21629315491793599,0,1.047796174704489,0.20883087216087301,0,1.178819242906145,0.227379199907324,0,1.1163608052715459,"Medium-high (20-40%)",0.214983547149173,0,1.013828571682561,0.20240479406577699,0,9172,0.5,0.20140275002201702,0.80561100008806807,1.3056110000880681,2.0282735260965558E-3,0.31476687078352422,2.4280171444857568,0.209194133356221,2.0648423931882731,0.20648423931882731,0.82593695727530925,1.3259369572753092,2.1319077027776696E-3,0.32337195225578758,2.4773777745091836,0.21629315491793599,2.1129880087015991,0.2112988008701599,0.84519520348063959,1.3451952034806398,2.2324802923384614E-3,0.3315707405435479,2.5241936277971662,0.214983547149173,2.1042262535144687,0.21042262535144687,0.84169050140578749,1.3416905014057874,2.2140051052523041E-3,0.33007532822666935,2.5156703361434962]
["McManus, Georgia, USA",33.2209,-82.032899999999998,{"$f":"'22.0 Southern'!D90","v":5132.9280044155666},4.5553232761025555,4.6587821859099483,4.7473322549113481,4.7137222966397641,1.6581640579746764,0.73602188886882858,0.37820071791303689,"SO_US Equity",0.16581640579746765,0.32978312893391215,0.51519624046741885,0.64900000000000002,1.0628769524202332E-2,2.5316455696202531E-2,13385533122.162855,2219540992,13385533122.162855,1.7295867534665399,1.3191325157356499,1.5455887214022599,0.78173738787833413,0,1.5910370151308399,1.0384082144416833,0.50658137264614,0.108877963415173,1.015121277908565,0.49495276371796199,0.12190778408608299,1.015121277908565,0.49495276371796199,0.12190778408608299,1.005310865697558,0.49004890099220799,0.144749607750562,1.010354419857187,0.49257057778498098,0.15501442494561499,1.010354419857187,0.49257057778498098,0.15501442494561499,0.98766984028679194,0.48123702440340599,0.224528470989834,1.033549457264956,0.50416204772853901,0.17336161886184301,1.033549457264956,0.50416204772853901,0.17336161886184301,0.99623482981842804,0.50546871865492804,9.7603966578311996E-2,0.99293727892370398,0.50713477681302099,0.108591109619597,0.99293727892370398,0.50713477681302099,0.108591109619597,1.020792261978587,0.51817150722377003,9.0042981623415994E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.0171940361285821,0.51973538736298697,9.8289076046879004E-2,1.038557373394198,0.52720032466558997,0.11072585117959299,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0511949242846119,0.53676533279523297,9.2423993379697006E-2,1.0957802361035101,8.5388298128246998E-2,0,1.0962599213128841,8.5410036202649003E-2,0,1.0738171451922047,8.4572567675245E-2,0,1.1632300054725979,8.7931284391398995E-2,0,1.1634368501723109,8.7945285185082003E-2,0,1.0941711016627591,8.5343348211686001E-2,0,1.18690876397467,8.8824019209658003E-2,0,1.1876385078735927,8.8858652751926004E-2,0,1.0842470884696589,8.4967537433879997E-2,0,1.0552499690044099,0.168557911401714,0,1.079929999666136,"Low-medium (10-20%)",0.172561994726669,0,1.0578215318317139,0.170869977651921,0,1.1570848830580027,0.17943369368518899,0,1.1515135949390527,"Low-medium (10-20%)",0.178543520769266,0,1.082957702919159,0.17326115700101799,0,1.2017262404509841,0.184574367111037,0,1.149087254146886,"Low-medium (10-20%)",0.17625018216319799,0,1.0490519644206111,0.16853219677421999,0,334111,1.5,0.17295867534665399,0.69183470138661596,3.5755041041598479,4.4873228025179238E-3,0.28349714775357332,4.5553232761025555,0.172561994726669,1.7871147585097087,0.17871147585097086,0.71484590340388343,3.644537710211651,4.7907866112724068E-3,0.29460778568314167,4.6587821859099483,0.178543520769266,1.8362757803890859,0.18362757803890858,0.73451031215563434,3.7035309364669033,5.0579814752231243E-3,0.30423302481358749,4.7473322549113481,0.17625018216319799,1.8176247486082058,0.18176247486082059,0.72704989944328235,3.6811496983298468,4.955757766377052E-3,0.30056694110025745,4.7137222966397641]
["Taweelah 1 Gas Plant, Abu Dhabi",24.72,54.686,null,3.254017855302445,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,9.9999497820729655,"TAQA_US Equity",1.5380901890175274,1.1685379112560852,0.18570753953860275,-32767,0,-32767,12650747.101136517,19457990,12650747.101136517,4.9430681959982001,4.6741516450243399,0.55712261861580803,null,0,null,0.98507713138555697,1.6068259752436E-2,0.60664569725321504,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.0067055732407419,1.6365949914324999E-2,0.369326428777211,1.04870284470965,1.6941699467056998E-2,0.63782525143992097,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,0.79632784642686205,1.3453469135959999E-2,0.330378295507121,1.0848708916017653,1.7438206412213001E-2,0.47610500279025603,0.925028540633135,1.5235208599138E-2,0.406752080077116,0.925028540633135,1.5235208599138E-2,0.406752080077116,1.0637523926393111,0.205742413150758,0.40182199886896097,1.058082262885051,0.202735989549371,0.420099369745706,1.058082262885051,0.202735989549371,0.420099369745706,1.155635950174468,0.224374946141567,0.41225282154567999,1.046269445932279,0.200409476225449,0.44024465254323603,1.046269445932279,0.200409476225449,0.44024465254323603,1.1279442549593639,0.215439206938947,0.42545387679690894,1.070551318216818,0.20588486082393001,0.42166291234845998,1.070551318216818,0.20588486082393001,0.42166291234845998,1.4296448818055407,3.0953392973247999E-2,0,1.429308068372408,3.0943320854540001E-2,0,1.4264959568733151,3.0860066506230001E-2,0,1.7288301779156421,3.5232768472503E-2,0,1.730658744602648,3.5249980320928999E-2,0,1.70130278526505,3.4759633883563998E-2,0,1.989250187185795,3.8957667462113002E-2,0,1.9933893587410341,3.9004713181142001E-2,0,1.955085354896676,3.8360862554858002E-2,0,1.45130247800462,1.9263687200822199,0,1.419787578776627,"Extremely high (>80%)",1.890713402920557,0,1.416994198493611,1.8856263564157421,0,1.648541516442912,2.0796478264186029,0,2.1732992917027159,"Extremely high (>80%)",2.6201405722712541,0,2.1364351289469878,2.5836929889446831,0,1.833628501405133,2.2340409639163679,0,2.154949032574347,"Extremely high (>80%)",2.560169289926808,0,2.113540576335645,2.5179085868918079,0,0,0.1,0.49430681959982004,1.9772272783992801,0.49544545567985604,2.4435417497108499E-3,0.77890157947359784,3.254017855302445,1.890713402920557,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,2.6201405722712541,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,2.560169289926808,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Abu Dhabi",24.47,54.37,null,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"TAQA_US Equity",0.55960329491423511,1.1702605105717592,0.18618395027360635,-32767,0,-32767,3023091.5639252537,1691732,3023091.5639252537,5,4.6810420422870402,0.55855185082081904,null,0,null,0.98514603479225205,1.6055341980579001E-2,0.60697999050890705,1.006610081182429,1.6350378025034001E-2,0.369622757254576,1.006610081182429,1.6350378025034001E-2,0.369622757254576,1.0488396249355041,1.6928571261112E-2,0.638157048575276,0.79596242285326613,1.3437979629504E-2,0.33079567178215602,0.79596242285326613,1.3437979629504E-2,0.33079567178215602,1.084964015778453,1.7423831078538E-2,0.47621932537710199,0.92483136192200588,1.5219711714039999E-2,0.40706197500592001,0.92483136192200588,1.5219711714039999E-2,0.40706197500592001,1.063691699430664,0.20622883205638201,0.40214490242170198,1.0581435295620221,0.20325880289543999,0.42035947184856998,1.0581435295620221,0.20325880289543999,0.42035947184856998,1.1555950161023201,0.22491652027834799,0.41267069042513693,1.046227089335227,0.200912274150777,0.440430156507648,1.046227089335227,0.200912274150777,0.440430156507648,1.1278373990088919,0.21592501611216899,0.42588090262026507,1.070472062587188,0.20639882064464901,0.42177037138707901,1.070472062587188,0.20639882064464901,0.42177037138707901,2.3127278408499121,9.9585144123900005E-3,0,2.310563951455082,9.9568032917189998E-3,0,2.3311889122141718,9.9610197915650008E-3,0,3.0864642075974231,1.0512901518030001E-2,0,3.087840703618546,1.0513631809407E-2,0,3.1337291107048002,1.0529580946628E-2,0,4.455994167274242,1.1494178582239001E-2,0,4.4672708737936322,1.150183331521E-2,0,5.0534374694325939,1.1889602044478999E-2,0,2.347598994638008,0.62026174368855003,0,2.2953912290853928,"Arid and low water use",0.60896471485084902,0,2.3158807524317728,0.60922259878725105,0,2.942741801719416,0.62101528568924103,0,3.879379999560336,"Arid and low water use",0.78238188323518099,0,3.9370314737615408,0.783568753409144,0,4.1070432774464916,0.65968147478181904,0,4.8303626560734783,"Arid and low water use",0.75571952552816402,0,5.4641718236397434,0.78119758559624597,0,524782,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,0.60896471485084902,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,0.78238188323518099,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,0.75571952552816402,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Ali Ain, Abu Dhabi",24.13,55.802300000000002,null,10.86875015,10.86875015,10.86875015,10.86875015,10,10,10,"TAQA_US Equity",6.7752630801213307,0.73573063070506772,0.23068281195338824,2.7589999999999999,0,0,115473261.88638411,782361728,115473261.88638411,5,2.94292252282027,0.69204843586016496,1.7685866350008901,0,1,0.95915448488904709,2.3102856912965999E-2,0.49562874312357402,1.0390940599409473,2.5030062799156001E-2,0.28221386963427297,1.0390940599409473,2.5030062799156001E-2,0.28221386963427297,1.0002482391823879,2.4088872048669E-2,0.52952948980256498,0.92232704176549796,2.2201102607334999E-2,0.25037855039333101,0.92232704176549796,2.2201102607334999E-2,0.25037855039333101,1.053236685411242,2.536029177893E-2,0.44960277222481898,0.99237196860090804,2.3898108429293002E-2,0.31673744216953398,0.99237196860090804,2.3898108429293002E-2,0.31673744216953398,1.107201018992118,0.25868644059239299,0.200739753820949,1.0936484000634681,0.25372165496855997,0.214394147583887,1.0936484000634681,0.25372165496855997,0.214394147583887,1.201363943659479,0.28304093312093798,0.202431477808236,1.1153213945054641,0.25361470053455099,0.29685193249035602,1.1153213945054641,0.25361470053455099,0.29685193249035602,1.1802373421835013,0.27740166594562599,0.20467563838945799,1.092233995051382,0.25414622984381102,0.25197793826539699,1.092233995051382,0.25414622984381102,0.25197793826539699,1.0127305472478969,0.16363897618575601,0,1.010476272878847,0.16343604209184401,0,1.001354829651816,0.162625759696399,0,1.010934226672328,0.163479038363533,0,1.0124569432200039,0.16361197369628999,0,0.99378275926619197,0.161953605420146,0,1.0066300559425547,0.16309581072457,0,1.0115730076958509,0.16353345876538,0,0.98299092100337004,0.16099564017846599,0,1.055857594582428,7.083062359007199,0,0.972458906113152,"Extremely high (>80%)",6.5295897738359763,0,0.96368064091206895,6.4972174061776444,0,1.010683335467478,6.7864961893292772,0,1.0977201116016091,"Extremely high (>80%)",7.3695427020022271,0,1.0774732977186867,7.2948451383057424,0,0.95574913966228892,6.4311488269260666,0,1.0193486310602,"Extremely high (>80%)",6.8429457188724081,0,0.99054684342730404,6.736752436068338,0,355499,1.5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,6.5295897738359763,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,7.3695427020022271,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015,6.8429457188724081,5,0.5,2,7.5,3.7500150000000003E-2,1.33125,10.86875015]
["Al Mirfa, Abu Dhabi",24.08333,53.483330000000002,null,3.2912501499999998,3.2912501499999998,3.2912501499999998,3.2912501499999998,10,10,10,"TAQA_US Equity",4.2444915064802693,1.5954657296179993,0.21190636547583985,38.527999999999999,0,-32767,16377922.277348572,69515952,16377922.277348572,5,5,0.63571909642752,4.9459072972102502,0,null,1.0596075358792501,1.1178220341555E-2,0.61161662458200905,1.0196276673051947,1.0864618490252E-2,0.33957722253601902,1.0196276673051947,1.0864618490252E-2,0.33957722253601902,1.131423804437002,1.174304598096E-2,0.67249739815148202,0.81290724131870395,9.2299987386650004E-3,0.26174732223152702,0.81290724131870395,9.2299987386650004E-3,0.26174732223152702,1.0867625133082981,1.1391790717702001E-2,0.50464663848867597,0.96333283765266997,1.0419473120495E-2,0.43307312803434,0.96333283765266997,1.0419473120495E-2,0.43307312803434,1.108069556064569,0.25050399762286302,0.33106141569627301,1.04222256403508,0.22247489139127899,0.31660186573301902,1.04222256403508,0.22247489139127899,0.31660186573301902,1.1353357144017699,0.26027897961044999,0.33324560339144199,0.96398063050503102,0.20336084308736299,0.33126752201357301,0.96398063050503102,0.20336084308736299,0.33126752201357301,1.047001804628948,0.236363904793259,0.27890190214812399,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0841275633640099,0.234760380786667,0.34552943549003901,1.0083923680925071,4.4681168848265999E-2,0,1.0042143630047271,4.4587020432660003E-2,0,0.99544289376246098,4.4389891187204003E-2,0,0.98342286898975884,4.4119222492712003E-2,0,0.98608975454183012,4.4179641326384002E-2,0,0.96766733124465998,4.3765733913927997E-2,0,0.97376211859658901,4.3901804295694E-2,0,0.98210319494276399,4.4090037123903997E-2,0,0.96773853602962101,4.3767333988972E-2,0,0.95166590831741693,3.9971630083335929,0,0.98488339930868596,"Extremely high (>80%)",4.1038735481290241,0,0.97628077942740299,4.0857294001653282,0,0.86919054127477202,3.757050986962617,0,1.213040928190267,"Extremely high (>80%)",4.7865273416898537,0,1.1903785352863907,4.7416836289033686,0,0.89602107790071295,3.8538106416818594,0,1.019484809980973,"Extremely high (>80%)",4.231503514048284,0,1.0045733916718611,4.2005323573304656,0,0,0.1,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.1038735481290241,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.7865273416898537,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998,4.231503514048284,5,0.5,2,0.5,2.50015E-3,0.78875000000000006,3.2912501499999998]
["Jorf Lasfar, Morocco",33.161000000000001,-8.6294439999999994,null,"","","","","","","","TAQA_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129285,1.5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Shuweilhat, UAE",24.113889,52.439722000000003,null,"","","","","","","","TAQA_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Sadaf, Saudi Arabia",24.576885000000001,46.553750000000001,null,13.575000150000001,13.575000150000001,13.575000150000001,13.575000150000001,10,10,10,"TAQA_US Equity",19.320093538363963,0.83057659834737885,0.38272999042244882,-32767,-32767,0,138164757.15810859,2669356032,138164757.15810859,5,3.3223063933895198,1.14818997126735,null,null,1,0.99573031049124117,1.5832675243039999E-3,0.37294032602882093,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,0.84530328098715013,1.3476355197709999E-3,0.36014812618047098,1.0111854919556511,1.608066485516E-3,0.29747148622921699,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,0.89165817422927884,1.4202955936790001E-3,0.36120490337169298,1.0775037948018169,1.7144790193130001E-3,0.27065757590898099,1.028694035070649,1.63509569525E-3,0.39938769529274698,1.028694035070649,1.63509569525E-3,0.39938769529274698,0.99875280073779904,0.38252110005523798,5.9388417418939996E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,1.0032980578200981,0.384675772893664,7.1862121333409997E-3,0.99748705749918187,0.382036621818723,4.3895070590390002E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,1.0015375679687213,0.38400104121003797,7.1637744790610004E-3,0.99543098208343594,0.38124931661946598,3.6477541582710001E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.995873425819638,0.38182881425786902,7.5076053926060003E-3,0.94851393720740396,2.8885708173677999E-2,0,0.94975872684470097,2.8903330608749001E-2,0,0.91669551416900596,2.8206402587364E-2,0,0.98889747884722801,2.9730013629768001E-2,0,0.99007211564067898,2.9752911570879E-2,0,0.97737645724267597,2.9485319945339001E-2,0,1.137267534252459,3.2832011181548E-2,0,1.1409290880620393,3.2932133551507002E-2,0,1.1949363313432999,3.4070632652957997E-2,0,0.95258116300533013,18.244363463707423,0,1.123571560890628,"Extremely high (>80%)",21.447439003141241,0,1.0844575370611167,20.930290255456253,0,0.97795853155950896,18.488050026262549,0,1.1103718266211893,"Extremely high (>80%)",20.948393914128648,0,1.0961335694449159,20.759988326776465,0,1.0554649920853727,19.149847161561052,0,1.109104407301907,"Extremely high (>80%)",20.140798882396201,0,1.161605191247399,20.837087854814392,0,3563456,2,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,21.447439003141241,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,20.948393914128648,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001,20.140798882396201,5,0.5,2,10,5.000015E-2,1.5249999999999999,13.575000150000001]
["Takoradi T2",4.9000000000000004,-1.766667,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,0.2321862482772469,8.0989446351686534E-2,7.8404590017595796E-2,"TAQA_US Equity",2.3218624827724691E-2,0.3845005832339064,1.1714084030576322,-32767,0.14340767464742543,9.7560975609756101E-2,738309272.28431749,17142526,738309272.28431749,0,1.53800233293563,3.5142252091729,null,3.5201222337992699,2.56131123265651,1.148530226844954,0.49929073211616498,0.189357825672438,1.148453435306346,0.49934808834130706,0.18899957337246601,1.148453435306346,0.49934808834130706,0.18899957337246601,1.1300198338022041,0.49117714564607307,0.207310773196169,1.164508063341019,0.50639509216855605,0.14366331814130201,1.164508063341019,0.50639509216855605,0.14366331814130201,1.116205098940362,0.48512178822583402,0.156766318684464,1.246814105496219,0.54252243145170298,0.15939042168552101,1.246814105496219,0.54252243145170298,0.15939042168552101,1.0031167163693433,1.1822007095164959,0.13268383995265901,0.98515089343843998,1.119476533947094,0.108112010524515,0.98515089343843998,1.119476533947094,0.108112010524515,1.0130129146080713,1.193940135586915,0.13102284798529501,0.97506059067945405,1.108932743219935,9.0393641667733005E-2,0.97506059067945405,1.108932743219935,9.0393641667733005E-2,1.000080590867864,1.1782812390000379,0.13656019281619999,0.97832533290184309,1.1141985402575407,7.1591473687741006E-2,0.97832533290184309,1.1141985402575407,7.1591473687741006E-2,1.213646676304295,1.2514129452295001E-2,0,1.224326090424027,1.2635772332832E-2,0,1.164911865000464,1.1955101083912E-2,0,1.4916013725903787,1.5689067399000001E-2,0,1.5001620778900031,1.5786087880047001E-2,0,1.370821185366808,1.4304160265847E-2,0,1.8075338131569061,1.9297806188279001E-2,0,1.8155450705167453,1.9388068731518E-2,0,1.608203611938146,1.7012271621735998E-2,0,1.0566954599342313,2.5063812819548E-2,0,1.0660650687134221,"Low (<10%)",2.5304537311446999E-2,0,1.014330950814498,2.3941417546271E-2,0,1.3199780463777819,3.1941769966440998E-2,0,1.2882367457258981,"Low (<10%)",3.1173461441827002E-2,0,1.177167619976687,2.8247035737632001E-2,0,1.6193563484639499,3.9779302139477002E-2,0,1.456147361915012,"Low (<10%)",3.5736897882064002E-2,0,1.2898503512663553,3.1357729442104999E-2,0,238117,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,2.5304537311446999E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,3.1173461441827002E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,3.5736897882064002E-2,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["Boxberg Saxony Germany",49.4818,9.6375250000000001,null,5.6162420250681189,5.3078704386685471,5.1860533177080974,4.9481492190613467,5.0165636987972251,3.3499153225384148,6.3223990031136355,"VATT_SS Equity",0.50165636987972251,0.46069155228632702,0.43631016650853993,0.246,0,0,5533187685.1589022,2775758848,5533187685.1589022,3.3266994693054999,1.8427662091453101,1.3089304995256199,0.48212546407999002,0,1,1.0617722792259847,0.214973889557941,0.10016592372253599,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0036713701614193,0.202969350987831,0.10149774283445601,1.0445811868953867,0.21138522478400501,0.190684390338,1.0445811868953867,0.21138522478400501,0.190684390338,0.96263959138738708,0.194491556426206,0.10901033715853101,1.0749405976379447,0.217632937433483,0.176962984481112,1.0749405976379447,0.217632937433483,0.176962984481112,0.98761424703754308,0.43662590239071503,9.0608817370587999E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,0.99898282637078395,0.44120475084021199,9.3660270600935E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,1.0516746126340213,0.46403646679594102,0.102069229392622,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.92419567910858003,9.4339450209166995E-2,0,0.924160311137185,9.4336173255456998E-2,0,0.92932879617300401,9.4805869953934002E-2,0,0.83398291664273505,8.6333124082943996E-2,0,0.83402324503284098,8.6336401036655006E-2,0,0.82323979549900494,8.5406838500830001E-2,0,0.75424417221205697,7.9256360492546002E-2,0,0.75417126493840003,7.9249442479157994E-2,0,0.72012625141786302,7.6271419768422E-2,0,0.87042739501760613,0.43884143513038198,0,0.85887898001306284,"High (40-80%)",0.43302769313164202,0,0.86368237083420196,0.43518372374847197,0,0.83093225674914495,0.42535054510826298,0,0.79842836104645198,"High (40-80%)",0.40843157853096906,0,0.78810513325993103,0.40403409740723201,0,0.78351667535823699,0.40750540511314198,0,0.70159343371680505,"Medium-high (20-40%)",0.36414268636786506,0,0.66992190359193404,0.35045899149219301,0,52547,1,0.33266994693054996,1.3306797877221999,3.6613595754444002,1.1067062626072188E-2,0.61313559927544703,5.6162420250681189,0.43302769313164202,3.1144592916174125,0.31144592916174124,1.245783716646965,3.4915674332939304,9.699987823734952E-3,0.5608193009039163,5.3078704386685471,0.40843157853096906,3.0300944147680662,0.30300944147680664,1.2120377659072266,3.4240755318144531,9.1816024633527785E-3,0.54075841752306486,5.1860533177080974,0.36414268636786506,2.8645038695974661,0.28645038695974662,1.1458015478389865,3.2916030956779729,8.2055110639775511E-3,0.50253906448040975,4.9481492190613467]
["Lippendorf Saxony Germany",51.189580999999997,12.362564000000001,null,8.0174011344614335,7.6982998352572203,7.6557886799691115,7.4492981603960819,6.0218932244103147,4.4248442752166959,8.4195327530554369,"VATT_SS Equity",0.60218932244103152,0.48222434949293225,0.51000526056059481,2.028,0,0,3679389317.330461,2215688960,3679389317.330461,3.5902171275279802,1.9288973979717301,1.5300157816817801,1.49692246600807,0,1,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.0626793290905967,0.167297076343911,0.125006258233017,1.0626793290905967,0.167297076343911,0.125006258233017,1.0156780402461281,0.16007585302972699,0.109685960571564,1.0156346086482313,0.160074028294791,0.14062835145085401,1.0156346086482313,0.160074028294791,0.14062835145085401,0.96229258415769603,0.15189576804865801,0.14173063152583701,1.0357044454033939,0.16315546642126799,0.14806934596280799,1.0357044454033939,0.16315546642126799,0.14806934596280799,0.96577751520986188,0.495963482859545,8.7842484746827001E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99491444099314597,0.51049128774627395,8.6193223826993001E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,1.0577659836781139,0.54173119620675803,9.4045273911485996E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.91759920201988709,8.9839464113140005E-2,0,0.91776328604040613,8.9847554118397996E-2,0,0.92275328040965099,9.0128149563941995E-2,0,0.82247280321685701,8.4641848629449998E-2,0,0.82285798876500804,8.4661009168220003E-2,0,0.81215995753616099,8.4095560379627995E-2,0,0.73888049000966305,8.0074444555395002E-2,0,0.73905523221840497,8.0081214612426996E-2,0,0.70594337634358195,7.8301711508390007E-2,0,0.84909628194929998,0.52835708085902799,0,0.86363144639860001,"High (40-80%)",0.53705394070186396,0,0.86832711915014915,0.53873116932818399,0,0.80977708548030491,0.52876087821772699,0,0.81019097001843909,"High (40-80%)",0.52888660371755802,0,0.79965762353954495,0.52535418315805005,0,0.76783350736970701,0.5271670539876,0,0.71357734872959,"High (40-80%)",0.49082765272269402,0,0.68160697723820796,0.47992085846645494,0,570113,1.5,0.35902171275279804,1.4360868510111922,5.8082605530335769,1.9334624436364165E-2,0.75371910598030034,8.0174011344614335,0.53705394070186396,3.4250669971024998,0.34250669971025,1.370026798841,5.6100803965230002,1.7596760152631074E-2,0.70059587974058946,7.6982998352572203,0.52888660371755802,3.4029584335093146,0.34029584335093144,1.3611833734037257,5.5835501202111777,1.7370323179872589E-2,0.69368486317433597,7.6557886799691115,0.49082765272269402,3.2952165312381259,0.3295216531238126,1.3180866124952504,5.4542598374857514,1.6287810933782849E-2,0.66066389948129789,7.4492981603960819]
["Moorburg Hamburg Germany",53.488999999999997,9.9436,null,3.6490491932114018,3.4612221412021551,3.480071316145954,3.2553022552622628,0.84978105620143474,0.33140220829906669,0.15584175515468313,"VATT_SS Equity",8.4978105620143476E-2,0.39510072380255679,0.43937865860575503,0.437,0,0,21463894431.269157,1823961088,22731839483.27095,0.76516308775080699,1.58040289521023,1.3181359758172699,0.63189585905380397,0,1,1.062261424966509,1.273495500162418,0.150893588572766,1.023782801351105,1.228111543470803,0.135873511386221,1.023782801351105,1.228111543470803,0.135873511386221,0.98012491680645597,1.1764512974936887,0.13194523841747,0.97455331406818302,1.1697844636673751,0.121092640624723,0.97455331406818302,1.1697844636673751,0.121092640624723,0.93820384009161883,1.126921587064819,0.13118442653981699,1.0023503157936653,1.2027183418656291,0.120196781640384,1.0023503157936653,1.2027183418656291,0.120196781640384,0.98015577254048802,0.439279693959922,8.4393289705332997E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.004227519687021,0.44943764022837202,8.5354938501602001E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.0636462890892,0.47598492021244998,0.107588566820708,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,0.93233785132170899,9.2446264360692004E-2,0,0.93371432787459796,9.2514311432927002E-2,0,0.94020045940326891,9.2857544230823E-2,0,0.85627074704221695,8.8545600040679004E-2,0,0.859535162066142,8.8707619383458003E-2,0,0.85383408426780305,8.8440426822386994E-2,0,0.79233114458554099,8.5266824960427007E-2,0,0.79262030584085696,8.5273713806225004E-2,0,0.76522313138645603,8.3908512846186001E-2,0,0.87914992727271013,7.6932704489121997E-2,0,0.91516394069773999,"Low (<10%)",8.0013212754727003E-2,0,0.921705089028652,8.0326408832136001E-2,0,0.87530136169939599,7.9865950777859004E-2,0,0.88391925285164497,"Low (<10%)",8.0498342402940001E-2,0,0.87729399299300004,8.0185722353232985E-2,0,0.84506119668629909,8.0234813470938998E-2,0,0.78893617837872299,"Low (<10%)",7.4896695337995006E-2,0,0.75992331604519203,7.3529000832547015E-2,0,1971298,2,7.6516308775080699E-2,0.3060652351003228,3.2242609404012912,1.1710567533435759E-3,0.11755196095644417,3.6490491932114018,8.0013212754727003E-2,0.67831016013466039,6.7831016013466042E-2,0.27132406405386417,3.0852962562154564,9.2031612978541854E-4,0.10368150480304925,3.4612221412021551,8.0498342402940001E-2,0.68703098111405814,6.8703098111405819E-2,0.27481239244562328,3.0992495697824931,9.4413000833090178E-4,0.10506522390950662,3.480071316145954,7.4896695337995006E-2,0.58297396926174316,5.8297396926174319E-2,0.23318958770469728,2.9327583508187889,6.798231274132763E-4,8.8674493611363439E-2,3.2553022552622628]
["Brokdorf Schleswig-Holstein, Germany",54.03,9.36,null,8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"VATT_SS Equity",2.6607772097181703,0.33825116396805111,0.642396566991564,0.437,0,0,371197863.689089,987674816,371197863.689089,5,1.3530046558722,1.9271897009746899,0.63189585905380397,0,1,1.0262207569187001,0.30794155335151702,0.14847227479596101,1.0693764913874499,0.320810024448205,0.122296582288186,1.0693764913874499,0.320810024448205,0.122296582288186,1.02435558799465,0.307381867252489,0.15074593200059,1.0436850399770261,0.313130861223051,0.13981879096427299,1.0436850399770261,0.313130861223051,0.13981879096427299,1.015868348831195,0.30483507928188802,0.145062262458861,1.0340002930104153,0.31023609472804697,0.120870134001694,1.0340002930104153,0.31023609472804697,0.120870134001694,0.99429612870354001,0.62896180974078997,7.2759473788967993E-2,1.0092611097356641,0.64984588045909397,7.2261317641121994E-2,1.0092611097356641,0.64984588045909397,7.2261317641121994E-2,1.030077486091624,0.65133877104319604,8.8421608789645015E-2,1.0043848172545713,0.64690157720611496,7.5726695861160001E-2,1.0043848172545713,0.64690157720611496,7.5726695861160001E-2,1.0462636291919547,0.66133369223317995,9.1710901133934E-2,0.98929364257937902,0.63714275403353704,7.0463492795954999E-2,0.98929364257937902,0.63714275403353704,7.0463492795954999E-2,0.92665404189845013,0.79046180638347796,0,0.92667749638269692,0.79046244825518197,0,0.93953828680587692,0.79086602508878001,0,0.82878743046514403,0.78780806805917203,0,0.82882243112330212,0.78780903086672704,0,0.84673644509617196,0.78843381273615598,0,0.73607527518049509,0.78529409729831012,0,0.73607153530457803,0.78529401706434709,0,0.75465095988709696,0.78602037513086098,0,0.90297729377526303,2.56692154007927,0,0.86655869457200285,"Extremely high (>80%)",2.4639580686881,0,0.87858513290009199,2.465216061901661,0,0.809081768263339,2.562962074181335,0,0.79413079557176203,"Extremely high (>80%)",2.5159098908029698,0,0.811294990981964,2.5179051648139348,0,0.72457742780093903,2.5761277184642202,0,0.71186782081227595,"Extremely high (>80%)",2.5312786951909509,0,0.72983631144821803,2.5336200025979769,0,33740,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,2.4639580686881,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,2.5159098908029698,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,2.5312786951909509,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Forsmark 3, Sweden",60.52,17.84,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.18909965683388169,6.5417130958940028E-2,7.4722489224109248E-2,"VATT_SS Equity",1.890996568338817E-2,0.36007593681338018,0.32845747486609456,-32767,0,0,176897359.62549043,3345123,176897359.62549043,0,1.4403037472535201,0.985372424598284,null,0,1,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,4.4023698382279998E-3,0,1.301760083235463,4.4024052656599999E-3,0,0.97284854853540004,3.9197915221329998E-3,0,1.4671681332197939,4.6499957830549998E-3,0,1.4670408058706219,4.6500312104880001E-3,0,0.91141783790884001,3.8507564460269999E-3,0,1.4807455766865361,4.6703311293750001E-3,0,1.4797468254656381,4.6690675509450004E-3,0,0.855337974517273,3.7877345861510002E-3,0,1.2084385587339279,1.9541373409270001E-2,0,1.277058406061544,"Low (<10%)",2.0657975927063001E-2,0,0.95438816471005716,1.8393345005050001E-2,0,1.3703097426636479,2.0767888615096E-2,0,1.3668035351810459,"Low (<10%)",2.0734901389440001E-2,0,0.84914415324772496,1.7170864359587E-2,0,1.4110641301254181,2.1282338312065999E-2,0,1.2670297433788611,"Low (<10%)",1.9152081030754001E-2,0,0.732381131491051,1.5536935142918E-2,0,1201,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,2.0657975927063001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,2.0734901389440001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.9152081030754001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Forsmark 2, Sweden",60.52,17.84,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.18909965683388169,6.5417130958940028E-2,7.4722489224109248E-2,"VATT_SS Equity",1.890996568338817E-2,0.36007593681338018,0.32845747486609456,-32767,0,0,176897359.62549043,3345123,176897359.62549043,0,1.4403037472535201,0.985372424598284,null,0,1,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,4.4023698382279998E-3,0,1.301760083235463,4.4024052656599999E-3,0,0.97284854853540004,3.9197915221329998E-3,0,1.4671681332197939,4.6499957830549998E-3,0,1.4670408058706219,4.6500312104880001E-3,0,0.91141783790884001,3.8507564460269999E-3,0,1.4807455766865361,4.6703311293750001E-3,0,1.4797468254656381,4.6690675509450004E-3,0,0.855337974517273,3.7877345861510002E-3,0,1.2084385587339279,1.9541373409270001E-2,0,1.277058406061544,"Low (<10%)",2.0657975927063001E-2,0,0.95438816471005716,1.8393345005050001E-2,0,1.3703097426636479,2.0767888615096E-2,0,1.3668035351810459,"Low (<10%)",2.0734901389440001E-2,0,0.84914415324772496,1.7170864359587E-2,0,1.4110641301254181,2.1282338312065999E-2,0,1.2670297433788611,"Low (<10%)",1.9152081030754001E-2,0,0.732381131491051,1.5536935142918E-2,0,1201,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,2.0657975927063001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,2.0734901389440001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.9152081030754001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Ringhals, Sweden",{"$f":"B401","v":60.12},{"$f":"C401","v":18.643000000000001},null,3.784141719479523,3.9104338235404095,3.8921846185223892,3.8679689723456345,5.2325967517968088,3.5695368350599033,6.8672989456641798,"VATT_SS Equity",0.52325967517968086,0.373051262883835,0.33597994558487454,-32767,0,0,398822186.954,208687568,398822186.954,3.3875270824574701,1.49220505153534,1.00793983675462,null,0,1,1.0437050482726593,0.15771573285754001,9.0732018219381996E-2,1.011393621235688,0.15285050607807399,0.184818882822325,1.011393621235688,0.15285050607807399,0.184818882822325,1.0392190403186139,0.15704253982084199,0.111834384515408,1.096476516488452,0.16549592748120501,0.21679218212595999,1.096476516488452,0.16549592748120501,0.21679218212595999,1.0264543800893753,0.15512701036343701,0.18654179127429099,1.174870601638732,0.17714722636205699,0.220343814387433,1.174870601638732,0.17714722636205699,0.220343814387433,1.031051195195464,0.33480129811982701,6.4546381513924E-2,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0773823963907381,0.35026470196725601,0.101272702279408,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0902315252874153,0.35553282965029998,0.12484859797550001,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0521596618611493,8.7230061366872003E-2,0,1.0521645238150199,8.7230823119746004E-2,0,1.041187814513296,8.5690939686338993E-2,0,1.092831733346328,9.3269999899388001E-2,0,1.0928492104405989,9.3272666034443993E-2,0,1.0321672382983993,8.4331591683908996E-2,0,1.1260172506213153,9.8198160113300001E-2,0,1.1259858271715133,9.8193589596060005E-2,0,0.99663845156463604,7.8977611613814003E-2,0,1.0081005774595819,0.55308408226885597,0,1.0403116073932901,"High (40-80%)",0.57069371478030395,0,1.0294585536748839,0.56061927359644603,0,1.0515894060325119,0.59391550853540798,0,0.996691852499067,"High (40-80%)",0.56359493223805901,0,0.94134915137443298,0.50956898436963705,0,1.096996878247303,0.63301780833162302,0,0.95839135441891699,"High (40-80%)",0.55430497904251697,0,0.84829635721117291,0.44583035950220101,0,6203,0.5,0.33875270824574699,1.355010832982988,1.8550108329829882,5.7378037424622346E-3,0.56838224977108487,3.784141719479523,0.57069371478030395,3.5127166742720841,0.35127166742720839,1.4050866697088336,1.9050866697088338,6.1697243440213094E-3,0.59409075977872094,3.9104338235404095,0.56359493223805901,3.4946586392062944,0.34946586392062945,1.3978634556825178,1.8978634556825178,6.1064544488759875E-3,0.59035125270847777,3.8921846185223892,0.55430497904251697,3.4706799666862005,0.34706799666862004,1.3882719866744802,1.8882719866744804,6.0229444223781296E-3,0.58540205457429573,3.8679689723456345]
["Goldisthal, Thuringia, Germany",50.52,11.005000000000001,null,6.0031406083218091,5.7601288843904959,5.7277348774659771,5.5703218486417665,6.0218932244103147,4.4248442752166959,8.4195327530554369,"VATT_SS Equity",0.60218932244103152,0.48222434949293225,0.51000526056059481,-32767,0,0,3679389317.330461,2215688960,3679389317.330461,3.5902171275279802,1.9288973979717301,1.5300157816817801,null,0,1,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.0626793290905967,0.167297076343911,0.125006258233017,1.0626793290905967,0.167297076343911,0.125006258233017,1.0156780402461281,0.16007585302972699,0.109685960571564,1.0156346086482313,0.160074028294791,0.14062835145085401,1.0156346086482313,0.160074028294791,0.14062835145085401,0.96229258415769603,0.15189576804865801,0.14173063152583701,1.0357044454033939,0.16315546642126799,0.14806934596280799,1.0357044454033939,0.16315546642126799,0.14806934596280799,0.96577751520986188,0.495963482859545,8.7842484746827001E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99491444099314597,0.51049128774627395,8.6193223826993001E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,1.0577659836781139,0.54173119620675803,9.4045273911485996E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.91759920201988709,8.9839464113140005E-2,0,0.91776328604040613,8.9847554118397996E-2,0,0.92275328040965099,9.0128149563941995E-2,0,0.82247280321685701,8.4641848629449998E-2,0,0.82285798876500804,8.4661009168220003E-2,0,0.81215995753616099,8.4095560379627995E-2,0,0.73888049000966305,8.0074444555395002E-2,0,0.73905523221840497,8.0081214612426996E-2,0,0.70594337634358195,7.8301711508390007E-2,0,0.84909628194929998,0.52835708085902799,0,0.86363144639860001,"High (40-80%)",0.53705394070186396,0,0.86832711915014915,0.53873116932818399,0,0.80977708548030491,0.52876087821772699,0,0.81019097001843909,"High (40-80%)",0.52888660371755802,0,0.79965762353954495,0.52535418315805005,0,0.76783350736970701,0.5271670539876,0,0.71357734872959,"High (40-80%)",0.49082765272269402,0,0.68160697723820796,0.47992085846645494,0,82264,1,0.35902171275279804,1.4360868510111922,3.8721737020223843,1.2889794924966537E-2,0.68199026036326582,6.0031406083218091,0.53705394070186396,3.4250669971024998,0.34250669971025,1.370026798841,3.740053597682,1.1731218185310706E-2,0.63831726968218461,5.7601288843904959,0.52888660371755802,3.4029584335093146,0.34029584335093144,1.3611833734037257,3.7223667468074519,1.1580260129776502E-2,0.63260449712502309,5.7277348774659771,0.49082765272269402,3.2952165312381259,0.3295216531238126,1.3180866124952504,3.6361732249905008,1.0858584939910338E-2,0.60520342621610479,5.5703218486417665]
["Forsmark, Sweden",{"$f":"B393","v":60.52},{"$f":"C393","v":17.84},null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.18909965683388169,6.5417130958940028E-2,7.4722489224109248E-2,"VATT_SS Equity",1.890996568338817E-2,0.36007593681338018,0.32845747486609456,-32767,0,0,176897359.62549043,3345123,176897359.62549043,0,1.4403037472535201,0.985372424598284,null,0,1,1.077286032019851,0.22528456654635001,8.3864789624471997E-2,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0193426369981773,0.21310922624771,0.14355762406122199,1.0706835743339831,0.22390315497334401,0.13106398753551701,1.073336999875625,0.224261071859053,0.16586228897642299,1.073336999875625,0.224261071859053,0.16586228897642299,1.049382196792803,0.21944633436859901,0.20438265708952999,1.167886415609718,0.243789045349591,0.18514358991492399,1.167886415609718,0.243789045349591,0.18514358991492399,1.026177474836482,0.33065224273202398,0.107889144317353,0.99056074194997201,0.330973035795252,0.13437282352811,0.99056074194997201,0.330973035795252,0.13437282352811,1.061176585660573,0.34344878220653002,0.15037284644264701,0.97433551088301995,0.32535073401499498,0.120059656098776,0.97433551088301995,0.32535073401499498,0.120059656098776,1.072874333247287,0.350915574197257,0.13250662177248801,0.97941453832310499,0.32683589261373502,0.118761032678482,0.97941453832310499,0.32683589261373502,0.118761032678482,1.3018339798782601,4.4023698382279998E-3,0,1.301760083235463,4.4024052656599999E-3,0,0.97284854853540004,3.9197915221329998E-3,0,1.4671681332197939,4.6499957830549998E-3,0,1.4670408058706219,4.6500312104880001E-3,0,0.91141783790884001,3.8507564460269999E-3,0,1.4807455766865361,4.6703311293750001E-3,0,1.4797468254656381,4.6690675509450004E-3,0,0.855337974517273,3.7877345861510002E-3,0,1.2084385587339279,1.9541373409270001E-2,0,1.277058406061544,"Low (<10%)",2.0657975927063001E-2,0,0.95438816471005716,1.8393345005050001E-2,0,1.3703097426636479,2.0767888615096E-2,0,1.3668035351810459,"Low (<10%)",2.0734901389440001E-2,0,0.84914415324772496,1.7170864359587E-2,0,1.4110641301254181,2.1282338312065999E-2,0,1.2670297433788611,"Low (<10%)",1.9152081030754001E-2,0,0.732381131491051,1.5536935142918E-2,0,1201,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,2.0657975927063001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,2.0734901389440001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.9152081030754001E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Harspranget, Sweden",66.893000000000001,19.834,null,0.1100001,0.1100001,0.1100001,0.1100001,1.1076064202295743E-2,3.7002000139794732E-3,6.1243741624445382E-2,"VATT_SS Equity",1.1076064202295744E-3,0.18092680636597999,0.84294053762594812,-32767,0,0,10881928616.395874,12052894,10881928616.395874,0,0.72370722546391997,2.5288216128778398,null,0,1,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.0436193884696741,0.46906167085690897,3.6546125165722997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.0855644492386147,0.48816675996241093,4.6529912833924998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,0.99154670530787692,0.79026782362540005,9.5704112852213002E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.98427060154941903,0.78509675953185198,0.104620986008077,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.96247353317878892,0.76836688646217699,0.12349336659861899,0.93348131861948891,0.75277350137630805,0.125507164054383,0.93348131861948891,0.75277350137630805,0.125507164054383,1.001066217732884,4.9749505797399998E-4,0,1.001066217732884,4.9749505797399998E-4,0,0.96952502630392301,4.95416281594E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.90721604288792002,4.9131031649399996E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.83012675985770801,4.8623037635799998E-4,0,0.984618606252741,1.089081220841E-3,0,0.94532921675341597,"Low (<10%)",1.045050827547E-3,0,0.91554416431549102,1.040684096779E-3,0,0.95255178267053697,1.059634801814E-3,0,0.91582631162711503,"Low (<10%)",1.018256288817E-3,0,0.83578217612073413,1.006530234213E-3,0,0.89582118368108188,1.0152317825E-3,0,0.88281028029139508,"Low (<10%)",1.000301295312E-3,0,0.75358952902155907,9.8138521040399998E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.045050827547E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.018256288817E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.000301295312E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Ringhals, Sweden",{"$f":"B411","v":60.12},{"$f":"C411","v":18.643000000000001},null,3.784141719479523,3.9104338235404095,3.8921846185223892,3.8679689723456345,5.2325967517968088,3.5695368350599033,6.8672989456641798,"VATT_SS Equity",0.52325967517968086,0.373051262883835,0.33597994558487454,-32767,0,0,398822186.954,208687568,398822186.954,3.3875270824574701,1.49220505153534,1.00793983675462,null,0,1,1.0437050482726593,0.15771573285754001,9.0732018219381996E-2,1.011393621235688,0.15285050607807399,0.184818882822325,1.011393621235688,0.15285050607807399,0.184818882822325,1.0392190403186139,0.15704253982084199,0.111834384515408,1.096476516488452,0.16549592748120501,0.21679218212595999,1.096476516488452,0.16549592748120501,0.21679218212595999,1.0264543800893753,0.15512701036343701,0.18654179127429099,1.174870601638732,0.17714722636205699,0.220343814387433,1.174870601638732,0.17714722636205699,0.220343814387433,1.031051195195464,0.33480129811982701,6.4546381513924E-2,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0773823963907381,0.35026470196725601,0.101272702279408,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0902315252874153,0.35553282965029998,0.12484859797550001,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0521596618611493,8.7230061366872003E-2,0,1.0521645238150199,8.7230823119746004E-2,0,1.041187814513296,8.5690939686338993E-2,0,1.092831733346328,9.3269999899388001E-2,0,1.0928492104405989,9.3272666034443993E-2,0,1.0321672382983993,8.4331591683908996E-2,0,1.1260172506213153,9.8198160113300001E-2,0,1.1259858271715133,9.8193589596060005E-2,0,0.99663845156463604,7.8977611613814003E-2,0,1.0081005774595819,0.55308408226885597,0,1.0403116073932901,"High (40-80%)",0.57069371478030395,0,1.0294585536748839,0.56061927359644603,0,1.0515894060325119,0.59391550853540798,0,0.996691852499067,"High (40-80%)",0.56359493223805901,0,0.94134915137443298,0.50956898436963705,0,1.096996878247303,0.63301780833162302,0,0.95839135441891699,"High (40-80%)",0.55430497904251697,0,0.84829635721117291,0.44583035950220101,0,6203,0.5,0.33875270824574699,{"$f":"IF(M401=\"\",\"\",IF(V401=0,0.01,((2*V401)/5)))","v":1.355010832982988},1.8550108329829882,5.7378037424622346E-3,0.56838224977108487,3.784141719479523,0.57069371478030395,3.5127166742720841,0.35127166742720839,1.4050866697088336,1.9050866697088338,6.1697243440213094E-3,0.59409075977872094,3.9104338235404095,0.56359493223805901,3.4946586392062944,0.34946586392062945,1.3978634556825178,1.8978634556825178,6.1064544488759875E-3,0.59035125270847777,3.8921846185223892,0.55430497904251697,3.4706799666862005,0.34706799666862004,1.3882719866744802,1.8882719866744804,6.0229444223781296E-3,0.58540205457429573,3.8679689723456345]
["Ringhals, Sweden",{"$f":"B401","v":60.12},{"$f":"C401","v":18.643000000000001},null,3.784141719479523,{"$f":"IF(ER402=\"\",\"\",EX402)","v":3.9104338235404095},{"$f":"IF(EZ402=\"\",\"\",FF402)","v":3.8921846185223892},{"$f":"IF(FH402=\"\",\"\",FN402)","v":3.8679689723456345},5.2325967517968088,3.5695368350599033,6.8672989456641798,"VATT_SS Equity",0.52325967517968086,0.373051262883835,0.33597994558487454,-32767,0,0,398822186.954,208687568,398822186.954,3.3875270824574701,1.49220505153534,1.00793983675462,null,0,1,1.0437050482726593,0.15771573285754001,9.0732018219381996E-2,1.011393621235688,0.15285050607807399,0.184818882822325,1.011393621235688,0.15285050607807399,0.184818882822325,1.0392190403186139,0.15704253982084199,0.111834384515408,1.096476516488452,0.16549592748120501,0.21679218212595999,1.096476516488452,0.16549592748120501,0.21679218212595999,1.0264543800893753,0.15512701036343701,0.18654179127429099,1.174870601638732,0.17714722636205699,0.220343814387433,1.174870601638732,0.17714722636205699,0.220343814387433,1.031051195195464,0.33480129811982701,6.4546381513924E-2,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0773823963907381,0.35026470196725601,0.101272702279408,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0902315252874153,0.35553282965029998,0.12484859797550001,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0521596618611493,8.7230061366872003E-2,0,1.0521645238150199,8.7230823119746004E-2,0,1.041187814513296,8.5690939686338993E-2,0,1.092831733346328,9.3269999899388001E-2,0,1.0928492104405989,9.3272666034443993E-2,0,1.0321672382983993,8.4331591683908996E-2,0,1.1260172506213153,9.8198160113300001E-2,0,1.1259858271715133,9.8193589596060005E-2,0,0.99663845156463604,7.8977611613814003E-2,0,1.0081005774595819,0.55308408226885597,0,1.0403116073932901,"High (40-80%)",0.57069371478030395,0,1.0294585536748839,0.56061927359644603,0,1.0515894060325119,0.59391550853540798,0,0.996691852499067,"High (40-80%)",0.56359493223805901,0,0.94134915137443298,0.50956898436963705,0,1.096996878247303,0.63301780833162302,0,0.95839135441891699,"High (40-80%)",0.55430497904251697,0,0.84829635721117291,0.44583035950220101,0,6203,0.5,0.33875270824574699,1.355010832982988,1.8550108329829882,5.7378037424622346E-3,0.56838224977108487,3.784141719479523,{"$f":"IF(DJ402=\"\",\"\",DJ402)","v":0.57069371478030395},3.5127166742720841,0.35127166742720839,{"$f":"IF(EQ402=\"\",\"\",IF(ER402=0,0.01,((2*ER402)/5)))","v":1.4050866697088336},{"$f":"IF(EQ402=\"\",\"\",IF($EJ402=\"\",(4/5*ER402+1),$EJ402*(4/5*ER402+1)))","v":1.9050866697088338},6.1697243440213094E-3,{"$f":"IF(EQ402=\"\",\"\",IF($EJ402=\"\",ES402*(0.031*(ER402^2))+(0.15*ER402),$EJ402*ES402*(0.031*(ER402^2))+(0.15*ER402)))","v":0.59409075977872094},{"$f":"IF(ER402=\"\",\"\",SUM(ET402:EW402))","v":3.9104338235404095},{"$f":"IF(DT402=\"\",\"\",DT402)","v":0.56359493223805901},3.4946586392062944,0.34946586392062945,{"$f":"IF(EY402=\"\",\"\",IF(EZ402=0,0.01,((2*EZ402)/5)))","v":1.3978634556825178},{"$f":"IF(EY402=\"\",\"\",IF($EJ402=\"\",(4/5*EZ402+1),$EJ402*(4/5*EZ402+1)))","v":1.8978634556825178},6.1064544488759875E-3,{"$f":"IF(EY402=\"\",\"\",IF($EJ402=\"\",FA402*(0.031*(EZ402^2))+(0.15*EZ402),$EJ402*FA402*(0.031*(EZ402^2))+(0.15*EZ402)))","v":0.59035125270847777},{"$f":"IF(EZ402=\"\",\"\",SUM(FB402:FE402))","v":3.8921846185223892},{"$f":"IF(ED402=\"\",\"\",ED402)","v":0.55430497904251697},3.4706799666862005,0.34706799666862004,{"$f":"IF(FG402=\"\",\"\",IF(FH402=0,0.01,((2*FH402)/5)))","v":1.3882719866744802},{"$f":"IF(FG402=\"\",\"\",IF($EJ402=\"\",(4/5*FH402+1),$EJ402*(4/5*FH402+1)))","v":1.8882719866744804},6.0229444223781296E-3,{"$f":"IF(FG402=\"\",\"\",IF($EJ402=\"\",FI402*(0.031*(FH402^2))+(0.15*FH402),$EJ402*FI402*(0.031*(FH402^2))+(0.15*FH402)))","v":0.58540205457429573},{"$f":"IF(FH402=\"\",\"\",SUM(FJ402:FM402))","v":3.8679689723456345}]
["Velsen, The Netherlands",52.45,4.6304999999999996,null,3.5739027999364863,4.2714150312794796,5.1000778809388247,5.9017197718409369,1.1325180980768916,0.46301251552374389,0.21295932755346425,"VATT_SS Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,924195,1.5,0.11795341052800401,0.47181364211201604,2.9154409263360481,2.0870628536192298E-3,0.1845611686348031,3.5739027999364863,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,3.3854907156211631,3.7033190860618031E-3,0.25372409136520058,4.2714150312794796,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,3.9376522832902512,6.1898584952587918E-3,0.34368497805656456,5.1000778809388247,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,4.4639976620190112,9.1514602629536018E-3,0.44057142888596912,5.9017197718409369]
["Diemen, The Netherlands",52.338900000000002,4.9591890000000003,null,4.5489557766821935,5.4071589215819325,6.4276847023111658,7.416126678079463,1.1325180980768916,0.46301251552374389,0.21295932755346425,"VATT_SS Equity",0.11325180980768916,0.24328551252232847,0.34161931446366456,0.437,0,0,85680657576.04509,9703489536,89673084760.050797,1.1795341052800401,0.97314205008931387,1.0248579433909899,0.63189585905380397,0,1,1.00471642395158,2.5412656808536931,5.7966382618984999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,1.019138793864206,2.5777919701058818,6.9176254086233999E-2,0.98271901721410915,2.4849808866074432,5.4173134168531999E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,1.0087756723078869,2.5514795648271669,7.6780838111862995E-2,0.95294570677976309,2.4087998770990691,6.5336238992155002E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,1.01587672203055,2.5695094313294158,8.3198417360592997E-2,0.99640342595263998,0.34447322596609398,8.7575865110065002E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.003779707827541,0.35327695920421398,6.2787872024068006E-2,1.0280418056393741,0.35521325630527101,0.101698615298907,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,0.99875808511962205,0.35166412744689501,6.3457425763149E-2,1.0694593924986111,0.36932321490519698,0.10647477560325801,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.0336959815101721,0.36406005493727001,6.5035517178950994E-2,1.2627336867700401,0.36449198091547602,0,1.2627903639813147,0.36452002072394907,0,1.248685858319972,0.35950369898809198,0,1.6384262765575801,0.49662957834545102,0,1.639271080783764,0.496946428181199,0,1.560498376765816,0.46911411429069599,0,2.1568940088492048,0.67898366877008898,0,2.1578208950464739,0.67934538229939301,0,1.9385085389297021,0.60199476664521201,0,1.2629611761756381,0.15081552949242599,0,1.244424063623875,"Low-medium (10-20%)",0.14858024014882801,0,1.230721140415338,0.14655929100142301,0,1.674000276372944,0.21000491728020201,0,1.6299264337841179,"Medium-high (20-40%)",0.204397408201687,0,1.5503401239840673,0.19279093831048499,0,2.2727389940287019,0.29629783483268901,0,2.127323830758276,"Medium-high (20-40%)",0.27702151951246601,0,1.9066438937555701,0.24489924971228899,0,1487765,2,0.11795341052800401,0.47181364211201604,3.8872545684480642,2.7827132063786221E-3,0.18710485291573548,4.5489557766821935,0.14858024014882801,1.5712422630176359,0.15712422630176359,0.62849690520705437,4.5139876208282175,4.9377202106081946E-3,0.25973667533605233,5.4071589215819325,0.204397408201687,2.0313769027418758,0.20313769027418757,0.81255076109675028,5.2502030443870016,8.2531045557553799E-3,0.35667779227165897,6.4276847023111658,0.27702151951246601,2.4699980516825089,0.24699980516825087,0.9879992206730035,5.9519968826920149,1.2201905450611296E-2,0.46392866926383336,7.416126678079463]
["Nordjylland, Denmark",56.830742000000001,9.4930000000000003,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0.28812127177924829,0.10157468174319553,8.3454391491242522E-2,"VATT_SS Equity",2.8812127177924828E-2,0.26901607654395299,0.5784160564921057,0.437,0,0,2183088239.6004434,62899416,2183088239.6004434,0,1.0760643061758099,1.73524816947632,0.63189585905380397,0,1,1.058379433875356,0.34893143277500799,7.5402209929298997E-2,1.0702623607824593,0.35280594473490801,0.115475000613315,1.0702623607824593,0.35280594473490801,0.115475000613315,1.08021766258331,0.35613316641492698,9.7479307722923E-2,1.0806261974993787,0.356217174839076,0.124811865097,1.0806261974993787,0.356217174839076,0.124811865097,1.021189863329778,0.33666718804921097,0.121877338122191,1.095053615593063,0.360965922264462,0.108684277057028,1.095053615593063,0.360965922264462,0.108684277057028,1.020872772977244,0.57497449813040702,6.0790870992050001E-2,1.019315309688327,0.59186852897930498,6.5778213725808998E-2,1.019315309688327,0.59186852897930498,6.5778213725808998E-2,1.032920523192397,0.58186803512394303,7.1039628870625995E-2,1.02570313939923,0.595431080338924,7.5905283590559994E-2,1.02570313939923,0.595431080338924,7.5905283590559994E-2,1.0714232323935999,0.60359421810430103,7.6543108557712985E-2,1.0127968901047413,0.58802449051199601,8.1813168539299E-2,1.0127968901047413,0.58802449051199601,8.1813168539299E-2,1.101216448157492,1.0070839447389001E-2,0,1.084139586602513,9.9687822214490004E-3,0,1.105605926876889,1.0075783291741001E-2,0,1.316571198147152,1.1326590985530001E-2,0,1.3064836272563829,1.1258733707256999E-2,0,1.378937655460162,1.1616152552142E-2,0,1.5627533189958227,1.2762099498498001E-2,0,1.568400760701258,1.2778272501516001E-2,0,1.6587980422049271,1.3193314263957E-2,0,1.0404741559700239,2.8861943927771E-2,0,1.0129661906543259,"Low (<10%)",2.8255709321847001E-2,0,1.033023272974479,2.8558995226999999E-2,0,1.218801769079215,3.1804369976407003E-2,0,1.209006065445803,"Low (<10%)",3.1606375274699998E-2,0,1.276054253220114,3.2609748694431E-2,0,1.5303259218615599,3.7907167527810003E-2,0,1.4322593326645827,"Low (<10%)",3.5400218450964999E-2,0,1.514809885638841,3.6550027163757999E-2,0,19187,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.8255709321847001E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.1606375274699998E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,3.5400218450964999E-2,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Stornorrfors, Sweden",63.852499999999999,20.051666999999998,null,1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,2.917286538485158E-2,9.7810255332680396E-3,6.2495503646004633E-2,"VATT_SS Equity",2.9172865384851582E-3,0.19051633564651932,0.69382404734492009,-32767,0,0,11342287966.399685,33088704,11342287966.399685,0,0.76206534258607717,2.0814721420347602,null,0,1,1.00997360741376,0.42600593584757301,4.0748663857732001E-2,1.055657316989266,0.44558777728181798,3.0392666992076999E-2,1.055657316989266,0.44558777728181798,3.0392666992076999E-2,1.0388613500496633,0.43842010142431198,3.6005816273544003E-2,1.084548955692882,0.45797756244763199,4.5790332864390999E-2,1.084548955692882,0.45797756244763199,4.5790332864390999E-2,1.0754926086525167,0.45416195136086501,6.8295992068234002E-2,1.107341995113972,0.46775204649820001,5.1432821204185998E-2,1.107341995113972,0.46775204649820001,5.1432821204185998E-2,1.007109056137186,0.66710844395543201,9.3041032152158004E-2,0.99411167529739997,0.66587275844670901,6.4567504752833002E-2,0.99411167529739997,0.66587275844670901,6.4567504752833002E-2,0.99476857725315804,0.65923386658410499,7.5235148590603998E-2,0.96940074478452898,0.65010560167236497,5.3399266447304E-2,0.96940074478452898,0.65010560167236497,5.3399266447304E-2,0.97381908082384805,0.64636315190620997,5.4222516095652998E-2,0.94879986126778404,0.63638839640905798,8.1945398231073996E-2,0.94879986126778404,0.63638839640905798,8.1945398231073996E-2,1.0127716110230147,1.2332718022279999E-3,0,1.0127716110230147,1.2332718022279999E-3,0,0.977435223716836,1.2296126953900001E-3,0,1.0119465992371319,1.23318579758E-3,0,1.0119465992371319,1.23318579758E-3,0,0.91748986714500702,1.2234289239740001E-3,0,0.99016057372248212,1.2309146791719999E-3,0,0.99016057372248212,1.2309146791719999E-3,0,0.84541395825588606,1.2159938035479999E-3,0,1.0027703729965971,2.8949638924019999E-3,0,0.95937535289523601,"Low (<10%)",2.7677415429809998E-3,0,0.92590200246466403,2.759529677611E-3,0,0.97409206646176205,2.8127948366719999E-3,0,0.93305755717650685,"Low (<10%)",2.692677324603E-3,0,0.84596445584962499,2.6713730634220002E-3,0,0.92065772071000396,2.7102989924269998E-3,0,0.89417775004601996,"Low (<10%)",2.631553808021E-3,0,0.76346238288278101,2.5996546945150001E-3,0,77336,1,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.7677415429809998E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.692677324603E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001,2.631553808021E-3,0,0.01,0.01,1,9.9999999999999995E-8,0,1.0100001000000001]
["Porgus, Sweden",66.957999999999998,19.824999999999999,null,0.1100001,0.1100001,0.1100001,0.1100001,1.1076064202295743E-2,3.7002000139794732E-3,6.1243741624445382E-2,"VATT_SS Equity",1.1076064202295744E-3,0.18092680636597999,0.84294053762594812,-32767,0,0,10881928616.395874,12052894,10881928616.395874,0,0.72370722546391997,2.5288216128778398,null,0,1,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.0436193884696741,0.46906167085690897,3.6546125165722997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.0855644492386147,0.48816675996241093,4.6529912833924998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,0.99154670530787692,0.79026782362540005,9.5704112852213002E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.98427060154941903,0.78509675953185198,0.104620986008077,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.96247353317878892,0.76836688646217699,0.12349336659861899,0.93348131861948891,0.75277350137630805,0.125507164054383,0.93348131861948891,0.75277350137630805,0.125507164054383,1.001066217732884,4.9749505797399998E-4,0,1.001066217732884,4.9749505797399998E-4,0,0.96952502630392301,4.95416281594E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.90721604288792002,4.9131031649399996E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.83012675985770801,4.8623037635799998E-4,0,0.984618606252741,1.089081220841E-3,0,0.94532921675341597,"Low (<10%)",1.045050827547E-3,0,0.91554416431549102,1.040684096779E-3,0,0.95255178267053697,1.059634801814E-3,0,0.91582631162711503,"Low (<10%)",1.018256288817E-3,0,0.83578217612073413,1.006530234213E-3,0,0.89582118368108188,1.0152317825E-3,0,0.88281028029139508,"Low (<10%)",1.000301295312E-3,0,0.75358952902155907,9.8138521040399998E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.045050827547E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.018256288817E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.000301295312E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Messaure, Sweden",{"$f":"B413","v":60.12},{"$f":"C413","v":18.643000000000001},null,3.784141719479523,3.9104338235404095,3.8921846185223892,3.8679689723456345,5.2325967517968088,3.5695368350599033,6.8672989456641798,"VATT_SS Equity",0.52325967517968086,0.373051262883835,0.33597994558487454,-32767,0,0,398822186.954,208687568,398822186.954,3.3875270824574701,1.49220505153534,1.00793983675462,null,0,1,1.0437050482726593,0.15771573285754001,9.0732018219381996E-2,1.011393621235688,0.15285050607807399,0.184818882822325,1.011393621235688,0.15285050607807399,0.184818882822325,1.0392190403186139,0.15704253982084199,0.111834384515408,1.096476516488452,0.16549592748120501,0.21679218212595999,1.096476516488452,0.16549592748120501,0.21679218212595999,1.0264543800893753,0.15512701036343701,0.18654179127429099,1.174870601638732,0.17714722636205699,0.220343814387433,1.174870601638732,0.17714722636205699,0.220343814387433,1.031051195195464,0.33480129811982701,6.4546381513924E-2,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0773823963907381,0.35026470196725601,0.101272702279408,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0902315252874153,0.35553282965029998,0.12484859797550001,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0521596618611493,8.7230061366872003E-2,0,1.0521645238150199,8.7230823119746004E-2,0,1.041187814513296,8.5690939686338993E-2,0,1.092831733346328,9.3269999899388001E-2,0,1.0928492104405989,9.3272666034443993E-2,0,1.0321672382983993,8.4331591683908996E-2,0,1.1260172506213153,9.8198160113300001E-2,0,1.1259858271715133,9.8193589596060005E-2,0,0.99663845156463604,7.8977611613814003E-2,0,1.0081005774595819,0.55308408226885597,0,1.0403116073932901,"High (40-80%)",0.57069371478030395,0,1.0294585536748839,0.56061927359644603,0,1.0515894060325119,0.59391550853540798,0,0.996691852499067,"High (40-80%)",0.56359493223805901,0,0.94134915137443298,0.50956898436963705,0,1.096996878247303,0.63301780833162302,0,0.95839135441891699,"High (40-80%)",0.55430497904251697,0,0.84829635721117291,0.44583035950220101,0,6203,0.5,0.33875270824574699,1.355010832982988,1.8550108329829882,5.7378037424622346E-3,0.56838224977108487,3.784141719479523,0.57069371478030395,3.5127166742720841,0.35127166742720839,1.4050866697088336,1.9050866697088338,6.1697243440213094E-3,0.59409075977872094,3.9104338235404095,0.56359493223805901,3.4946586392062944,0.34946586392062945,1.3978634556825178,1.8978634556825178,6.1064544488759875E-3,0.59035125270847777,3.8921846185223892,0.55430497904251697,3.4706799666862005,0.34706799666862004,1.3882719866744802,1.8882719866744804,6.0229444223781296E-3,0.58540205457429573,3.8679689723456345]
["Letsi, Sweden",60.12,18.643000000000001,null,3.784141719479523,3.9104338235404095,3.8921846185223892,3.8679689723456345,5.2325967517968088,3.5695368350599033,6.8672989456641798,"VATT_SS Equity",0.52325967517968086,0.373051262883835,0.33597994558487454,-32767,0,0,398822186.954,208687568,398822186.954,3.3875270824574701,1.49220505153534,1.00793983675462,null,0,1,1.0437050482726593,0.15771573285754001,9.0732018219381996E-2,1.011393621235688,0.15285050607807399,0.184818882822325,1.011393621235688,0.15285050607807399,0.184818882822325,1.0392190403186139,0.15704253982084199,0.111834384515408,1.096476516488452,0.16549592748120501,0.21679218212595999,1.096476516488452,0.16549592748120501,0.21679218212595999,1.0264543800893753,0.15512701036343701,0.18654179127429099,1.174870601638732,0.17714722636205699,0.220343814387433,1.174870601638732,0.17714722636205699,0.220343814387433,1.031051195195464,0.33480129811982701,6.4546381513924E-2,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0187816942853267,0.345445670039839,0.10024487253766499,1.0773823963907381,0.35026470196725601,0.101272702279408,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0194304954645479,0.34538954531965599,0.100988669699086,1.0902315252874153,0.35553282965029998,0.12484859797550001,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0332334683228019,0.35056139088916,8.9052534097663005E-2,1.0521596618611493,8.7230061366872003E-2,0,1.0521645238150199,8.7230823119746004E-2,0,1.041187814513296,8.5690939686338993E-2,0,1.092831733346328,9.3269999899388001E-2,0,1.0928492104405989,9.3272666034443993E-2,0,1.0321672382983993,8.4331591683908996E-2,0,1.1260172506213153,9.8198160113300001E-2,0,1.1259858271715133,9.8193589596060005E-2,0,0.99663845156463604,7.8977611613814003E-2,0,1.0081005774595819,0.55308408226885597,0,1.0403116073932901,"High (40-80%)",0.57069371478030395,0,1.0294585536748839,0.56061927359644603,0,1.0515894060325119,0.59391550853540798,0,0.996691852499067,"High (40-80%)",0.56359493223805901,0,0.94134915137443298,0.50956898436963705,0,1.096996878247303,0.63301780833162302,0,0.95839135441891699,"High (40-80%)",0.55430497904251697,0,0.84829635721117291,0.44583035950220101,0,6203,0.5,0.33875270824574699,1.355010832982988,1.8550108329829882,5.7378037424622346E-3,0.56838224977108487,3.784141719479523,0.57069371478030395,3.5127166742720841,0.35127166742720839,1.4050866697088336,1.9050866697088338,6.1697243440213094E-3,0.59409075977872094,3.9104338235404095,0.56359493223805901,3.4946586392062944,0.34946586392062945,1.3978634556825178,1.8978634556825178,6.1064544488759875E-3,0.59035125270847777,3.8921846185223892,0.55430497904251697,3.4706799666862005,0.34706799666862004,1.3882719866744802,1.8882719866744804,6.0229444223781296E-3,0.58540205457429573,3.8679689723456345]
["Lichterfelde, Brandenburg, Germany",52.867778000000001,13.748889,null,5.5076577186281162,5.2093657603270334,4.9507186678488271,4.4971316000770294,4.7640363588476395,3.1010816148440314,5.6408184077805554,"VATT_SS Equity",0.47640363588476392,0.42967582346202537,0.49262108013856526,2.028,0,0,3413154404.2063494,1626039168,3413154404.2063494,3.2521844238084499,1.7187032938480999,1.4778632404156999,1.49692246600807,0,1,1.057556358615287,0.15931367057111501,0.17412661941766999,1.0012190243290959,0.15097792031549101,0.155507582685425,1.0012190243290959,0.15097792031549101,0.155507582685425,0.96856236343251412,0.14614592083528799,0.153292060052168,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94395713401624892,0.142505276289771,0.14528969241374201,0.96669284965901503,0.145868013761177,0.13866594530215601,0.96669284965901503,0.145868013761177,0.13866594530215601,0.969073008947542,0.483690390070735,5.4117769026760999E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.96222493386866703,0.48004633072446001,7.2275193833635995E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,1.025059431872281,0.51134644625641001,7.4521083494146004E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.92208265667981315,6.2346296646044998E-2,0,0.92219918922202915,6.2359079308325002E-2,0,0.92462824499557084,6.2559634871690001E-2,0,0.83367027916790892,5.1763574622237997E-2,0,0.833761059828934,5.1771949469939002E-2,0,0.812502050622113,4.9002519569669001E-2,0,0.75760153485271997,4.2658352045462998E-2,0,0.75751405606224098,4.2644247038809001E-2,0,0.70420003864283498,3.5907784017031999E-2,0,0.87189930746305,0.391343043083139,0,0.92107637471229908,"High (40-80%)",0.41303443031945802,0,0.92350247301298805,0.41436280709763801,0,0.86072958298053504,0.354191032677384,0,0.88646533896111201,"Medium-high (20-40%)",0.36459583136524998,0,0.86386249060265297,0.34509255580320197,0,0.802580443064566,0.299345772704737,0,0.78361400555454797,"Medium-high (20-40%)",0.292348171057082,0,0.72846306755163204,0.24616626422172699,0,69904,1,0.32521844238084496,1.3008737695233799,3.6017475390467601,1.0576836048306537E-2,0.59445957400966931,5.5076577186281162,0.41303443031945802,3.0462620489104517,0.30462620489104519,1.2185048195641808,3.4370096391283615,9.2798429332525915E-3,0.54457145870123935,5.2093657603270334,0.36459583136524998,2.8662980663055655,0.28662980663055654,1.1465192265222262,3.2930384530444523,8.2157932678876867E-3,0.50294519501426105,4.9507186678488271,0.292348171057082,2.5476875657820468,0.25476875657820469,1.0190750263128188,3.0381500526256375,6.4908374097161093E-3,0.43341568372885642,4.4971316000770294]
["Ligga, Sweden",66.766666999999998,19.95,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,1.1076064202295743E-2,3.7002000139794732E-3,6.1243741624445382E-2,"VATT_SS Equity",1.1076064202295744E-3,0.18092680636597999,0.84294053762594812,-32767,0,0,10881928616.395874,12052894,10881928616.395874,0,0.72370722546391997,2.5288216128778398,null,0,1,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.0436193884696741,0.46906167085690897,3.6546125165722997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.0855644492386147,0.48816675996241093,4.6529912833924998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,0.99154670530787692,0.79026782362540005,9.5704112852213002E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.98427060154941903,0.78509675953185198,0.104620986008077,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.96247353317878892,0.76836688646217699,0.12349336659861899,0.93348131861948891,0.75277350137630805,0.125507164054383,0.93348131861948891,0.75277350137630805,0.125507164054383,1.001066217732884,4.9749505797399998E-4,0,1.001066217732884,4.9749505797399998E-4,0,0.96952502630392301,4.95416281594E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.90721604288792002,4.9131031649399996E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.83012675985770801,4.8623037635799998E-4,0,0.984618606252741,1.089081220841E-3,0,0.94532921675341597,"Low (<10%)",1.045050827547E-3,0,0.91554416431549102,1.040684096779E-3,0,0.95255178267053697,1.059634801814E-3,0,0.91582631162711503,"Low (<10%)",1.018256288817E-3,0,0.83578217612073413,1.006530234213E-3,0,0.89582118368108188,1.0152317825E-3,0,0.88281028029139508,"Low (<10%)",1.000301295312E-3,0,0.75358952902155907,9.8138521040399998E-4,0,3201,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.045050827547E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.018256288817E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.000301295312E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Vietas, Sweden",67.500550000000004,18.36788,null,0.1100001,0.1100001,0.1100001,0.1100001,1.1076064202295743E-2,3.7002000139794732E-3,6.1243741624445382E-2,"VATT_SS Equity",1.1076064202295744E-3,0.18092680636597999,0.84294053762594812,-32767,0,0,10881928616.395874,12052894,10881928616.395874,0,0.72370722546391997,2.5288216128778398,null,0,1,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.0436193884696741,0.46906167085690897,3.6546125165722997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.0855644492386147,0.48816675996241093,4.6529912833924998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,0.99154670530787692,0.79026782362540005,9.5704112852213002E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.98427060154941903,0.78509675953185198,0.104620986008077,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.96247353317878892,0.76836688646217699,0.12349336659861899,0.93348131861948891,0.75277350137630805,0.125507164054383,0.93348131861948891,0.75277350137630805,0.125507164054383,1.001066217732884,4.9749505797399998E-4,0,1.001066217732884,4.9749505797399998E-4,0,0.96952502630392301,4.95416281594E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.90721604288792002,4.9131031649399996E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.83012675985770801,4.8623037635799998E-4,0,0.984618606252741,1.089081220841E-3,0,0.94532921675341597,"Low (<10%)",1.045050827547E-3,0,0.91554416431549102,1.040684096779E-3,0,0.95255178267053697,1.059634801814E-3,0,0.91582631162711503,"Low (<10%)",1.018256288817E-3,0,0.83578217612073413,1.006530234213E-3,0,0.89582118368108188,1.0152317825E-3,0,0.88281028029139508,"Low (<10%)",1.000301295312E-3,0,0.75358952902155907,9.8138521040399998E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.045050827547E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.018256288817E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.000301295312E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Tiefstack, Hamburg, Germany",53.530441000000003,10.065538999999999,null,3.6490491932114018,3.4612221412021551,3.480071316145954,3.2553022552622628,0.84978105620143474,0.33140220829906669,0.15584175515468313,"VATT_SS Equity",8.4978105620143476E-2,0.39510072380255679,0.43937865860575503,0.437,0,0,21463894431.269157,1823961088,22731839483.27095,0.76516308775080699,1.58040289521023,1.3181359758172699,0.63189585905380397,0,1,1.062261424966509,1.273495500162418,0.150893588572766,1.023782801351105,1.228111543470803,0.135873511386221,1.023782801351105,1.228111543470803,0.135873511386221,0.98012491680645597,1.1764512974936887,0.13194523841747,0.97455331406818302,1.1697844636673751,0.121092640624723,0.97455331406818302,1.1697844636673751,0.121092640624723,0.93820384009161883,1.126921587064819,0.13118442653981699,1.0023503157936653,1.2027183418656291,0.120196781640384,1.0023503157936653,1.2027183418656291,0.120196781640384,0.98015577254048802,0.439279693959922,8.4393289705332997E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.004227519687021,0.44943764022837202,8.5354938501602001E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.0636462890892,0.47598492021244998,0.107588566820708,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,0.93233785132170899,9.2446264360692004E-2,0,0.93371432787459796,9.2514311432927002E-2,0,0.94020045940326891,9.2857544230823E-2,0,0.85627074704221695,8.8545600040679004E-2,0,0.859535162066142,8.8707619383458003E-2,0,0.85383408426780305,8.8440426822386994E-2,0,0.79233114458554099,8.5266824960427007E-2,0,0.79262030584085696,8.5273713806225004E-2,0,0.76522313138645603,8.3908512846186001E-2,0,0.87914992727271013,7.6932704489121997E-2,0,0.91516394069773999,"Low (<10%)",8.0013212754727003E-2,0,0.921705089028652,8.0326408832136001E-2,0,0.87530136169939599,7.9865950777859004E-2,0,0.88391925285164497,"Low (<10%)",8.0498342402940001E-2,0,0.87729399299300004,8.0185722353232985E-2,0,0.84506119668629909,8.0234813470938998E-2,0,0.78893617837872299,"Low (<10%)",7.4896695337995006E-2,0,0.75992331604519203,7.3529000832547015E-2,0,1988023,2,7.6516308775080699E-2,0.3060652351003228,3.2242609404012912,1.1710567533435759E-3,0.11755196095644417,3.6490491932114018,8.0013212754727003E-2,0.67831016013466039,6.7831016013466042E-2,0.27132406405386417,3.0852962562154564,9.2031612978541854E-4,0.10368150480304925,3.4612221412021551,8.0498342402940001E-2,0.68703098111405814,6.8703098111405819E-2,0.27481239244562328,3.0992495697824931,9.4413000833090178E-4,0.10506522390950662,3.480071316145954,7.4896695337995006E-2,0.58297396926174316,5.8297396926174319E-2,0.23318958770469728,2.9327583508187889,6.798231274132763E-4,8.8674493611363439E-2,3.2553022552622628]
["Ritsem, Sweden",67.732569999999996,17.465499999999999,null,0.1100001,0.1100001,0.1100001,0.1100001,1.1076064202295743E-2,3.7002000139794732E-3,6.1243741624445382E-2,"VATT_SS Equity",1.1076064202295744E-3,0.18092680636597999,0.84294053762594812,-32767,0,0,10881928616.395874,12052894,10881928616.395874,0,0.72370722546391997,2.5288216128778398,null,0,1,1.0167045507526411,0.45680253084334094,3.9307983553344999E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.058960412935176,0.47604867137603907,4.0940527241481998E-2,1.0436193884696741,0.46906167085690897,3.6546125165722997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.085469478541341,0.488122760542685,3.7558292946403997E-2,1.0855644492386147,0.48816675996241093,4.6529912833924998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,1.101563554015305,0.49545313216778702,4.5988427484355998E-2,0.99154670530787692,0.79026782362540005,9.5704112852213002E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.97990922561878613,0.789245728495507,7.0001607134681995E-2,0.98427060154941903,0.78509675953185198,0.104620986008077,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.95774027762087299,0.77193955430215699,8.8034150386506999E-2,0.96247353317878892,0.76836688646217699,0.12349336659861899,0.93348131861948891,0.75277350137630805,0.125507164054383,0.93348131861948891,0.75277350137630805,0.125507164054383,1.001066217732884,4.9749505797399998E-4,0,1.001066217732884,4.9749505797399998E-4,0,0.96952502630392301,4.95416281594E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.99410150891632398,4.9703407063699998E-4,0,0.90721604288792002,4.9131031649399996E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.97247162987903701,4.9560240987400002E-4,0,0.83012675985770801,4.8623037635799998E-4,0,0.984618606252741,1.089081220841E-3,0,0.94532921675341597,"Low (<10%)",1.045050827547E-3,0,0.91554416431549102,1.040684096779E-3,0,0.95255178267053697,1.059634801814E-3,0,0.91582631162711503,"Low (<10%)",1.018256288817E-3,0,0.83578217612073413,1.006530234213E-3,0,0.89582118368108188,1.0152317825E-3,0,0.88281028029139508,"Low (<10%)",1.000301295312E-3,0,0.75358952902155907,9.8138521040399998E-4,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.045050827547E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.018256288817E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,1.000301295312E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
[null,null,null,null,"","","","","","","","ABI_BB Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","ABI_BB Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","ABI_BB Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","ABI_BB Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CARLB_DC Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CARLB_DC Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CARLB_DC Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CCE_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CCE_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","CCE_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Kumasi, Ghana",6.6660000000000004,-1.616271,null,1.7078511673414249,2.2198235310064471,2.8868801121879968,3.2253291905465953,0.54289891264862766,0.2006155861732134,0.11084788912040613,"DGE_LN Equity",5.428989126486277E-2,0.49888872729064399,0.93138107651795476,-32767,0.14340767464742543,0.12962962962962962,6560226511.8277769,356153984,6560226511.8277769,0.118755499464263,1.9955549091625799,2.79414322955386,null,3.5201222337992699,2.84502534002366,1.1518306409835699,0.31989898540195999,0.23389206752390301,1.147017555704309,0.31876431189203303,0.19829730426904199,1.147017555704309,0.31876431189203303,0.19829730426904199,1.1207777653342159,0.31133961735521898,0.26341330884029401,1.1389601130526781,0.31653284784477898,0.188058426960521,1.1389601130526781,0.31653284784477898,0.188058426960521,1.1238212944803161,0.31217853116199801,0.18920568698691101,1.2528945568044667,0.34808636004066901,0.23434425741715401,1.2528945568044667,0.34808636004066901,0.23434425741715401,0.99213997219338501,0.93852195173614195,9.1247940178551007E-2,0.98280237749167387,0.91408274654242305,6.9767967505623002E-2,0.98280237749167387,0.91408274654242305,6.9767967505623002E-2,1.0107090435637107,0.95647466783879698,7.8759370048128996E-2,0.98574174695453509,0.91616176859748399,7.0569199533379007E-2,0.98574174695453509,0.91616176859748399,7.0569199533379007E-2,0.99537161832134402,0.94176476056728797,7.8797280944758005E-2,1.001358876282213,0.93244113377578997,5.4273116537351999E-2,1.001358876282213,0.93244113377578997,5.4273116537351999E-2,1.6511814798748887,2.1140635949169002E-2,0,1.6551815253689053,2.1191541392983002E-2,0,1.5200127760540241,1.9926449984554999E-2,0,2.316549850460035,2.7317064231570001E-2,0,2.3201078810574889,2.7377845585799001E-2,0,2.0090664354809271,2.4469411161449999E-2,0,3.0700075340745649,3.4311200941999999E-2,0,3.0738265429314682,3.4390250611204001E-2,0,2.5579211534951631,2.9567881702731998E-2,0,1.433528004138624,6.6085348544027006E-2,0,1.443030681734043,"Low (<10%)",6.6480282147021993E-2,0,1.3251870195837441,6.2511546120959993E-2,0,2.0669127476571938,8.7740405360629006E-2,0,2.0370405025326672,"Low (<10%)",8.6492905150952995E-2,0,1.7639480192999579,7.7304492497566005E-2,0,2.7317577529034232,0.10990890633730099,0,2.453380075950943,"Low (<10%)",9.8798041403247994E-2,0,2.041609279570336,8.4944097491432002E-2,0,789853,1.5,1.1875549946426301E-2,4.7502199785705204E-2,1.6425065993571157,2.1255490534504494E-5,1.7821112708069516E-2,1.7078511673414249,6.6480282147021993E-2,0.41099841013373561,4.1099841013373564E-2,0.16439936405349426,1.9931980921604826,2.5348364968278889E-4,6.1972591142787734E-2,2.2198235310064471,8.6492905150952995E-2,0.79065370117607836,7.9065370117607836E-2,0.31626148047043134,2.448784441411294,9.3780781931215894E-4,0.12089638248695904,2.8868801121879968,9.8798041403247994E-2,0.98255434686358922,9.8255434686358917E-2,0.39302173874543567,2.6790652162363076,1.4482293923542705E-3,0.15179400617249772,3.2253291905465953]
["Achimota, Ghana",5.6127000000000002,-0.23430000000000001,null,3.62444161775956,4.5898344430430695,5.5931582213364335,6.2123106737889904,0.84310868370113967,0.32842504473586448,0.15469434982749872,"DGE_LN Equity",8.4310868370113964E-2,0.3908116469870227,0.95083901364339396,-32767,0.14340767464742543,0,979362229.28607941,82570880,979362229.28607941,0.75379052362279508,1.5632465879480899,2.8525170409301799,null,3.5201222337992699,1,1.087918426593631,0.33885898414190702,0.22046665988433101,1.0846523658095819,0.33787950607954598,0.20113646915844299,1.0846523658095819,0.33787950607954598,0.20113646915844299,1.0488098548186673,0.32664599257861399,0.239579565132477,1.069914544811678,0.333270072249854,0.22728888863244001,1.069914544811678,0.333270072249854,0.22728888863244001,1.0339706423444739,0.32201194002880301,0.18712034039639999,1.137456036078542,0.354394499992437,0.257453278939068,1.137456036078542,0.354394499992437,0.257453278939068,0.989613011793121,0.95014515496946284,8.5794655966700994E-2,0.99000924778769717,0.91729677894760597,7.8146767392607994E-2,0.99000924778769717,0.91729677894760597,7.8146767392607994E-2,0.99790493279326309,0.95787093545681101,7.9974964469917004E-2,0.99308111803513099,0.92040275743074396,7.1706541163081006E-2,0.99308111803513099,0.92040275743074396,7.1706541163081006E-2,0.98278570632294493,0.94299846483465388,8.1719428528669993E-2,0.99979101603153508,0.92795131366605788,5.5129152634155999E-2,0.99979101603153508,0.92795131366605788,5.5129152634155999E-2,1.2243859751473081,3.8396249589013998E-2,0,1.232390525395997,3.8765832059258001E-2,0,1.1606673483417389,3.5017663058452997E-2,0,1.471419403768742,5.1829382739254998E-2,0,1.486262527929439,5.2499072520100998E-2,0,1.3322241671143773,4.4438685048882001E-2,0,1.75017793594306,6.6987657068199993E-2,0,1.768172461719808,6.7749028680719997E-2,0,1.5174895871244287,5.4612513221189998E-2,0,1.125439136995747,0.11331040753204299,0,1.136207843400723,"Low-medium (10-20%)",0.114732711992693,0,1.070082346130707,0.10363949996484401,0,1.402942008037426,0.15867141773301,0,1.389141343237879,"Low-medium (10-20%)",0.15752711356794899,0,1.245168760042298,0.133341361103573,0,1.692676623752706,0.20802848820515099,0,1.5544974096895261,"Low-medium (10-20%)",0.19116839759693299,0,1.3341083426451179,0.15410090512791699,0,2405029,2,7.5379052362279514E-2,0.30151620944911806,3.2060648377964722,1.1365078449122915E-3,0.11572406266905751,3.62444161775956,0.114732711992693,1.1982767836922203,0.11982767836922203,0.47931071347688814,3.9172428539075526,2.8718464834393818E-3,0.19040902917518937,4.5898344430430695,0.15752711356794899,1.6556001666662179,0.16556001666662179,0.66224006666648716,4.6489602666659486,5.4821403797320842E-3,0.27647574762426508,5.5931582213364335,0.19116839759693299,1.9348440484312213,0.19348440484312213,0.77393761937248851,5.095750477489954,7.4873623319399209E-3,0.33513521459460832,6.2123106737889904]
["Lagos-Ogba, Nigeria",6.524,3.379,null,2.0100000999999996,2.7014575946179686,4.3025270782742009,5.5452840272287993,0.34762637486025622,0.12393173138665098,8.9180810370055139E-2,"DGE_LN Equity",3.4762637486025622E-2,0.25256467628069185,0.86734453141347845,0,0.41560884467533121,0,27785071497.761906,965882368,27785071497.761906,0,1.0102587051227701,2.60203359424044,0.263034405833794,5,1,1.0480224320317353,0.64215346318688205,0.107680401632104,1.01627216428398,0.62284370744563,0.118404987220396,1.01627216428398,0.62284370744563,0.118404987220396,1.0561474978628469,0.64709825110932795,0.107377782370196,1.0289133067588587,0.63054697730266396,0.13875923569710799,1.0289133067588587,0.63054697730266396,0.13875923569710799,1.059986689381214,0.64943472299110605,9.5271386743191994E-2,1.088755894511126,0.66701390292390605,0.127918425499845,1.088755894511126,0.66701390292390605,0.127918425499845,1.017903198660941,0.88221531482537197,6.8211817480029996E-2,1.006554912463496,0.873075867301075,5.5895371021986003E-2,1.006554912463496,0.873075867301075,5.5895371021986003E-2,1.022804119190472,0.88648468327921204,7.1513222734695001E-2,1.025535788422177,0.88963165916670095,6.1600725251470999E-2,1.025535788422177,0.88963165916670095,6.1600725251470999E-2,1.0094292573599899,0.87507784050180304,6.4068814624616999E-2,1.03822279933911,0.90076640762214899,5.417220979357E-2,1.03822279933911,0.90076640762214899,5.417220979357E-2,1.8125100611719247,3.9031403879159002E-2,0,1.8130249754210619,3.9039393041914998E-2,0,1.6359351282256127,3.5272975989742002E-2,0,3.0457179652285906,6.6007703277983998E-2,0,3.0468423737870278,6.6024055751614005E-2,0,2.5682471838299912,5.5819870110499999E-2,0,4.7588538312942683,0.10348237878227701,0,4.760565421233184,0.103504673608371,0,3.819535431812735,8.3396567195237997E-2,0,1.729457314819232,6.0782049956491002E-2,0,1.7839955074420819,"Low (<10%)",6.2679276639112005E-2,0,1.609741155685612,5.6632146344386999E-2,0,2.883799820945192,0.102005689498969,0,2.9612236072490612,"Low-medium (10-20%)",0.104709178107633,0,2.496077334173207,8.8526108473765006E-2,0,4.4895411225138453,0.159342232743066,0,4.3724818806797607,"Low-medium (10-20%)",0.15517618621538501,0,3.5081651002475489,0.12502972851040001,0,8481111,2,0.01,0.01,2,9.9999999999999995E-8,0,2.0100000999999996,6.2679276639112005E-2,0.32606043535089535,3.2606043535089536E-2,0.13042417414035815,2.5216966965614325,2.1273407560678433E-4,4.91239898405713E-2,2.7014575946179686,0.104709178107633,1.0663879048287199,0.10663879048287199,0.42655516193148796,3.7062206477259521,2.2744769910090223E-3,0.16747679162575146,4.3025270782742009,0.15517618621538501,1.6339071743741278,0.16339071743741279,0.65356286974965117,4.6142514789986047,5.3394216480142382E-3,0.27213025683252967,5.5452840272287993]
["Uganda",1.3733,32.29,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,3.2567429937641383E-2,1.0926519145396673E-2,6.2733123018352863E-2,"DGE_LN Equity",3.2567429937641382E-3,0.37454978745673967,0.4805404276247342,-32767,0.2840987284966342,2.1276595744680851E-2,82330495379.402542,268129264,82712682605.88887,0,1.49819914982696,1.4416212828742001,null,4.50639237466119,1.51150033878013,1.086592943709771,1.7785412962300819,0.14109041694077501,1.0641565764608081,1.7432498668474401,9.9755719689589004E-2,1.0641565764608081,1.7432498668474401,9.9755719689589004E-2,1.127552876989145,1.845504596389594,0.16098952232812,1.0611659810855321,1.738295965331879,8.2617159501708004E-2,1.0611659810855321,1.738295965331879,8.2617159501708004E-2,1.1578451877256499,1.8950279460136841,0.16783592576082099,1.1340663682436267,1.8590549758664019,8.6947309792761995E-2,1.1340663682436267,1.8590549758664019,8.6947309792761995E-2,1.01179476323992,0.49673777375438494,0.107055854229913,0.99755672621513292,0.49057711799701798,0.10558454318505001,0.99755672621513292,0.49057711799701798,0.10558454318505001,1.02190502905752,0.50179035281970297,0.10681947381208901,1.021161523709188,0.501482373429323,0.12883973812531399,1.021161523709188,0.501482373429323,0.12883973812531399,1.0371872882582811,0.51160978694051096,7.2060629639551996E-2,1.0323462092154627,0.50744456192597198,0.110044687967876,1.0323462092154627,0.50744456192597198,0.110044687967876,1.7036606297823187,6.9444434326710004E-3,0,1.706829405388044,6.9501807025370002E-3,0,1.6811944213422041,6.8947009126410002E-3,0,3.1818364105936889,1.0540892028761999E-2,0,3.1924278315333039,1.056054315378E-2,0,2.8704257565094999,9.7967251951719993E-3,0,5.9605223054588627,1.7301523014124999E-2,0,5.9678082466776434,1.7305386889748999E-2,0,4.6300860469579694,1.4090739943083E-2,0,1.5683870306465333,3.9230216087060002E-3,0,1.604537986164793,"Low (<10%)",4.0061779846900002E-3,0,1.5803086016042101,3.973869289564E-3,0,2.8249222507622642,5.7425862876329999E-3,0,3.0123795113680099,"Low (<10%)",6.1104152628099996E-3,0,2.707640134348388,5.666565190188E-3,0,5.1589270184195062,9.1886778257359997E-3,0,5.2740554081250206,"Low (<10%)",9.370027665103E-3,0,4.0888570252690464,7.6238305271519998E-3,0,7610,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,4.0061779846900002E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,6.1104152628099996E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,9.370027665103E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Nairobi, Kenya",-1.292,36.821899999999999,null,4.3840585015425875,3.8045026841916991,4.3376488492122682,4.53431993925087,1.0746390665093821,0.43520296372100442,0.19980275772540568,"DGE_LN Equity",0.1074639066509382,0.86345468464728226,0.69841131500479092,-32767,0.41347221879396734,3.7974683544303799E-2,5147723075.0308886,553194432,5147723075.0308886,1.1038521906124299,3.4538187385891299,2.0952339450143702,null,5,1.8151603245464001,1.4393029764787619,0.16131137736170301,0.51264237080335395,1.4145488189400861,0.15898082629579199,0.55796763180015196,1.4145488189400861,0.15898082629579199,0.55796763180015196,1.683806401981722,0.18989318342487799,0.51156448976914204,1.45701679674228,0.16400291169181,0.59516703708627705,1.45701679674228,0.16400291169181,0.59516703708627705,1.7435798184230551,0.19688053827663601,0.45014034382144202,1.7046505036127979,0.193287037925195,0.45981194782711798,1.7046505036127979,0.193287037925195,0.45981194782711798,1.0097530918979241,0.73616787331132305,9.9199487508052006E-2,0.99833750902858187,0.73629892344279813,9.0137121098662995E-2,0.99833750902858187,0.73629892344279813,9.0137121098662995E-2,1.0293609992691479,0.75156587940938702,8.4671638794478005E-2,1.0039629112759541,0.74216334169544684,7.2590311943223004E-2,1.0039629112759541,0.74216334169544684,7.2590311943223004E-2,0.98649496655707403,0.71654112696263905,0.107085037143256,1.0107864792804513,0.74667725564083698,8.8763786440744993E-2,1.0107864792804513,0.74667725564083698,8.8763786440744993E-2,1.2400687141754587,1.4202068017756E-2,0,1.23955051278961,1.4199242462104E-2,0,1.211223254705742,1.3897703348987E-2,0,1.520735862173306,1.726944937292E-2,0,1.5289815564087701,1.7365832215697999E-2,0,1.433172265904217,1.6334797423493998E-2,0,1.928727236514268,2.1728343631293001E-2,0,1.933219698926212,2.1788496571606E-2,0,1.7071813199904693,1.9343532801359E-2,0,0.86157587001541003,8.8041328826490003E-2,0,0.87628683873802116,"Low (<10%)",8.9314182049134994E-2,0,0.856261189778735,8.7417480917661994E-2,0,0.90315362881594197,9.0942966258460003E-2,0,1.049391853153234,"Low-medium (10-20%)",0.10588734088045899,0,0.98363469049129904,9.9600654982210005E-2,0,1.1061880942500619,0.110363085257122,0,1.134085664380464,"Low-medium (10-20%)",0.11272611348123,0,1.0014846541108029,0.100076720141186,0,2317734,2,0.11038521906124299,0.44154087624497196,3.7661635049798878,2.4370903559616268E-3,0.17391702996176683,4.3840585015425875,8.9314182049134994E-2,0.83696118177421552,8.369611817742155E-2,0.3347844727096862,3.339137890838745,1.401116409205601E-3,0.12917920423406246,3.8045026841916991,0.10588734088045899,1.0825301215242917,0.10825301215242918,0.4330120486097167,3.7320481944388666,2.3438537533160106E-3,0.17024475241036896,4.3376488492122682,0.11272611348123,1.1728217606377949,0.11728217606377948,0.46912870425511793,3.876514817020472,2.7511334926686804E-3,0.18592528448261206,4.53431993925087]
["Nairobi, Kenya",-1.292,36.821899999999999,null,4.3840585015425875,3.8045026841916991,4.3376488492122682,4.53431993925087,1.0746390665093821,0.43520296372100442,0.19980275772540568,"DGE_LN Equity",0.1074639066509382,0.86345468464728226,0.69841131500479092,-32767,0.41347221879396734,3.7974683544303799E-2,5147723075.0308886,553194432,5147723075.0308886,1.1038521906124299,3.4538187385891299,2.0952339450143702,null,5,1.8151603245464001,1.4393029764787619,0.16131137736170301,0.51264237080335395,1.4145488189400861,0.15898082629579199,0.55796763180015196,1.4145488189400861,0.15898082629579199,0.55796763180015196,1.683806401981722,0.18989318342487799,0.51156448976914204,1.45701679674228,0.16400291169181,0.59516703708627705,1.45701679674228,0.16400291169181,0.59516703708627705,1.7435798184230551,0.19688053827663601,0.45014034382144202,1.7046505036127979,0.193287037925195,0.45981194782711798,1.7046505036127979,0.193287037925195,0.45981194782711798,1.0097530918979241,0.73616787331132305,9.9199487508052006E-2,0.99833750902858187,0.73629892344279813,9.0137121098662995E-2,0.99833750902858187,0.73629892344279813,9.0137121098662995E-2,1.0293609992691479,0.75156587940938702,8.4671638794478005E-2,1.0039629112759541,0.74216334169544684,7.2590311943223004E-2,1.0039629112759541,0.74216334169544684,7.2590311943223004E-2,0.98649496655707403,0.71654112696263905,0.107085037143256,1.0107864792804513,0.74667725564083698,8.8763786440744993E-2,1.0107864792804513,0.74667725564083698,8.8763786440744993E-2,1.2400687141754587,1.4202068017756E-2,0,1.23955051278961,1.4199242462104E-2,0,1.211223254705742,1.3897703348987E-2,0,1.520735862173306,1.726944937292E-2,0,1.5289815564087701,1.7365832215697999E-2,0,1.433172265904217,1.6334797423493998E-2,0,1.928727236514268,2.1728343631293001E-2,0,1.933219698926212,2.1788496571606E-2,0,1.7071813199904693,1.9343532801359E-2,0,0.86157587001541003,8.8041328826490003E-2,0,0.87628683873802116,"Low (<10%)",8.9314182049134994E-2,0,0.856261189778735,8.7417480917661994E-2,0,0.90315362881594197,9.0942966258460003E-2,0,1.049391853153234,"Low-medium (10-20%)",0.10588734088045899,0,0.98363469049129904,9.9600654982210005E-2,0,1.1061880942500619,0.110363085257122,0,1.134085664380464,"Low-medium (10-20%)",0.11272611348123,0,1.0014846541108029,0.100076720141186,0,2317734,2,0.11038521906124299,0.44154087624497196,3.7661635049798878,2.4370903559616268E-3,0.17391702996176683,4.3840585015425875,8.9314182049134994E-2,0.83696118177421552,8.369611817742155E-2,0.3347844727096862,3.339137890838745,1.401116409205601E-3,0.12917920423406246,3.8045026841916991,0.10588734088045899,1.0825301215242917,0.10825301215242918,0.4330120486097167,3.7320481944388666,2.3438537533160106E-3,0.17024475241036896,4.3376488492122682,0.11272611348123,1.1728217606377949,0.11728217606377948,0.46912870425511793,3.876514817020472,2.7511334926686804E-3,0.18592528448261206,4.53431993925087]
["Seybrew, Seychelles",-4.6340000000000003,55.426000000000002,null,"","","","","","","","DGE_LN Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37699,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Dar Es Salaam, Tanzania",-6.9,39,null,2.5619322362407755,2.8162866735124124,3.3550179515370124,4.0176968939021727,1.11148447136704,0.45285467246168459,0.20808288745402448,"DGE_LN Equity",0.11114844713670401,0.46314683072349278,1.2248951497032208,3.9E-2,0.4676523717133873,2.2222222222222223E-2,941949066.28998411,104696176,941949066.28998411,1.1524877925050201,1.85258732289397,3.6746854491096599,0.30006513677876101,5,1.53051471669878,0.96673482439505698,0.26972163773054098,0.18567142738410899,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0766293940517579,0.30159386896575602,0.128157399989658,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.1639643434011753,0.32692323427721798,0.16288874606845299,1.020441302859856,0.28535385552812698,0.19294019314118399,1.020441302859856,0.28535385552812698,0.19294019314118399,0.976036408206718,1.1889170655736647,0.115112447581254,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,0.990807736243003,1.2081948175300781,7.8207496518338998E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,0.97906114535790301,1.19414422568344,7.1221079832390996E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,1.74117712505563,3.6652430594406003E-2,0,1.7438594530143821,3.6646139657708E-2,0,1.61575779184573,3.5549694064458001E-2,0,3.1584853879246402,4.7886838263805999E-2,0,3.1773008420895739,4.7955333041871002E-2,0,2.73498810882981,4.4223984466846999E-2,0,5.4142560450971677,6.5767385379256998E-2,0,5.4489529771219916,6.5877623755971004E-2,0,4.4223015388350069,5.7301048650701E-2,0,1.8010907242792109,0.13588984147805999,0,1.683820973947582,"Low-medium (10-20%)",0.12644963385331401,0,1.5601296618407201,0.12266628463559,0,2.9336793193413371,0.15877921665988301,0,3.0755428571908081,"Low-medium (10-20%)",0.16590336669869499,0,2.647395874883975,0.152994619085945,0,4.6515652097008244,0.20117072903875899,0,5.3398004979325444,"Medium-high (20-40%)",0.23086291802171799,0,4.3337147628591746,0.20080698942949199,0,66067,1,0.115248779250502,0.46099511700200801,1.9219902340040163,1.3283396367510195E-3,0.17761854559799981,2.5619322362407755,0.12644963385331401,1.3385628595494086,0.13385628595494087,0.53542514381976347,2.0708502876395269,1.7918639145936854E-3,0.20821937813852837,2.8162866735124124,0.16590336669869499,1.7303431633897857,0.17303431633897856,0.69213726535591424,2.3842745307118287,2.994204766521404E-3,0.27561195070274802,3.3550179515370124,0.23086291802171799,2.207036461191469,0.22070364611914689,0.88281458447658756,2.7656291689531756,4.8711320113931748E-3,0.36438200846101643,4.0176968939021727]
["Mwanza, Tanzania",-2.516667,32.9,null,1.5100001000000001,1.5100001000000001,1.5100001000000001,1.5100001000000001,2.6865914438423403E-2,9.0034233033819792E-3,6.2334527849234204E-2,"DGE_LN Equity",2.6865914438423404E-3,0.36118899004529847,0.68138068261737128,-32767,0.4676523717133873,0,47129145851.411552,126616760,47268204227.901566,0,1.4447559601811899,2.0441420478521106,null,5,1,1.0625332328736521,0.81514849936550116,0.14580980665955601,1.051844095472197,0.80755875842442404,7.9415352887867996E-2,1.051844095472197,0.80755875842442404,7.9415352887867996E-2,1.0938359392737207,0.83903291257990587,0.15896386135080501,1.04228385215162,0.800159742079526,7.9679238315136E-2,1.04228385215162,0.800159742079526,7.9679238315136E-2,1.1204830059057549,0.85936500598604892,0.15281972022354701,1.10324447988731,0.84733936564002987,8.3974817342423999E-2,1.10324447988731,0.84733936564002987,8.3974817342423999E-2,0.99369873837039202,0.69077513191489104,5.9875037671174997E-2,0.99940977590870805,0.69479860900264501,5.8854541154933E-2,0.99940977590870805,0.69479860900264501,5.8854541154933E-2,0.996523081932708,0.69302256615265501,5.7083636623236997E-2,1.0176368927842141,0.70699155740493302,7.4033992390434997E-2,1.0176368927842141,0.70699155740493302,7.4033992390434997E-2,1.02508176408369,0.714386844553212,3.2381291434656997E-2,1.0229413605093507,0.71063388452047105,7.1729536365826005E-2,1.0229413605093507,0.71063388452047105,7.1729536365826005E-2,1.4290769764735507,3.0320525015680002E-3,0,1.4321718272706767,3.0351218699159999E-3,0,1.32562495351306,2.793984619135E-3,0,2.1493456557393782,4.7239938441099999E-3,0,2.160565286025709,4.739068918857E-3,0,1.815810292715581,3.9528949783299997E-3,0,3.1628136462934102,7.1046726684450001E-3,0,3.1767270540479582,7.1161987860410003E-3,0,2.433312371949611,5.4128112573719996E-3,0,1.3453100497437067,3.7310873358290001E-3,0,1.361969552638375,"Low (<10%)",3.77014415385E-3,0,1.2605816207673153,3.4704334838969999E-3,0,1.966637512520053,5.6508065864010002E-3,0,2.0749777760261421,"Low (<10%)",5.9455041874960004E-3,0,1.743454877979332,4.9579732945650001E-3,0,2.8275550521839632,8.3043430827150003E-3,0,2.8845452316050131,"Low (<10%)",8.4366908789580003E-3,0,2.2082252328047134,6.4134673715800002E-3,0,302020,1.5,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,3.77014415385E-3,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,5.9455041874960004E-3,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001,8.4366908789580003E-3,0,0.01,0.01,1.5,9.9999999999999995E-8,0,1.5100001000000001]
["SA Cider, South Africa",-30.559000000000001,22.937000000000001,null,0.1100001,0.1100001,0.1100001,0.1100001,0.24193978755906664,8.4548919906630646E-2,7.9262783222034242E-2,"DGE_LN Equity",2.4193978755906665E-2,0.62306670011170173,0.58588036019395673,9.968,8.6589671473879526E-2,0,16988927871.140341,411029760,18384865120.457775,0,2.49226680044681,1.7576410805818701,2.99537597347455,2.7922668538281701,1,1.017530041864434,0.25630869469133699,0.17654775028043601,1.1250080459051119,0.28277772054086298,0.16848081485859601,1.1250080459051119,0.28277772054086298,0.16848081485859601,0.93673257788050701,0.23646859846809401,0.14932165275797099,1.0814296066237361,0.272049891520521,0.13964402284244801,1.0814296066237361,0.272049891520521,0.13964402284244801,0.93784739443772092,0.23674234552246701,0.163613087070308,0.89467581623271697,0.226076176875077,0.17315671550985801,0.89467581623271697,0.226076176875077,0.17315671550985801,1.0024923559803147,0.60954118457629003,7.1153262368748998E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,0.99950668875861104,0.61985717534311602,6.3683256509938002E-2,1.0277326792329169,0.62434194071018201,6.5291943644309E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.010413407308649,0.62669835339767299,6.1745926475755997E-2,1.0283618312731633,0.625272696605778,6.2880569411512002E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.028343442117976,0.63790997101458502,6.7065333953471001E-2,1.098862479529058,7.1290824708440002E-3,0,1.097885823741072,7.097440682995E-3,0,1.091513800481652,7.0000603531510004E-3,0,1.1078918249015179,7.2681972277650001E-3,0,1.104079769427686,7.1918204984749998E-3,0,1.111164826900868,7.2994298545639999E-3,0,1.0806975611915193,6.8492163128029996E-3,0,1.0975188414099279,7.091848815315E-3,0,1.1170646111424447,7.3893088984959996E-3,0,1.0932173628887607,3.0477826236551001E-2,0,0.97840758040658304,"Low (<10%)",2.7252544827806001E-2,0,0.97091687046071795,2.6830001786181001E-2,0,1.218379633488041,3.4233490087904002E-2,0,1.0355542743645547,"Low (<10%)",2.9024207174962E-2,0,1.0407284009117299,2.9418108204294E-2,0,1.1889135087356739,3.2273941866824002E-2,0,1.2789440063348969,"Low (<10%)",3.5336986826819003E-2,0,1.298627350181297,3.6733831198041002E-2,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.7252544827806001E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,2.9024207174962E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,3.5336986826819003E-2,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Provenance Vineyard, California",38.463999999999999,-121.34694399999999,null,2.3983321777614699,2.6789019354835557,2.7929474158630794,3.208289381289783,0.56849536657295763,0.21104425431198068,0.11404933504824775,"DGE_LN Equity",5.6849536657295766E-2,0.62311155774049487,1.2144729268876169,6.3769999999999998,1.0628769524202332E-2,0.2,19261524937.327213,1095008768,21983458315.192062,0.18522049583181899,2.4924462309619799,3.64341878066285,2.3509497863102098,0,3.32192809488736,0.98005145723216702,5.1724601634980889,0.17756197191117301,0.96938693906530604,5.114883600730419,0.142086366885079,0.96938693906530604,5.114883600730419,0.142086366885079,1.0601789818608629,5.6068615995253124,0.24279564224084901,1.0143221159407121,5.3581421001908653,0.134504616834484,1.0143221159407121,5.3581421001908653,0.134504616834484,1.080503626188706,5.7170491377485479,0.30515995353967401,0.97157183894972987,5.1267116495846574,0.28658180885791801,0.97157183894972987,5.1267116495846574,0.28658180885791801,0.99977119472729803,1.2517494191722327,8.8964199645899994E-2,1.004887854777156,1.2359384925419941,5.1043037647675003E-2,1.004887854777156,1.2359384925419941,5.1043037647675003E-2,0.98358975156573503,1.231914658778666,5.9185412644004003E-2,1.0113829630027369,1.243635400376977,7.2235577572606999E-2,1.0113829630027369,1.243635400376977,7.2235577572606999E-2,1.0057307772013433,1.2584472241088167,8.3383226103333999E-2,1.0304863516855609,1.2678240837285499,8.2108853848666993E-2,1.0304863516855609,1.2678240837285499,8.2108853848666993E-2,1.037176093174446,0.27331552556869199,0,1.046628645733952,0.27655513471547899,0,1.0438952442114029,0.27565471393791602,0,1.1059923206313833,0.29641203313284797,0,1.1130804729295201,0.29895369707374703,0,1.1024904552543739,0.29543300419216501,0,1.1759157398667113,0.31988014292266598,0,1.1740482399417671,0.31950377656590701,0,1.1551506340816231,0.31320797731961297,0,1.0627136604539067,6.0589199785591998E-2,0,1.088026462533509,"Low (<10%)",6.2225810091689003E-2,0,1.085629805385611,6.2049472050651998E-2,0,1.049134358567444,6.0673292530902E-2,0,1.111869043963079,"Low (<10%)",6.4552371689244006E-2,0,1.103220190390656,6.3907482274635996E-2,0,1.1081047930676933,6.5031023978453006E-2,0,1.251438550226357,"Low (<10%)",7.3774409742752997E-2,0,1.2344287061942347,7.2510979363106007E-2,0,1058314,2,1.8522049583181897E-2,7.4088198332727589E-2,2.2963527933309105,6.8715116357328078E-5,2.7822470981474366E-2,2.3983321777614699,6.2225810091689003E-2,0.31558501228206381,3.155850122820638E-2,0.12623400491282552,2.5049360196513022,1.9929095580426356E-4,4.7532619963623964E-2,2.6789019354835557,6.4552371689244006E-2,0.36854200701929263,3.6854200701929261E-2,0.14741680280771705,2.5896672112308683,2.7175010729568684E-4,5.5591651717198605E-2,2.7929474158630794,7.3774409742752997E-2,0.56119237804393285,5.6119237804393284E-2,0.22447695121757313,2.8979078048702926,6.2997938227298922E-4,8.527464581964421E-2,3.208289381289783]
["Lake Ranch Winery, California",36.777999999999999,-119.41793199999999,null,8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,10,10,10,"DGE_LN Equity",2.8450792535792457,0.93749492191116235,0.97354789342727122,-32767,1.0628769524202332E-2,0.35897435897435898,3181674089.6099844,9052114944,3181674089.6099844,5,3.7499796876446494,2.9206436802818101,null,0,4.0320103949026196,0.99670550690579196,7.7584247141520998E-2,0.38738872097183902,0.92419533829769884,7.1865218058863006E-2,0.23230233470096601,0.92419533829769884,7.1865218058863006E-2,0.23230233470096601,1.121937358494242,8.7546362559741006E-2,0.33124200992306901,0.97667557231908797,7.6005988926614004E-2,0.291243664189062,0.97667557231908797,7.6005988926614004E-2,0.291243664189062,1.1656920814921099,9.1027023390577E-2,0.42138450488116103,1.0390995816880439,8.0931338903861005E-2,0.59173299225795395,1.0390995816880439,8.0931338903861005E-2,0.59173299225795395,1.0041366784889949,0.99716313966546399,0.14891886855561301,0.98835741537587196,0.98441929852637999,7.7999059749973995E-2,0.98835741537587196,0.98441929852637999,7.7999059749973995E-2,1.0108405564271621,1.005247475582379,0.10103803948135399,1.0034199507560499,0.99733061855517102,8.7353739235451006E-2,1.0034199507560499,0.99733061855517102,8.7353739235451006E-2,1.043928385163613,1.0384524761030427,0.13299208005389801,1.015178981662795,1.0062894625730847,0.142973334181029,1.015178981662795,1.0062894625730847,0.142973334181029,1.014101872543731,0.220984783721378,0,1.027139777608908,0.22498088545971601,0,1.031522000294526,0.22633764575051701,0,1.096316560067812,0.246514370216185,0,1.124338952559669,0.254975577250175,0,1.1372334736205727,0.258974071863806,0,1.2023349002080601,0.27943554848927199,0,1.229416417239187,0.28740143033773202,0,1.245719689042869,0.29246714733177998,0,1.017453867283171,2.848320269426365,0,1.1113881828281289,"Extremely high (>80%)",3.1305949044145338,0,1.1161298456606741,3.1494741387291052,0,0.97716378884039012,2.8158151065153172,0,1.151189795696393,"Extremely high (>80%)",3.3546774517513702,0,1.164392256601898,3.4072850774148051,0,1.031434389319217,3.0698087016453921,0,1.183155530908758,"Extremely high (>80%)",3.5511760243969106,0,1.1988453378252399,3.6137687982550863,0,78948,1,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.1305949044145338,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.3546774517513702,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,3.5511760243969106,5,0.5,2,5,2.5000149999999999E-2,1.1375,8.1625001499999996]
["Chalone Winery",{"$f":"B452","v":36.465727000000001},{"$f":"C452","v":-121.2325},null,6.615900880295392,6.6454469794249205,6.7318834509788434,7.0450450993225635,8.005524644350249,6.9410698702033624,9.802454499510624,"DGE_LN Equity",0.80055246443502492,0.6962192714364317,1.1545958543029038,-32767,1.0628769524202332E-2,0.21052631578947367,2412580159.0818257,1931396992,2412580159.0818257,4.0009959532724402,2.7848770857457299,3.4637875629087098,null,0,3.3814291066360198,0.99218634379082704,0.22440315002519401,0.31343426543337799,1.008123214116011,0.228122467237028,0.179170911930949,1.008123214116011,0.228122467237028,0.179170911930949,1.114626907221355,0.25308375317609899,0.30759118478720698,1.0909776770600761,0.24739011883568501,0.23057040510219001,1.0909776770600761,0.24739011883568501,0.23057040510219001,1.1476586998775431,0.26082115416472401,0.376584954604328,1.0730117817457181,0.24321218322093499,0.42731837634075498,1.0730117817457181,0.24321218322093499,0.42731837634075498,1.01526765155705,1.200230222774366,9.1888251204691004E-2,1.0044784039270367,1.1835051204184299,6.5044942976347997E-2,1.0044784039270367,1.1835051204184299,6.5044942976347997E-2,1.027516693842057,1.2153781827333261,5.3837884651111001E-2,1.005409574152073,1.1850605832980019,5.2545528491624999E-2,1.005409574152073,1.1850605832980019,5.2545528491624999E-2,1.0508117554748999,1.243131395470024,7.6138131925184996E-2,1.0132476630081919,1.193766931243109,7.3510930333579E-2,1.0132476630081919,1.193766931243109,7.3510930333579E-2,1.0476892741909201,0.18375046500095901,0,1.0598005020047587,0.18512171852746201,0,1.0743109635524739,0.18677830359584399,0,1.2487452335169309,0.206536358617118,0,1.2694771327052847,0.208879955553324,0,1.324789037261269,0.215201572820962,0,1.49973926930222,0.234981789515392,0,1.516364051243603,0.23685445089704099,0,1.581150469122542,0.244292462449892,0,1.0559400265357759,0.81884084506090404,0,1.0512608847461793,"Extremely high (>80%)",0.81150147449138987,0,1.0656544244886781,0.81876329788145796,0,1.120325756920689,0.81607908854349598,0,1.1636142144779913,"Extremely high (>80%)",0.84433427065072308,0,1.214313606151189,0.86988750332383813,0,1.3067815975797019,0.90093071732589292,0,1.4131849035027193,"Extremely high (>80%)",0.97385931806665005,0,1.4735630083670801,1.004441715109214,0,31371,1,0.40009959532724404,1.6003983813089762,4.2007967626179523,1.6008108628061974E-2,0.79869762774040032,6.615900880295392,0.81150147449138987,4.0205937161404472,0.4020593716140447,1.6082374864561788,4.2164749729123585,1.6165314036205216E-2,0.80456920602017767,6.6454469794249205,0.84433427065072308,4.0778142727907207,0.40778142727907207,1.6311257091162883,4.2622514182325766,1.6628710021518441E-2,0.82187761360845957,6.7318834509788434,0.97385931806665005,4.2837133782762242,0.42837133782762243,1.7134853513104897,4.426970702620979,1.8350343144356483E-2,0.88623870224673851,7.0450450993225635]
["Blossom Hill Winery",38.726329999999997,-121.264,null,7.0179413475617034,7.2898362257075719,7.3238001217928268,7.4499429289757959,2.4524235037826609,1.2184332373879285,0.87638201218924672,"DGE_LN Equity",0.24524235037826611,0.71921210125831514,1.1989832701199503,-32767,1.0628769524202332E-2,0.22222222222222221,1856809084.1473019,455368224,1856809084.1473019,2.2942081364711906,2.8768484050332601,3.5969498103598494,null,0,3.4447848426729002,0.99002199619594,0.33380076334851599,0.214084646269187,0.95974793201618702,0.32330888313795603,0.17178781103861501,0.95974793201618702,0.32330888313795603,0.17178781103861501,1.1066532187132547,0.37424838122245202,0.28154304594259499,0.98780497070472795,0.33303406436557798,0.17780096094609299,0.98780497070472795,0.33303406436557798,0.17780096094609299,1.1106271997470327,0.375626554775152,0.36315005987063098,0.97059034940695499,0.32706710136053002,0.34680752273390603,0.97059034940695499,0.32706710136053002,0.34680752273390603,1.006961714908071,1.249421795921664,8.4493551338321995E-2,1.0111314476811599,1.217359387405432,5.8524298487447002E-2,1.0111314476811599,1.217359387405432,5.8524298487447002E-2,0.98666614637515293,1.2255959568621513,5.3281167115660999E-2,1.0349479452847199,1.2460197735339631,6.5098831975294993E-2,1.0349479452847199,1.2460197735339631,6.5098831975294993E-2,1.0057685460182513,1.247416701300134,8.6408936642757006E-2,1.050621873747456,1.2654081987469801,7.4812875919578997E-2,1.050621873747456,1.2654081987469801,7.4812875919578997E-2,1.0461078340101819,8.5983717830900003E-2,0,1.0482544501730009,8.6176470867994001E-2,0,1.028112530935906,8.4380379368435995E-2,0,1.08618158392688,8.9551806700379002E-2,0,1.0877518803974373,8.9694573408823003E-2,0,1.0212455174503767,8.3769215587577994E-2,0,1.1092799285926327,9.1608438452499996E-2,0,1.1085079152317241,9.1543348341092998E-2,0,0.989365119450477,8.0931862112452999E-2,0,1.056651102732814,0.25758993768724903,0,1.092218503634474,"Medium-high (20-40%)",0.26654532356669602,0,1.0712318272737531,0.26098998131279699,0,0.98150131003985397,0.23928441963560401,0,1.1011808126673073,"Medium-high (20-40%)",0.26932552253983,0,1.0338533898263249,0.25153347525321801,0,0.99878692764349108,0.24388168857586701,0,1.1420965764898019,"Medium-high (20-40%)",0.279891642908419,0,1.01934366033517,0.247447272366417,0,1156697,2,0.22942081364711905,0.91768325458847622,5.6707330183539053,1.0526904888982591E-2,0.41899816973033893,7.0179413475617034,0.26654532356669602,2.414380870790354,0.24143808707903541,0.96575234831614165,5.8630093932645666,1.1658594122285483E-2,0.44941589000457877,7.2898362257075719,0.26932552253983,2.4293509528136372,0.24293509528136373,0.97174038112545491,5.8869615245018192,1.1803616397382583E-2,0.45329459976816955,7.3238001217928268,0.279891642908419,2.4848684111174184,0.24848684111174185,0.99394736444696741,5.9757894577878696,1.2349266889822517E-2,0.46785683985113619,7.4499429289757959]
["Yploca Brazil",-3.9348700000000001,-38.667000000000002,null,11.686834801486757,11.004019218515484,11.022931921065007,10.997595789277106,9.6122907919500005,9.3638392152504508,9.9670494219164709,"DGE_LN Equity",0.96122907919500011,1.0515408381838924,1.2851293471095051,5.0000000000000001E-3,2.0205595395648035E-2,3.125E-2,197605574.06260788,189944224,197605574.06260788,4.2648802936777699,4.2061633527355697,3.8553880413285202,0.26783539209761498,0.69282676896724504,1.70043971814109,0.95741450304860309,0.16012574244386299,0.242772053777987,1.1820931081099453,0.197134410100749,0.31725791562844602,1.1820931081099453,0.197134410100749,0.31725791562844602,0.93315653039938795,0.15616693572694901,0.31687314320014298,1.1329338971279641,0.18901949101134599,0.27324677883626403,1.1329338971279641,0.18901949101134599,0.27324677883626403,1.0139180406342787,0.16934689984882101,0.29913588241618599,1.0888179248455341,0.181737080686382,0.34477505531748398,1.0888179248455341,0.181737080686382,0.34477505531748398,1.0208371789174553,1.3080508140483471,7.4614822214376E-2,1.0103731553647519,1.367447465611292,8.4014044365896004E-2,1.0103731553647519,1.367447465611292,8.4014044365896004E-2,1.015773067935049,1.3030611945356381,4.3159650980537999E-2,1.022523157682061,1.383744342632188,7.0547846837827E-2,1.022523157682061,1.383744342632188,7.0547846837827E-2,1.0078269865781151,1.2927423780061733,5.9258572726276999E-2,1.0611102097038527,1.4335195114980821,9.3629622487210004E-2,1.0611102097038527,1.4335195114980821,9.3629622487210004E-2,0.99741214786541099,0.15699928266052199,0,0.99498183705241316,0.156611436175223,0,0.98556492339976798,0.155155354391738,0,0.960098328008962,0.15103655731495,0,0.95963155163466496,0.15096611511142299,0,0.94851807299146307,0.14936169033463001,0,0.91089283491681505,0.14317354993777201,0,0.91675142708873902,0.144118304196834,0,0.91265824797172301,0.143753662202109,0,1.0417767275192169,0.980474970884605,0,0.84171190088680492,"High (40-80%)",0.79443987528703908,0,0.83374559638165291,0.78705363671640893,0,1.0288716809365761,0.96714811372767595,0,0.84703225322092701,"High (40-80%)",0.79868014829413203,0,0.83722278536814587,0.79019200366836395,0,0.89838902003063903,0.84544535545431299,0,0.84196944793941997,"High (40-80%)",0.79300439763052588,0,0.83821016089645883,0.79099797168075003,0,2490629,2,0.42648802936777697,1.7059521174711079,8.8238084698844332,3.6378550487604897E-2,1.1206956636436116,11.686834801486757,0.79443987528703908,3.9899380378147935,0.39899380378147936,1.5959752151259174,8.3839008605036689,3.1839350990583104E-2,0.99230379189531259,11.004019218515484,0.79868014829413203,3.9976178550219497,0.39976178550219499,1.59904714200878,8.3961885680351198,3.1962037005759142E-2,0.99573417401534803,11.022931921065007,0.79300439763052588,3.9873288664616116,0.39873288664616113,1.5949315465846445,8.3797261863385799,3.1797722851924747E-2,0.99114033350195618,10.997595789277106]
["Yploca Brazil",-3.9348700000000001,-38.667000000000002,null,11.686834801486757,11.004019218515484,11.022931921065007,10.997595789277106,9.6122907919500005,9.3638392152504508,9.9670494219164709,"DGE_LN Equity",0.96122907919500011,1.0515408381838924,1.2851293471095051,5.0000000000000001E-3,2.0205595395648035E-2,3.125E-2,197605574.06260788,189944224,197605574.06260788,4.2648802936777699,4.2061633527355697,3.8553880413285202,0.26783539209761498,0.69282676896724504,1.70043971814109,0.95741450304860309,0.16012574244386299,0.242772053777987,1.1820931081099453,0.197134410100749,0.31725791562844602,1.1820931081099453,0.197134410100749,0.31725791562844602,0.93315653039938795,0.15616693572694901,0.31687314320014298,1.1329338971279641,0.18901949101134599,0.27324677883626403,1.1329338971279641,0.18901949101134599,0.27324677883626403,1.0139180406342787,0.16934689984882101,0.29913588241618599,1.0888179248455341,0.181737080686382,0.34477505531748398,1.0888179248455341,0.181737080686382,0.34477505531748398,1.0208371789174553,1.3080508140483471,7.4614822214376E-2,1.0103731553647519,1.367447465611292,8.4014044365896004E-2,1.0103731553647519,1.367447465611292,8.4014044365896004E-2,1.015773067935049,1.3030611945356381,4.3159650980537999E-2,1.022523157682061,1.383744342632188,7.0547846837827E-2,1.022523157682061,1.383744342632188,7.0547846837827E-2,1.0078269865781151,1.2927423780061733,5.9258572726276999E-2,1.0611102097038527,1.4335195114980821,9.3629622487210004E-2,1.0611102097038527,1.4335195114980821,9.3629622487210004E-2,0.99741214786541099,0.15699928266052199,0,0.99498183705241316,0.156611436175223,0,0.98556492339976798,0.155155354391738,0,0.960098328008962,0.15103655731495,0,0.95963155163466496,0.15096611511142299,0,0.94851807299146307,0.14936169033463001,0,0.91089283491681505,0.14317354993777201,0,0.91675142708873902,0.144118304196834,0,0.91265824797172301,0.143753662202109,0,1.0417767275192169,0.980474970884605,0,0.84171190088680492,"High (40-80%)",0.79443987528703908,0,0.83374559638165291,0.78705363671640893,0,1.0288716809365761,0.96714811372767595,0,0.84703225322092701,"High (40-80%)",0.79868014829413203,0,0.83722278536814587,0.79019200366836395,0,0.89838902003063903,0.84544535545431299,0,0.84196944793941997,"High (40-80%)",0.79300439763052588,0,0.83821016089645883,0.79099797168075003,0,2490629,2,0.42648802936777697,1.7059521174711079,8.8238084698844332,3.6378550487604897E-2,1.1206956636436116,11.686834801486757,0.79443987528703908,3.9899380378147935,0.39899380378147936,1.5959752151259174,8.3839008605036689,3.1839350990583104E-2,0.99230379189531259,11.004019218515484,0.79868014829413203,3.9976178550219497,0.39976178550219499,1.59904714200878,8.3961885680351198,3.1962037005759142E-2,0.99573417401534803,11.022931921065007,0.79300439763052588,3.9873288664616116,0.39873288664616113,1.5949315465846445,8.3797261863385799,3.1797722851924747E-2,0.99114033350195618,10.997595789277106]
["Lagunas, Peru",-5.2329999999999997,-75.659000000000006,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.31734542982036862,0.11249568472864784,8.6219688372387374E-2,"NEW CO",3.1734542982036859E-2,0.48560509828284304,0.70277079483737548,2.5999999999999999E-2,0.15001547614953403,0.16113744075829384,31146069207.912693,988406272,31146069207.912693,0,1.9424203931313699,2.1083123845121299,0.287826867285081,3.5851113421375498,3.07818243281474,0.97017503861319787,0.355691884581743,0.29328730965514499,0.93716472233357795,0.34355970026058702,0.23427615253283901,0.93716472233357795,0.34355970026058702,0.23427615253283901,1.0245894754241891,0.37514121148267898,0.28891604169758101,0.97548320203712491,0.35745912471603197,0.27677314754945398,0.97548320203712491,0.35745912471603197,0.27677314754945398,1.0811190652293781,0.39534655653689599,0.25377934388116102,1.0209891882776281,0.37396570386306,0.33595341482455099,1.0209891882776281,0.37396570386306,0.33595341482455099,0.99803322091916213,0.72404298129136402,8.5276457383207993E-2,1.020416267071836,0.72371969808998005,8.9367367694444005E-2,1.020416267071836,0.72371969808998005,8.9367367694444005E-2,1.0074516531718321,0.73107717269899997,9.2882976904993003E-2,1.0542412182654213,0.74836789811318916,7.3061942202510999E-2,1.0542412182654213,0.74836789811318916,7.3061942202510999E-2,1.0155010772705779,0.73718918447390702,7.7161426207589007E-2,1.092101650306466,0.77534137874877085,7.8573833031975002E-2,1.092101650306466,0.77534137874877085,7.8573833031975002E-2,0.91111852703102802,1.1104059080987E-2,0,0.91718162176862517,1.1133584977756E-2,0,0.92345036234433298,1.1161840818191E-2,0,0.92965358732580206,1.1190131614305999E-2,0,0.94278080791293395,1.1252038121619E-2,0,0.97657074509252095,1.1408161835431E-2,0,1.0041601637970401,1.1536122923951999E-2,0,1.037315988537528,1.1689473487240001E-2,0,1.1029540360434611,1.1994205443905E-2,0,0.93912798285700405,3.1218196316297998E-2,0,0.97867706702062496,"Low (<10%)",3.2406551086494997E-2,0,0.985366115835969,3.2488795425437998E-2,0,0.90734251095144003,2.9829118400717999E-2,0,0.96647569732016003,"Low (<10%)",3.1477831571811998E-2,0,1.0011148762512001,3.1914591198347997E-2,0,0.92881551726588996,2.9179773374036998E-2,0,1.0159911588167181,"Low (<10%)",3.1258143103734003E-2,0,1.0802798391079,3.2073009155665001E-2,0,7421,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,3.2406551086494997E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,3.1477831571811998E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,3.1258143103734003E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Porgera, Papua New Guinea",-5.46,143.15,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,5.4373827165421634E-3,1.8144319142344649E-3,6.0858827443622185E-2,"NEW CO",5.4373827165421636E-4,0.20308835455343952,0.20758014853837831,-32767,0.60236220472440949,0,145212276045.58252,78957472,145212276045.58252,0,0.81235341821375795,0.62274044561513497,null,5,1,1.06215578326242,2.4469986391893919,4.6162890755815998E-2,1.0347458208550553,2.384703127487152,5.4348761603675001E-2,1.0347458208550553,2.384703127487152,5.4348761603675001E-2,1.0681299554884689,2.4606031867555291,6.3888959590395006E-2,1.066415837455079,2.456935245616954,4.7072350266587001E-2,1.066415837455079,2.456935245616954,4.7072350266587001E-2,1.0691621086587979,2.4629536340426101,5.4085101805825E-2,1.0917816735860353,2.514788959273393,5.4869263887686003E-2,1.0917816735860353,2.514788959273393,5.4869263887686003E-2,0.99497224950647201,0.21564975874747599,5.0917503325558999E-2,1.0172544882804959,0.21732531297674801,6.1895238636288999E-2,1.0172544882804959,0.21732531297674801,6.1895238636288999E-2,1.0085633321252787,0.21831794954505199,5.3299886127578001E-2,1.0284912143042293,0.21972875321792501,8.5170417232207002E-2,1.0284912143042293,0.21972875321792501,8.5170417232207002E-2,1.0170974072641601,0.220053792108555,8.1629153562328999E-2,1.0160856538481779,0.21695964879614901,9.2729396473903006E-2,1.0160856538481779,0.21695964879614901,9.2729396473903006E-2,2.300284779364449,1.5574033151290001E-3,0,2.300264242391052,1.55739854522E-3,0,2.2506219666381169,1.5479286867829999E-3,0,4.9559002724571792,2.1741954195409999E-3,0,4.9561604074535524,2.1742558383830001E-3,0,4.3213766194923666,2.0322922302119998E-3,0,10.790673475814293,3.5293773170059998E-3,0,10.790262736346335,3.5292819188349998E-3,0,7.6249711108392129,2.80502536481E-3,0,2.1656755210606731,6.3645450806000005E-4,0,2.223023467241688,"Low (<10%)",6.5307858545100004E-4,0,2.175048133828974,6.4910750061100003E-4,0,4.6397914851014432,8.8360261875799996E-4,0,4.6474932511139881,"Low (<10%)",8.8494633395899995E-4,0,4.0522434754954553,8.2716556483900005E-4,0,10.092644874359204,1.432985691742E-3,0,9.8831689498001403,"Low (<10%)",1.403410773624E-3,0,6.9839706008202604,1.1154118338500001E-3,0,1551,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,6.5307858545100004E-4,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,8.8494633395899995E-4,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.403410773624E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
["Timbuktu, Mali",16.765999999999998,-3.0024999999999999,null,0.51000009999999996,0.51000009999999996,0.51000009999999996,0.51000009999999996,5.0411623077307212E-2,1.6973296475188304E-2,6.3997057375817887E-2,"NEW CO",5.0411623077307212E-3,0.2341412919335164,1.2450226076442947,8.1000000000000003E-2,0.36089785296031229,0,156257005808.36697,787716928,158570759393.10318,0,0.93656516773406595,3.73506782293288,0.33890927280892102,4.8515905604345804,1,0.98691512888745503,1.6378859467186393,0.10768933757487099,0.98752248551243804,1.6388707034682799,9.8089225589137005E-2,0.98752248551243804,1.6388707034682799,9.8089225589137005E-2,0.95813970526986003,1.590029035961841,0.12795700979699001,0.98559964089460195,1.6356688805697053,0.11950996462742,0.98559964089460195,1.6356688805697053,0.11950996462742,0.99436429075668709,1.6502747782273,0.10830124107231801,1.03286746308879,1.714376850034959,0.124424346552406,1.03286746308879,1.714376850034959,0.124424346552406,1.000510418275818,1.2541021148994571,2.4155836929417002E-2,0.99999902128074303,1.2544547732358979,2.3490648477718E-2,0.99999902128074303,1.2544547732358979,2.3490648477718E-2,1.011703079353609,1.268020923678111,3.0306828058790002E-2,1.0097154653393401,1.266632898597585,3.2672230272255999E-2,1.0097154653393401,1.266632898597585,3.2672230272255999E-2,1.0207849848056687,1.279300081820302,3.8710302590895002E-2,1.0043577736085587,1.2599670875030129,3.6994036129936E-2,1.0043577736085587,1.2599670875030129,3.6994036129936E-2,1.423756019261637,1.6254897392347999E-2,0,1.423957823008061,1.6267602790706999E-2,0,1.4235814911743421,1.6258992520744999E-2,0,1.3568474674513999,1.4994332869205E-2,0,1.364923395537345,1.5154147879969999E-2,0,1.3845481374241333,1.5522919442258001E-2,0,1.2915496254681651,1.3764114297515E-2,0,1.3046753217832807,1.4017802251527E-2,0,1.354312600924328,1.4952751565484999E-2,0,1.448653943090769,1.0114626848303001E-2,0,1.448137092663272,"Low (<10%)",1.0117670505923999E-2,0,1.4477013034091759,1.0111941774087E-2,0,1.4230157973131921,9.6189599665250005E-3,0,1.391325093678534,"Low (<10%)",9.4472203356349999E-3,0,1.4111641136388433,9.6759731980239991E-3,0,1.305006962470882,8.5048603362810008E-3,0,1.268671246826125,"Low (<10%)",8.3334448213119999E-3,0,1.316571786431153,8.8867679688599995E-3,0,8229,0.5,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,1.0117670505923999E-2,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,9.4472203356349999E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996,8.3334448213119999E-3,0,0.01,0.01,0.5,9.9999999999999995E-8,0,0.51000009999999996]
[null,null,null,null,"","","","","","","","HEIA_NA Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","HEIA_NA Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","HEIA_NA Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(M465=\"\",\"\",IF(V465=0,0.01,((2*V465)/5)))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","K_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","K_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","K_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","K_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["US ",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Greater China",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Germany ",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Mexico",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Canada",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Russia",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Argentina",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["India",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Malaysia",null,null,null,{"$f":"IF(M493=\"\",\"\",EP493)","v":""},"","","",{"$f":"IF(V493=5,$B$6,IF(M493=\"\",\"\",IF(M493>1,$B$6,(($B$6*M493)+$B$7))))","v":""},{"$f":"IF(V493=5,$B$6,IF(M493=\"\",\"\",IF(M493>1,$B$6,($B$6*(2/3))*(M493^2)+($B$6/3)*M493+$B$7)))","v":""},{"$f":"IF(V493=5,$B$6,IF(M493=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M493))^1.5)))","v":""},"NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI493=\"\",\"\",IF(EI493<1000,$D$6,IF(EI493<10000,$D$7,IF(EI493<100000,$D$8,IF(EI493<1000000,$D$9,$D$10)))))","v":""},{"$f":"IF(M493=\"\",\"\",IF(V493=0,0.01,V493/(5/$B$9)))","v":""},"",{"$f":"IF(M493=\"\",\"\",IF($EJ493=\"\",(4/5*V493+1),$EJ493*(4/5*V493+1)))","v":""},{"$f":"IF(M493=\"\",\"\",IF($EJ493=\"\", $B$8*(2*(10^-8)*((V493)^2))+((10^-8)*V493)+(10^-7),$EJ493*$B$8*(2*(10^-8)*((V493)^2))+((10^-8)*V493)+(10^-7)))","v":""},{"$f":"IF(M493=\"\",\"\",IF($EJ493=\"\",EK493*(0.031*(V493^2))+(0.15*V493),$EJ493*EK493*(0.031*(V493^2))+(0.15*V493)))","v":""},{"$f":"IF(M493=\"\",\"\",SUM(EL493:EO493))","v":""},"",{"$f":"IF(DI493=\"Arid and low water use\",5,IF(EQ493=\"\",\"\",IF(EQ493=0,0,(MAX(0,MIN(5,(LN(EQ493)-LN(0.1))/LN(2)+1))))))","v":""},{"$f":"IF(EQ493=\"\",\"\",IF(ER493=0,0.01,ER493/(5/$B$9)))","v":""},"","",{"$f":"IF(EQ493=\"\",\"\",IF($EJ493=\"\",$B$8*(2*(10^-8)*((ER493)^2))+((10^-8)*ER493)+(10^-7),$EJ493*$B$8*(2*(10^-8)*((ER493)^2))+((10^-8)*ER493)+(10^-7)))","v":""},"","","",{"$f":"IF(DS493=\"Arid and low water use\",5,IF(EY493=\"\",\"\",IF(EY493=0,0,(MAX(0,MIN(5,(LN(EY493)-LN(0.1))/LN(2)+1))))))","v":""},{"$f":"IF(EY493=\"\",\"\",IF(EZ493=0,0.01,EZ493/(5/$B$9)))","v":""},"","",{"$f":"IF(EY493=\"\",\"\",IF($EJ493=\"\",$B$8*(2*(10^-8)*((EZ493)^2))+((10^-8)*EZ493)+(10^-7),$EJ493*$B$8*(2*(10^-8)*((EZ493)^2))+((10^-8)*EZ493)+(10^-7)))","v":""},"","","",{"$f":"IF(EC493=\"Arid and low water use\",5,IF(FG493=\"\",\"\",IF(FG493=0,0,(MAX(0,MIN(5,(LN(FG493)-LN(0.1))/LN(2)+1))))))","v":""},{"$f":"IF(FG493=\"\",\"\",IF(FH493=0,0.01,FH493/(5/$B$9)))","v":""},"","",{"$f":"IF(FG493=\"\",\"\",IF($EJ493=\"\",$B$8*(2*(10^-8)*((FH493)^2))+((10^-8)*FH493)+(10^-7),$EJ493*$B$8*(2*(10^-8)*((FH493)^2))+((10^-8)*FH493)+(10^-7)))","v":""},"",""]
["Venezuela",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Rest of World",null,null,null,"","","","","","","","NESN_VX Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","RI_FP Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","RI_FP Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","RI_FP Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","PG_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","PG_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","PG_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","PG_US Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","248135Z_NA Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","248135Z_NA Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","248135Z_NA Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","SAB_LN Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","SAB_LN Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"","","","","","","","SAB_LN Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"","","","","","","","SAB_LN Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(M529=\"\",\"\",IF(V529=0,0.01,((2*V529)/5)))","v":""},{"$f":"IF(M529=\"\",\"\",$EJ529*(4/5*V529+1))","v":""},"","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M561=\"\",\"\",$EJ561*(4/5*V561+1))","v":""},"","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(M593=\"\",\"\",IF(V593=0,0.01,((2*V593)/5)))","v":""},{"$f":"IF(M593=\"\",\"\",$EJ593*(4/5*V593+1))","v":""},"","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(M621=\"\",\"\",EP621)","v":""},null,null,null,{"$f":"IF(V621=5,$B$6,IF(M621=\"\",\"\",IF(M621>1,$B$6,(($B$6*M621)+$B$7))))","v":""},{"$f":"IF(V621=5,$B$6,IF(M621=\"\",\"\",IF(M621>1,$B$6,($B$6*(2/3))*(M621^2)+($B$6/3)*M621+$B$7)))","v":""},{"$f":"IF(V621=5,$B$6,IF(M621=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M621))^1.5)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI621=\"\",\"\",IF(EI621<1000,$D$6,IF(EI621<10000,$D$7,IF(EI621<100000,$D$8,IF(EI621<1000000,$D$9,$D$10)))))","v":""},{"$f":"IF(M621=\"\",\"\",IF(V621=0,0.01,V621/(5/$B$9)))","v":""},"","",{"$f":"IF(M621=\"\",\"\",IF($EJ621=\"\", $B$8*(2*(10^-8)*((V621)^2))+((10^-8)*V621)+(10^-7),$EJ621*$B$8*(2*(10^-8)*((V621)^2))+((10^-8)*V621)+(10^-7)))","v":""},{"$f":"IF(M621=\"\",\"\",IF($EJ621=\"\",EK621*(0.031*(V621^2))+(0.15*V621),$EJ621*EK621*(0.031*(V621^2))+(0.15*V621)))","v":""},{"$f":"IF(M621=\"\",\"\",SUM(EL621:EO621))","v":""}]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(M625=\"\",\"\",$EJ625*(4/5*V625+1))","v":""},"","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(M657=\"\",\"\",IF(V657=0,0.01,((2*V657)/5)))","v":""},{"$f":"IF(M657=\"\",\"\",$EJ657*(4/5*V657+1))","v":""},"","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,"",null,null,null,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"33.0 New Co Location Data","index":33,"n_rows":102,"n_cols":175,"rows_kept":102,"cut":false,"hidden":false,"merged":[[14,11,15,11],[2,0,2,2],[13,0,13,3],[13,4,13,10],[13,138,13,139],[14,140,14,145],[14,146,14,153],[14,154,14,161],[14,162,14,169],[13,140,13,169]]}
["Shadow price calculations for new company sheets"]
[]
["Add locations and click the button in your new company sheet to obtain shadow prices for each location"]
[]
["User-adjustable assumptions",null,"Population weight adjustments"]
["Minimum approximation value ($)",10,"<1000",0.1]
["Maximum approximation value ($)",0,"<10000",0.5]
["Value of DALY ($)",50000,"<100000",1]
["Maximum habitat value per m2 ($)",0.5,"<1000000",1.5]
[null,null,">1000000",2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"WRI data"]
["User defined values",null,null,null,"Shadow Price Estimations  (US$/m3)",null,null,null,null,null,null,null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,null,null,null,null,null,null,null,null,null,2030,null,null,null,null,null,null,null,null,null,2040,null,null,null,null,null,"Population data",null,"GIZ/NCD/VfU/DBRM Associates: Estimated Water Shadow Price Calculations."]
[null,null,null,"1,000 m3","Hybrid","Hybrid","Hybrid","Hybrid","Linear","Quadratic","Logistic","Company Ticker","Baseline Water Stress","Inter-annual variability","Seasonal variability","Ground water","Access to Water","Threatened Amphibians",null,null,null,"Baseline Water Stress","Interannual variability","Seasonal variability",null,null,null,"Water supply 2020 ssp2 rcp45 (optimistic) change from baseline","Water supply 2020 ssp2 rcp45 (optimistic) future value","Water supply 2020 ssp2 rcp45 (optimistic) uncertainty value","Water supply 2020 ssp2 rcp85 (business as usual) change from baseline","Water supply 2020 ssp2 rcp85 (business as usual) future value","Water supply 2020 ssp2 rcp85 (business as usual) uncertainty value","Water supply 2020 ssp3 rcp85 (pessimistic) change from baseline","Water supply 2020 ssp3 rcp85 (pessimistic) future value","Water supply 2020 ssp3 rcp85 (pessimistic) uncertainty value","Water supply 2030 ssp2 rcp45 (optimistic) change from baseline","Water supply 2030 ssp2 rcp45 (optimistic) future value","Water supply 2030 ssp2 rcp45 (optimistic) uncertainty value","Water supply 2030 ssp2 rcp85 (business as usual) change from baseline","Water supply 2030 ssp2 rcp85 (business as usual) future value","Water supply 2030 ssp2 rcp85 (business as usual) uncertainty value","Water supply 2030 ssp3 rcp85 (pessimistic) change from baseline","Water supply 2030 ssp3 rcp85 (pessimistic) future value","Water supply 2030 ssp3 rcp85 (pessimistic) uncertainty value","Water supply 2040 ssp2 rcp45 (optimistic) change from baseline","Water supply 2040 ssp2 rcp45 (optimistic) future value","Water supply 2040 ssp2 rcp45 (optimistic) uncertainty value","Water supply 2040 ssp2 rcp85 (business as usual) change from baseline","Water supply 2040 ssp2 rcp85 (business as usual) future value","Water supply 2040 ssp2 rcp85 (business as usual) uncertainty value","Water supply 2040 ssp3 rcp85 (pessimistic) change from baseline","Water supply 2040 ssp3 rcp85 (pessimistic) future value","Water supply 2040 ssp3 rcp85 (pessimistic) uncertainty value","Seasonal variability 2020 ssp2 rcp45 (optimistic) change from baseline","Seasonal variability 2020 ssp2 rcp45 (optimistic) future value","Seasonal variability 2020 ssp2 rcp45 (optimistic) uncertainty value","Seasonal variability 2020 ssp2 rcp85 (business as usual) change from baseline","Seasonal variability 2020 ssp2 rcp85 (business as usual) future value","Seasonal variability 2020 ssp2 rcp85 (business as usual) uncertainty value","Seasonal variability 2020 ssp3 rcp85 (pessimistic) change from baseline","Seasonal variability 2020 ssp3 rcp85 (pessimistic) future value","Seasonal variability 2020 ssp3 rcp85 (pessimistic) uncertainty value","Seasonal variability 2030 ssp2 rcp45 (optimistic) change from baseline","Seasonal variability 2030 ssp2 rcp45 (optimistic) future value","Seasonal variability 2030 ssp2 rcp45 (optimistic) uncertainty value","Seasonal variability 2030 ssp2 rcp85 (business as usual) change from baseline","Seasonal variability 2030 ssp2 rcp85 (business as usual) future value","Seasonal variability 2030 ssp2 rcp85 (business as usual) uncertainty value","Seasonal variability 2030 ssp3 rcp85 (pessimistic) change from baseline","Seasonal variability 2030 ssp3 rcp85 (pessimistic) future value","Seasonal variability 2030 ssp3 rcp85 (pessimistic) uncertainty value","Seasonal variability 2040 ssp2 rcp45 (optimistic) change from baseline","Seasonal variability 2040 ssp2 rcp45 (optimistic) future value","Seasonal variability 2040 ssp2 rcp45 (optimistic) uncertainty value","Seasonal variability 2040 ssp2 rcp85 (business as usual) change from baseline","Seasonal variability 2040 ssp2 rcp85 (business as usual) future value","Seasonal variability 2040 ssp2 rcp85 (business as usual) uncertainty value","Seasonal variability 2040 ssp3 rcp85 (pessimistic) change from baseline","Seasonal variability 2040 ssp3 rcp85 (pessimistic) future value","Seasonal variability 2040 ssp3 rcp85 (pessimistic) uncertainty value","Water demand 2020 ssp2 rcp45 (optimistic) change from baseline","Water demand 2020 ssp2 rcp45 (optimistic) future value","Water demand 2020 ssp2 rcp45 (optimistic) uncertainty value","Water demand 2020 ssp2 rcp85 (business as usual) change from baseline","Water demand 2020 ssp2 rcp85 (business as usual) future value","Water demand 2020 ssp2 rcp85 (business as usual) uncertainty value","Water demand 2020 ssp3 rcp85 (pessimistic) change from baseline","Water demand 2020 ssp3 rcp85 (pessimistic) future value","Water demand 2020 ssp3 rcp85 (pessimistic) uncertainty value","Water demand 2030 ssp2 rcp45 (optimistic) change from baseline","Water demand 2030 ssp2 rcp45 (optimistic) future value","Water demand 2030 ssp2 rcp45 (optimistic) uncertainty value","Water demand 2030 ssp2 rcp85 (business as usual) change from baseline","Water demand 2030 ssp2 rcp85 (business as usual) future value","Water demand 2030 ssp2 rcp85 (business as usual) uncertainty value","Water demand 2030 ssp3 rcp85 (pessimistic) change from baseline","Water demand 2030 ssp3 rcp85 (pessimistic) future value","Water demand 2030 ssp3 rcp85 (pessimistic) uncertainty value","Water demand 2040 ssp2 rcp45 (optimistic) change from baseline","Water demand 2040 ssp2 rcp45 (optimistic) future value","Water demand 2040 ssp2 rcp45 (optimistic) uncertainty value","Water demand 2040 ssp2 rcp85 (business as usual) change from baseline","Water demand 2040 ssp2 rcp85 (business as usual) future value","Water demand 2040 ssp2 rcp85 (business as usual) uncertainty value","Water demand 2040 ssp3 rcp85 (pessimistic) change from baseline","Water demand 2040 ssp3 rcp85 (pessimistic) future value","Water demand 2040 ssp3 rcp85 (pessimistic) uncertainty value","Water stress 2020 ssp2 rcp45 (optimistic) change from baseline","Water stress 2020 ssp2 rcp45 (optimistic) future value","Water stress 2020 ssp2 rcp45 (optimistic) uncertainty value","Water stress 2020 ssp2 rcp85 (business as usual) change from baseline","Water stress 2020 ssp2 rcp85 (business as usual) future label","Water stress 2020 ssp2 rcp85 (business as usual) future value","Water stress 2020 ssp2 rcp85 (business as usual) uncertainty value","Water stress 2020 ssp3 rcp85 (pessimistic) change from baseline","Water stress 2020 ssp3 rcp85 (pessimistic) future value","Water stress 2020 ssp3 rcp85 (pessimistic) uncertainty value","Water stress 2030 ssp2 rcp45 (optimistic) change from baseline","Water stress 2030 ssp2 rcp45 (optimistic) future value","Water stress 2030 ssp2 rcp45 (optimistic) uncertainty value","Water stress 2030 ssp2 rcp85 (business as usual) change from baseline","Water stress 2030 ssp2 rcp85 (business as usual) future label","Water stress 2030 ssp2 rcp85 (business as usual) future value","Water stress 2030 ssp2 rcp85 (business as usual) uncertainty value","Water stress 2030 ssp3 rcp85 (pessimistic) change from baseline","Water stress 2030 ssp3 rcp85 (pessimistic) future value","Water stress 2030 ssp3 rcp85 (pessimistic) uncertainty value","Water stress 2040 ssp2 rcp45 (optimistic) change from baseline","Water stress 2040 ssp2 rcp45 (optimistic) future value","Water stress 2040 ssp2 rcp45 (optimistic) uncertainty value","Water stress 2040 ssp2 rcp85 (business as usual) change from baseline","Water stress 2040 ssp2 rcp85 (business as usual) future label","Water stress 2040 ssp2 rcp85 (business as usual) future value","Water stress 2040 ssp2 rcp85 (business as usual) uncertainty value","Water stress 2040 ssp3 rcp85 (pessimistic) change from baseline","Water stress 2040 ssp3 rcp85 (pessimistic) future value","Water stress 2040 ssp3 rcp85 (pessimistic) uncertainty value","Local Population",null,"2010 data",null,null,null,null,null,"2020 data (US$)",null,null,null,null,null,null,null,"2030 data (US$)",null,null,null,null,null,null,null,"2040 data (US$)"]
["Location Name","Latitude","Longitude","Water Use",2010,2020,2030,2040,"($/m3)","($/m3)","($/m3)",null,"BWS","WSV","SV","GW","WCG","ECO_V","BA","WITHDRAWAL","BT","BWS_s","WSV_s","SV_s","GW_s","WCG_s","ECO_V_s","bt2024cr","bt2024tr","bt2024ur","bt2028cr","bt2028tr","bt2028ur","bt2038cr","bt2038tr","bt2038ur","bt3024cr","bt3024tr","bt3024ur","bt3028cr","bt3028tr","bt3028ur","bt3038cr","bt3038tr","bt3038ur","bt4024cr","bt4024tr","bt4024ur","bt4028cr","bt4028tr","bt4028ur","bt4038cr","bt4038tr","bt4038ur","sv2024cr","sv2024tr","sv2024ur","sv2028cr","sv2028tr","sv2028ur","sv2038cr","sv2038tr","sv2038ur","sv3024cr","sv3024tr","sv3024ur","sv3028cr","sv3028tr","sv3028ur","sv3038cr","sv3038tr","sv3038ur","sv4024cr","sv4024tr","sv4024ur","sv4028cr","sv4028tr","sv4028ur","sv4038cr","sv4038tr","sv4038ur","ut2024cr","ut2024tr","ut2024ur","ut2028cr","ut2028tr","ut2028ur","ut2038cr","ut2038tr","ut2038ur","ut3024cr","ut3024tr","ut3024ur","ut3028cr","ut3028tr","ut3028ur","ut3038cr","ut3038tr","ut3038ur","ut4024cr","ut4024tr","ut4024ur","ut4028cr","ut4028tr","ut4028ur","ut4038cr","ut4038tr","ut4038ur","ws2024cr","ws2024tr","ws2024ur","ws2028cr","ws2028tl","ws2028tr","ws2028ur","ws2038cr","ws2038tr","ws2038ur","ws3024cr","ws3024tr","ws3024ur","ws3028cr","ws3028tl","ws3028tr","ws3028ur","ws3038cr","ws3038tr","ws3038ur","ws4024cr","ws4024tr","ws4024ur","ws4028cr","ws4028tl","ws4028tr","ws4028ur","ws4038cr","ws4038tr","ws4038ur","ES00POP","weighting","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS_raw","BWS_s","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS_raw","BWS_s","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS_raw","BWS_s","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL"]
["Buzwagi, Tanzania",-6.76,39.28,null,{"$f":"IF(M17=\"\",\"\",EP17)","v":4.4899960750789107},{"$f":"IF(ER17=\"\",\"\",EX17)","v":4.8963636608870216},{"$f":"IF(EZ17=\"\",\"\",FF17)","v":5.7583470459062109},{"$f":"IF(FH17=\"\",\"\",FN17)","v":6.8215236120786731},{"$f":"IF(V17=5,$B$6,IF(M17=\"\",\"\",IF(M17>1,$B$6,(($B$6*M17)+$B$7))))","v":1.11148447136704},{"$f":"IF(V17=5,$B$6,IF(M17=\"\",\"\",IF(M17>1,$B$6,($B$6*(2/3))*(M17^2)+($B$6/3)*M17+$B$7)))","v":0.45285467246168459},{"$f":"IF(V17=5,$B$6,IF(M17=\"\",\"\",$B$7+$B$6/(1+(30*EXP(-1.5*5*M17))^1.5)))","v":0.20808288745402448},null,0.11114844713670401,0.46314683072349278,1.2248951497032208,-32767,0.4676523717133873,2.2222222222222223E-2,941949066.28998411,104696176,941949066.28998411,1.1524877925050201,1.85258732289397,3.6746854491096599,null,5,1.53051471669878,0.96673482439505698,0.26972163773054098,0.18567142738410899,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0766293940517579,0.30159386896575602,0.128157399989658,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.1639643434011753,0.32692323427721798,0.16288874606845299,1.020441302859856,0.28535385552812698,0.19294019314118399,1.020441302859856,0.28535385552812698,0.19294019314118399,0.976036408206718,1.1889170655736647,0.115112447581254,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,0.990807736243003,1.2081948175300781,7.8207496518338998E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,0.97906114535790301,1.19414422568344,7.1221079832390996E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,1.74117712505563,3.6652430594406003E-2,0,1.7438594530143821,3.6646139657708E-2,0,1.61575779184573,3.5549694064458001E-2,0,3.1584853879246402,4.7886838263805999E-2,0,3.1773008420895739,4.7955333041871002E-2,0,2.73498810882981,4.4223984466846999E-2,0,5.4142560450971677,6.5767385379256998E-2,0,5.4489529771219916,6.5877623755971004E-2,0,4.4223015388350069,5.7301048650701E-2,0,1.8010907242792109,0.13588984147805999,0,1.683820973947582,"Low-medium (10-20%)",0.12644963385331401,0,1.5601296618407201,0.12266628463559,0,2.9336793193413371,0.15877921665988301,0,3.0755428571908081,"Low-medium (10-20%)",0.16590336669869499,0,2.647395874883975,0.152994619085945,0,4.6515652097008244,0.20117072903875899,0,5.3398004979325444,"Medium-high (20-40%)",0.23086291802171799,0,4.3337147628591746,0.20080698942949199,0,2113078,{"$f":"IF(EI17=\"\",\"\",IF(EI17<1000,$D$6,IF(EI17<10000,$D$7,IF(EI17<100000,$D$8,IF(EI17<1000000,$D$9,$D$10)))))","v":2},{"$f":"IF(M17=\"\",\"\",IF(V17=0,0.01,V17/(5/$B$9)))","v":0.115248779250502},{"$f":"IF(M17=\"\",\"\",IF(V17=0,0.01,((2*V17)/5)))","v":0.46099511700200801},{"$f":"IF(M17=\"\",\"\",IF($EJ17=\"\",(4/5*V17+1),$EJ17*(4/5*V17+1)))","v":3.8439804680080325},{"$f":"IF(M17=\"\",\"\",IF($EJ17=\"\", $B$8*(2*(10^-8)*((V17)^2))+((10^-8)*V17)+(10^-7),$EJ17*$B$8*(2*(10^-8)*((V17)^2))+((10^-8)*V17)+(10^-7)))","v":2.656567748624114E-3},{"$f":"IF(M17=\"\",\"\",IF($EJ17=\"\",EK17*(0.031*(V17^2))+(0.15*V17),$EJ17*EK17*(0.031*(V17^2))+(0.15*V17)))","v":0.18236392232024656},{"$f":"IF(M17=\"\",\"\",SUM(EL17:EO17))","v":4.4899960750789107},{"$f":"IF(DJ17=\"\",\"\",DJ17)","v":0.12644963385331401},{"$f":"IF(DI17=\"Arid and low water use\",5,IF(EQ17=\"\",\"\",IF(EQ17=0,0,(MAX(0,MIN(5,(LN(EQ17)-LN(0.1))/LN(2)+1))))))","v":1.3385628595494086},{"$f":"IF(EQ17=\"\",\"\",IF(ER17=0,0.01,ER17/(5/$B$9)))","v":0.13385628595494087},{"$f":"IF(EQ17=\"\",\"\",IF(ER17=0,0.01,((2*ER17)/5)))","v":0.53542514381976347},{"$f":"IF(EQ17=\"\",\"\",IF($EJ17=\"\",(4/5*ER17+1),$EJ17*(4/5*ER17+1)))","v":4.1417005752790539},{"$f":"IF(EQ17=\"\",\"\",IF($EJ17=\"\",$B$8*(2*(10^-8)*((ER17)^2))+((10^-8)*ER17)+(10^-7),$EJ17*$B$8*(2*(10^-8)*((ER17)^2))+((10^-8)*ER17)+(10^-7)))","v":3.5836144435587749E-3},{"$f":"IF(EQ17=\"\",\"\",IF($EJ17=\"\",ES17*(0.031*(ER17^2))+(0.15*ER17),$EJ17*ES17*(0.031*(ER17^2))+(0.15*ER17)))","v":0.21565432734464546},{"$f":"IF(ER17=\"\",\"\",SUM(ET17:EW17))","v":4.8963636608870216},{"$f":"IF(DT17=\"\",\"\",DT17)","v":0.16590336669869499},{"$f":"IF(DS17=\"Arid and low water use\",5,IF(EY17=\"\",\"\",IF(EY17=0,0,(MAX(0,MIN(5,(LN(EY17)-LN(0.1))/LN(2)+1))))))","v":1.7303431633897857},{"$f":"IF(EY17=\"\",\"\",IF(EZ17=0,0.01,EZ17/(5/$B$9)))","v":0.17303431633897856},{"$f":"IF(EY17=\"\",\"\",IF(EZ17=0,0.01,((2*EZ17)/5)))","v":0.69213726535591424},{"$f":"IF(EY17=\"\",\"\",IF($EJ17=\"\",(4/5*EZ17+1),$EJ17*(4/5*EZ17+1)))","v":4.7685490614236574},{"$f":"IF(EY17=\"\",\"\",IF($EJ17=\"\",$B$8*(2*(10^-8)*((EZ17)^2))+((10^-8)*EZ17)+(10^-7),$EJ17*$B$8*(2*(10^-8)*((EZ17)^2))+((10^-8)*EZ17)+(10^-7)))","v":5.9882922296111748E-3},{"$f":"IF(EY17=\"\",\"\",IF($EJ17=\"\",FA17*(0.031*(EZ17^2))+(0.15*EZ17),$EJ17*FA17*(0.031*(EZ17^2))+(0.15*EZ17)))","v":0.29167242689702821},{"$f":"IF(EZ17=\"\",\"\",SUM(FB17:FE17))","v":5.7583470459062109},{"$f":"IF(ED17=\"\",\"\",ED17)","v":0.23086291802171799},{"$f":"IF(EC17=\"Arid and low water use\",5,IF(FG17=\"\",\"\",IF(FG17=0,0,(MAX(0,MIN(5,(LN(FG17)-LN(0.1))/LN(2)+1))))))","v":2.207036461191469},{"$f":"IF(FG17=\"\",\"\",IF(FH17=0,0.01,FH17/(5/$B$9)))","v":0.22070364611914689},{"$f":"IF(FG17=\"\",\"\",IF(FH17=0,0.01,((2*FH17)/5)))","v":0.88281458447658756},{"$f":"IF(FG17=\"\",\"\",IF($EJ17=\"\",(4/5*FH17+1),$EJ17*(4/5*FH17+1)))","v":5.5312583379063511},{"$f":"IF(FG17=\"\",\"\",IF($EJ17=\"\",$B$8*(2*(10^-8)*((FH17)^2))+((10^-8)*FH17)+(10^-7),$EJ17*$B$8*(2*(10^-8)*((FH17)^2))+((10^-8)*FH17)+(10^-7)))","v":9.7421419524217363E-3},{"$f":"IF(FG17=\"\",\"\",IF($EJ17=\"\",FI17*(0.031*(FH17^2))+(0.15*FH17),$EJ17*FI17*(0.031*(FH17^2))+(0.15*FH17)))","v":0.39770854774331243},{"$f":"IF(FH17=\"\",\"\",SUM(FJ17:FM17))","v":6.8215236120786731}]
["Boxberg Saxony Germany",49.4818,9.6375250000000001,null,5.6162420250681189,{"$f":"IF(ER18=\"\",\"\",EX18)","v":5.3078704386685471},{"$f":"IF(EZ18=\"\",\"\",FF18)","v":5.1860533177080974},{"$f":"IF(FH18=\"\",\"\",FN18)","v":4.9481492190613467},5.0165636987972251,3.3499153225384148,6.3223990031136355,null,0.50165636987972251,0.46069155228632702,0.43631016650853993,0.246,0,0,5533187685.1589022,2775758848,5533187685.1589022,3.3266994693054999,1.8427662091453101,1.3089304995256199,0.48212546407999002,0,1,1.0617722792259847,0.214973889557941,0.10016592372253599,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0760076013539519,0.21785251786836199,0.12826375064439299,1.0036713701614193,0.202969350987831,0.10149774283445601,1.0445811868953867,0.21138522478400501,0.190684390338,1.0445811868953867,0.21138522478400501,0.190684390338,0.96263959138738708,0.194491556426206,0.10901033715853101,1.0749405976379447,0.217632937433483,0.176962984481112,1.0749405976379447,0.217632937433483,0.176962984481112,0.98761424703754308,0.43662590239071503,9.0608817370587999E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,1.010244484835995,0.44572880491390998,8.0912587360161006E-2,0.99898282637078395,0.44120475084021199,9.3660270600935E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,0.99027319762768684,0.43704665576887303,8.5258672166925994E-2,1.0516746126340213,0.46403646679594102,0.102069229392622,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.99518750455728799,0.43933222860049398,8.5763942665826001E-2,0.92419567910858003,9.4339450209166995E-2,0,0.924160311137185,9.4336173255456998E-2,0,0.92932879617300401,9.4805869953934002E-2,0,0.83398291664273505,8.6333124082943996E-2,0,0.83402324503284098,8.6336401036655006E-2,0,0.82323979549900494,8.5406838500830001E-2,0,0.75424417221205697,7.9256360492546002E-2,0,0.75417126493840003,7.9249442479157994E-2,0,0.72012625141786302,7.6271419768422E-2,0,0.87042739501760613,0.43884143513038198,0,0.85887898001306284,"High (40-80%)",0.43302769313164202,0,0.86368237083420196,0.43518372374847197,0,0.83093225674914495,0.42535054510826298,0,0.79842836104645198,"High (40-80%)",0.40843157853096906,0,0.78810513325993103,0.40403409740723201,0,0.78351667535823699,0.40750540511314198,0,0.70159343371680505,"Medium-high (20-40%)",0.36414268636786506,0,0.66992190359193404,0.35045899149219301,0,52547,1,0.33266994693054996,1.3306797877221999,3.6613595754444002,1.1067062626072188E-2,0.61313559927544703,5.6162420250681189,{"$f":"IF(DJ18=\"\",\"\",DJ18)","v":0.43302769313164202},3.1144592916174125,0.31144592916174124,{"$f":"IF(EQ18=\"\",\"\",IF(ER18=0,0.01,((2*ER18)/5)))","v":1.245783716646965},{"$f":"IF(EQ18=\"\",\"\",IF($EJ18=\"\",(4/5*ER18+1),$EJ18*(4/5*ER18+1)))","v":3.4915674332939304},9.699987823734952E-3,{"$f":"IF(EQ18=\"\",\"\",IF($EJ18=\"\",ES18*(0.031*(ER18^2))+(0.15*ER18),$EJ18*ES18*(0.031*(ER18^2))+(0.15*ER18)))","v":0.5608193009039163},{"$f":"IF(ER18=\"\",\"\",SUM(ET18:EW18))","v":5.3078704386685471},{"$f":"IF(DT18=\"\",\"\",DT18)","v":0.40843157853096906},3.0300944147680662,0.30300944147680664,{"$f":"IF(EY18=\"\",\"\",IF(EZ18=0,0.01,((2*EZ18)/5)))","v":1.2120377659072266},{"$f":"IF(EY18=\"\",\"\",IF($EJ18=\"\",(4/5*EZ18+1),$EJ18*(4/5*EZ18+1)))","v":3.4240755318144531},9.1816024633527785E-3,{"$f":"IF(EY18=\"\",\"\",IF($EJ18=\"\",FA18*(0.031*(EZ18^2))+(0.15*EZ18),$EJ18*FA18*(0.031*(EZ18^2))+(0.15*EZ18)))","v":0.54075841752306486},{"$f":"IF(EZ18=\"\",\"\",SUM(FB18:FE18))","v":5.1860533177080974},{"$f":"IF(ED18=\"\",\"\",ED18)","v":0.36414268636786506},2.8645038695974661,0.28645038695974662,{"$f":"IF(FG18=\"\",\"\",IF(FH18=0,0.01,((2*FH18)/5)))","v":1.1458015478389865},{"$f":"IF(FG18=\"\",\"\",IF($EJ18=\"\",(4/5*FH18+1),$EJ18*(4/5*FH18+1)))","v":3.2916030956779729},8.2055110639775511E-3,{"$f":"IF(FG18=\"\",\"\",IF($EJ18=\"\",FI18*(0.031*(FH18^2))+(0.15*FH18),$EJ18*FI18*(0.031*(FH18^2))+(0.15*FH18)))","v":0.50253906448040975},{"$f":"IF(FH18=\"\",\"\",SUM(FJ18:FM18))","v":4.9481492190613467}]
["Lippendorf Saxony Germany",51.189580999999997,12.362564000000001,null,8.0174011344614335,7.6982998352572203,7.6557886799691115,7.4492981603960819,6.0218932244103147,4.4248442752166959,8.4195327530554369,null,0.60218932244103152,0.48222434949293225,0.51000526056059481,2.028,0,0,3679389317.330461,2215688960,3679389317.330461,3.5902171275279802,1.9288973979717301,1.5300157816817801,1.49692246600807,0,1,1.0806774467476441,0.17003550698530301,0.15720258998171599,1.0626793290905967,0.167297076343911,0.125006258233017,1.0626793290905967,0.167297076343911,0.125006258233017,1.0156780402461281,0.16007585302972699,0.109685960571564,1.0156346086482313,0.160074028294791,0.14062835145085401,1.0156346086482313,0.160074028294791,0.14062835145085401,0.96229258415769603,0.15189576804865801,0.14173063152583701,1.0357044454033939,0.16315546642126799,0.14806934596280799,1.0357044454033939,0.16315546642126799,0.14806934596280799,0.96577751520986188,0.495963482859545,8.7842484746827001E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99535259335099813,0.51156441744110803,9.3532957677094006E-2,0.99491444099314597,0.51049128774627395,8.6193223826993001E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,0.98114471361980604,0.50446522181143205,7.4744890363227998E-2,1.0577659836781139,0.54173119620675803,9.4045273911485996E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.994422057383748,0.51108546940573996,7.9947267984764994E-2,0.91759920201988709,8.9839464113140005E-2,0,0.91776328604040613,8.9847554118397996E-2,0,0.92275328040965099,9.0128149563941995E-2,0,0.82247280321685701,8.4641848629449998E-2,0,0.82285798876500804,8.4661009168220003E-2,0,0.81215995753616099,8.4095560379627995E-2,0,0.73888049000966305,8.0074444555395002E-2,0,0.73905523221840497,8.0081214612426996E-2,0,0.70594337634358195,7.8301711508390007E-2,0,0.84909628194929998,0.52835708085902799,0,0.86363144639860001,"High (40-80%)",0.53705394070186396,0,0.86832711915014915,0.53873116932818399,0,0.80977708548030491,0.52876087821772699,0,0.81019097001843909,"High (40-80%)",0.52888660371755802,0,0.79965762353954495,0.52535418315805005,0,0.76783350736970701,0.5271670539876,0,0.71357734872959,"High (40-80%)",0.49082765272269402,0,0.68160697723820796,0.47992085846645494,0,570113,1.5,0.35902171275279804,1.4360868510111922,5.8082605530335769,1.9334624436364165E-2,0.75371910598030034,8.0174011344614335,0.53705394070186396,3.4250669971024998,0.34250669971025,1.370026798841,5.6100803965230002,1.7596760152631074E-2,0.70059587974058946,7.6982998352572203,0.52888660371755802,3.4029584335093146,0.34029584335093144,1.3611833734037257,5.5835501202111777,1.7370323179872589E-2,0.69368486317433597,7.6557886799691115,0.49082765272269402,3.2952165312381259,0.3295216531238126,1.3180866124952504,5.4542598374857514,1.6287810933782849E-2,0.66066389948129789,7.4492981603960819]
["Schwarze Pumpe Brandenburg Germany",51.521110999999998,14.332777999999999,null,5.5076577186281162,5.2093657603270334,4.9507186678488271,4.4971316000770294,4.7640363588476395,3.1010816148440314,5.6408184077805554,null,0.47640363588476392,0.42967582346202537,0.49262108013856526,2.028,0,0,3413154404.2063494,1626039168,3413154404.2063494,3.2521844238084499,1.7187032938480999,1.4778632404156999,1.49692246600807,0,1,1.057556358615287,0.15931367057111501,0.17412661941766999,1.0012190243290959,0.15097792031549101,0.155507582685425,1.0012190243290959,0.15097792031549101,0.155507582685425,0.96856236343251412,0.14614592083528799,0.153292060052168,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94054558388718901,0.14199819366029401,0.14275701802386301,0.94395713401624892,0.142505276289771,0.14528969241374201,0.96669284965901503,0.145868013761177,0.13866594530215601,0.96669284965901503,0.145868013761177,0.13866594530215601,0.969073008947542,0.483690390070735,5.4117769026760999E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.99690411671143198,0.48964186618752098,5.7103048062986002E-2,0.96222493386866703,0.48004633072446001,7.2275193833635995E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,0.98438124876672684,0.48328287064721298,5.9480284256373001E-2,1.025059431872281,0.51134644625641001,7.4521083494146004E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.99642769649696605,0.48879657278141297,6.4497570832234993E-2,0.92208265667981315,6.2346296646044998E-2,0,0.92219918922202915,6.2359079308325002E-2,0,0.92462824499557084,6.2559634871690001E-2,0,0.83367027916790892,5.1763574622237997E-2,0,0.833761059828934,5.1771949469939002E-2,0,0.812502050622113,4.9002519569669001E-2,0,0.75760153485271997,4.2658352045462998E-2,0,0.75751405606224098,4.2644247038809001E-2,0,0.70420003864283498,3.5907784017031999E-2,0,0.87189930746305,0.391343043083139,0,0.92107637471229908,"High (40-80%)",0.41303443031945802,0,0.92350247301298805,0.41436280709763801,0,0.86072958298053504,0.354191032677384,0,0.88646533896111201,"Medium-high (20-40%)",0.36459583136524998,0,0.86386249060265297,0.34509255580320197,0,0.802580443064566,0.299345772704737,0,0.78361400555454797,"Medium-high (20-40%)",0.292348171057082,0,0.72846306755163204,0.24616626422172699,0,76583,1,0.32521844238084496,1.3008737695233799,3.6017475390467601,1.0576836048306537E-2,0.59445957400966931,5.5076577186281162,0.41303443031945802,3.0462620489104517,0.30462620489104519,1.2185048195641808,3.4370096391283615,9.2798429332525915E-3,0.54457145870123935,5.2093657603270334,0.36459583136524998,2.8662980663055655,0.28662980663055654,1.1465192265222262,3.2930384530444523,8.2157932678876867E-3,0.50294519501426105,4.9507186678488271,0.292348171057082,2.5476875657820468,0.25476875657820469,1.0190750263128188,3.0381500526256375,6.4908374097161093E-3,0.43341568372885642,4.4971316000770294]
["Moorburg Hamburg Germany",53.488999999999997,9.9436,null,3.6490491932114018,3.4612221412021551,3.480071316145954,3.2553022552622628,0.84978105620143474,0.33140220829906669,0.15584175515468313,null,8.4978105620143476E-2,0.39510072380255679,0.43937865860575503,0.437,0,0,21463894431.269157,1823961088,22731839483.27095,0.76516308775080699,1.58040289521023,1.3181359758172699,0.63189585905380397,0,1,1.062261424966509,1.273495500162418,0.150893588572766,1.023782801351105,1.228111543470803,0.135873511386221,1.023782801351105,1.228111543470803,0.135873511386221,0.98012491680645597,1.1764512974936887,0.13194523841747,0.97455331406818302,1.1697844636673751,0.121092640624723,0.97455331406818302,1.1697844636673751,0.121092640624723,0.93820384009161883,1.126921587064819,0.13118442653981699,1.0023503157936653,1.2027183418656291,0.120196781640384,1.0023503157936653,1.2027183418656291,0.120196781640384,0.98015577254048802,0.439279693959922,8.4393289705332997E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.013026591141283,0.44970128011185201,9.6999072901091998E-2,1.004227519687021,0.44943764022837202,8.5354938501602001E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.003018041449667,0.44538301705716798,8.1655502743132005E-2,1.0636462890892,0.47598492021244998,0.107588566820708,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,1.0167852994526507,0.45081103058758998,6.7245418888610006E-2,0.93233785132170899,9.2446264360692004E-2,0,0.93371432787459796,9.2514311432927002E-2,0,0.94020045940326891,9.2857544230823E-2,0,0.85627074704221695,8.8545600040679004E-2,0,0.859535162066142,8.8707619383458003E-2,0,0.85383408426780305,8.8440426822386994E-2,0,0.79233114458554099,8.5266824960427007E-2,0,0.79262030584085696,8.5273713806225004E-2,0,0.76522313138645603,8.3908512846186001E-2,0,0.87914992727271013,7.6932704489121997E-2,0,0.91516394069773999,"Low (<10%)",8.0013212754727003E-2,0,0.921705089028652,8.0326408832136001E-2,0,0.87530136169939599,7.9865950777859004E-2,0,0.88391925285164497,"Low (<10%)",8.0498342402940001E-2,0,0.87729399299300004,8.0185722353232985E-2,0,0.84506119668629909,8.0234813470938998E-2,0,0.78893617837872299,"Low (<10%)",7.4896695337995006E-2,0,0.75992331604519203,7.3529000832547015E-2,0,1971298,2,7.6516308775080699E-2,0.3060652351003228,3.2242609404012912,1.1710567533435759E-3,0.11755196095644417,3.6490491932114018,8.0013212754727003E-2,0.67831016013466039,6.7831016013466042E-2,0.27132406405386417,3.0852962562154564,9.2031612978541854E-4,0.10368150480304925,3.4612221412021551,8.0498342402940001E-2,0.68703098111405814,6.8703098111405819E-2,0.27481239244562328,3.0992495697824931,9.4413000833090178E-4,0.10506522390950662,3.480071316145954,7.4896695337995006E-2,0.58297396926174316,5.8297396926174319E-2,0.23318958770469728,2.9327583508187889,6.798231274132763E-4,8.8674493611363439E-2,3.2553022552622628]
["Isibonelo South Africa",-29.726299999999998,30.947929999999999,null,8.719467611161873,8.6070612943883162,9.2513728980255703,9.6886941671396709,4.101232043066819,2.4884176324274749,3.803860360227723,null,0.41012320430668187,0.67188982289354704,0.78342570555477264,-32767,8.6589671473879526E-2,0.1111111111111111,640678813.6852541,262757248,640678813.6852541,3.0360573720268,2.6875592915741899,2.3502771166643202,null,2.7922668538281701,2.6880559936852602,1.154679681908263,0.16713457070728899,0.20883349038132201,1.180667549137806,0.17092018945440601,0.14940119034818,1.180667549137806,0.17092018945440601,0.14940119034818,1.1305086917866167,0.163601840694825,0.23458242941731,1.078954680634036,0.156061391861573,0.178891692592304,1.078954680634036,0.156061391861573,0.178891692592304,1.131084387433374,0.16368598194344999,0.184590105785124,1.016691179316874,0.146965583463852,0.26251146863719399,1.016691179316874,0.146965583463852,0.26251146863719399,0.99386147142478398,0.77545984916590516,7.0193017181279002E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.024642926039401,0.82211760320157701,7.1917946697197005E-2,1.0390815934232027,0.81009972849512402,7.8167215975394E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.012984692901463,0.812771541051029,7.1950005000506995E-2,1.0567226044427187,0.82373406149128303,7.7144866365726997E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,0.989379360019631,0.79448436326217109,7.5020608212261003E-2,1.156131414589912,6.7491529909111003E-2,0,1.1612385349137599,6.7793804171033006E-2,0,1.1036359591272431,6.4769940356474001E-2,0,1.2845355434556167,7.4540484971081997E-2,0,1.2901975804644299,7.489074639328E-2,0,1.1804273205460301,6.9104257276875997E-2,0,1.375290527872294,7.9522628555204006E-2,0,1.3855161988273119,8.0136370880784E-2,0,1.2247008438349201,7.1603177436270996E-2,0,1.001257260090737,0.403815498035483,0,0.98354404316588995,"Medium-high (20-40%)",0.39664011833498197,0,0.93475590138238596,0.37894844701041802,0,1.1362456147290487,0.45562130997123507,0,1.195784775414533,"High (40-80%)",0.47988003631102,0,1.0940471752273819,0.44280174905893199,0,1.2159044392727101,0.48582430585092307,0,1.3627699610399453,"High (40-80%)",0.54527304279028299,0,1.2045947370742509,0.48721051384035902,0,1901795,2,0.30360573720268003,1.2144229488107201,6.8576917952428804,1.8435419093050281E-2,0.62891744801522198,8.719467611161873,0.39664011833498197,2.9878306069559555,0.29878306069559557,1.1951322427823823,6.7805289711295291,1.7854393350031656E-2,0.61354568712637325,8.6070612943883162,0.47988003631102,3.262673796146057,0.32626737961460572,1.3050695184584229,7.2202780738336916,2.1290213226854204E-2,0.7047350925066026,9.2513728980255703,0.54527304279028299,3.4469788332600348,0.34469788332600348,1.3787915333040139,7.5151661332160558,2.3763460623673755E-2,0.77097303999592792,9.6886941671396709]
["German Creek Australia",-22.900300000000001,148.54239699999999,null,0.1100001,0.1100001,0.1100001,0.1100001,5.7868993242817558E-2,1.9512919106201673E-2,6.4532742473206742E-2,null,5.7868993242817558E-3,0.92400802752348987,0.69366317377402154,-32767,0,0,4977649408.7488155,28805156,5264047640.7465076,0,3.6960321100939599,2.0809895213220599,null,0,1,0.96508582525501996,0.68181397488414897,0.32929495720437502,1.1089677428351521,0.77871175264621695,0.24011272040204701,1.1089677428351521,0.77871175264621695,0.24011272040204701,0.93528806819603905,0.66159039353698501,0.37737285872859799,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.0839563267674781,0.762490760467604,0.40405372642882598,1.196076749054632,0.83722932946613804,0.520263718779581,1.196076749054632,0.83722932946613804,0.520263718779581,1.008493994324587,0.70189868896101104,0.130418296669293,1.0426563075465187,0.72399781151789788,0.108018258114604,1.0426563075465187,0.72399781151789788,0.108018258114604,1.012643276635671,0.70263046514743199,8.0014534043740995E-2,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0196808156843391,0.70658943311698996,8.3521241598631002E-2,1.055322389532503,0.73646340773832497,0.121458153529267,1.055322389532503,0.73646340773832497,0.121458153529267,1.4769164454242487,4.1262044723099998E-3,0,1.4849312871896441,4.1280661751349999E-3,0,1.5530684715308971,4.1697231056449999E-3,0,2.7018524316650439,4.8857725761959998E-3,0,2.7955994331355658,4.9323949340990001E-3,0,3.1052827832602019,5.1218418136270002E-3,0,4.3699630714595141,5.9201479639490002E-3,0,4.5885248956631406,6.0326746018759996E-3,0,4.763089890563486,6.1387304926969997E-3,0,1.541624668750788,6.4524064596470001E-3,0,1.3443167903117941,"Low (<10%)",5.6061628536400003E-3,0,1.404336690101827,5.6561068701699996E-3,0,2.929671290525024,7.9358472556139998E-3,0,2.4378697233776911,"Low (<10%)",6.455089349246E-3,0,2.7023763098670921,6.6894379847550001E-3,0,4.0795353767616849,8.2820441076760006E-3,0,3.8750443634488585,"Low (<10%)",7.6484876219469998E-3,0,4.0194176717808174,7.7771157235999996E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.6061628536400003E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.455089349246E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6484876219469998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["German Creek Australia",-22.900300000000001,148.54239699999999,null,0.1100001,0.1100001,0.1100001,0.1100001,5.7868993242817558E-2,1.9512919106201673E-2,6.4532742473206742E-2,null,5.7868993242817558E-3,0.92400802752348987,0.69366317377402154,-32767,0,0,4977649408.7488155,28805156,5264047640.7465076,0,3.6960321100939599,2.0809895213220599,null,0,1,0.96508582525501996,0.68181397488414897,0.32929495720437502,1.1089677428351521,0.77871175264621695,0.24011272040204701,1.1089677428351521,0.77871175264621695,0.24011272040204701,0.93528806819603905,0.66159039353698501,0.37737285872859799,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.1563666846253653,0.81055313550395691,0.35345012712699497,1.0839563267674781,0.762490760467604,0.40405372642882598,1.196076749054632,0.83722932946613804,0.520263718779581,1.196076749054632,0.83722932946613804,0.520263718779581,1.008493994324587,0.70189868896101104,0.130418296669293,1.0426563075465187,0.72399781151789788,0.108018258114604,1.0426563075465187,0.72399781151789788,0.108018258114604,1.012643276635671,0.70263046514743199,8.0014534043740995E-2,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0426288181043719,0.72454577973810708,0.15036880612387399,1.0196808156843391,0.70658943311698996,8.3521241598631002E-2,1.055322389532503,0.73646340773832497,0.121458153529267,1.055322389532503,0.73646340773832497,0.121458153529267,1.4769164454242487,4.1262044723099998E-3,0,1.4849312871896441,4.1280661751349999E-3,0,1.5530684715308971,4.1697231056449999E-3,0,2.7018524316650439,4.8857725761959998E-3,0,2.7955994331355658,4.9323949340990001E-3,0,3.1052827832602019,5.1218418136270002E-3,0,4.3699630714595141,5.9201479639490002E-3,0,4.5885248956631406,6.0326746018759996E-3,0,4.763089890563486,6.1387304926969997E-3,0,1.541624668750788,6.4524064596470001E-3,0,1.3443167903117941,"Low (<10%)",5.6061628536400003E-3,0,1.404336690101827,5.6561068701699996E-3,0,2.929671290525024,7.9358472556139998E-3,0,2.4378697233776911,"Low (<10%)",6.455089349246E-3,0,2.7023763098670921,6.6894379847550001E-3,0,4.0795353767616849,8.2820441076760006E-3,0,3.8750443634488585,"Low (<10%)",7.6484876219469998E-3,0,4.0194176717808174,7.7771157235999996E-3,0,0,0.1,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,5.6061628536400003E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,6.455089349246E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001,7.6484876219469998E-3,0,0.01,0.01,0.1,9.9999999999999995E-8,0,0.1100001]
["Leeuwpan South Africa",-26.534821999999998,25.600671999999999,null,3.7399949183317913,3.738744844795566,3.7699168364399185,4.2632361602815916,5.0758351891868454,3.4095519209147795,6.4760278137898508,null,0.50758351891868458,1.0787250119102487,0.61998580117816193,-32767,8.6589671473879526E-2,0,916390289.80079365,465144608,916390289.80079365,3.34364522607363,4.3149000476409904,1.8599574035344899,null,2.7922668538281701,1,0.84419919691613499,2.6487872450606E-2,0.24964196370934899,1.0649969028449939,3.2955526767939003E-2,0.30619957001394199,1.0649969028449939,3.2955526767939003E-2,0.30619957001394199,0.81785838636661812,2.5715775919944998E-2,0.31627874574390202,1.045879434548777,3.2396431069055001E-2,0.29727338738693798,1.045879434548777,3.2396431069055001E-2,0.29727338738693798,0.76675250861303101,2.4217770730021002E-2,0.40954178226093901,0.74979784126860205,2.3737442192669999E-2,0.26642485421693202,0.74979784126860205,2.3737442192669999E-2,0.26642485421693202,1.0062081607502,0.59975362028452495,0.21428986514092699,0.98479361111125296,0.62544140887864996,0.168058228632256,0.98479361111125296,0.62544140887864996,0.168058228632256,1.062541583195812,0.63148678865611696,0.23310804759192,1.0089631476409733,0.64185717613925797,0.15830081295395501,1.0089631476409733,0.64185717613925797,0.15830081295395501,1.048697647304546,0.62587336182066799,0.207646860025578,1.020568035809251,0.64735985480243696,0.183906457835712,1.020568035809251,0.64735985480243696,0.183906457835712,1.030739574895672,1.6738524334906999E-2,0,1.030896335096241,1.6713270737174001E-2,0,1.025081972933336,1.6526928259658E-2,0,1.022555342513509,1.6468679332088999E-2,0,1.033185578821431,1.6786496028593001E-2,0,1.0352708305356979,1.6852689528406999E-2,0,0.99400998677316499,1.5527501071193E-2,0,1.0470373000875113,1.722956651305E-2,0,1.058378685874221,1.7591500940534001E-2,0,1.2209672535356233,0.63193162705387396,0,0.96798059444336604,"High (40-80%)",0.50714621722974795,0,0.962521083577772,0.50149185525190798,0,1.250284107321157,0.64041152728025896,0,0.98786298371683412,"High (40-80%)",0.51815880560457905,0,0.98985676201037787,0.52020203992484304,0,1.2963896115204321,0.64116145306243799,0,1.396426133097425,"High (40-80%)",0.72583921945769692,0,1.4115520579300731,0.74108662583559903,0,6531,0.5,0.33436452260736299,1.337458090429452,1.8374580904294522,5.5901151353747484E-3,0.55948862233751195,3.7399949183317913,0.50714621722974795,3.3424017560252324,0.33424017560252323,1.3369607024100929,1.8369607024100931,5.5859581733578396E-3,0.55923748180202171,3.738744844795566,0.51815880560457905,3.3733943236763473,0.33733943236763475,1.349357729470539,1.849357729470539,5.6900283654491377E-3,0.56551134913339152,3.7699168364399185,0.72583921945769692,3.8596500124364961,0.38596500124364963,1.5438600049745985,2.0438600049745985,7.4485877057506467E-3,0.66806756262664369,4.2632361602815916]
["Zongdagsfontein South Africa",{"$f":"B17","v":-6.76},{"$f":"C17","v":39.28},null,4.4899960750789107,4.8963636608870216,5.7583470459062109,6.8215236120786731,1.11148447136704,0.45285467246168459,0.20808288745402448,null,0.11114844713670401,0.46314683072349278,1.2248951497032208,-32767,0.4676523717133873,2.2222222222222223E-2,941949066.28998411,104696176,941949066.28998411,1.1524877925050201,1.85258732289397,3.6746854491096599,null,5,1.53051471669878,0.96673482439505698,0.26972163773054098,0.18567142738410899,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0766293940517579,0.30159386896575602,0.128157399989658,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.1639643434011753,0.32692323427721798,0.16288874606845299,1.020441302859856,0.28535385552812698,0.19294019314118399,1.020441302859856,0.28535385552812698,0.19294019314118399,0.976036408206718,1.1889170655736647,0.115112447581254,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,0.990807736243003,1.2081948175300781,7.8207496518338998E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,0.97906114535790301,1.19414422568344,7.1221079832390996E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,1.74117712505563,3.6652430594406003E-2,0,1.7438594530143821,3.6646139657708E-2,0,1.61575779184573,3.5549694064458001E-2,0,3.1584853879246402,4.7886838263805999E-2,0,3.1773008420895739,4.7955333041871002E-2,0,2.73498810882981,4.4223984466846999E-2,0,5.4142560450971677,6.5767385379256998E-2,0,5.4489529771219916,6.5877623755971004E-2,0,4.4223015388350069,5.7301048650701E-2,0,1.8010907242792109,0.13588984147805999,0,1.683820973947582,"Low-medium (10-20%)",0.12644963385331401,0,1.5601296618407201,0.12266628463559,0,2.9336793193413371,0.15877921665988301,0,3.0755428571908081,"Low-medium (10-20%)",0.16590336669869499,0,2.647395874883975,0.152994619085945,0,4.6515652097008244,0.20117072903875899,0,5.3398004979325444,"Medium-high (20-40%)",0.23086291802171799,0,4.3337147628591746,0.20080698942949199,0,2113078,2,0.115248779250502,0.46099511700200801,3.8439804680080325,2.656567748624114E-3,0.18236392232024656,4.4899960750789107,0.12644963385331401,1.3385628595494086,0.13385628595494087,0.53542514381976347,4.1417005752790539,3.5836144435587749E-3,0.21565432734464546,4.8963636608870216,0.16590336669869499,1.7303431633897857,0.17303431633897856,0.69213726535591424,4.7685490614236574,5.9882922296111748E-3,0.29167242689702821,5.7583470459062109,0.23086291802171799,2.207036461191469,0.22070364611914689,0.88281458447658756,5.5312583379063511,9.7421419524217363E-3,0.39770854774331243,6.8215236120786731]
["New Denmark South Africa",{"$f":"B26","v":-6.76},{"$f":"C26","v":39.28},null,4.4899960750789107,4.8963636608870216,5.7583470459062109,6.8215236120786731,1.11148447136704,0.45285467246168459,0.20808288745402448,null,0.11114844713670401,0.46314683072349278,1.2248951497032208,-32767,0.4676523717133873,2.2222222222222223E-2,941949066.28998411,104696176,941949066.28998411,1.1524877925050201,1.85258732289397,3.6746854491096599,null,5,1.53051471669878,0.96673482439505698,0.26972163773054098,0.18567142738410899,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0356560940834727,0.28980819114287898,0.16697960211634699,1.0766293940517579,0.30159386896575602,0.128157399989658,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.0330861866095773,0.28905581602189601,0.18894768933027301,1.1639643434011753,0.32692323427721798,0.16288874606845299,1.020441302859856,0.28535385552812698,0.19294019314118399,1.020441302859856,0.28535385552812698,0.19294019314118399,0.976036408206718,1.1889170655736647,0.115112447581254,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,1.0102619388708527,1.2844154619789707,4.3922311412130002E-2,0.990807736243003,1.2081948175300781,7.8207496518338998E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,1.00057140910991,1.272721925695748,6.3112811735904994E-2,0.97906114535790301,1.19414422568344,7.1221079832390996E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,0.96487061535471907,1.2265203985838271,7.9613242734054998E-2,1.74117712505563,3.6652430594406003E-2,0,1.7438594530143821,3.6646139657708E-2,0,1.61575779184573,3.5549694064458001E-2,0,3.1584853879246402,4.7886838263805999E-2,0,3.1773008420895739,4.7955333041871002E-2,0,2.73498810882981,4.4223984466846999E-2,0,5.4142560450971677,6.5767385379256998E-2,0,5.4489529771219916,6.5877623755971004E-2,0,4.4223015388350069,5.7301048650701E-2,0,1.8010907242792109,0.13588984147805999,0,1.683820973947582,"Low-medium (10-20%)",0.12644963385331401,0,1.5601296618407201,0.12266628463559,0,2.9336793193413371,0.15877921665988301,0,3.0755428571908081,"Low-medium (10-20%)",0.16590336669869499,0,2.647395874883975,0.152994619085945,0,4.6515652097008244,0.20117072903875899,0,5.3398004979325444,"Medium-high (20-40%)",0.23086291802171799,0,4.3337147628591746,0.20080698942949199,0,2113078,2,0.115248779250502,0.46099511700200801,3.8439804680080325,2.656567748624114E-3,0.18236392232024656,4.4899960750789107,0.12644963385331401,1.3385628595494086,0.13385628595494087,0.53542514381976347,4.1417005752790539,3.5836144435587749E-3,0.21565432734464546,4.8963636608870216,0.16590336669869499,1.7303431633897857,0.17303431633897856,0.69213726535591424,4.7685490614236574,5.9882922296111748E-3,0.29167242689702821,5.7583470459062109,0.23086291802171799,2.207036461191469,0.22070364611914689,0.88281458447658756,5.5312583379063511,9.7421419524217363E-3,0.39770854774331243,6.8215236120786731]
["Goedehoop South Africa",-26.133333,29.833333,null,3.6655729706410591,3.648736782535575,4.0589517400266306,4.3164625587154219,1.9379389871229815,0.89635349689507704,0.51095355448352087,null,0.19379389871229816,1.1124392721407319,0.93814219091562701,-32767,8.6589671473879526E-2,0,4354457006.1660471,843867200,4354457006.1660471,1.9545231505462199,4.4497570885629303,2.8144265727468798,null,2.7922668538281701,1,1.1368604941835141,0.108998982751266,0.26784428863327098,1.122531204138782,0.107841576332404,0.33697563812782799,1.122531204138782,0.107841576332404,0.33697563812782799,1.045245087872027,0.10024163333682801,0.378267896390796,1.0693479496384359,0.102665737928571,0.35246258457075602,1.0693479496384359,0.102665737928571,0.35246258457075602,1.1021492509491373,0.105680998387594,0.36603129939981399,1.1014836967439261,0.105793215469521,0.39218013965538401,1.1014836967439261,0.105793215469521,0.39218013965538401,0.98935702612366305,0.99392059942042399,6.3364643512406005E-2,1.039219064589006,1.039222420459414,7.8344691054408E-2,1.039219064589006,1.039222420459414,7.8344691054408E-2,0.97486291731108099,0.97867696254375003,6.5757081218282998E-2,1.056539626111596,1.056082793525104,6.8377758876044997E-2,1.056539626111596,1.056082793525104,6.8377758876044997E-2,0.96952621159173202,0.97343255317710398,6.6153425206155997E-2,1.0529700412240659,1.0536039916299671,8.6017706130927005E-2,1.0529700412240659,1.0536039916299671,8.6017706130927005E-2,1.112453049196676,2.0752777894001002E-2,0,1.1103130861552479,2.0724213333063998E-2,0,1.0965504439374869,2.0429212993160001E-2,0,1.2809650510277073,2.4340643384932002E-2,0,1.2719537172577291,2.4190684878814001E-2,0,1.2610502547581399,2.3957251718992E-2,0,1.437787886590564,2.7679629533052998E-2,0,1.4637637494458633,2.8304155695120001E-2,0,1.4342228989173671,2.7671297296312999E-2,0,0.97853083547918795,0.19039423460820801,0,0.98911556494956587,"Low-medium (10-20%)",0.19217275968950301,0,0.97685520001091797,0.18943726239859701,0,1.225516451491365,0.24281970050451099,0,1.1894666443114219,"Medium-high (20-40%)",0.235625685519779,0,1.1792702788503231,0.23335196534271799,0,1.3045310200523079,0.26191680581532001,0,1.3289018746013821,"Medium-high (20-40%)",0.26754225750208299,0,1.3020827300095721,0.26156022551640301,0,14443,1,0.19545231505462199,0.78180926021848796,2.5636185204369761,3.8202802912526267E-3,0.31632490969434218,3.6655729706410591,0.19217275968950301,1.9424038499198537,0.19424038499198537,0.77696153996794148,2.553923079935883,3.7730521402219684E-3,0.31407911049152842,3.648736782535575,0.235625685519779,2.2364968157056389,0.22364968157056389,0.89459872628225556,2.7891974525645109,5.0020403716296196E-3,0.37015352080823488,4.0589517400266306,0.26754225750208299,2.41976677889265,0.241976677889265,0.96790671155705998,2.9358134231141202,5.8553954619003003E-3,0.40688702858234072,4.3164625587154219]
[null,null,null,null,{"$f":"IF(M29=\"\",\"\",EQ29)","v":""},{"$f":"IF(EU29=\"\",\"\",FA29)","v":""},{"$f":"IF(FD29=\"\",\"\",FJ29)","v":""},{"$f":"IF(FM29=\"\",\"\",FS29)","v":""},{"$f":"IF(V29=5,$J$11,IF(M29=\"\",\"\",IF(M29>1,$J$11,(($J$11*M29)+$J$12))))","v":""},{"$f":"IF(V29=5,$J$11,IF(M29=\"\",\"\",IF(M29>1,$J$11,($J$11*(2/3))*(M29^2)+($J$11/3)*M29+$J$12)))","v":""},{"$f":"IF(V29=5,$J$11,IF(M29=\"\",\"\",$J$12+$J$11/(1+(30*EXP(-1.5*5*M29))^1.5)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI29=\"\",\"\",IF(EI29<1000,$EK$8,IF(EI29<10000,$EK$9,IF(EI29<100000,$EK$10,IF(EI29<1000000,$EK$11,$EK$14)))))","v":""},{"$f":"IF(M29=\"\",\"\",IF(V29=0,0.01,V29/(5/$EL$8)))","v":""},{"$f":"IF(M29=\"\",\"\",IF(V29=0,0.01,((2*V29)/5)))","v":""},{"$f":"IF(M29=\"\",\"\",IF($EK29=\"\",(4/5*V29+1),$EK29*(4/5*V29+1)))","v":""},{"$f":"IF(M29=\"\",\"\",IF($EK29=\"\", $EO$8*(2*(10^-8)*((V29)^2))+((10^-8)*V29)+(10^-7),$EK29*$EO$8*(2*(10^-8)*((V29)^2))+((10^-8)*V29)+(10^-7)))","v":""},{"$f":"IF(M29=\"\",\"\",IF($EK29=\"\",EL29*(0.031*(V29^2))+(0.15*V29),$EK29*EL29*(0.031*(V29^2))+(0.15*V29)))","v":""},{"$f":"IF(M29=\"\",\"\",SUM(EM29:EP29))","v":""},null,null,{"$f":"IF(DJ29=\"\",\"\",DJ29)","v":""},{"$f":"IF(DI29=\"Arid and low water use\",5,IF(ET29=\"\",\"\",IF(ET29=0,0,(MAX(0,MIN(5,(LN(ET29)-LN(0.1))/LN(2)+1))))))","v":""},{"$f":"IF(ET29=\"\",\"\",IF(EU29=0,0.01,EU29/(5/$EL$8)))","v":""},{"$f":"IF(ET29=\"\",\"\",IF(EU29=0,0.01,((2*EU29)/5)))","v":""},{"$f":"IF(ET29=\"\",\"\",IF($EK29=\"\",(4/5*EU29+1),$EK29*(4/5*EU29+1)))","v":""},{"$f":"IF(ET29=\"\",\"\",IF($EK29=\"\",$EO$8*(2*(10^-8)*((EU29)^2))+((10^-8)*EU29)+(10^-7),$EK29*$EO$8*(2*(10^-8)*((EU29)^2))+((10^-8)*EU29)+(10^-7)))","v":""},{"$f":"IF(ET29=\"\",\"\",IF($EK29=\"\",EV29*(0.031*(EU29^2))+(0.15*EU29),$EK29*EV29*(0.031*(EU29^2))+(0.15*EU29)))","v":""},{"$f":"IF(EU29=\"\",\"\",SUM(EW29:EZ29))","v":""},null,{"$f":"IF(DT29=\"\",\"\",DT29)","v":""},{"$f":"IF(DS29=\"Arid and low water use\",5,IF(FC29=\"\",\"\",IF(FC29=0,0,(MAX(0,MIN(5,(LN(FC29)-LN(0.1))/LN(2)+1))))))","v":""},{"$f":"IF(FC29=\"\",\"\",IF(FD29=0,0.01,FD29/(5/$EL$8)))","v":""},{"$f":"IF(FC29=\"\",\"\",IF(FD29=0,0.01,((2*FD29)/5)))","v":""},{"$f":"IF(FC29=\"\",\"\",IF($EK29=\"\",(4/5*FD29+1),$EK29*(4/5*FD29+1)))","v":""},{"$f":"IF(FC29=\"\",\"\",IF($EK29=\"\",$EO$8*(2*(10^-8)*((FD29)^2))+((10^-8)*FD29)+(10^-7),$EK29*$EO$8*(2*(10^-8)*((FD29)^2))+((10^-8)*FD29)+(10^-7)))","v":""},{"$f":"IF(FC29=\"\",\"\",IF($EK29=\"\",FE29*(0.031*(FD29^2))+(0.15*FD29),$EK29*FE29*(0.031*(FD29^2))+(0.15*FD29)))","v":""},{"$f":"IF(FD29=\"\",\"\",SUM(FF29:FI29))","v":""},null,{"$f":"IF(ED29=\"\",\"\",ED29)","v":""},{"$f":"IF(EC29=\"Arid and low water use\",5,IF(FL29=\"\",\"\",IF(FL29=0,0,(MAX(0,MIN(5,(LN(FL29)-LN(0.1))/LN(2)+1))))))","v":""},{"$f":"IF(FL29=\"\",\"\",IF(FM29=0,0.01,FM29/(5/$EL$8)))","v":""},{"$f":"IF(FL29=\"\",\"\",IF(FM29=0,0.01,((2*FM29)/5)))","v":""},{"$f":"IF(FL29=\"\",\"\",IF($EK29=\"\",(4/5*FM29+1),$EK29*(4/5*FM29+1)))","v":""},{"$f":"IF(FL29=\"\",\"\",IF($EK29=\"\",$EO$8*(2*(10^-8)*((FM29)^2))+((10^-8)*FM29)+(10^-7),$EK29*$EO$8*(2*(10^-8)*((FM29)^2))+((10^-8)*FM29)+(10^-7)))","v":""},{"$f":"IF(FL29=\"\",\"\",IF($EK29=\"\",FN29*(0.031*(FM29^2))+(0.15*FM29),$EK29*FN29*(0.031*(FM29^2))+(0.15*FM29)))","v":""},{"$f":"IF(FM29=\"\",\"\",SUM(FO29:FR29))","v":""}]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI30=\"\",\"\",IF(EI30<1000,$EK$8,IF(EI30<10000,$EK$9,IF(EI30<100000,$EK$10,IF(EI30<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI31=\"\",\"\",IF(EI31<1000,$EK$8,IF(EI31<10000,$EK$9,IF(EI31<100000,$EK$10,IF(EI31<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI32=\"\",\"\",IF(EI32<1000,$EK$8,IF(EI32<10000,$EK$9,IF(EI32<100000,$EK$10,IF(EI32<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI33=\"\",\"\",IF(EI33<1000,$EK$8,IF(EI33<10000,$EK$9,IF(EI33<100000,$EK$10,IF(EI33<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI34=\"\",\"\",IF(EI34<1000,$EK$8,IF(EI34<10000,$EK$9,IF(EI34<100000,$EK$10,IF(EI34<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI35=\"\",\"\",IF(EI35<1000,$EK$8,IF(EI35<10000,$EK$9,IF(EI35<100000,$EK$10,IF(EI35<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI36=\"\",\"\",IF(EI36<1000,$EK$8,IF(EI36<10000,$EK$9,IF(EI36<100000,$EK$10,IF(EI36<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI37=\"\",\"\",IF(EI37<1000,$EK$8,IF(EI37<10000,$EK$9,IF(EI37<100000,$EK$10,IF(EI37<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI38=\"\",\"\",IF(EI38<1000,$EK$8,IF(EI38<10000,$EK$9,IF(EI38<100000,$EK$10,IF(EI38<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI39=\"\",\"\",IF(EI39<1000,$EK$8,IF(EI39<10000,$EK$9,IF(EI39<100000,$EK$10,IF(EI39<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI40=\"\",\"\",IF(EI40<1000,$EK$8,IF(EI40<10000,$EK$9,IF(EI40<100000,$EK$10,IF(EI40<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI41=\"\",\"\",IF(EI41<1000,$EK$8,IF(EI41<10000,$EK$9,IF(EI41<100000,$EK$10,IF(EI41<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI42=\"\",\"\",IF(EI42<1000,$EK$8,IF(EI42<10000,$EK$9,IF(EI42<100000,$EK$10,IF(EI42<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI43=\"\",\"\",IF(EI43<1000,$EK$8,IF(EI43<10000,$EK$9,IF(EI43<100000,$EK$10,IF(EI43<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI44=\"\",\"\",IF(EI44<1000,$EK$8,IF(EI44<10000,$EK$9,IF(EI44<100000,$EK$10,IF(EI44<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI45=\"\",\"\",IF(EI45<1000,$EK$8,IF(EI45<10000,$EK$9,IF(EI45<100000,$EK$10,IF(EI45<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI46=\"\",\"\",IF(EI46<1000,$EK$8,IF(EI46<10000,$EK$9,IF(EI46<100000,$EK$10,IF(EI46<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI47=\"\",\"\",IF(EI47<1000,$EK$8,IF(EI47<10000,$EK$9,IF(EI47<100000,$EK$10,IF(EI47<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI48=\"\",\"\",IF(EI48<1000,$EK$8,IF(EI48<10000,$EK$9,IF(EI48<100000,$EK$10,IF(EI48<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI49=\"\",\"\",IF(EI49<1000,$EK$8,IF(EI49<10000,$EK$9,IF(EI49<100000,$EK$10,IF(EI49<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI50=\"\",\"\",IF(EI50<1000,$EK$8,IF(EI50<10000,$EK$9,IF(EI50<100000,$EK$10,IF(EI50<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI51=\"\",\"\",IF(EI51<1000,$EK$8,IF(EI51<10000,$EK$9,IF(EI51<100000,$EK$10,IF(EI51<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI52=\"\",\"\",IF(EI52<1000,$EK$8,IF(EI52<10000,$EK$9,IF(EI52<100000,$EK$10,IF(EI52<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI53=\"\",\"\",IF(EI53<1000,$EK$8,IF(EI53<10000,$EK$9,IF(EI53<100000,$EK$10,IF(EI53<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI54=\"\",\"\",IF(EI54<1000,$EK$8,IF(EI54<10000,$EK$9,IF(EI54<100000,$EK$10,IF(EI54<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI55=\"\",\"\",IF(EI55<1000,$EK$8,IF(EI55<10000,$EK$9,IF(EI55<100000,$EK$10,IF(EI55<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI56=\"\",\"\",IF(EI56<1000,$EK$8,IF(EI56<10000,$EK$9,IF(EI56<100000,$EK$10,IF(EI56<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI57=\"\",\"\",IF(EI57<1000,$EK$8,IF(EI57<10000,$EK$9,IF(EI57<100000,$EK$10,IF(EI57<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI58=\"\",\"\",IF(EI58<1000,$EK$8,IF(EI58<10000,$EK$9,IF(EI58<100000,$EK$10,IF(EI58<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI59=\"\",\"\",IF(EI59<1000,$EK$8,IF(EI59<10000,$EK$9,IF(EI59<100000,$EK$10,IF(EI59<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI60=\"\",\"\",IF(EI60<1000,$EK$8,IF(EI60<10000,$EK$9,IF(EI60<100000,$EK$10,IF(EI60<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI61=\"\",\"\",IF(EI61<1000,$EK$8,IF(EI61<10000,$EK$9,IF(EI61<100000,$EK$10,IF(EI61<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI62=\"\",\"\",IF(EI62<1000,$EK$8,IF(EI62<10000,$EK$9,IF(EI62<100000,$EK$10,IF(EI62<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI63=\"\",\"\",IF(EI63<1000,$EK$8,IF(EI63<10000,$EK$9,IF(EI63<100000,$EK$10,IF(EI63<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI64=\"\",\"\",IF(EI64<1000,$EK$8,IF(EI64<10000,$EK$9,IF(EI64<100000,$EK$10,IF(EI64<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI65=\"\",\"\",IF(EI65<1000,$EK$8,IF(EI65<10000,$EK$9,IF(EI65<100000,$EK$10,IF(EI65<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI66=\"\",\"\",IF(EI66<1000,$EK$8,IF(EI66<10000,$EK$9,IF(EI66<100000,$EK$10,IF(EI66<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI67=\"\",\"\",IF(EI67<1000,$EK$8,IF(EI67<10000,$EK$9,IF(EI67<100000,$EK$10,IF(EI67<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI68=\"\",\"\",IF(EI68<1000,$EK$8,IF(EI68<10000,$EK$9,IF(EI68<100000,$EK$10,IF(EI68<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI69=\"\",\"\",IF(EI69<1000,$EK$8,IF(EI69<10000,$EK$9,IF(EI69<100000,$EK$10,IF(EI69<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI70=\"\",\"\",IF(EI70<1000,$EK$8,IF(EI70<10000,$EK$9,IF(EI70<100000,$EK$10,IF(EI70<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI71=\"\",\"\",IF(EI71<1000,$EK$8,IF(EI71<10000,$EK$9,IF(EI71<100000,$EK$10,IF(EI71<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI72=\"\",\"\",IF(EI72<1000,$EK$8,IF(EI72<10000,$EK$9,IF(EI72<100000,$EK$10,IF(EI72<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI73=\"\",\"\",IF(EI73<1000,$EK$8,IF(EI73<10000,$EK$9,IF(EI73<100000,$EK$10,IF(EI73<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI74=\"\",\"\",IF(EI74<1000,$EK$8,IF(EI74<10000,$EK$9,IF(EI74<100000,$EK$10,IF(EI74<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI75=\"\",\"\",IF(EI75<1000,$EK$8,IF(EI75<10000,$EK$9,IF(EI75<100000,$EK$10,IF(EI75<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI76=\"\",\"\",IF(EI76<1000,$EK$8,IF(EI76<10000,$EK$9,IF(EI76<100000,$EK$10,IF(EI76<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI77=\"\",\"\",IF(EI77<1000,$EK$8,IF(EI77<10000,$EK$9,IF(EI77<100000,$EK$10,IF(EI77<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI78=\"\",\"\",IF(EI78<1000,$EK$8,IF(EI78<10000,$EK$9,IF(EI78<100000,$EK$10,IF(EI78<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI79=\"\",\"\",IF(EI79<1000,$EK$8,IF(EI79<10000,$EK$9,IF(EI79<100000,$EK$10,IF(EI79<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI80=\"\",\"\",IF(EI80<1000,$EK$8,IF(EI80<10000,$EK$9,IF(EI80<100000,$EK$10,IF(EI80<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,{"$f":"IF(M81=\"\",\"\",EQ81)","v":""},"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI81=\"\",\"\",IF(EI81<1000,$EK$8,IF(EI81<10000,$EK$9,IF(EI81<100000,$EK$10,IF(EI81<1000000,$EK$11,$EK$14)))))","v":""},{"$f":"IF(M81=\"\",\"\",IF(V81=0,0.01,V81/(5/$EL$8)))","v":""},{"$f":"IF(M81=\"\",\"\",IF(V81=0,0.01,((2*V81)/5)))","v":""},"",{"$f":"IF(M81=\"\",\"\",IF($EK81=\"\", $EO$8*(2*(10^-8)*((V81)^2))+((10^-8)*V81)+(10^-7),$EK81*$EO$8*(2*(10^-8)*((V81)^2))+((10^-8)*V81)+(10^-7)))","v":""},"",{"$f":"IF(M81=\"\",\"\",SUM(EM81:EP81))","v":""},null,null,"","",{"$f":"IF(ET81=\"\",\"\",IF(EU81=0,0.01,EU81/(5/$EL$8)))","v":""},"","",{"$f":"IF(ET81=\"\",\"\",IF($EK81=\"\",$EO$8*(2*(10^-8)*((EU81)^2))+((10^-8)*EU81)+(10^-7),$EK81*$EO$8*(2*(10^-8)*((EU81)^2))+((10^-8)*EU81)+(10^-7)))","v":""},"","",null,"","",{"$f":"IF(FC81=\"\",\"\",IF(FD81=0,0.01,FD81/(5/$EL$8)))","v":""},"","",{"$f":"IF(FC81=\"\",\"\",IF($EK81=\"\",$EO$8*(2*(10^-8)*((FD81)^2))+((10^-8)*FD81)+(10^-7),$EK81*$EO$8*(2*(10^-8)*((FD81)^2))+((10^-8)*FD81)+(10^-7)))","v":""},"","",null,"","",{"$f":"IF(FL81=\"\",\"\",IF(FM81=0,0.01,FM81/(5/$EL$8)))","v":""},"","",{"$f":"IF(FL81=\"\",\"\",IF($EK81=\"\",$EO$8*(2*(10^-8)*((FM81)^2))+((10^-8)*FM81)+(10^-7),$EK81*$EO$8*(2*(10^-8)*((FM81)^2))+((10^-8)*FM81)+(10^-7)))","v":""},"",""]
[null,null,null,null,"",{"$f":"IF(EU82=\"\",\"\",FA82)","v":""},{"$f":"IF(FD82=\"\",\"\",FJ82)","v":""},{"$f":"IF(FM82=\"\",\"\",FS82)","v":""},{"$f":"IF(V82=5,$J$11,IF(M82=\"\",\"\",IF(M82>1,$J$11,(($J$11*M82)+$J$12))))","v":""},{"$f":"IF(V82=5,$J$11,IF(M82=\"\",\"\",IF(M82>1,$J$11,($J$11*(2/3))*(M82^2)+($J$11/3)*M82+$J$12)))","v":""},{"$f":"IF(V82=5,$J$11,IF(M82=\"\",\"\",$J$12+$J$11/(1+(30*EXP(-1.5*5*M82))^1.5)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI82=\"\",\"\",IF(EI82<1000,$EK$8,IF(EI82<10000,$EK$9,IF(EI82<100000,$EK$10,IF(EI82<1000000,$EK$11,$EK$14)))))","v":""},"","",{"$f":"IF(M82=\"\",\"\",IF($EK82=\"\",(4/5*V82+1),$EK82*(4/5*V82+1)))","v":""},"",{"$f":"IF(M82=\"\",\"\",IF($EK82=\"\",EL82*(0.031*(V82^2))+(0.15*V82),$EK82*EL82*(0.031*(V82^2))+(0.15*V82)))","v":""},"",null,null,{"$f":"IF(DJ82=\"\",\"\",DJ82)","v":""},{"$f":"IF(DI82=\"Arid and low water use\",5,IF(ET82=\"\",\"\",IF(ET82=0,0,(MAX(0,MIN(5,(LN(ET82)-LN(0.1))/LN(2)+1))))))","v":""},"",{"$f":"IF(ET82=\"\",\"\",IF(EU82=0,0.01,((2*EU82)/5)))","v":""},{"$f":"IF(ET82=\"\",\"\",IF($EK82=\"\",(4/5*EU82+1),$EK82*(4/5*EU82+1)))","v":""},"",{"$f":"IF(ET82=\"\",\"\",IF($EK82=\"\",EV82*(0.031*(EU82^2))+(0.15*EU82),$EK82*EV82*(0.031*(EU82^2))+(0.15*EU82)))","v":""},{"$f":"IF(EU82=\"\",\"\",SUM(EW82:EZ82))","v":""},null,{"$f":"IF(DT82=\"\",\"\",DT82)","v":""},{"$f":"IF(DS82=\"Arid and low water use\",5,IF(FC82=\"\",\"\",IF(FC82=0,0,(MAX(0,MIN(5,(LN(FC82)-LN(0.1))/LN(2)+1))))))","v":""},"",{"$f":"IF(FC82=\"\",\"\",IF(FD82=0,0.01,((2*FD82)/5)))","v":""},{"$f":"IF(FC82=\"\",\"\",IF($EK82=\"\",(4/5*FD82+1),$EK82*(4/5*FD82+1)))","v":""},"",{"$f":"IF(FC82=\"\",\"\",IF($EK82=\"\",FE82*(0.031*(FD82^2))+(0.15*FD82),$EK82*FE82*(0.031*(FD82^2))+(0.15*FD82)))","v":""},{"$f":"IF(FD82=\"\",\"\",SUM(FF82:FI82))","v":""},null,{"$f":"IF(ED82=\"\",\"\",ED82)","v":""},{"$f":"IF(EC82=\"Arid and low water use\",5,IF(FL82=\"\",\"\",IF(FL82=0,0,(MAX(0,MIN(5,(LN(FL82)-LN(0.1))/LN(2)+1))))))","v":""},"",{"$f":"IF(FL82=\"\",\"\",IF(FM82=0,0.01,((2*FM82)/5)))","v":""},{"$f":"IF(FL82=\"\",\"\",IF($EK82=\"\",(4/5*FM82+1),$EK82*(4/5*FM82+1)))","v":""},"",{"$f":"IF(FL82=\"\",\"\",IF($EK82=\"\",FN82*(0.031*(FM82^2))+(0.15*FM82),$EK82*FN82*(0.031*(FM82^2))+(0.15*FM82)))","v":""},{"$f":"IF(FM82=\"\",\"\",SUM(FO82:FR82))","v":""}]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI83=\"\",\"\",IF(EI83<1000,$EK$8,IF(EI83<10000,$EK$9,IF(EI83<100000,$EK$10,IF(EI83<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI84=\"\",\"\",IF(EI84<1000,$EK$8,IF(EI84<10000,$EK$9,IF(EI84<100000,$EK$10,IF(EI84<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI85=\"\",\"\",IF(EI85<1000,$EK$8,IF(EI85<10000,$EK$9,IF(EI85<100000,$EK$10,IF(EI85<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI86=\"\",\"\",IF(EI86<1000,$EK$8,IF(EI86<10000,$EK$9,IF(EI86<100000,$EK$10,IF(EI86<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI87=\"\",\"\",IF(EI87<1000,$EK$8,IF(EI87<10000,$EK$9,IF(EI87<100000,$EK$10,IF(EI87<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI88=\"\",\"\",IF(EI88<1000,$EK$8,IF(EI88<10000,$EK$9,IF(EI88<100000,$EK$10,IF(EI88<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI89=\"\",\"\",IF(EI89<1000,$EK$8,IF(EI89<10000,$EK$9,IF(EI89<100000,$EK$10,IF(EI89<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI90=\"\",\"\",IF(EI90<1000,$EK$8,IF(EI90<10000,$EK$9,IF(EI90<100000,$EK$10,IF(EI90<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI91=\"\",\"\",IF(EI91<1000,$EK$8,IF(EI91<10000,$EK$9,IF(EI91<100000,$EK$10,IF(EI91<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI92=\"\",\"\",IF(EI92<1000,$EK$8,IF(EI92<10000,$EK$9,IF(EI92<100000,$EK$10,IF(EI92<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI93=\"\",\"\",IF(EI93<1000,$EK$8,IF(EI93<10000,$EK$9,IF(EI93<100000,$EK$10,IF(EI93<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI94=\"\",\"\",IF(EI94<1000,$EK$8,IF(EI94<10000,$EK$9,IF(EI94<100000,$EK$10,IF(EI94<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI95=\"\",\"\",IF(EI95<1000,$EK$8,IF(EI95<10000,$EK$9,IF(EI95<100000,$EK$10,IF(EI95<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI96=\"\",\"\",IF(EI96<1000,$EK$8,IF(EI96<10000,$EK$9,IF(EI96<100000,$EK$10,IF(EI96<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI97=\"\",\"\",IF(EI97<1000,$EK$8,IF(EI97<10000,$EK$9,IF(EI97<100000,$EK$10,IF(EI97<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI98=\"\",\"\",IF(EI98<1000,$EK$8,IF(EI98<10000,$EK$9,IF(EI98<100000,$EK$10,IF(EI98<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI99=\"\",\"\",IF(EI99<1000,$EK$8,IF(EI99<10000,$EK$9,IF(EI99<100000,$EK$10,IF(EI99<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI100=\"\",\"\",IF(EI100<1000,$EK$8,IF(EI100<10000,$EK$9,IF(EI100<100000,$EK$10,IF(EI100<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI101=\"\",\"\",IF(EI101<1000,$EK$8,IF(EI101<10000,$EK$9,IF(EI101<100000,$EK$10,IF(EI101<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]
[null,null,null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EI102=\"\",\"\",IF(EI102<1000,$EK$8,IF(EI102<10000,$EK$9,IF(EI102<100000,$EK$10,IF(EI102<1000000,$EK$11,$EK$14)))))","v":""},"","","","","","",null,null,"","","","","","","","",null,"","","","","","","","",null,"","","","","","","",""]

{"sheet":"34.0 Country Data","index":34,"n_rows":205,"n_cols":39,"rows_kept":205,"cut":false,"hidden":false,"merged":[[8,36,8,44],[19,36,19,44],[30,36,30,44],[4,1,4,4],[4,6,4,12],[4,13,4,19],[4,20,4,26],[4,27,4,33]]}
["Shadow price calculations for countries"]
[]
["Value of DALY (from 32.0 Location Data sheet)",null,{"$f":"'32.0 Location Data'!B8","v":50000}]
[]
[null,"Hybrid funtion values (US$/m3)",null,null,null,null,"2010 Shadow price calculation",null,null,null,null,null,null,"2020 Shadow price calculation",null,null,null,null,null,null,"2030 Shadow price calculation",null,null,null,null,null,null,"2040 Shadow price calculation",null,null,null,null,null,null,null,null,"World Resources Institute"]
["Country","2010 Shadow price","2020 Shadow price","2030 Shadow price","2040 Shadow price","Change 2010-40","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS score","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS score","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS score","Value of EQ","Agriculture","Domestic","Human Health","Environment","TOTAL","BWS score",null,null,"Score categories"]
["Afghanistan",{"$f":"IF(M7=\"\",\"\",L7)","v":6.2635630108340319},{"$f":"IF(T7=\"\",\"\",S7)","v":6.6592006904237611},{"$f":"IF(AA7=\"\",\"\",Z7)","v":6.7258719941137066},{"$f":"IF(AH7=\"\",\"\",AG7)","v":6.8021396985612972},{"$f":"IF(B7=\"\",\"N/A\",IF(B7=0,0.01,((E7-B7)/B7)))","v":8.598567409566947E-2},{"$f":"IF(M7=\"\",\"\",IF(M7=0,0.01,M7/(5/'32.0 Location Data'!$B$9)))","v":0.37657999992370605},{"$f":"IF(M7=\"\",\"\",IF(M7=0,0.01,(2*M7)/5))","v":1.5063199996948242},{"$f":"IF(M7=\"\",\"\",4/5*M7+1)","v":4.0126399993896484},{"$f":"IF(M7=\"\",\"\",$C$3*(2*(10^-8)*((M7)^2))+((10^-8)*M7)+(10^-7))","v":1.4181387292253838E-2},{"$f":"IF(M7=\"\",\"\",G7*(0.031*(M7^2))+(0.15*M7))","v":0.73042162445730552},{"$f":"IF(M7=\"\",\"\",SUM(H7:K7))","v":6.2635630108340319},3.7657999992370605,{"$f":"IF(T7=\"\",\"\",IF(T7=0,0.01,T7/(5/'32.0 Location Data'!$B$9)))","v":0.4029709815979004},{"$f":"IF(T7=\"\",\"\",IF(T7=0,0.01,(2*T7)/5))","v":1.6118839263916016},{"$f":"IF(T7=\"\",\"\",4/5*T7+1)","v":4.2237678527832028},{"$f":"IF(T7=\"\",\"\",$C$3*(2*(10^-8)*((T7)^2))+((10^-8)*T7)+(10^-7))","v":1.6238701498095694E-2},{"$f":"IF(T7=\"\",\"\",N7*(0.031*(T7^2))+(0.15*T7))","v":0.80731020975086087},{"$f":"IF(T7=\"\",\"\",SUM(O7:R7))","v":6.6592006904237611},4.0297098159790039,{"$f":"IF(AA7=\"\",\"\",IF(AA7=0,0.01,AA7/(5/'32.0 Location Data'!$B$9)))","v":0.40738401412963865},{"$f":"IF(AA7=\"\",\"\",IF(AA7=0,0.01,(2*AA7)/5))","v":1.6295360565185546},{"$f":"IF(AA7=\"\",\"\",4/5*AA7+1)","v":4.2590721130371101},{"$f":"IF(AA7=\"\",\"\",$C$3*(2*(10^-8)*((AA7)^2))+((10^-8)*AA7)+(10^-7))","v":1.6596314235239176E-2},{"$f":"IF(AA7=\"\",\"\",U7*(0.031*(AA7^2))+(0.15*AA7))","v":0.8206675103228025},{"$f":"IF(AA7=\"\",\"\",SUM(V7:Y7))","v":6.7258719941137066},4.0738401412963867,{"$f":"IF(AH7=\"\",\"\",IF(AH7=0,0.01,AH7/(5/'32.0 Location Data'!$B$9)))","v":0.41241998672485353},{"$f":"IF(AH7=\"\",\"\",IF(AH7=0,0.01,(2*AH7)/5))","v":1.6496799468994141},{"$f":"IF(AH7=\"\",\"\",4/5*AH7+1)","v":4.2993598937988278},{"$f":"IF(AH7=\"\",\"\",$C$3*(2*(10^-8)*((AH7)^2))+((10^-8)*AH7)+(10^-7))","v":1.7009165787011508E-2},{"$f":"IF(AH7=\"\",\"\",AB7*(0.031*(AH7^2))+(0.15*AH7))","v":0.83609069207604414},{"$f":"IF(AH7=\"\",\"\",SUM(AC7:AF7))","v":6.8021396985612972},4.1241998672485352,null,null,"Baseline Water Stress (BWS)"]
["Albania",{"$f":"IF(M8=\"\",\"\",L8)","v":3.8237164312630414},4.3422651463914956,5.0367069210402651,5.5548218820472961,0.45272851214346976,{"$f":"IF(M8=\"\",\"\",IF(M8=0,0.01,M8/(5/'32.0 Location Data'!$B$9)))","v":0.2068160057067871},{"$f":"IF(M8=\"\",\"\",IF(M8=0,0.01,(2*M8)/5))","v":0.82726402282714839},{"$f":"IF(M8=\"\",\"\",4/5*M8+1)","v":2.6545280456542972},4.2774067032515508E-3,{"$f":"IF(M8=\"\",\"\",G8*(0.031*(M8^2))+(0.15*M8))","v":0.33764695607834389},{"$f":"IF(M8=\"\",\"\",SUM(H8:K8))","v":3.8237164312630414},2.0681600570678711,{"$f":"IF(T8=\"\",\"\",IF(T8=0,0.01,T8/(5/'32.0 Location Data'!$B$9)))","v":0.24380700588226317},0.97522802352905269,2.9504560470581058,5.9443099924279801E-3,0.410636765811909,4.3422651463914956,2.4380700588226318,{"$f":"IF(AA8=\"\",\"\",IF(AA8=0,0.01,AA8/(5/'32.0 Location Data'!$B$9)))","v":0.29262700080871584},{"$f":"IF(AA8=\"\",\"\",IF(AA8=0,0.01,(2*AA8)/5))","v":1.1705080032348634},{"$f":"IF(AA8=\"\",\"\",4/5*AA8+1)","v":3.3410160064697267},8.5631854229304971E-3,{"$f":"IF(AA8=\"\",\"\",U8*(0.031*(AA8^2))+(0.15*AA8))","v":0.5166197259127433},{"$f":"IF(AA8=\"\",\"\",SUM(V8:Y8))","v":5.0367069210402651},2.9262700080871582,{"$f":"IF(AH8=\"\",\"\",IF(AH8=0,0.01,AH8/(5/'32.0 Location Data'!$B$9)))","v":0.32845799922943114},{"$f":"IF(AH8=\"\",\"\",IF(AH8=0,0.01,(2*AH8)/5))","v":1.3138319969177246},{"$f":"IF(AH8=\"\",\"\",4/5*AH8+1)","v":3.6276639938354496},1.0788598571580023E-2,{"$f":"IF(AH8=\"\",\"\",AB8*(0.031*(AH8^2))+(0.15*AH8))","v":0.60253729272254242},{"$f":"IF(AH8=\"\",\"\",SUM(AC8:AF8))","v":5.5548218820472961},3.2845799922943115,null,null,"withdrawals / available flow"]
["Algeria",5.1992529165770218,5.688877630927383,6.2607631372446981,6.877923359896946,0.32286762545590741,{"$f":"IF(M9=\"\",\"\",IF(M9=0,0.01,M9/(5/'32.0 Location Data'!$B$9)))","v":0.30392498970031739},1.2156999588012696,3.4313999176025392,9.2371703289327728E-3,0.54291586984428009,5.1992529165770218,3.0392498970031738,{"$f":"IF(T9=\"\",\"\",IF(T9=0,0.01,T9/(5/'32.0 Location Data'!$B$9)))","v":0.33764100074768066},1.3505640029907227,3.7011280059814453,1.1400278302689604E-2,0.62578534365252581,5.688877630927383,3.3764100074768066,{"$f":"IF(AA9=\"\",\"\",IF(AA9=0,0.01,AA9/(5/'32.0 Location Data'!$B$9)))","v":0.37639200687408447},1.5055680274963379,4.0111360549926758,1.416723192307077E-2,0.72989182283261389,6.2607631372446981,3.7639200687408447,{"$f":"IF(AH9=\"\",\"\",IF(AH9=0,0.01,AH9/(5/'32.0 Location Data'!$B$9)))","v":0.41741099357604983},1.6696439743041993,4.3392879486083986,1.7423335496913866E-2,0.85156810148743411,6.877923359896946,4.174109935760498,null,null,"Baseline water stress measures total annual water withdrawals (municipal, industrial, and agricultural) expressed as a percentage of the total annual available blue water. Higher values indicate more competition among users."]
["Andorra",5.2100985716483734,5.6380998715130906,5.7763214053394769,5.9682760938559944,0.14552076352899951,{"$f":"IF(M10=\"\",\"\",IF(M10=0,0.01,M10/(5/'32.0 Location Data'!$B$9)))","v":0.30467700958251953},1.2187080383300781,3.4374160766601562,9.2829384845156265E-3,0.54469151817362305,5.2100985716483734,3.0467700958251953,{"$f":"IF(T10=\"\",\"\",IF(T10=0,0.01,T10/(5/'32.0 Location Data'!$B$9)))","v":0.3341670036315918},1.3366680145263672,3.6733360290527344,1.1166892048311993E-2,0.61692893588567677,5.6380998715130906,3.341670036315918,{"$f":"IF(AA10=\"\",\"\",IF(AA10=0,0.01,AA10/(5/'32.0 Location Data'!$B$9)))","v":0.34361100196838379},1.3744440078735352,3.7488880157470703,1.1806986428471861E-2,0.64118239529039955,5.7763214053394769,3.4361100196838379,{"$f":"IF(AH10=\"\",\"\",IF(AH10=0,0.01,AH10/(5/'32.0 Location Data'!$B$9)))","v":0.35666000843048096},1.4266400337219238,3.8532800674438477,1.2720771827363919E-2,0.67563522086285932,5.9682760938559944,3.5666000843048096,null,null,"Score","Value","BWS score to BWS value conversion:"]
["Angola",2.537306904622719,1.8184257187028632,2.1927067569481897,2.6369043912910808,3.9253228092709293E-2,{"$f":"IF(M11=\"\",\"\",IF(M11=0,0.01,M11/(5/'32.0 Location Data'!$B$9)))","v":0.11344399452209472},0.45377597808837888,1.907551956176758,1.2870653337123581E-3,0.17469190502386994,2.537306904622719,1.1344399452209473,{"$f":"IF(T11=\"\",\"\",IF(T11=0,0.01,T11/(5/'32.0 Location Data'!$B$9)))","v":6.0545998811721805E-2},0.24218399524688722,1.4843679904937743,3.6668785181078302E-4,9.1507045110390928E-2,1.8184257187028632,0.60545998811721802,{"$f":"IF(AA11=\"\",\"\",IF(AA11=0,0.01,AA11/(5/'32.0 Location Data'!$B$9)))","v":8.8133901357650757E-2},0.35253560543060303,1.7050712108612061,7.7686727024214701E-4,0.13432307338613853,2.1927067569481897,0.88133901357650757,{"$f":"IF(AH11=\"\",\"\",IF(AH11=0,0.01,AH11/(5/'32.0 Location Data'!$B$9)))","v":0.12073999643325806},0.48295998573303223,1.9659199714660645,1.4579267478699604E-3,0.18656650734411415,2.6369043912910808,1.2073999643325806,null,null,"[0-1)","Low (<10%)","='BWS score'/10"]
["Antigua and Barbuda","","","","","N/A",{"$f":"IF(M12=\"\",\"\",IF(M12=0,0.01,M12/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T12=\"\",\"\",IF(T12=0,0.01,T12/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA12=\"\",\"\",IF(AA12=0,0.01,AA12/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH12=\"\",\"\",IF(AH12=0,0.01,AH12/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,null,null,"[1-2)","Low to medium (10-20%)","='BWS score'/10"]
["Argentina",4.2435564807597341,4.6942982023209749,4.7021086085448891,4.6985232315137209,0.10721354901644503,{"$f":"IF(M13=\"\",\"\",IF(M13=0,0.01,M13/(5/'32.0 Location Data'!$B$9)))","v":0.23679900169372559},0.94719600677490234,2.8943920135498047,5.6075004002146753E-3,0.39636096003481286,4.2435564807597341,2.3679900169372559,{"$f":"IF(T13=\"\",\"\",IF(T13=0,0.01,T13/(5/'32.0 Location Data'!$B$9)))","v":0.26866400241851807},1.0746560096740723,3.1493120193481445,7.2181614859539913E-3,0.46311201181280393,4.6942982023209749,2.6866400241851807,{"$f":"IF(AA13=\"\",\"\",IF(AA13=0,0.01,AA13/(5/'32.0 Location Data'!$B$9)))","v":0.26921300888061522},1.0768520355224609,3.1537040710449218,7.2476913363563097E-3,0.46430481064115037,4.7021086085448891,2.6921300888061523,{"$f":"IF(AH13=\"\",\"\",IF(AH13=0,0.01,AH13/(5/'32.0 Location Data'!$B$9)))","v":0.26896100044250487},1.0758440017700195,3.151688003540039,7.2341288720033552E-3,0.46375709733165971,4.6985232315137209,2.6896100044250488,null,null,"[2-3)","Medium to high (20-40%)","=0.2+(('BWS score'-2)/5)"]
["Armenia",6.5004630437091562,6.8618572719835287,7.137585476691088,7.5266943744000852,0.15787049688469001,{"$f":"IF(M14=\"\",\"\",IF(M14=0,0.01,M14/(5/'32.0 Location Data'!$B$9)))","v":0.39242401123046877},1.5696960449218751,4.1393920898437502,1.539979970142223E-2,0.77597510924210855,6.5004630437091562,3.9242401123046875,{"$f":"IF(T14=\"\",\"\",IF(T14=0,0.01,T14/(5/'32.0 Location Data'!$B$9)))","v":0.41635398864746093},1.6654159545898437,4.3308319091796879,1.7335206021663867E-2,0.84827420219233285,6.8618572719835287,4.1635398864746094,{"$f":"IF(AA14=\"\",\"\",IF(AA14=0,0.01,AA14/(5/'32.0 Location Data'!$B$9)))","v":0.43441300392150878},1.7376520156860351,4.4753040313720707,1.8871609238911274E-2,0.90575782039406993,7.137585476691088,4.3441300392150879,{"$f":"IF(AH14=\"\",\"\",IF(AH14=0,0.01,AH14/(5/'32.0 Location Data'!$B$9)))","v":0.45960102081298826},1.838404083251953,4.676808166503907,2.112345579333617E-2,0.99035866885088852,7.5266943744000852,4.5960102081298828,null,null,"[3-4)","High (40-80%)","=0.4+(('BWS score'-3)/2.5)"]
["Australia",5.4971488685270797,5.5722655860913175,5.7451987246062464,5.9499270125878789,8.2365996426456201E-2,{"$f":"IF(M15=\"\",\"\",IF(M15=0,0.01,M15/(5/'32.0 Location Data'!$B$9)))","v":0.32449600696563718},1.2979840278625487,3.5959680557250979,1.0529898303264982E-2,0.59266688663616818,5.4971488685270797,3.2449600696563721,{"$f":"IF(T15=\"\",\"\",IF(T15=0,0.01,T15/(5/'32.0 Location Data'!$B$9)))","v":0.32965500354766847},1.3186200141906739,3.6372400283813477,1.0867375101901685E-2,0.60553816841739405,5.5722655860913175,3.2965500354766846,{"$f":"IF(AA15=\"\",\"\",IF(AA15=0,0.01,AA15/(5/'32.0 Location Data'!$B$9)))","v":0.34148800373077393},1.3659520149230957,3.7319040298461914,1.166153981800328E-2,0.63568114001895659,5.7451987246062464,3.4148800373077393,{"$f":"IF(AH15=\"\",\"\",IF(AH15=0,0.01,AH15/(5/'32.0 Location Data'!$B$9)))","v":0.35541601181030275},1.421664047241211,3.843328094482422,1.2632189686715305E-2,0.67230268117753034,5.9499270125878789,3.5541601181030273,null,null,"[4-5]","Extremely high (>80%)","=0.8+(('BWS score'-4)/5)"]
["Austria",1.5487537021455713,1.5960823533200679,1.6856322405495445,1.8788647061459178,0.21314622431121624,{"$f":"IF(M16=\"\",\"\",IF(M16=0,0.01,M16/(5/'32.0 Location Data'!$B$9)))","v":4.0620800852775571E-2},0.16248320341110228,1.3249664068222047,1.6510900827217055E-4,6.1138982903992098E-2,1.5487537021455713,0.40620800852775574,{"$f":"IF(T16=\"\",\"\",IF(T16=0,0.01,T16/(5/'32.0 Location Data'!$B$9)))","v":4.4120100140571591E-2},0.17648040056228637,1.3529608011245728,1.9476273565142066E-4,6.6446388897557288E-2,1.5960823533200679,0.44120100140571594,{"$f":"IF(AA16=\"\",\"\",IF(AA16=0,0.01,AA16/(5/'32.0 Location Data'!$B$9)))","v":5.0738501548767093E-2},0.20295400619506837,1.4059080123901366,2.5754462779157888E-4,7.6512677336548124E-2,1.6856322405495445,0.5073850154876709,{"$f":"IF(AH16=\"\",\"\",IF(AH16=0,0.01,AH16/(5/'32.0 Location Data'!$B$9)))","v":6.5006697177886957E-2},0.26002678871154783,1.5200535774230959,4.2269356846746746E-4,9.8361646442806636E-2,1.8788647061459178,0.65006697177886963]
["Azerbaijan",6.6277082709049111,6.7281857346148088,7.1378151875168436,7.6744707186226426,0.15793731482010634,{"$f":"IF(M17=\"\",\"\",IF(M17=0,0.01,M17/(5/'32.0 Location Data'!$B$9)))","v":0.40088300704956054},1.6035320281982421,4.2070640563964847,1.6070858622410505E-2,0.80104132768777303,6.6277082709049111,4.0088300704956055,{"$f":"IF(T17=\"\",\"\",IF(T17=0,0.01,T17/(5/'32.0 Location Data'!$B$9)))","v":0.40753698348999023},1.6301479339599609,4.2602958679199219,1.6608780044910409E-2,0.82113315269001597,6.7281857346148088,4.0753698348999023,{"$f":"IF(AA17=\"\",\"\",IF(AA17=0,0.01,AA17/(5/'32.0 Location Data'!$B$9)))","v":0.43442797660827637},1.7377119064331055,4.4754238128662109,1.8872910128793774E-2,0.90580655808873323,7.1378151875168436,4.3442797660827637,{"$f":"IF(AH17=\"\",\"\",IF(AH17=0,0.01,AH17/(5/'32.0 Location Data'!$B$9)))","v":0.46907501220703124},1.876300048828125,4.7526000976562504,2.2003283615203872E-2,1.0235672885230633,7.6744707186226426,4.6907501220703125]
["Bahrain",8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,0,{"$f":"IF(M18=\"\",\"\",IF(M18=0,0.01,M18/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(T18=\"\",\"\",IF(T18=0,0.01,T18/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AA18=\"\",\"\",IF(AA18=0,0.01,AA18/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AH18=\"\",\"\",IF(AH18=0,0.01,AH18/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,null,null,"Interannual Variability (WSV)"]
["Bangladesh",1.2909201732201778,1.3481240046279905,1.3737873180767726,1.4312998574189864,0.10874389223357929,{"$f":"IF(M19=\"\",\"\",IF(M19=0,0.01,M19/(5/'32.0 Location Data'!$B$9)))","v":2.1543900668621063E-2},8.617560267448425E-2,1.1723512053489684,4.6516119992007975E-5,3.234684907673311E-2,1.2909201732201778,0.21543900668621063,{"$f":"IF(T19=\"\",\"\",IF(T19=0,0.01,T19/(5/'32.0 Location Data'!$B$9)))","v":2.5778099894523621E-2},0.10311239957809448,1.206224799156189,6.6553621227193329E-5,3.8720252272479855E-2,1.3481240046279905,0.25778099894523621,{"$f":"IF(AA19=\"\",\"\",IF(AA19=0,0.01,AA19/(5/'32.0 Location Data'!$B$9)))","v":2.7677398920059205E-2},0.11070959568023682,1.2214191913604737,7.6706608837901448E-5,4.158182442722403E-2,1.3737873180767726,0.27677398920059204,{"$f":"IF(AH19=\"\",\"\",IF(AH19=0,0.01,AH19/(5/'32.0 Location Data'!$B$9)))","v":3.1933099031448364E-2},0.12773239612579346,1.2554647922515869,1.02075474685132E-4,4.8000593566920699E-2,1.4312998574189864,0.31933099031448364,null,null,"standard deviation / mean of total annual supply"]
["Barbados","","","","","N/A",{"$f":"IF(M20=\"\",\"\",IF(M20=0,0.01,M20/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T20=\"\",\"\",IF(T20=0,0.01,T20/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA20=\"\",\"\",IF(AA20=0,0.01,AA20/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH20=\"\",\"\",IF(AH20=0,0.01,AH20/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,null,null,"Inter-annual variability measures the variation in water supply between years. "]
["Belarus",2.4632079999751677,2.5991173571540687,2.8040693521033733,2.8369354246601732,{"$f":"IF(B21=\"\",\"N/A\",IF(B21=0,0.01,((E21-B21)/B21)))","v":0.15172385957205936},{"$f":"IF(M21=\"\",\"\",IF(M21=0,0.01,M21/(5/'32.0 Location Data'!$B$9)))","v":0.10801000595092773},0.43204002380371093,1.864080047607422,1.1667269395525394E-3,0.16592120162448235,2.4632079999751677,1.0801000595092773,{"$f":"IF(T21=\"\",\"\",IF(T21=0,0.01,T21/(5/'32.0 Location Data'!$B$9)))","v":0.11797300577163697},0.47189202308654787,1.9437840461730957,1.391874806380046E-3,0.18204941308804481,2.5991173571540687,1.1797300577163696,{"$f":"IF(AA21=\"\",\"\",IF(AA21=0,0.01,AA21/(5/'32.0 Location Data'!$B$9)))","v":0.13296400308609008},0.53185601234436031,2.0637120246887211,1.7680559080680864E-3,0.20673325916222368,2.8040693521033733,1.3296400308609009,{"$f":"IF(AH21=\"\",\"\",IF(AH21=0,0.01,AH21/(5/'32.0 Location Data'!$B$9)))","v":0.13536399602890015},0.54145598411560059,2.0829119682312012,1.8324546784908124E-3,0.21073501763488059,2.8369354246601732,1.3536399602890015,null,null,"Score","Value"]
["Belgium",5.7060989911908804,5.8740019310747442,6.0757365204631091,6.2219469055884984,9.0402903138201429E-2,{"$f":"IF(M22=\"\",\"\",IF(M22=0,0.01,M22/(5/'32.0 Location Data'!$B$9)))","v":0.33881800174713134},1.3552720069885253,3.7105440139770511,1.1479897712592084E-2,0.62880307251271217,5.7060989911908804,3.3881800174713135,{"$f":"IF(T22=\"\",\"\",IF(T22=0,0.01,T22/(5/'32.0 Location Data'!$B$9)))","v":0.3502609968185425},1.40104398727417,3.80208797454834,1.2268411615331582E-2,0.65860155763690231,5.8740019310747442,3.5026099681854248,{"$f":"IF(AA22=\"\",\"\",IF(AA22=0,0.01,AA22/(5/'32.0 Location Data'!$B$9)))","v":0.36393098831176757},1.4557239532470703,3.911447906494141,1.3244712818456822E-2,0.69531994790344076,6.0757365204631091,3.6393098831176758,{"$f":"IF(AH22=\"\",\"\",IF(AH22=0,0.01,AH22/(5/'32.0 Location Data'!$B$9)))","v":0.37378399372100829},1.4951359748840332,3.9902719497680668,1.397158477460205E-2,0.72256739616179666,6.2219469055884984,3.737839937210083,null,null,"[0-1)","Low (<0.25)"]
["Belize",1.7313082730940412,1.4258759998672959,1.509070408623322,1.5586815365284694,-9.9708838251589105E-2,{"$f":"IF(M23=\"\",\"\",IF(M23=0,0.01,M23/(5/'32.0 Location Data'!$B$9)))","v":5.4112899303436282E-2},0.21645159721374513,1.4329031944274901,2.9292599839231384E-4,8.1660555454413586E-2,1.7313082730940412,0.54112899303436279,{"$f":"IF(T23=\"\",\"\",IF(T23=0,0.01,T23/(5/'32.0 Location Data'!$B$9)))","v":3.1531798839569095E-2},0.12612719535827638,1.2522543907165526,9.9528586985789036E-5,4.7394885205481081E-2,1.4258759998672959,0.31531798839569092,{"$f":"IF(AA23=\"\",\"\",IF(AA23=0,0.01,AA23/(5/'32.0 Location Data'!$B$9)))","v":3.7686100602149962E-2},0.15074440240859985,1.3014888048171998,1.4212798646959701E-4,5.6695073411053024E-2,1.509070408623322,0.37686100602149963,{"$f":"IF(AH23=\"\",\"\",IF(AH23=0,0.01,AH23/(5/'32.0 Location Data'!$B$9)))","v":4.1354900598526E-2},0.165419602394104,1.3308392047882081,1.7112691584145648E-4,6.225160243031598E-2,1.5586815365284694,0.41354900598526001,null,null,"[1-2)","Low to medium (0.25-0.5)"]
["Benin",1.0100001000000001,1.0013955556309992,1.0064758841411547,1.0111329712898747,1.1216546313951889E-3,{"$f":"IF(M24=\"\",\"\",IF(M24=0,0.01,M24/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T24=\"\",\"\",IF(T24=0,0.01,T24/(5/'32.0 Location Data'!$B$9)))","v":1.0336700361222029E-4},4.1346801444888117E-4,1.0008269360288977,1.0107881044393809E-7,1.5505050884212322E-4,1.0013955556309992,1.0336700361222029E-3,{"$f":"IF(AA24=\"\",\"\",IF(AA24=0,0.01,AA24/(5/'32.0 Location Data'!$B$9)))","v":4.7968598082661631E-4},1.9187439233064652E-3,1.003837487846613,1.2305783261824195E-7,7.1952931340270939E-4,1.0064758841411547,4.7968598082661629E-3,{"$f":"IF(AH24=\"\",\"\",IF(AH24=0,0.01,AH24/(5/'32.0 Location Data'!$B$9)))","v":8.2465196028351788E-4},3.2986078411340715E-3,1.0065972156822682,1.6808755075597322E-7,1.2369796789216173E-3,1.0111329712898747,8.2465196028351784E-3,null,null,"[2-3)","Medium to high  (0.5-0.75)"]
["Bhutan",1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0,{"$f":"IF(M25=\"\",\"\",IF(M25=0,0.01,M25/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T25=\"\",\"\",IF(T25=0,0.01,T25/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA25=\"\",\"\",IF(AA25=0,0.01,AA25/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AH25=\"\",\"\",IF(AH25=0,0.01,AH25/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,null,null,"[3-4)","High (0.75-1.0)"]
["Bolivia",1.8744467889468277,1.5991110429228736,1.7256521956123703,2.068425958427687,0.10348609020256475,{"$f":"IF(M26=\"\",\"\",IF(M26=0,0.01,M26/(5/'32.0 Location Data'!$B$9)))","v":6.4680701494216924E-2},0.2587228059768677,1.5174456119537354,4.1846578264854891E-4,9.7859905233576058E-2,1.8744467889468277,0.64680701494216919,{"$f":"IF(T26=\"\",\"\",IF(T26=0,0.01,T26/(5/'32.0 Location Data'!$B$9)))","v":4.434399902820587E-2},0.17737599611282348,1.354751992225647,1.9674345938125516E-4,6.6786311125021897E-2,1.5991110429228736,0.44343999028205872,{"$f":"IF(AA26=\"\",\"\",IF(AA26=0,0.01,AA26/(5/'32.0 Location Data'!$B$9)))","v":5.3695100545883181E-2},0.21478040218353273,1.4295608043670653,2.8842175177330498E-4,8.1022567309998933E-2,1.7256521956123703,0.53695100545883179,{"$f":"IF(AH26=\"\",\"\",IF(AH26=0,0.01,AH26/(5/'32.0 Location Data'!$B$9)))","v":7.8983300924301142E-2},0.31593320369720457,1.6318664073944094,6.2394408081996343E-4,0.12000240325525272,2.068425958427687,0.78983300924301147,null,null,"[4-5]","Extremely high (>1.0)"]
["Bosnia and Herzegovina",1.1889877000895388,1.4100498375909727,1.6263784810021253,1.7852089925119325,0.50145286816465318,{"$f":"IF(M27=\"\",\"\",IF(M27=0,0.01,M27/(5/'32.0 Location Data'!$B$9)))","v":1.3997000455856324E-2},5.5988001823425296E-2,1.1119760036468507,1.9693001876169795E-5,2.1004001617386778E-2,1.1889877000895388,0.13997000455856323,{"$f":"IF(T27=\"\",\"\",IF(T27=0,0.01,T27/(5/'32.0 Location Data'!$B$9)))","v":3.0360800027847291E-2},0.12144320011138916,1.2428864002227784,9.2280853913095999E-5,4.5627956402892182E-2,1.4100498375909727,0.3036080002784729,{"$f":"IF(AA27=\"\",\"\",IF(AA27=0,0.01,AA27/(5/'32.0 Location Data'!$B$9)))","v":4.6359598636627197E-2},0.18543839454650879,1.3708767890930176,2.150258745347803E-4,6.9848271488064217E-2,1.6263784810021253,0.46359598636627197,{"$f":"IF(AH27=\"\",\"\",IF(AH27=0,0.01,AH27/(5/'32.0 Location Data'!$B$9)))","v":5.8093601465225221E-2},0.23237440586090088,1.4647488117218017,3.3759246248018832E-4,8.7748182466749661E-2,1.7852089925119325,0.5809360146522522]
["Botswana",3.0072874226648523,3.693059210113232,4.2922483008765679,5.1398495418119801,0.70913145949228795,{"$f":"IF(M28=\"\",\"\",IF(M28=0,0.01,M28/(5/'32.0 Location Data'!$B$9)))","v":0.14778499603271483},0.59113998413085933,2.1822799682617191,2.1841552837385575E-3,0.23168331498853509,3.0072874226648523,1.4778499603271484,{"$f":"IF(T28=\"\",\"\",IF(T28=0,0.01,T28/(5/'32.0 Location Data'!$B$9)))","v":0.19743000268936156},0.78972001075744624,2.5794400215148929,3.8979803391924004E-3,0.32000119750170042,3.693059210113232,1.9743000268936157,{"$f":"IF(AA28=\"\",\"\",IF(AA28=0,0.01,AA28/(5/'32.0 Location Data'!$B$9)))","v":0.24025800228118896},0.96103200912475584,2.9220640182495119,5.7725147918150079E-3,0.40337975871048531,4.2922483008765679,2.4025800228118896,{"$f":"IF(AH28=\"\",\"\",IF(AH28=0,0.01,AH28/(5/'32.0 Location Data'!$B$9)))","v":0.29980199337005614},1.1992079734802246,3.3984159469604496,8.988253503065256E-3,0.5332373678682405,5.1398495418119801,2.9980199337005615]
["Brazil",2.1357525887688364,2.1733090694948003,2.1621423070584078,2.1853616909178091,2.3227925561157815E-2,{"$f":"IF(M29=\"\",\"\",IF(M29=0,0.01,M29/(5/'32.0 Location Data'!$B$9)))","v":8.3941799402236936E-2},0.33576719760894774,1.6715343952178956,7.0473096286847873E-4,0.12774626497912481,2.1357525887688364,0.83941799402236938,{"$f":"IF(T29=\"\",\"\",IF(T29=0,0.01,T29/(5/'32.0 Location Data'!$B$9)))","v":8.6706399917602539E-2},0.34682559967041016,1.6936511993408203,7.5190864930711429E-4,0.13208036183426286,2.1733090694948003,0.86706399917602539,{"$f":"IF(AA29=\"\",\"\",IF(AA29=0,0.01,AA29/(5/'32.0 Location Data'!$B$9)))","v":8.5884499549865725E-2},0.3435379981994629,1.6870759963989257,7.3772331474304361E-4,0.13079058914527567,2.1621423070584078,0.85884499549865723,{"$f":"IF(AH29=\"\",\"\",IF(AH29=0,0.01,AH29/(5/'32.0 Location Data'!$B$9)))","v":8.7593400478363032E-2},0.35037360191345213,1.7007472038269045,7.6736914007633687E-4,0.13347351603737603,2.1853616909178091,0.87593400478363037,null,null,"Seasonal Variability (SV)"]
["Brunei",1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0095045694684397,-4.9062424009697924E-4,{"$f":"IF(M30=\"\",\"\",IF(M30=0,0.01,M30/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T30=\"\",\"\",IF(T30=0,0.01,T30/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA30=\"\",\"\",IF(AA30=0,0.01,AA30/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AH30=\"\",\"\",IF(AH30=0,0.01,AH30/(5/'32.0 Location Data'!$B$9)))","v":7.0403101854026322E-4},2.8161240741610529E-3,1.0056322481483222,1.4963637060853806E-7,1.0560476095857309E-3,1.0095045694684397,7.0403101854026318E-3,null,null,"standard deviation / mean of total supply calculated using the monthly mean"]
["Bulgaria",3.3652500699792975,3.1884783874219029,3.4243433416353626,3.500588957136773,4.0216591439906878E-2,{"$f":"IF(M31=\"\",\"\",IF(M31=0,0.01,M31/(5/'32.0 Location Data'!$B$9)))","v":0.17377500534057616},0.69510002136230464,2.3902000427246097,3.0198926256122618E-3,0.27693011326677086,3.3652500699792975,1.7377500534057617,{"$f":"IF(T31=\"\",\"\",IF(T31=0,0.01,T31/(5/'32.0 Location Data'!$B$9)))","v":0.16095999479293824},0.64383997917175295,2.2876799583435057,2.5909280883737499E-3,0.25436752181827071,3.1884783874219029,1.6095999479293823,{"$f":"IF(AA31=\"\",\"\",IF(AA31=0,0.01,AA31/(5/'32.0 Location Data'!$B$9)))","v":0.1780500054359436},0.71220002174377439,2.424400043487549,3.170298248574498E-3,0.28457297815546456,3.4243433416353626,1.780500054359436,{"$f":"IF(AH31=\"\",\"\",IF(AH31=0,0.01,AH31/(5/'32.0 Location Data'!$B$9)))","v":0.18355900049209595},0.73423600196838379,2.4684720039367676,3.3695090220657769E-3,0.29451144220955605,3.500588957136773,1.8355900049209595,null,null,"Seasonal variability measures variation in water supply between months of the year. "]
["Burkina Faso",1.0100001000000001,1.0000026674975973,1.1109860012725135,1.5258381632887015,0.51073070516399099,{"$f":"IF(M32=\"\",\"\",IF(M32=0,0.01,M32/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T32=\"\",\"\",IF(T32=0,0.01,T32/(5/'32.0 Location Data'!$B$9)))","v":1.9018500552192563E-7},7.6074002208770253E-7,1.0000015214800442,1.0000002263553418E-7,2.8527750828290978E-7,1.0000026674975973,1.9018500552192563E-6,{"$f":"IF(AA32=\"\",\"\",IF(AA32=0,0.01,AA32/(5/'32.0 Location Data'!$B$9)))","v":8.2205496728420258E-3},3.2882198691368103E-2,1.0657643973827362,6.8585657473335974E-6,1.2332546632661721E-2,1.1109860012725135,8.2205496728420258E-2,{"$f":"IF(AH32=\"\",\"\",IF(AH32=0,0.01,AH32/(5/'32.0 Location Data'!$B$9)))","v":3.8926199078559875E-2},0.1557047963142395,1.311409592628479,1.5162879009027544E-4,5.8572145555892803E-2,1.5258381632887015,0.38926199078559875,null,null,"Score","Value"]
["Burundi",1.0100001000000001,1.0100001000000001,1.0100001000000001,1.4022303892416181,0.38834678258112848,{"$f":"IF(M33=\"\",\"\",IF(M33=0,0.01,M33/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T33=\"\",\"\",IF(T33=0,0.01,T33/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA33=\"\",\"\",IF(AA33=0,0.01,AA33/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AH33=\"\",\"\",IF(AH33=0,0.01,AH33/(5/'32.0 Location Data'!$B$9)))","v":2.9782199859619142E-2},0.11912879943847657,1.2382575988769531,8.8800921067815799E-5,4.4755190005120675E-2,1.4022303892416181,0.29782199859619141,null,null,"[0-1)","Low (<0.33)"]
["Cambodia",1.6195558100434277,1.622221020592822,1.568707275729855,1.5140095835415308,-6.5169860678692362E-2,{"$f":"IF(M34=\"\",\"\",IF(M34=0,0.01,M34/(5/'32.0 Location Data'!$B$9)))","v":4.5855298638343811E-2},0.18342119455337524,1.3668423891067505,2.1037542685103339E-4,6.9081850956450974E-2,1.6195558100434277,0.45855298638343811,{"$f":"IF(T34=\"\",\"\",IF(T34=0,0.01,T34/(5/'32.0 Location Data'!$B$9)))","v":4.6052300930023195E-2},0.18420920372009278,1.3684184074401855,2.1218604732503452E-4,6.9381223385218696E-2,1.622221020592822,0.46052300930023193,{"$f":"IF(AA34=\"\",\"\",IF(AA34=0,0.01,AA34/(5/'32.0 Location Data'!$B$9)))","v":4.2096200585365298E-2},0.16838480234146119,1.3367696046829223,1.773132199923895E-4,6.3375555485479143E-2,1.568707275729855,0.42096200585365295,{"$f":"IF(AH34=\"\",\"\",IF(AH34=0,0.01,AH34/(5/'32.0 Location Data'!$B$9)))","v":3.8051399588584903E-2},0.15220559835433961,1.3044111967086791,1.4489470620497477E-4,5.7247893772307046E-2,1.5140095835415308,0.380513995885849,null,null,"[1-2)","Low to medium (0.33-0.66)"]
["Cameroon",1.0140859777214393,1.0070758829421667,1.0112311589937888,1.0144372527088072,3.4639566573759482E-4,{"$f":"IF(M35=\"\",\"\",IF(M35=0,0.01,M35/(5/'32.0 Location Data'!$B$9)))","v":1.043390017002821E-3},4.1735600680112839E-3,1.0083471201360226,2.0897061175981499E-7,1.5650885467936792E-3,1.0140859777214393,1.043390017002821E-2,{"$f":"IF(T35=\"\",\"\",IF(T35=0,0.01,T35/(5/'32.0 Location Data'!$B$9)))","v":5.2412999793887143E-4},2.0965199917554857E-3,1.0041930399835111,1.2752363847373402E-7,7.8619544326160088E-4,1.0070758829421667,5.2412999793887138E-3,{"$f":"IF(AA35=\"\",\"\",IF(AA35=0,0.01,AA35/(5/'32.0 Location Data'!$B$9)))","v":8.3192503079771991E-4},3.3277001231908796E-3,1.0066554002463817,1.692931181898585E-7,1.2478893310981364E-3,1.0112311589937888,8.3192503079771996E-3,{"$f":"IF(AH35=\"\",\"\",IF(AH35=0,0.01,AH35/(5/'32.0 Location Data'!$B$9)))","v":1.0694099590182304E-3},4.2776398360729216E-3,1.0085552796721458,2.1447070704063917E-7,1.6041187298816068E-3,1.0144372527088072,1.0694099590182304E-2,null,null,"[2-3)","Medium to high (0.66-1.0)"]
["Canada",2.6359345426076319,2.4028752444547963,2.5360382396130055,2.7033336904979035,2.5569355688019515E-2,{"$f":"IF(M36=\"\",\"\",IF(M36=0,0.01,M36/(5/'32.0 Location Data'!$B$9)))","v":0.12066899538040161},0.48267598152160646,1.9653519630432128,1.4562127115110765E-3,0.18645038533130132,2.6359345426076319,1.2066899538040161,{"$f":"IF(T36=\"\",\"\",IF(T36=0,0.01,T36/(5/'32.0 Location Data'!$B$9)))","v":0.10358200073242188},0.41432800292968752,1.828656005859375,1.073033445773218E-3,0.15881820221996065,2.4028752444547963,1.0358200073242187,{"$f":"IF(AA36=\"\",\"\",IF(AA36=0,0.01,AA36/(5/'32.0 Location Data'!$B$9)))","v":0.11335099935531616},0.45340399742126464,1.9068079948425294,1.2849562405848241E-3,0.17454129110862648,2.5360382396130055,1.1335099935531616,{"$f":"IF(AH36=\"\",\"\",IF(AH36=0,0.01,AH36/(5/'32.0 Location Data'!$B$9)))","v":0.12560100555419923},0.50240402221679692,2.0048080444335938,1.5776738197231536E-3,0.19454395002778918,2.7033336904979035,1.2560100555419922,null,null,"[3-4)","High (1.0-1.33)"]
["Cape Verde","","","","","N/A",{"$f":"IF(M37=\"\",\"\",IF(M37=0,0.01,M37/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T37=\"\",\"\",IF(T37=0,0.01,T37/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA37=\"\",\"\",IF(AA37=0,0.01,AA37/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH37=\"\",\"\",IF(AH37=0,0.01,AH37/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,null,null,"[4-5]","Extremely high (>1.33)"]
["Central African Republic",1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0,{"$f":"IF(M38=\"\",\"\",IF(M38=0,0.01,M38/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T38=\"\",\"\",IF(T38=0,0.01,T38/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA38=\"\",\"\",IF(AA38=0,0.01,AA38/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AH38=\"\",\"\",IF(AH38=0,0.01,AH38/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0]
["Chad",1.4998400089164061,{"$f":"IF(T39=\"\",\"\",S39)","v":1.782574876805378},{"$f":"IF(AA39=\"\",\"\",Z39)","v":1.5668124372048637},{"$f":"IF(AH39=\"\",\"\",AG39)","v":1.8994224848325896},0.26641673347870681,{"$f":"IF(M39=\"\",\"\",IF(M39=0,0.01,M39/(5/'32.0 Location Data'!$B$9)))","v":3.7003400921821597E-2},0.14801360368728639,1.2960272073745727,{"$f":"IF(M39=\"\",\"\",$C$3*(2*(10^-8)*((M39)^2))+((10^-8)*M39)+(10^-7))","v":1.370288683181989E-4},5.5662168986228819E-2,1.4998400089164061,0.37003400921821594,{"$f":"IF(T39=\"\",\"\",IF(T39=0,0.01,T39/(5/'32.0 Location Data'!$B$9)))","v":5.7899099588394162E-2},{"$f":"IF(T39=\"\",\"\",IF(T39=0,0.01,(2*T39)/5))","v":0.23159639835357665},{"$f":"IF(T39=\"\",\"\",4/5*T39+1)","v":1.4631927967071534},{"$f":"IF(T39=\"\",\"\",$C$3*(2*(10^-8)*((T39)^2))+((10^-8)*T39)+(10^-7))","v":3.3533636322463742E-4},{"$f":"IF(T39=\"\",\"\",N39*(0.031*(T39^2))+(0.15*T39))","v":8.7450345381423308E-2},{"$f":"IF(T39=\"\",\"\",SUM(O39:R39))","v":1.782574876805378},0.57899099588394165,{"$f":"IF(AA39=\"\",\"\",IF(AA39=0,0.01,AA39/(5/'32.0 Location Data'!$B$9)))","v":4.1956099867820743E-2},0.16782439947128297,1.3356487989425658,{"$f":"IF(AA39=\"\",\"\",$C$3*(2*(10^-8)*((AA39)^2))+((10^-8)*AA39)+(10^-7))","v":1.7613562722184156E-4},6.3163103163793158E-2,1.5668124372048637,0.4195609986782074,{"$f":"IF(AH39=\"\",\"\",IF(AH39=0,0.01,AH39/(5/'32.0 Location Data'!$B$9)))","v":6.6523498296737676E-2},0.26609399318695071,1.5321879863739014,{"$f":"IF(AH39=\"\",\"\",$C$3*(2*(10^-8)*((AH39)^2))+((10^-8)*AH39)+(10^-7))","v":4.4264423491343567E-4},0.10069786103682379,1.8994224848325896,0.66523498296737671,null,null,"Citation: Gassert, F., P. Reig, T. Luo, and A. Maddocks. 2013. \"Aqueduct country and river basin rankings: a weighted aggregation of spatially distinct hydrological indicators.\" Working paper. Washington, DC: World Resources Institute, December 2013. Available online at http://wri.org/publication/aqueduct-country-river-basin-rankings."]
["Chile",4.9897533359413728,6.1560207457876244,6.7487801346094693,7.2932422759581286,0.46164384989226664,{"$f":"IF(M40=\"\",\"\",IF(M40=0,0.01,M40/(5/'32.0 Location Data'!$B$9)))","v":0.28935399055480959},1.1574159622192384,3.3148319244384767,8.3727021203983381E-3,0.50913274716325807,4.9897533359413728,2.8935399055480957,{"$f":"IF(T40=\"\",\"\",IF(T40=0,0.01,T40/(5/'32.0 Location Data'!$B$9)))","v":0.36934700012207033},1.4773880004882813,3.9547760009765627,1.3641857584617273E-2,0.71021488673816291,6.1560207457876244,3.6934700012207031,{"$f":"IF(AA40=\"\",\"\",IF(AA40=0,0.01,AA40/(5/'32.0 Location Data'!$B$9)))","v":0.40889801979064944},1.6355920791625977,4.2711841583251955,1.6719899948673411E-2,0.82528399717300238,6.7487801346094693,4.0889801979064941,{"$f":"IF(AH40=\"\",\"\",IF(AH40=0,0.01,AH40/(5/'32.0 Location Data'!$B$9)))","v":0.44453101158142089},1.7781240463256835,4.5562480926513675,1.9760926478861296E-2,0.93910921050221585,7.2932422759581286,4.445310115814209]
["China",5.3005098618159892,5.4120697986956889,5.5641037265309867,5.5719594110389714,5.121196947079764E-2,{"$f":"IF(M41=\"\",\"\",IF(M41=0,0.01,M41/(5/'32.0 Location Data'!$B$9)))","v":0.3109369993209839},1.2437479972839356,3.4874959945678712,9.6683128483736856E-3,0.55959755711580828,5.3005098618159892,3.1093699932098389,{"$f":"IF(T41=\"\",\"\",IF(T41=0,0.01,T41/(5/'32.0 Location Data'!$B$9)))","v":0.31863899230957032},1.2745559692382813,3.5491119384765626,1.0153212605905071E-2,0.57824867837493932,5.4120697986956889,3.1863899230957031,{"$f":"IF(AA41=\"\",\"\",IF(AA41=0,0.01,AA41/(5/'32.0 Location Data'!$B$9)))","v":0.32909500598907471},1.3163800239562988,3.6327600479125977,1.0830485206195511E-2,0.60413316945589468,5.5641037265309867,3.2909500598907471,{"$f":"IF(AH41=\"\",\"\",IF(AH41=0,0.01,AH41/(5/'32.0 Location Data'!$B$9)))","v":0.3296339988708496},1.3185359954833984,3.6370719909667972,1.0865990284558615E-2,0.60548543430421753,5.5719594110389714,3.2963399887084961]
["Colombia",1.23132163471275,1.3773101168083788,1.4374077815090671,1.4998075326467863,0.21804692646098944,{"$f":"IF(M42=\"\",\"\",IF(M42=0,0.01,M42/(5/'32.0 Location Data'!$B$9)))","v":1.7131599783897399E-2},6.8526399135589597E-2,1.1370527982711791,2.9450884275541735E-5,2.5712986421705872E-2,1.23132163471275,0.171315997838974,{"$f":"IF(T42=\"\",\"\",IF(T42=0,0.01,T42/(5/'32.0 Location Data'!$B$9)))","v":2.7938100695610046E-2},0.11175240278244018,1.2235048055648803,7.8156540857874223E-5,4.1974751920200497E-2,1.3773101168083788,0.27938100695610046,{"$f":"IF(AA42=\"\",\"\",IF(AA42=0,0.01,AA42/(5/'32.0 Location Data'!$B$9)))","v":3.2385000586509706E-2},0.12954000234603882,1.2590800046920776,1.0498206479888206E-4,4.8682792406151754E-2,1.4374077815090671,0.32385000586509705,{"$f":"IF(AH42=\"\",\"\",IF(AH42=0,0.01,AH42/(5/'32.0 Location Data'!$B$9)))","v":3.7000998854637146E-2},0.14800399541854858,1.2960079908370972,1.3701109172397142E-4,5.5658535299416619E-2,1.4998075326467863,0.37000998854637146]
["Comoros","","","","","N/A",{"$f":"IF(M43=\"\",\"\",IF(M43=0,0.01,M43/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T43=\"\",\"\",IF(T43=0,0.01,T43/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA43=\"\",\"\",IF(AA43=0,0.01,AA43/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH43=\"\",\"\",IF(AH43=0,0.01,AH43/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Costa Rica",2.2555322649545588,2.3742224448424709,2.3074752682471558,2.3107027159372935,2.4460058426096665E-2,{"$f":"IF(M44=\"\",\"\",IF(M44=0,0.01,M44/(5/'32.0 Location Data'!$B$9)))","v":9.2755401134490961E-2},0.37102160453796384,1.7420432090759279,8.6046571950214627E-4,0.14160698562116508,2.2555322649545588,0.92755401134490967,{"$f":"IF(T44=\"\",\"\",IF(T44=0,0.01,T44/(5/'32.0 Location Data'!$B$9)))","v":0.1014780044555664},0.4059120178222656,1.8118240356445314,1.0298886866288413E-3,0.15545650268904532,2.3742224448424709,1.0147800445556641,{"$f":"IF(AA44=\"\",\"\",IF(AA44=0,0.01,AA44/(5/'32.0 Location Data'!$B$9)))","v":9.6574097871780396E-2},0.38629639148712158,1.7725927829742432,9.3276529538460903E-4,0.14765332849040649,2.3074752682471558,0.96574097871780396,{"$f":"IF(AH44=\"\",\"\",IF(AH44=0,0.01,AH44/(5/'32.0 Location Data'!$B$9)))","v":9.6811300516128546E-2},0.38724520206451418,1.7744904041290284,9.3735247189246653E-4,0.14802975727185813,2.3107027159372935,0.9681130051612854]
["Croatia",1.122876650863893,1.4367819688780807,1.6926985576222717,1.8973270288888797,0.68970209455255649,{"$f":"IF(M45=\"\",\"\",IF(M45=0,0.01,M45/(5/'32.0 Location Data'!$B$9)))","v":9.1011799871921536E-3},3.6404719948768614E-2,1.0728094398975372,8.384057833925418E-6,1.3654106959753149E-2,1.122876650863893,9.1011799871921539E-2,{"$f":"IF(T45=\"\",\"\",IF(T45=0,0.01,T45/(5/'32.0 Location Data'!$B$9)))","v":3.233869969844818E-2},0.12935479879379272,1.2587095975875855,1.046823836886111E-4,4.8612890113014097E-2,1.4367819688780807,0.32338699698448181,{"$f":"IF(AA45=\"\",\"\",IF(AA45=0,0.01,AA45/(5/'32.0 Location Data'!$B$9)))","v":5.1260602474212644E-2},0.20504240989685057,1.4100848197937013,2.6287006266217304E-4,7.730845786905767E-2,1.6926985576222717,0.51260602474212646,{"$f":"IF(AH45=\"\",\"\",IF(AH45=0,0.01,AH45/(5/'32.0 Location Data'!$B$9)))","v":6.6368901729583735E-2},0.26547560691833494,1.5309512138366701,4.4058974856928736E-4,0.10045961838530534,1.8973270288888797,0.6636890172958374]
["Cuba",4.8026168361081263,4.9096560870815331,4.9462820011815776,5.0042075294480659,4.1975177329220729E-2,{"$f":"IF(M46=\"\",\"\",IF(M46=0,0.01,M46/(5/'32.0 Location Data'!$B$9)))","v":0.27626800537109375},1.105072021484375,3.21014404296875,7.6325287059728067E-3,0.47976824294902892,4.8026168361081263,2.7626800537109375,{"$f":"IF(T46=\"\",\"\",IF(T46=0,0.01,T46/(5/'32.0 Location Data'!$B$9)))","v":0.28376100063323972},1.1350440025329589,3.2700880050659182,8.0521589241378116E-3,0.49647192055851835,4.9096560870815331,2.8376100063323975,{"$f":"IF(AA46=\"\",\"\",IF(AA46=0,0.01,AA46/(5/'32.0 Location Data'!$B$9)))","v":0.28631999492645266},1.1452799797058106,3.2905599594116213,8.1980425814678782E-3,0.50224401948267672,4.9462820011815776,2.8631999492645264,{"$f":"IF(AH46=\"\",\"\",IF(AH46=0,0.01,AH46/(5/'32.0 Location Data'!$B$9)))","v":0.29036200046539307},1.1614480018615723,3.3228960037231445,8.4311381676265389E-3,0.51143238569572236,5.0042075294480659,2.9036200046539307]
["Curacao","","","","","N/A",{"$f":"IF(M47=\"\",\"\",IF(M47=0,0.01,M47/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T47=\"\",\"\",IF(T47=0,0.01,T47/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA47=\"\",\"\",IF(AA47=0,0.01,AA47/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH47=\"\",\"\",IF(AH47=0,0.01,AH47/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Cyprus","","","","","N/A",{"$f":"IF(M48=\"\",\"\",IF(M48=0,0.01,M48/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T48=\"\",\"\",IF(T48=0,0.01,T48/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA48=\"\",\"\",IF(AA48=0,0.01,AA48/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH48=\"\",\"\",IF(AH48=0,0.01,AH48/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Czech Republic",3.0910986730509462,3.2487529500102625,3.4483721045364235,3.4702797297408843,0.12266870028955836,{"$f":"IF(M49=\"\",\"\",IF(M49=0,0.01,M49/(5/'32.0 Location Data'!$B$9)))","v":0.15388400554656984},0.61553602218627934,2.2310720443725587,2.368144104706228E-3,0.2421224623874017,3.0910986730509462,1.5388400554656982,{"$f":"IF(T49=\"\",\"\",IF(T49=0,0.01,T49/(5/'32.0 Location Data'!$B$9)))","v":0.1653339982032776},0.6613359928131104,2.3226719856262208,2.7336496295879598E-3,0.26201132194134324,3.2487529500102625,1.6533399820327759,{"$f":"IF(AA49=\"\",\"\",IF(AA49=0,0.01,AA49/(5/'32.0 Location Data'!$B$9)))","v":0.17978700399398803},0.71914801597595213,2.4382960319519045,3.2324546592138268E-3,0.28769560194935284,3.4483721045364235,1.7978700399398804,{"$f":"IF(AH49=\"\",\"\",IF(AH49=0,0.01,AH49/(5/'32.0 Location Data'!$B$9)))","v":0.18136999607086182},0.72547998428344729,2.4509599685668944,3.2896256844740499E-3,0.29055015120606853,3.4702797297408843,1.8136999607086182]
["Democratic Republic of the Congo",1.0100001000000001,1.0000034141554319,1.0017011420618505,1.2025479236772112,0.19064139070601194,{"$f":"IF(M50=\"\",\"\",IF(M50=0,0.01,M50/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T50=\"\",\"\",IF(T50=0,0.01,T50/(5/'32.0 Location Data'!$B$9)))","v":2.4549299268983307E-7},9.8197197075933226E-7,1.0000019639439415,1.0000003057598021E-7,3.6823948903479539E-7,1.0000034141554319,2.4549299268983305E-6,{"$f":"IF(AA50=\"\",\"\",IF(AA50=0,0.01,AA50/(5/'32.0 Location Data'!$B$9)))","v":1.260029966942966E-4},5.0401198677718639E-4,1.0010080239735544,1.0160027581726371E-7,1.8900450124305297E-4,1.0017011420618505,1.260029966942966E-3,{"$f":"IF(AH50=\"\",\"\",IF(AH50=0,0.01,AH50/(5/'32.0 Location Data'!$B$9)))","v":1.5001100301742554E-2},6.0004401206970218E-2,1.1200088024139405,2.2604801136324227E-5,2.2512115255164118E-2,1.2025479236772112,0.15001100301742554]
["Denmark",1.6477411683890912,1.6057868148194581,1.7231856804816366,1.9459323612657133,0.18096968055252741,{"$f":"IF(M51=\"\",\"\",IF(M51=0,0.01,M51/(5/'32.0 Location Data'!$B$9)))","v":4.7938498854637149E-2},0.1917539954185486,1.3835079908370971,2.2991476109349019E-4,7.2249267372351961E-2,1.6477411683890912,0.47938498854637146,{"$f":"IF(T51=\"\",\"\",IF(T51=0,0.01,T51/(5/'32.0 Location Data'!$B$9)))","v":4.4837498664855958E-2},0.17934999465942383,1.3586999893188476,2.0114461240196244E-4,6.7535686228784572E-2,1.6057868148194581,0.44837498664855957,{"$f":"IF(AA51=\"\",\"\",IF(AA51=0,0.01,AA51/(5/'32.0 Location Data'!$B$9)))","v":5.3512901067733765E-2},0.21405160427093506,1.4281032085418701,2.8646840935861293E-4,8.0744399259472729E-2,1.7231856804816366,0.53512901067733765,{"$f":"IF(AH51=\"\",\"\",IF(AH51=0,0.01,AH51/(5/'32.0 Location Data'!$B$9)))","v":6.9954198598861692E-2},0.27981679439544677,1.5596335887908936,4.8946598558075819E-4,0.10599251209379201,1.9459323612657133,0.69954198598861694]
["Djibouti",2.1131377561497944,1.3529867623464478,1.3156406294960521,1.3820544971851223,-0.34597046824658018,{"$f":"IF(M52=\"\",\"\",IF(M52=0,0.01,M52/(5/'32.0 Location Data'!$B$9)))","v":8.2276600599288943E-2},0.32910640239715577,1.6582128047943114,6.7705212827755116E-4,0.12514149683004955,2.1131377561497944,0.8227660059928894,{"$f":"IF(T52=\"\",\"\",IF(T52=0,0.01,T52/(5/'32.0 Location Data'!$B$9)))","v":2.6137998700141905E-2},0.10455199480056762,1.2091039896011353,6.8422111404732014E-5,3.926235583334016E-2,1.3529867623464478,0.26137998700141907,{"$f":"IF(AA52=\"\",\"\",IF(AA52=0,0.01,AA52/(5/'32.0 Location Data'!$B$9)))","v":2.3373800516128539E-2},9.3495202064514157E-2,1.1869904041290282,5.4735792436828698E-5,3.5100287510072929E-2,1.3156406294960521,0.2337380051612854,{"$f":"IF(AH52=\"\",\"\",IF(AH52=0,0.01,AH52/(5/'32.0 Location Data'!$B$9)))","v":2.8289198875427246E-2},0.11315679550170898,1.226313591003418,8.0130706221234955E-5,4.2503979973774107E-2,1.3820544971851223,0.28289198875427246]
["Dominica","","","","","N/A",{"$f":"IF(M53=\"\",\"\",IF(M53=0,0.01,M53/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T53=\"\",\"\",IF(T53=0,0.01,T53/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA53=\"\",\"\",IF(AA53=0,0.01,AA53/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH53=\"\",\"\",IF(AH53=0,0.01,AH53/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Dominican Republic",5.7784776206986006,6.0740490278962866,6.2812029223218886,6.5212599597302532,0.12854291178198807,{"$f":"IF(M54=\"\",\"\",IF(M54=0,0.01,M54/(5/'32.0 Location Data'!$B$9)))","v":0.34375801086425783},1.3750320434570313,3.7500640869140627,1.1817091379136203E-2,0.64156439894836992,5.7784776206986006,3.4375801086425781,{"$f":"IF(T54=\"\",\"\",IF(T54=0,0.01,T54/(5/'32.0 Location Data'!$B$9)))","v":0.36381700038909914},1.4552680015563966,3.9105360031127931,1.3236417358912215E-2,0.69500860586818414,6.0740490278962866,3.6381700038909912,{"$f":"IF(AA54=\"\",\"\",IF(AA54=0,0.01,AA54/(5/'32.0 Location Data'!$B$9)))","v":0.37776401042938235},1.5110560417175294,4.0221120834350588,1.4270702533970092E-2,0.73376409463532966,6.2812029223218886,3.7776401042938232,{"$f":"IF(AH54=\"\",\"\",IF(AH54=0,0.01,AH54/(5/'32.0 Location Data'!$B$9)))","v":0.39380900859832763},1.5752360343933105,4.1504720687866214,1.5508692906220629E-2,0.78004316364409998,6.5212599597302532,3.9380900859832764]
["East Timor","","","","","N/A",{"$f":"IF(M55=\"\",\"\",IF(M55=0,0.01,M55/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T55=\"\",\"\",IF(T55=0,0.01,T55/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA55=\"\",\"\",IF(AA55=0,0.01,AA55/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH55=\"\",\"\",IF(AH55=0,0.01,AH55/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Ecuador",3.4430176048126362,3.8575587936987619,3.6231947040377932,3.5595400119459271,3.3843105237224558E-2,{"$f":"IF(M56=\"\",\"\",IF(M56=0,0.01,M56/(5/'32.0 Location Data'!$B$9)))","v":0.17940000295639039},0.71760001182556155,2.4352000236511229,3.2185540460755837E-3,0.2869990152898762,3.4430176048126362,1.7940000295639038,{"$f":"IF(T56=\"\",\"\",IF(T56=0,0.01,T56/(5/'32.0 Location Data'!$B$9)))","v":0.20924301147460939},0.83697204589843754,2.6739440917968751,4.378384709397499E-3,0.34226427129405129,3.8575587936987619,2.0924301147460937,{"$f":"IF(AA56=\"\",\"\",IF(AA56=0,0.01,AA56/(5/'32.0 Location Data'!$B$9)))","v":0.19240100383758546},0.76960401535034184,2.5392080307006837,3.7019338678714406E-3,0.31068072411889625,3.6231947040377932,1.9240100383758545,{"$f":"IF(AH56=\"\",\"\",IF(AH56=0,0.01,AH56/(5/'32.0 Location Data'!$B$9)))","v":0.18781299591064454},0.75125198364257817,2.5025039672851563,3.5274909245927694E-3,0.30225657009359974,3.5595400119459271,1.8781299591064453]
["Egypt",2.6233551431873026,2.8608418117696428,3.0108168624479221,3.0848421464803457,0.17591480303057613,{"$f":"IF(M57=\"\",\"\",IF(M57=0,0.01,M57/(5/'32.0 Location Data'!$B$9)))","v":0.11974799633026123},0.47899198532104492,1.9579839706420898,1.4340702373108589E-3,0.18494511698685706,2.6233551431873026,1.1974799633026123,{"$f":"IF(T57=\"\",\"\",IF(T57=0,0.01,T57/(5/'32.0 Location Data'!$B$9)))","v":0.13710900545120239},0.54843602180480955,2.0968720436096193,1.88000164848233E-3,0.21365374470673165,2.8608418117696428,1.3710900545120239,{"$f":"IF(AA57=\"\",\"\",IF(AA57=0,0.01,AA57/(5/'32.0 Location Data'!$B$9)))","v":0.14804199934005738},0.59216799736022951,2.1843359947204588,2.1917581610600887E-3,0.23212111220617396,3.0108168624479221,1.4804199934005737,{"$f":"IF(AH57=\"\",\"\",IF(AH57=0,0.01,AH57/(5/'32.0 Location Data'!$B$9)))","v":0.15342899560928344},0.61371598243713377,2.2274319648742678,2.3541610122669128E-3,0.24134003815667704,3.0848421464803457,1.5342899560928345]
["El Salvador",1.3720361052730983,1.7168977308558377,2.0098295573474716,2.3980129155916012,0.74777683063543465,{"$f":"IF(M58=\"\",\"\",IF(M58=0,0.01,M58/(5/'32.0 Location Data'!$B$9)))","v":2.7547800540924074E-2},0.11019120216369629,1.2203824043273925,7.5990886244307754E-5,4.1386507895765132E-2,1.3720361052730983,0.27547800540924072,{"$f":"IF(T58=\"\",\"\",IF(T58=0,0.01,T58/(5/'32.0 Location Data'!$B$9)))","v":5.3048402070999146E-2},0.21219360828399658,1.4243872165679932,2.8151860106884571E-4,8.0035387402779046E-2,1.7168977308558377,0.53048402070999146,{"$f":"IF(AA58=\"\",\"\",IF(AA58=0,0.01,AA58/(5/'32.0 Location Data'!$B$9)))","v":7.4665302038192743E-2},0.29866120815277097,1.5973224163055422,5.5759819937565875E-4,0.1132883346897825,2.0098295573474716,0.74665302038192749,{"$f":"IF(AH58=\"\",\"\",IF(AH58=0,0.01,AH58/(5/'32.0 Location Data'!$B$9)))","v":0.10322500467300415},0.41290001869201659,1.8258000373840333,1.0656504814746401E-3,0.15824720903407707,2.3980129155916012,1.0322500467300415]
["Equatorial Guinea",1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0,{"$f":"IF(M59=\"\",\"\",IF(M59=0,0.01,M59/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T59=\"\",\"\",IF(T59=0,0.01,T59/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA59=\"\",\"\",IF(AA59=0,0.01,AA59/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AH59=\"\",\"\",IF(AH59=0,0.01,AH59/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0]
["Eritrea",5.6398671273178866,6.0694899681081118,5.8652059300641337,5.1386980439276773,-8.8861860053881622E-2,{"$f":"IF(M60=\"\",\"\",IF(M60=0,0.01,M60/(5/'32.0 Location Data'!$B$9)))","v":0.33428800106048584},1.3371520042419434,3.6743040084838867,1.1174980194101644E-2,0.61723613439795533,5.6398671273178866,3.3428800106048584,{"$f":"IF(T60=\"\",\"\",IF(T60=0,0.01,T60/(5/'32.0 Location Data'!$B$9)))","v":0.36350901126861573},1.4540360450744629,3.9080720901489259,1.3214016478249784E-2,0.69416781640647374,6.0694899681081118,3.6350901126861572,{"$f":"IF(AA60=\"\",\"\",IF(AA60=0,0.01,AA60/(5/'32.0 Location Data'!$B$9)))","v":0.34966299533843992},1.3986519813537597,3.7973039627075198,1.2226555997204522E-2,0.65702343000564911,5.8652059300641337,3.4966299533843994,{"$f":"IF(AH60=\"\",\"\",IF(AH60=0,0.01,AH60/(5/'32.0 Location Data'!$B$9)))","v":0.29972200393676757},1.1988880157470703,3.3977760314941405,8.9834579365875647E-3,0.53305053874987851,5.1386980439276773,2.9972200393676758]
["Estonia",3.1658121957078214,5.0905202202334623,5.8100430226354129,6.4856060291888742,1.0486389047278288,{"$f":"IF(M61=\"\",\"\",IF(M61=0,0.01,M61/(5/'32.0 Location Data'!$B$9)))","v":0.15931400060653686},0.63725600242614744,2.2745120048522951,2.5382110103260237E-3,0.25150597741905251,3.1658121957078214,1.5931400060653687,{"$f":"IF(T61=\"\",\"\",IF(T61=0,0.01,T61/(5/'32.0 Location Data'!$B$9)))","v":0.29637300968170166},1.1854920387268066,3.3709840774536133,8.7838257240799699E-3,0.52526027832896294,5.0905202202334623,2.9637300968170166,{"$f":"IF(AA61=\"\",\"\",IF(AA61=0,0.01,AA61/(5/'32.0 Location Data'!$B$9)))","v":0.3459089994430542},1.3836359977722168,3.7672719955444336,1.1965438180469431E-2,0.64716959113829264,5.8100430226354129,3.459089994430542,{"$f":"IF(AH61=\"\",\"\",IF(AH61=0,0.01,AH61/(5/'32.0 Location Data'!$B$9)))","v":0.39143400192260741},1.5657360076904296,4.1314720153808597,1.5322196929514977E-2,0.77307580918807006,6.4856060291888742,3.9143400192260742]
["Ethiopia",2.0964784458856234,1.9240357143354279,1.85415170453218,1.895727647971948,-9.5756194540255052E-2,{"$f":"IF(M62=\"\",\"\",IF(M62=0,0.01,M62/(5/'32.0 Location Data'!$B$9)))","v":8.1049698591232303E-2},0.32419879436492921,1.6483975887298583,6.5701346914281934E-4,0.12322504932169309,2.0964784458856234,0.810496985912323,{"$f":"IF(T62=\"\",\"\",IF(T62=0,0.01,T62/(5/'32.0 Location Data'!$B$9)))","v":6.833919882774353E-2},0.27335679531097412,1.5467135906219482,4.6713144356166903E-4,0.10349819695894384,1.9240357143354279,0.6833919882774353,{"$f":"IF(AA62=\"\",\"\",IF(AA62=0,0.01,AA62/(5/'32.0 Location Data'!$B$9)))","v":6.3182997703552249E-2},0.252731990814209,1.5054639816284179,3.9931543818047923E-4,9.5556416651372822E-2,1.85415170453218,0.63182997703552246,{"$f":"IF(AH62=\"\",\"\",IF(AH62=0,0.01,AH62/(5/'32.0 Location Data'!$B$9)))","v":6.6250902414321897E-2},0.26500360965728759,1.5300072193145753,4.390248321614418E-4,0.10027779416792369,1.895727647971948,0.66250902414321899]
["Federated States of Micronesia","","","","","N/A",{"$f":"IF(M63=\"\",\"\",IF(M63=0,0.01,M63/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T63=\"\",\"\",IF(T63=0,0.01,T63/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA63=\"\",\"\",IF(AA63=0,0.01,AA63/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH63=\"\",\"\",IF(AH63=0,0.01,AH63/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Fiji","","","","","N/A",{"$f":"IF(M64=\"\",\"\",IF(M64=0,0.01,M64/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T64=\"\",\"\",IF(T64=0,0.01,T64/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA64=\"\",\"\",IF(AA64=0,0.01,AA64/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH64=\"\",\"\",IF(AH64=0,0.01,AH64/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Finland",1.8998372658942533,2.9746119498397863,3.3435500001121325,3.5374707369419451,0.86198618189377285,{"$f":"IF(M65=\"\",\"\",IF(M65=0,0.01,M65/(5/'32.0 Location Data'!$B$9)))","v":6.6554099321365356E-2},0.26621639728546143,1.5324327945709229,4.4305146905774861E-4,0.10074502256881145,1.8998372658942533,0.66554099321365356,{"$f":"IF(T65=\"\",\"\",IF(T65=0,0.01,T65/(5/'32.0 Location Data'!$B$9)))","v":0.14540499448776245},0.5816199779510498,2.1632399559020996,2.1143757826980717E-3,0.22763764020393867,2.9746119498397863,1.4540499448776245,{"$f":"IF(AA65=\"\",\"\",IF(AA65=0,0.01,AA65/(5/'32.0 Location Data'!$B$9)))","v":0.17220400571823119},0.68881602287292476,2.37763204574585,2.9655391789410322E-3,0.27413639231441639,3.3435500001121325,1.722040057182312,{"$f":"IF(AH65=\"\",\"\",IF(AH65=0,0.01,AH65/(5/'32.0 Location Data'!$B$9)))","v":0.18622100353240967},0.74488401412963867,2.4897680282592773,3.4679448377621263E-3,0.29935074971526704,3.5374707369419451,1.8622100353240967]
["France",3.7027915084264595,3.7074916035364147,3.9424309869536929,4.1139088617390094,0.11102903103698067,{"$f":"IF(M66=\"\",\"\",IF(M66=0,0.01,M66/(5/'32.0 Location Data'!$B$9)))","v":0.19812999963760375},0.79251999855041499,2.5850399971008304,3.9256694886396501E-3,0.32130584328657413,3.7027915084264595,1.9812999963760376,{"$f":"IF(T66=\"\",\"\",IF(T66=0,0.01,T66/(5/'32.0 Location Data'!$B$9)))","v":0.19846800565719605},0.7938720226287842,2.5877440452575682,3.939074773755046E-3,0.32193646087630756,3.7074916035364147,1.9846800565719604,{"$f":"IF(AA66=\"\",\"\",IF(AA66=0,0.01,AA66/(5/'32.0 Location Data'!$B$9)))","v":0.21532199382781983},0.86128797531127932,2.7225759506225584,4.6364776347981506E-3,0.35393058338505745,3.9424309869536929,2.1532199382781982,{"$f":"IF(AH66=\"\",\"\",IF(AH66=0,0.01,AH66/(5/'32.0 Location Data'!$B$9)))","v":0.22757000923156739},0.91028003692626958,2.8205600738525392,5.1789336671664906E-3,0.37788981729303356,4.1139088617390094,2.2757000923156738]
["Gabon",1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0,{"$f":"IF(M67=\"\",\"\",IF(M67=0,0.01,M67/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T67=\"\",\"\",IF(T67=0,0.01,T67/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA67=\"\",\"\",IF(AA67=0,0.01,AA67/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AH67=\"\",\"\",IF(AH67=0,0.01,AH67/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0]
["Gambia",1.7382832220747264,1.3555229116196379,1.6286243786833488,2.1551961270924065,0.23984175865200727,{"$f":"IF(M68=\"\",\"\",IF(M68=0,0.01,M68/(5/'32.0 Location Data'!$B$9)))","v":5.4628098011016847E-2},0.21851239204406739,1.4370247840881347,2.9852837203992735E-4,8.2447517570484102E-2,1.7382832220747264,0.54628098011016846,{"$f":"IF(T68=\"\",\"\",IF(T68=0,0.01,T68/(5/'32.0 Location Data'!$B$9)))","v":2.632569968700409E-2},0.10530279874801636,1.2106055974960328,6.9406878971001431E-5,3.9545108496617548E-2,1.3555229116196379,0.26325699687004089,{"$f":"IF(AA68=\"\",\"\",IF(AA68=0,0.01,AA68/(5/'32.0 Location Data'!$B$9)))","v":4.6525600552558902E-2},0.18610240221023561,1.3722048044204711,2.1656780323768215E-4,7.0100604249404397E-2,1.6286243786833488,0.46525600552558899,{"$f":"IF(AH68=\"\",\"\",IF(AH68=0,0.01,AH68/(5/'32.0 Location Data'!$B$9)))","v":8.5373198986053472E-2},0.34149279594421389,1.6829855918884278,7.2896684783112654E-4,0.12998877241193352,2.1551961270924065,0.85373198986053467]
["Georgia",3.4840268177324529,4.0028672611385216,4.3783806732034876,4.7806407715902903,0.37215957904185326,{"$f":"IF(M69=\"\",\"\",IF(M69=0,0.01,M69/(5/'32.0 Location Data'!$B$9)))","v":0.18236299753189086},0.72945199012756345,2.4589039802551271,3.3257445231813969E-3,0.29234510282658055,3.4840268177324529,1.8236299753189087,{"$f":"IF(T69=\"\",\"\",IF(T69=0,0.01,T69/(5/'32.0 Location Data'!$B$9)))","v":0.21964399814605712},0.87857599258422847,2.7571519851684574,4.8244705565583298E-3,0.36231481282927763,4.0028672611385216,2.1964399814605713,{"$f":"IF(AA69=\"\",\"\",IF(AA69=0,0.01,AA69/(5/'32.0 Location Data'!$B$9)))","v":0.2463670015335083},0.98546800613403318,2.9709360122680666,6.0697945811613212E-3,0.41590686022022599,4.3783806732034876,2.463670015335083,{"$f":"IF(AH69=\"\",\"\",IF(AH69=0,0.01,AH69/(5/'32.0 Location Data'!$B$9)))","v":0.27472701072692873},1.0989080429077149,3.1978160858154299,7.5476205149964731E-3,0.4763690223521484,4.7806407715902903,2.7472701072692871]
["Germany",4.0005026987334498,3.4007813404843081,3.3837659979066768,3.3138520405684573,-0.17164109360115781,{"$f":"IF(M70=\"\",\"\",IF(M70=0,0.01,M70/(5/'32.0 Location Data'!$B$9)))","v":0.21947500705718995},0.87790002822875979,2.7558000564575194,4.8170498197760633E-3,0.36198556422739475,4.0005026987334498,2.1947500705718994,{"$f":"IF(T70=\"\",\"\",IF(T70=0,0.01,T70/(5/'32.0 Location Data'!$B$9)))","v":0.17634600400924683},0.7053840160369873,2.4107680320739746,3.1099089476033306E-3,0.28151938342574306,3.4007813404843081,1.7634600400924683,{"$f":"IF(AA70=\"\",\"\",IF(AA70=0,0.01,AA70/(5/'32.0 Location Data'!$B$9)))","v":0.17511500120162965},0.7004600048065186,2.4009200096130372,3.0666438760847954E-3,0.27931933961103578,3.3837659979066768,1.7511500120162964,{"$f":"IF(AH70=\"\",\"\",IF(AH70=0,0.01,AH70/(5/'32.0 Location Data'!$B$9)))","v":0.17005300521850586},0.68021202087402344,2.3604240417480469,2.8919194636850398E-3,0.27032405848270186,3.3138520405684573,1.7005300521850586]
["Ghana",1.2185031776940896,{"$f":"IF(T71=\"\",\"\",S71)","v":1.3857368510637222},{"$f":"IF(AA71=\"\",\"\",Z71)","v":1.6119880245846616},{"$f":"IF(AH71=\"\",\"\",AG71)","v":1.7691221186591455},0.45188141569483142,{"$f":"IF(M71=\"\",\"\",IF(M71=0,0.01,M71/(5/'32.0 Location Data'!$B$9)))","v":1.618250012397766E-2},{"$f":"IF(M71=\"\",\"\",IF(M71=0,0.01,(2*M71)/5))","v":6.4730000495910642E-2},{"$f":"IF(M71=\"\",\"\",4/5*M71+1)","v":1.1294600009918212},{"$f":"IF(M71=\"\",\"\",$C$3*(2*(10^-8)*((M71)^2))+((10^-8)*M71)+(10^-7))","v":2.6288949276266097E-5},{"$f":"IF(M71=\"\",\"\",G71*(0.031*(M71^2))+(0.15*M71))","v":2.428688725708144E-2},{"$f":"IF(M71=\"\",\"\",SUM(H71:K71))","v":1.2185031776940896},0.16182500123977661,{"$f":"IF(T71=\"\",\"\",IF(T71=0,0.01,T71/(5/'32.0 Location Data'!$B$9)))","v":2.8561699390411376E-2},{"$f":"IF(T71=\"\",\"\",IF(T71=0,0.01,(2*T71)/5))","v":0.11424679756164551},{"$f":"IF(T71=\"\",\"\",4/5*T71+1)","v":1.2284935951232909},{"$f":"IF(T71=\"\",\"\",$C$3*(2*(10^-8)*((T71)^2))+((10^-8)*T71)+(10^-7))","v":8.1679923376761597E-5},{"$f":"IF(T71=\"\",\"\",N71*(0.031*(T71^2))+(0.15*T71))","v":4.2914778455409155E-2},{"$f":"IF(T71=\"\",\"\",SUM(O71:R71))","v":1.3857368510637222},0.28561699390411377,{"$f":"IF(AA71=\"\",\"\",IF(AA71=0,0.01,AA71/(5/'32.0 Location Data'!$B$9)))","v":4.5295900106430052E-2},{"$f":"IF(AA71=\"\",\"\",IF(AA71=0,0.01,(2*AA71)/5))","v":0.18118360042572021},{"$f":"IF(AA71=\"\",\"\",4/5*AA71+1)","v":1.3623672008514405},{"$f":"IF(AA71=\"\",\"\",$C$3*(2*(10^-8)*((AA71)^2))+((10^-8)*AA71)+(10^-7))","v":2.0527638623517964E-4},{"$f":"IF(AA71=\"\",\"\",U71*(0.031*(AA71^2))+(0.15*AA71))","v":6.8231946921265843E-2},{"$f":"IF(AA71=\"\",\"\",SUM(V71:Y71))","v":1.6119880245846616},0.45295900106430054,{"$f":"IF(AH71=\"\",\"\",IF(AH71=0,0.01,AH71/(5/'32.0 Location Data'!$B$9)))","v":5.6905698776245114E-2},{"$f":"IF(AH71=\"\",\"\",IF(AH71=0,0.01,(2*AH71)/5))","v":0.22762279510498046},{"$f":"IF(AH71=\"\",\"\",4/5*AH71+1)","v":1.455245590209961},{"$f":"IF(AH71=\"\",\"\",$C$3*(2*(10^-8)*((AH71)^2))+((10^-8)*AH71)+(10^-7))","v":3.2393154589115212E-4},{"$f":"IF(AH71=\"\",\"\",AB71*(0.031*(AH71^2))+(0.15*AH71))","v":8.5929801798312722E-2},{"$f":"IF(AH71=\"\",\"\",SUM(AC71:AF71))","v":1.7691221186591455},0.56905698776245117]
["Greece",{"$f":"IF(M72=\"\",\"\",L72)","v":6.0205937233658284},6.3551346940615554,6.7767203542674226,6.9576098299254969,0.15563516649913178,{"$f":"IF(M72=\"\",\"\",IF(M72=0,0.01,M72/(5/'32.0 Location Data'!$B$9)))","v":0.36020300388336179},1.4408120155334472,3.8816240310668948,1.2974756420960104E-2,0.68518292034452599,6.0205937233658284,3.6020300388336182,{"$f":"IF(T72=\"\",\"\",IF(T72=0,0.01,T72/(5/'32.0 Location Data'!$B$9)))","v":0.38271899223327638},1.5308759689331055,4.0617519378662106,1.4647520973504689E-2,0.74785926628873511,6.3551346940615554,3.8271899223327637,{"$f":"IF(AA72=\"\",\"\",IF(AA72=0,0.01,AA72/(5/'32.0 Location Data'!$B$9)))","v":0.41074299812316895},1.6429719924926758,4.2859439849853516,1.687112212502077E-2,0.83093325466437462,6.7767203542674226,4.1074299812316895,{"$f":"IF(AH72=\"\",\"\",IF(AH72=0,0.01,AH72/(5/'32.0 Location Data'!$B$9)))","v":0.42264499664306643},1.6905799865722657,4.3811599731445314,1.7863021583241427E-2,0.86800684862545807,6.9576098299254969,4.2264499664306641]
["Grenada","","","","","N/A",{"$f":"IF(M73=\"\",\"\",IF(M73=0,0.01,M73/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T73=\"\",\"\",IF(T73=0,0.01,T73/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA73=\"\",\"\",IF(AA73=0,0.01,AA73/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH73=\"\",\"\",IF(AH73=0,0.01,AH73/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Guatemala",1.9302640401343709,1.6941047755267913,2.1079668123940483,2.6705011162628209,0.38349006184507284,{"$f":"IF(M74=\"\",\"\",IF(M74=0,0.01,M74/(5/'32.0 Location Data'!$B$9)))","v":6.8798601627349854E-2},0.27519440650939941,1.5503888130187988,4.734316384480413E-4,0.1042073889677247,1.9302640401343709,0.68798601627349854,{"$f":"IF(T74=\"\",\"\",IF(T74=0,0.01,T74/(5/'32.0 Location Data'!$B$9)))","v":5.1364499330520633E-2},0.20545799732208253,1.410915994644165,2.6393631559743847E-4,7.7466847244946416E-2,1.6941047755267913,0.5136449933052063,{"$f":"IF(AA74=\"\",\"\",IF(AA74=0,0.01,AA74/(5/'32.0 Location Data'!$B$9)))","v":8.1895798444747925E-2},0.3275831937789917,1.6551663875579834,6.7080036987012209E-4,0.12454643068720304,2.1079668123940483,0.81895798444747925,{"$f":"IF(AH74=\"\",\"\",IF(AH74=0,0.01,AH74/(5/'32.0 Location Data'!$B$9)))","v":0.12319899797439575},0.492795991897583,1.9855919837951661,1.5179116300893143E-3,0.19059522893998251,2.6705011162628209,1.2319899797439575]
["Guinea",1.0660750969528507,1.0170660217950696,1.0189399960957521,1.0316133689593434,-3.2325797771666234E-2,{"$f":"IF(M75=\"\",\"\",IF(M75=0,0.01,M75/(5/'32.0 Location Data'!$B$9)))","v":4.8942398279905319E-3},1.9576959311962128E-2,1.0391539186239243,2.4958477733716779E-6,7.3417231691911104E-3,1.0660750969528507,4.8942398279905319E-2,{"$f":"IF(T75=\"\",\"\",IF(T75=0,0.01,T75/(5/'32.0 Location Data'!$B$9)))","v":1.2641300447285176E-3},5.0565201789140703E-3,1.0101130403578282,2.5992889000300524E-7,1.8962013294372606E-3,1.0170660217950696,1.2641300447285175E-2,{"$f":"IF(AA75=\"\",\"\",IF(AA75=0,0.01,AA75/(5/'32.0 Location Data'!$B$9)))","v":1.4029400423169135E-3},5.6117601692676541E-3,1.0112235203385354,2.9696437023785003E-7,2.1044186235790836E-3,1.0189399960957521,1.4029400423169136E-2,{"$f":"IF(AH75=\"\",\"\",IF(AH75=0,0.01,AH75/(5/'32.0 Location Data'!$B$9)))","v":2.3416800424456595E-3},9.3667201697826379E-3,1.0187334403395654,6.4858071012307519E-7,3.5125598692852637E-3,1.0316133689593434,2.3416800424456596E-2]
["Guinea Bissau",1.0100001000000001,1.0100001000000001,1.0005224340611802,1.0010894116182485,{"$f":"IF(B76=\"\",\"N/A\",IF(B76=0,0.01,((E76-B76)/B76)))","v":-8.8224628707973141E-3},{"$f":"IF(M76=\"\",\"\",IF(M76=0,0.01,M76/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T76=\"\",\"\",IF(T76=0,0.01,T76/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA76=\"\",\"\",IF(AA76=0,0.01,AA76/(5/'32.0 Location Data'!$B$9)))","v":3.8691400550305841E-5},1.5476560220122336E-4,1.0003095312044024,1.0015357158770945E-7,5.8037101005016878E-5,1.0005224340611802,3.8691400550305843E-4,{"$f":"IF(AH76=\"\",\"\",IF(AH76=0,0.01,AH76/(5/'32.0 Location Data'!$B$9)))","v":8.0689700553193688E-5},3.2275880221277475E-4,1.0006455176044255,1.0065915174759172E-7,1.2103455245839643E-4,1.0010894116182485,8.0689700553193688E-4]
["Guyana",1.9568781066738612,1.911764455733479,1.8708176057476062,1.8244837362767556,-6.7655910680169296E-2,{"$f":"IF(M77=\"\",\"\",IF(M77=0,0.01,M77/(5/'32.0 Location Data'!$B$9)))","v":7.0761400461196902E-2},0.28304560184478761,1.5660912036895751,5.0082465566303371E-4,0.10724047648383556,1.9568781066738612,0.70761400461196899,{"$f":"IF(T77=\"\",\"\",IF(T77=0,0.01,T77/(5/'32.0 Location Data'!$B$9)))","v":6.7434000968933108E-2},0.26973600387573243,1.5394720077514648,4.54841192067904E-4,0.1021016029142139,1.911764455733479,0.67434000968933105,{"$f":"IF(AA77=\"\",\"\",IF(AA77=0,0.01,AA77/(5/'32.0 Location Data'!$B$9)))","v":6.4412897825241094E-2},0.25765159130096438,1.5153031826019288,4.1500858191427731E-4,9.744782326279873E-2,1.8708176057476062,0.64412897825241089,{"$f":"IF(AH77=\"\",\"\",IF(AH77=0,0.01,AH77/(5/'32.0 Location Data'!$B$9)))","v":6.0993200540542601E-2},0.2439728021621704,1.4879456043243409,3.7212315053793875E-4,9.2193206639706343E-2,1.8244837362767556,0.60993200540542603]
["Haiti",3.9868764865501114,4.4734189322031428,4.9335111169153913,5.5326698176374647,0.38772039623052018,{"$f":"IF(M78=\"\",\"\",IF(M78=0,0.01,M78/(5/'32.0 Location Data'!$B$9)))","v":0.21850099563598632},0.87400398254394529,2.7480079650878908,4.774390359491296E-3,0.36009014855878396,3.9868764865501114,2.1850099563598633,{"$f":"IF(T78=\"\",\"\",IF(T78=0,0.01,T78/(5/'32.0 Location Data'!$B$9)))","v":0.25309300422668457},1.0123720169067383,3.0247440338134766,6.4057321881492808E-3,0.42989714929477907,4.4734189322031428,2.5309300422668457,{"$f":"IF(AA78=\"\",\"\",IF(AA78=0,0.01,AA78/(5/'32.0 Location Data'!$B$9)))","v":0.28542799949645997},1.1417119979858399,3.2834239959716798,8.1470428324550651E-3,0.50022808012541675,4.9335111169153913,2.8542799949645996,{"$f":"IF(AH78=\"\",\"\",IF(AH78=0,0.01,AH78/(5/'32.0 Location Data'!$B$9)))","v":0.32693700790405272},1.3077480316162109,3.6154960632324222,1.0688913407426254E-2,0.5987368093814055,5.5326698176374647,3.2693700790405273]
["Honduras",1.0199430687159323,1.4473924176544677,1.9710769776606192,2.5905436383581395,1.5398904290016213,{"$f":"IF(M79=\"\",\"\",IF(M79=0,0.01,M79/(5/'32.0 Location Data'!$B$9)))","v":1.4772400259971618E-3},5.9089601039886471E-3,1.0118179202079773,3.1837153344340921E-7,2.2158700324330666E-3,1.0199430687159323,1.4772400259971619E-2,{"$f":"IF(T79=\"\",\"\",IF(T79=0,0.01,T79/(5/'32.0 Location Data'!$B$9)))","v":3.312369883060455E-2},0.1324947953224182,1.2649895906448365,1.0982125479194242E-4,4.9798210432420983E-2,1.4473924176544677,0.33123698830604553,{"$f":"IF(AA79=\"\",\"\",IF(AA79=0,0.01,AA79/(5/'32.0 Location Data'!$B$9)))","v":7.1808397769927979E-2},0.28723359107971191,1.5744671821594238,5.1575177986819666E-4,0.10886045264161535,1.9710769776606192,0.71808397769927979,{"$f":"IF(AH79=\"\",\"\",IF(AH79=0,0.01,AH79/(5/'32.0 Location Data'!$B$9)))","v":0.11734499931335449},0.46937999725341795,1.9387599945068361,1.3770966208850482E-3,0.18102654997699993,2.5905436383581395,1.1734499931335449]
["Hungary",2.2277353086095473,1.780632901262303,2.0254310358221232,2.2081636824762585,-8.7854360693795843E-3,{"$f":"IF(M80=\"\",\"\",IF(M80=0,0.01,M80/(5/'32.0 Location Data'!$B$9)))","v":9.0710997581481934E-2},0.36284399032592773,1.7256879806518555,8.2295757932252021E-4,0.13838038005244185,2.2277353086095473,0.90710997581481934,{"$f":"IF(T80=\"\",\"\",IF(T80=0,0.01,T80/(5/'32.0 Location Data'!$B$9)))","v":5.7755702733993532E-2},0.23102281093597413,1.4620456218719482,3.3367789540001617E-4,8.7230790558980559E-2,1.780632901262303,0.5775570273399353,{"$f":"IF(AA80=\"\",\"\",IF(AA80=0,0.01,AA80/(5/'32.0 Location Data'!$B$9)))","v":7.5815200805664063E-2},0.30326080322265625,1.6065216064453125,5.7490204884039697E-4,0.1150737241053142,2.0254310358221232,0.75815200805664063,{"$f":"IF(AH80=\"\",\"\",IF(AH80=0,0.01,AH80/(5/'32.0 Location Data'!$B$9)))","v":8.927119970321655E-2},0.3570847988128662,1.7141695976257325,7.9704363676512749E-4,0.1361122424008947,2.2081636824762585,0.89271199703216553]
["Iceland",1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0,{"$f":"IF(M81=\"\",\"\",IF(M81=0,0.01,M81/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T81=\"\",\"\",IF(T81=0,0.01,T81/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA81=\"\",\"\",IF(AA81=0,0.01,AA81/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AH81=\"\",\"\",IF(AH81=0,0.01,AH81/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0]
["India",6.0568961646026809,6.162374138870633,6.10577465016822,6.0287231572925037,-4.6513934768807816E-3,{"$f":"IF(M82=\"\",\"\",IF(M82=0,0.01,M82/(5/'32.0 Location Data'!$B$9)))","v":0.36265799999237058},1.4506319999694823,3.9012639999389651,1.3152218761646624E-2,0.69184794593258647,6.0568961646026809,3.6265799999237061,{"$f":"IF(T82=\"\",\"\",IF(T82=0,0.01,T82/(5/'32.0 Location Data'!$B$9)))","v":0.36977500915527345},1.4791000366210938,3.9582000732421876,1.3673492717079171E-2,0.71140053629027178,6.162374138870633,3.6977500915527344,{"$f":"IF(AA82=\"\",\"\",IF(AA82=0,0.01,AA82/(5/'32.0 Location Data'!$B$9)))","v":0.36595900058746339},1.4638360023498536,3.9276720046997071,1.3392735606997561E-2,0.70087390751166168,6.10577465016822,3.6595900058746338,{"$f":"IF(AH82=\"\",\"\",IF(AH82=0,0.01,AH82/(5/'32.0 Location Data'!$B$9)))","v":0.36075301170349122},1.4430120468139649,3.8860240936279298,1.3014409620615097E-2,0.68667260722999401,6.0287231572925037,3.6075301170349121]
["Indonesia",4.9802351771731264,4.7980664933712198,5.078575488860535,5.5151008779453754,0.10739767937542434,{"$f":"IF(M83=\"\",\"\",IF(M83=0,0.01,M83/(5/'32.0 Location Data'!$B$9)))","v":0.28868999481201174},1.154759979248047,3.3095199584960939,8.3343201794554168E-3,0.50762091924953046,4.9802351771731264,2.8868999481201172,{"$f":"IF(T83=\"\",\"\",IF(T83=0,0.01,T83/(5/'32.0 Location Data'!$B$9)))","v":0.27594900131225586},1.1037960052490234,3.2075920104980469,7.6149127274232706E-3,0.47906356489672619,4.7980664933712198,2.7594900131225586,{"$f":"IF(AA83=\"\",\"\",IF(AA83=0,0.01,AA83/(5/'32.0 Location Data'!$B$9)))","v":0.29554200172424316},1.1821680068969727,3.3643360137939453,8.7346370325174262E-3,0.52333683113709961,5.078575488860535,2.9554200172424316,{"$f":"IF(AH83=\"\",\"\",IF(AH83=0,0.01,AH83/(5/'32.0 Location Data'!$B$9)))","v":0.32572999000549319},1.3029199600219727,3.6058399200439455,1.061013521189687E-2,0.59573086266755992,5.5151008779453754,3.2572999000549316]
["Iran",7.8301883817254492,7.856816109387939,7.9441844252628284,8.0154238372049367,2.3656577140825988E-2,{"$f":"IF(M84=\"\",\"\",IF(M84=0,0.01,M84/(5/'32.0 Location Data'!$B$9)))","v":0.4790030002593994},1.9160120010375976,4.8320240020751957,2.2944535326050643E-2,1.0592078432866052,7.8301883817254492,4.7900300025939941,{"$f":"IF(T84=\"\",\"\",IF(T84=0,0.01,T84/(5/'32.0 Location Data'!$B$9)))","v":0.48069500923156738},1.9227800369262695,4.8455600738525391,2.3106917259514588E-2,1.0653690813496159,7.856816109387939,4.8069500923156738,{"$f":"IF(AA84=\"\",\"\",IF(AA84=0,0.01,AA84/(5/'32.0 Location Data'!$B$9)))","v":0.48623499870300291},1.9449399948120116,4.8898799896240241,2.3642596019870794E-2,1.0857218448069217,7.9441844252628284,4.8623499870300293,{"$f":"IF(AH84=\"\",\"\",IF(AH84=0,0.01,AH84/(5/'32.0 Location Data'!$B$9)))","v":0.49073901176452639},1.9629560470581056,4.9259120941162111,2.4082626840663569E-2,1.1024730691899562,8.0154238372049367,4.9073901176452637]
["Iraq",6.1192922056083718,7.0468753697855426,7.3650521986672643,7.6217359791195154,0.24552574432287183,{"$f":"IF(M85=\"\",\"\",IF(M85=0,0.01,M85/(5/'32.0 Location Data'!$B$9)))","v":0.36687099933624268},1.4674839973449707,3.9349679946899414,1.3459569702497272E-2,0.70338064387096322,6.1192922056083718,3.6687099933624268,{"$f":"IF(T85=\"\",\"\",IF(T85=0,0.01,T85/(5/'32.0 Location Data'!$B$9)))","v":0.42849102020263674},1.713964080810547,4.4279281616210939,1.8360598288531663E-2,0.88662252906536909,7.0468753697855426,4.2849102020263672,{"$f":"IF(AA85=\"\",\"\",IF(AA85=0,0.01,AA85/(5/'32.0 Location Data'!$B$9)))","v":0.44917998313903806},1.7967199325561523,4.5934398651123054,2.0176410643276965E-2,0.95471599035552912,7.3650521986672643,4.4917998313903809,{"$f":"IF(AH85=\"\",\"\",IF(AH85=0,0.01,AH85/(5/'32.0 Location Data'!$B$9)))","v":0.46570000648498533},1.8628000259399413,4.7256000518798835,2.1687796174012189E-2,1.0116481051256783,7.6217359791195154,4.6570000648498535]
["Ireland",4.8018179361892983,3.3678473663353454,3.3610501838249522,3.3532456131030082,-0.30167164651725026,{"$f":"IF(M86=\"\",\"\",IF(M86=0,0.01,M86/(5/'32.0 Location Data'!$B$9)))","v":0.27621200084686282},1.1048480033874513,3.2096960067749025,7.6294345623828183E-3,0.47964449146456134,4.8018179361892983,2.7621200084686279,{"$f":"IF(T86=\"\",\"\",IF(T86=0,0.01,T86/(5/'32.0 Location Data'!$B$9)))","v":0.17396299839019774},0.69585199356079097,2.3917039871215824,3.0264298771906332E-3,0.27726495577578131,3.3678473663353454,1.7396299839019775,{"$f":"IF(AA86=\"\",\"\",IF(AA86=0,0.01,AA86/(5/'32.0 Location Data'!$B$9)))","v":0.17347099781036376},0.69388399124145506,2.3877679824829103,3.0093360552321045E-3,0.27638887404535478,3.3610501838249522,1.7347099781036377,{"$f":"IF(AH86=\"\",\"\",IF(AH86=0,0.01,AH86/(5/'32.0 Location Data'!$B$9)))","v":0.17290600538253784},0.69162402153015134,2.3832480430603029,2.9897659603351587E-3,0.27538378255221874,3.3532456131030082,1.7290600538253784]
["Israel",7.738670209701163,8.1345823315022585,8.1537112085903551,8.1623566307449238,5.4749254014291669E-2,{"$f":"IF(M87=\"\",\"\",IF(M87=0,0.01,M87/(5/'32.0 Location Data'!$B$9)))","v":0.47317500114440919},1.8927000045776368,4.7854000091552731,2.2389605488301278E-2,1.0381805904799515,7.738670209701163,4.7317500114440918,{"$f":"IF(T87=\"\",\"\",IF(T87=0,0.01,T87/(5/'32.0 Location Data'!$B$9)))","v":0.49824600219726561},1.9929840087890625,4.9859680175781254,2.4825057695155982E-2,1.1308052474399135,8.1345823315022585,4.9824600219726562,{"$f":"IF(AA87=\"\",\"\",IF(AA87=0,0.01,AA87/(5/'32.0 Location Data'!$B$9)))","v":0.49944801330566407},1.9977920532226563,4.9955841064453121,2.4944981744298808E-2,1.1353900671780881,8.1537112085903551,4.9944801330566406,{"$f":"IF(AH87=\"\",\"\",IF(AH87=0,0.01,AH87/(5/'32.0 Location Data'!$B$9)))","v":0.49999098777770995},1.9999639511108398,4.99992790222168,2.4999248784991789E-2,1.137465528627412,8.1623566307449238,4.9999098777770996]
["Italy",5.752818938147894,5.885066446281745,6.0204016925453061,6.1282182926605087,6.525485306399606E-2,{"$f":"IF(M88=\"\",\"\",IF(M88=0,0.01,M88/(5/'32.0 Location Data'!$B$9)))","v":0.34200799465179443},1.3680319786071777,3.7360639572143555,1.1697081041373649E-2,0.6370259212849877,5.752818938147894,3.4200799465179443,{"$f":"IF(T88=\"\",\"\",IF(T88=0,0.01,T88/(5/'32.0 Location Data'!$B$9)))","v":0.35101299285888671},1.4040519714355468,3.8081039428710941,1.2321147216874571E-2,0.66058938475822926,5.885066446281745,3.5101299285888672,{"$f":"IF(AA88=\"\",\"\",IF(AA88=0,0.01,AA88/(5/'32.0 Location Data'!$B$9)))","v":0.36019001007080076},1.440760040283203,3.8815200805664065,1.2973820354481365E-2,0.68514775134121508,6.0204016925453061,3.6019001007080078,{"$f":"IF(AH88=\"\",\"\",IF(AH88=0,0.01,AH88/(5/'32.0 Location Data'!$B$9)))","v":0.36747300624847412},1.4698920249938965,3.939784049987793,1.3503777779429734E-2,0.70503843989938986,6.1282182926605087,3.6747300624847412]
["Ivory Coast","","","","","N/A",{"$f":"IF(M89=\"\",\"\",IF(M89=0,0.01,M89/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T89=\"\",\"\",IF(T89=0,0.01,T89/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA89=\"\",\"\",IF(AA89=0,0.01,AA89/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH89=\"\",\"\",IF(AH89=0,0.01,AH89/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Jamaica","","","","","N/A",{"$f":"IF(M90=\"\",\"\",IF(M90=0,0.01,M90/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T90=\"\",\"\",IF(T90=0,0.01,T90/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA90=\"\",\"\",IF(AA90=0,0.01,AA90/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH90=\"\",\"\",IF(AH90=0,0.01,AH90/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Japan",4.4756257824592804,4.1656712914917673,4.1563052011210058,4.0616742572848947,-9.2490200319412394E-2,{"$f":"IF(M91=\"\",\"\",IF(M91=0,0.01,M91/(5/'32.0 Location Data'!$B$9)))","v":0.25324900150299073},1.0129960060119629,3.0259920120239259,6.4136310011263303E-3,0.4302241334222654,4.4756257824592804,2.5324900150299072,{"$f":"IF(T91=\"\",\"\",IF(T91=0,0.01,T91/(5/'32.0 Location Data'!$B$9)))","v":0.23125801086425782},0.92503204345703127,2.8500640869140623,5.348149884690406E-3,0.3852270112359833,4.1656712914917673,2.3125801086425781,{"$f":"IF(AA91=\"\",\"\",IF(AA91=0,0.01,AA91/(5/'32.0 Location Data'!$B$9)))","v":0.23059101104736329},0.92236404418945317,2.8447280883789063,5.3173444966856274E-3,0.38389572405596012,4.1563052011210058,2.3059101104736328,{"$f":"IF(AH91=\"\",\"\",IF(AH91=0,0.01,AH91/(5/'32.0 Location Data'!$B$9)))","v":0.22384400367736818},0.8953760147094727,2.7907520294189454,5.0107361826317292E-3,0.37053547697384459,4.0616742572848947,2.2384400367736816]
["Jordan",7.0684010787660609,7.8506446213908454,7.9011433083125624,7.9392091671380491,0.12319732265730543,{"$f":"IF(M92=\"\",\"\",IF(M92=0,0.01,M92/(5/'32.0 Location Data'!$B$9)))","v":0.42989802360534668},1.7195920944213867,4.4391841888427734,1.8481374059780682E-2,0.89114342144211967,7.0684010787660609,4.2989802360534668,{"$f":"IF(T92=\"\",\"\",IF(T92=0,0.01,T92/(5/'32.0 Location Data'!$B$9)))","v":0.4803030014038086},1.9212120056152344,4.8424240112304684,2.3069245346050836E-2,1.0639393591990927,7.8506446213908454,4.8030300140380859,{"$f":"IF(AA92=\"\",\"\",IF(AA92=0,0.01,AA92/(5/'32.0 Location Data'!$B$9)))","v":0.4835080146789551},1.9340320587158204,4.8680641174316408,2.3378148376679932E-2,1.0756689837884212,7.9011433083125624,4.8350801467895508,{"$f":"IF(AH92=\"\",\"\",IF(AH92=0,0.01,AH92/(5/'32.0 Location Data'!$B$9)))","v":0.48592000007629393},1.9436800003051757,4.8873600006103519,2.3611973239414556E-2,1.0845571929831075,7.9392091671380491,4.8592000007629395]
["Kazakhstan",7.3802596346408373,7.6286205636575026,7.6188480637615212,7.622938126074513,3.2882107601555369E-2,{"$f":"IF(M93=\"\",\"\",IF(M93=0,0.01,M93/(5/'32.0 Location Data'!$B$9)))","v":0.45016298294067381},1.8006519317626952,4.6013038635253913,2.026481613730283E-2,0.95803902321544787,7.3802596346408373,4.5016298294067383,{"$f":"IF(T93=\"\",\"\",IF(T93=0,0.01,T93/(5/'32.0 Location Data'!$B$9)))","v":0.4661409854888916},1.8645639419555664,4.7291278839111328,2.1728888449354056E-2,1.0131998493414485,7.6286205636575026,4.661409854888916,{"$f":"IF(AA93=\"\",\"\",IF(AA93=0,0.01,AA93/(5/'32.0 Location Data'!$B$9)))","v":0.46551499366760252},1.8620599746704101,4.724119949340821,2.1670567484434168E-2,1.010997572265856,7.6188480637615212,4.6551499366760254,{"$f":"IF(AH93=\"\",\"\",IF(AH93=0,0.01,AH93/(5/'32.0 Location Data'!$B$9)))","v":0.46577701568603513},1.8631080627441405,4.726216125488282,2.1694969411840473E-2,1.0119189684302494,7.622938126074513,4.6577701568603516]
["Kenya",2.0192452959515359,1.5997414351077757,1.7693130871905343,1.8684962896438315,-7.4656113652931108E-2,{"$f":"IF(M94=\"\",\"\",IF(M94=0,0.01,M94/(5/'32.0 Location Data'!$B$9)))","v":7.5359302759170535E-2},0.30143721103668214,1.6028744220733642,5.6800998716510873E-4,0.1143656528543245,2.0192452959515359,0.75359302759170532,{"$f":"IF(T94=\"\",\"\",IF(T94=0,0.01,T94/(5/'32.0 Location Data'!$B$9)))","v":4.4390600919723508E-2},0.17756240367889403,1.3551248073577882,1.9715698406150777E-4,6.685706708703186E-2,1.5997414351077757,0.44390600919723511,{"$f":"IF(AA94=\"\",\"\",IF(AA94=0,0.01,AA94/(5/'32.0 Location Data'!$B$9)))","v":5.6919801235198977E-2},0.22767920494079591,1.4553584098815917,3.2409206924557938E-4,8.5951380298901175E-2,1.7693130871905343,0.56919801235198975,{"$f":"IF(AH94=\"\",\"\",IF(AH94=0,0.01,AH94/(5/'32.0 Location Data'!$B$9)))","v":6.4241600036621091E-2},0.25696640014648436,1.5139328002929688,4.1280474168652319E-4,9.7184284462691728E-2,1.8684962896438315,0.64241600036621094]
["Kiribati","","","","","N/A",{"$f":"IF(M95=\"\",\"\",IF(M95=0,0.01,M95/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T95=\"\",\"\",IF(T95=0,0.01,T95/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA95=\"\",\"\",IF(AA95=0,0.01,AA95/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH95=\"\",\"\",IF(AH95=0,0.01,AH95/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Kosovo",3.2629004127150854,4.1217085287737358,4.6885374759175855,5.0911238156381229,0.56030622197315494,{"$f":"IF(M96=\"\",\"\",IF(M96=0,0.01,M96/(5/'32.0 Location Data'!$B$9)))","v":0.1663599967956543},0.66543998718261721,2.3308799743652342,2.76768148938469E-3,0.26381276967784922,3.2629004127150854,1.663599967956543,{"$f":"IF(T96=\"\",\"\",IF(T96=0,0.01,T96/(5/'32.0 Location Data'!$B$9)))","v":0.22812600135803224},0.91250400543212895,2.8250080108642579,5.2042700621606286E-3,0.37899224241518803,4.1217085287737358,2.2812600135803223,{"$f":"IF(AA96=\"\",\"\",IF(AA96=0,0.01,AA96/(5/'32.0 Location Data'!$B$9)))","v":0.26825900077819825},1.073036003112793,3.146072006225586,7.1964159757518156E-3,0.4622330506034541,4.6885374759175855,2.6825900077819824,{"$f":"IF(AH96=\"\",\"\",IF(AH96=0,0.01,AH96/(5/'32.0 Location Data'!$B$9)))","v":0.29641499519348147},1.1856599807739259,3.3713199615478517,8.7863145790546826E-3,0.52535755873729018,5.0911238156381229,2.9641499519348145]
["Kuwait",8.1097287185534608,8.1625001499999996,8.1625001499999996,8.1625001499999996,6.507175921410072E-3,{"$f":"IF(M97=\"\",\"\",IF(M97=0,0.01,M97/(5/'32.0 Location Data'!$B$9)))","v":0.49668297767639158},1.9867319107055663,4.9734638214111335,2.4669547699646459E-2,1.1248634387371133,8.1097287185534608,4.966829776763916,{"$f":"IF(T97=\"\",\"\",IF(T97=0,0.01,T97/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AA97=\"\",\"\",IF(AA97=0,0.01,AA97/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AH97=\"\",\"\",IF(AH97=0,0.01,AH97/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5]
["Kyrgyzstan",8.0484178867540308,8.0114011555601774,8.0225833882594202,8.0434550820720272,-6.1661866367193976E-4,{"$f":"IF(M98=\"\",\"\",IF(M98=0,0.01,M98/(5/'32.0 Location Data'!$B$9)))","v":0.49282097816467285},1.9712839126586914,4.9425678253173828,2.4287400934016309E-2,1.1102787478439404,8.0484178867540308,4.9282097816467285,{"$f":"IF(T98=\"\",\"\",IF(T98=0,0.01,T98/(5/'32.0 Location Data'!$B$9)))","v":0.49048500061035155},1.9619400024414062,4.9238800048828129,2.4057702630873718E-2,1.1015234456050846,8.0114011555601774,4.9048500061035156,{"$f":"IF(AA98=\"\",\"\",IF(AA98=0,0.01,AA98/(5/'32.0 Location Data'!$B$9)))","v":0.49119100570678709},1.9647640228271483,4.9295280456542976,2.412700952782507E-2,1.1041643102501488,8.0225833882594202,4.9119100570678711,{"$f":"IF(AH98=\"\",\"\",IF(AH98=0,0.01,AH98/(5/'32.0 Location Data'!$B$9)))","v":0.49250798225402831},1.9700319290161132,4.9400638580322269,2.4256560509191651E-2,1.109102734514495,8.0434550820720272,4.9250798225402832]
["Laos",1.0307852465927958,1.0513164290778059,1.0851986366214368,1.1056510115213785,7.2629837472012085E-2,{"$f":"IF(M99=\"\",\"\",IF(M99=0,0.01,M99/(5/'32.0 Location Data'!$B$9)))","v":2.2803399711847304E-3},9.1213598847389218E-3,1.0182427197694779,6.2022307241539624E-7,3.4205467155066947E-3,1.0307852465927958,2.2803399711847305E-2,{"$f":"IF(T99=\"\",\"\",IF(T99=0,0.01,T99/(5/'32.0 Location Data'!$B$9)))","v":3.8010898977518083E-3},1.5204359591007233E-2,1.0304087191820144,1.5452085500688603E-6,5.7018050962342444E-3,1.0513164290778059,3.8010898977518082E-2,{"$f":"IF(AA99=\"\",\"\",IF(AA99=0,0.01,AA99/(5/'32.0 Location Data'!$B$9)))","v":6.3106499612331389E-3},2.5242599844932555E-2,1.0504851996898652,4.083061358317305E-6,9.4667540252805684E-3,1.0851986366214368,6.310649961233139E-2,{"$f":"IF(AH99=\"\",\"\",IF(AH99=0,0.01,AH99/(5/'32.0 Location Data'!$B$9)))","v":7.8254297375679009E-3},3.1301718950271604E-2,1.0626034379005431,6.2245176007349609E-6,1.1739630152963056E-2,1.1056510115213785,7.8254297375679016E-2]
["Latvia",1.590839391898347,1.8811876602352295,2.0935023954301775,2.2510325897257277,0.41499676283447623,{"$f":"IF(M100=\"\",\"\",IF(M100=0,0.01,M100/(5/'32.0 Location Data'!$B$9)))","v":4.3732500076293944E-2},0.17493000030517578,1.3498600006103516,1.9135752954231263E-4,6.5858033453277398E-2,1.590839391898347,0.43732500076293945,{"$f":"IF(T100=\"\",\"\",IF(T100=0,0.01,T100/(5/'32.0 Location Data'!$B$9)))","v":6.5178102254867559E-2},0.26071240901947024,1.5214248180389405,4.2492501916482266E-4,9.8625508157653863E-2,1.8811876602352295,0.65178102254867554,{"$f":"IF(AA100=\"\",\"\",IF(AA100=0,0.01,AA100/(5/'32.0 Location Data'!$B$9)))","v":8.0830502510070804E-2},0.32332201004028321,1.6466440200805663,6.534650966533072E-4,0.12288290021267465,2.0935023954301775,0.80830502510070801,{"$f":"IF(AH100=\"\",\"\",IF(AH100=0,0.01,AH100/(5/'32.0 Location Data'!$B$9)))","v":9.2424499988555911E-2},0.36969799995422364,1.7393959999084472,8.5433806226345584E-4,0.14108425180079312,2.2510325897257277,0.92424499988555908]
["Lebanon",6.9620163639104709,7.7671225996772328,7.9821217435556884,8.1137343372795634,0.16542879435609198,{"$f":"IF(M101=\"\",\"\",IF(M101=0,0.01,M101/(5/'32.0 Location Data'!$B$9)))","v":0.42293400764465333},1.6917360305786133,4.3834720611572262,1.7887459775637531E-2,0.86892081239899455,6.9620163639104709,4.2293400764465332,{"$f":"IF(T101=\"\",\"\",IF(T101=0,0.01,T101/(5/'32.0 Location Data'!$B$9)))","v":0.4749889850616455},1.899955940246582,4.7999118804931644,2.2561601091887713E-2,1.0446931778455983,7.7671225996772328,4.7498898506164551,{"$f":"IF(AA101=\"\",\"\",IF(AA101=0,0.01,AA101/(5/'32.0 Location Data'!$B$9)))","v":0.48863501548767091},1.9545400619506836,4.9090801239013668,2.3876566699565182E-2,1.0946249910040731,7.9821217435556884,4.886350154876709,{"$f":"IF(AH101=\"\",\"\",IF(AH101=0,0.01,AH101/(5/'32.0 Location Data'!$B$9)))","v":0.49693498611450193},1.9877399444580077,4.9754798889160163,2.4694587735960633E-2,1.1258199161695781,8.1137343372795634,4.9693498611450195]
["Lesotho",2.5899839812703314,2.734306939672861,3.0616372520921149,3.512418280229936,0.35615444173796412,{"$f":"IF(M102=\"\",\"\",IF(M102=0,0.01,M102/(5/'32.0 Location Data'!$B$9)))","v":0.11730400323867798},0.46921601295471194,1.9384320259094239,1.3761346479823013E-3,0.18095980775821344,2.5899839812703314,1.1730400323867798,{"$f":"IF(T102=\"\",\"\",IF(T102=0,0.01,T102/(5/'32.0 Location Data'!$B$9)))","v":0.12786600589752198},0.51146402359008791,2.0229280471801756,1.6350843330191023E-3,0.19827978456957848,2.734306939672861,1.2786600589752197,{"$f":"IF(AA102=\"\",\"\",IF(AA102=0,0.01,AA102/(5/'32.0 Location Data'!$B$9)))","v":0.15174100399017335},0.60696401596069338,2.2139280319213865,2.302648403294979E-3,0.23844255580674037,3.0616372520921149,1.5174100399017334,{"$f":"IF(AH102=\"\",\"\",IF(AH102=0,0.01,AH102/(5/'32.0 Location Data'!$B$9)))","v":0.18441300392150878},0.73765201568603511,2.4753040313720707,3.4009340428358338E-3,0.29606129912899398,3.512418280229936,1.8441300392150879]
["Liberia",1.3105326282886247,{"$f":"IF(T103=\"\",\"\",S103)","v":1.017279460324513},{"$f":"IF(AA103=\"\",\"\",Z103)","v":1.0198493761303706},{"$f":"IF(AH103=\"\",\"\",AG103)","v":1.0438530405478876},-0.20348946831562975,{"$f":"IF(M103=\"\",\"\",IF(M103=0,0.01,M103/(5/'32.0 Location Data'!$B$9)))","v":2.299569994211197E-2},9.1982799768447879E-2,1.1839655995368958,{"$f":"IF(M103=\"\",\"\",$C$3*(2*(10^-8)*((M103)^2))+((10^-8)*M103)+(10^-7))","v":5.2982521152759052E-5},3.4531246462128032E-2,1.3105326282886247,0.22995699942111969,{"$f":"IF(T103=\"\",\"\",IF(T103=0,0.01,T103/(5/'32.0 Location Data'!$B$9)))","v":1.2799399904906751E-3},{"$f":"IF(T103=\"\",\"\",IF(T103=0,0.01,(2*T103)/5))","v":5.1197599619627002E-3},{"$f":"IF(T103=\"\",\"\",4/5*T103+1)","v":1.0102395199239254},{"$f":"IF(T103=\"\",\"\",$C$3*(2*(10^-8)*((T103)^2))+((10^-8)*T103)+(10^-7))","v":2.6395263192477601E-7},{"$f":"IF(T103=\"\",\"\",N103*(0.031*(T103^2))+(0.15*T103))","v":1.9199164859928831E-3},{"$f":"IF(T103=\"\",\"\",SUM(O103:R103))","v":1.017279460324513},1.279939990490675E-2,{"$f":"IF(AA103=\"\",\"\",IF(AA103=0,0.01,AA103/(5/'32.0 Location Data'!$B$9)))","v":1.4702999964356423E-3},5.8811999857425693E-3,1.0117623999714851,{"$f":"IF(AA103=\"\",\"\",$C$3*(2*(10^-8)*((AA103)^2))+((10^-8)*AA103)+(10^-7))","v":3.1632523795150854E-7},2.205459847904833E-3,1.0198493761303706,1.4702999964356422E-2,{"$f":"IF(AH103=\"\",\"\",IF(AH103=0,0.01,AH103/(5/'32.0 Location Data'!$B$9)))","v":3.2482799142599106E-3},1.2993119657039642E-2,1.0259862393140793,{"$f":"IF(AH103=\"\",\"\",$C$3*(2*(10^-8)*((AH103)^2))+((10^-8)*AH103)+(10^-7))","v":1.1554570681298632E-6},4.8725261197006039E-3,1.0438530405478876,3.2482799142599106E-2]
["Libya",7.7591205910626275,7.9493346251656014,7.7581795086665881,7.8057395962187801,6.0082846514656393E-3,{"$f":"IF(M104=\"\",\"\",IF(M104=0,0.01,M104/(5/'32.0 Location Data'!$B$9)))","v":0.47447900772094725},1.897916030883789,4.7958320617675785,2.2513180324686244E-2,1.0428593180865742,7.7591205910626275,4.7447900772094727,{"$f":"IF(T104=\"\",\"\",IF(T104=0,0.01,T104/(5/'32.0 Location Data'!$B$9)))","v":0.48656101226806642},1.9462440490722657,4.8924880981445309,2.3674310522033774E-2,1.0869281674267717,7.9493346251656014,4.8656101226806641,{"$f":"IF(AA104=\"\",\"\",IF(AA104=0,0.01,AA104/(5/'32.0 Location Data'!$B$9)))","v":0.47441902160644533},1.8976760864257813,4.7953521728515627,2.2507488248103842E-2,1.0426437611411397,7.7581795086665881,4.7441902160644531,{"$f":"IF(AH104=\"\",\"\",IF(AH104=0,0.01,AH104/(5/'32.0 Location Data'!$B$9)))","v":0.4774479866027832},1.9097919464111328,4.8195838928222656,2.2795805735903805E-2,1.0535679512494776,7.8057395962187801,4.774479866027832]
["Liechtenstein",1.565950918818706,1.6348372104001967,1.7165308543068136,1.7947910060818668,0.14613490404653878,{"$f":"IF(M105=\"\",\"\",IF(M105=0,0.01,M105/(5/'32.0 Location Data'!$B$9)))","v":4.1892400383949278E-2},0.16756960153579711,1.3351392030715943,1.7560151023294978E-4,6.3066512701081628E-2,1.565950918818706,0.4189240038394928,{"$f":"IF(T105=\"\",\"\",IF(T105=0,0.01,T105/(5/'32.0 Location Data'!$B$9)))","v":4.6984800696372987E-2},0.18793920278549195,1.3758784055709838,2.2086184812785878E-4,7.0798740195592999E-2,1.6348372104001967,0.46984800696372986,{"$f":"IF(AA105=\"\",\"\",IF(AA105=0,0.01,AA105/(5/'32.0 Location Data'!$B$9)))","v":5.3021299839019778E-2},0.21208519935607911,1.4241703987121581,2.8123112579190777E-4,7.9994025112784639E-2,1.7165308543068136,0.53021299839019775,{"$f":"IF(AH105=\"\",\"\",IF(AH105=0,0.01,AH105/(5/'32.0 Location Data'!$B$9)))","v":5.8801102638244632E-2},0.23520441055297853,1.4704088211059569,3.4586284725760181E-4,8.8831911575673619E-2,1.7947910060818668,0.58801102638244629]
["Lithuania",3.1750786591070166,3.6254158643667935,3.9339775168485822,4.1542270945654209,0.30838556791339072,{"$f":"IF(M106=\"\",\"\",IF(M106=0,0.01,M106/(5/'32.0 Location Data'!$B$9)))","v":0.1599869966506958},0.63994798660278318,2.2798959732055666,2.5596999084306397E-3,0.25267499939023613,3.1750786591070166,1.599869966506958,{"$f":"IF(T106=\"\",\"\",IF(T106=0,0.01,T106/(5/'32.0 Location Data'!$B$9)))","v":0.19256099462509155},0.77024397850036619,2.5404879570007326,3.7080929211999159E-3,0.31097583594449441,3.6254158643667935,1.9256099462509155,{"$f":"IF(AA106=\"\",\"\",IF(AA106=0,0.01,AA106/(5/'32.0 Location Data'!$B$9)))","v":0.21471700668334961},0.85886802673339846,2.7177360534667967,4.6104607676064283E-3,0.35276297588078109,3.9339775168485822,2.1471700668334961,{"$f":"IF(AH106=\"\",\"\",IF(AH106=0,0.01,AH106/(5/'32.0 Location Data'!$B$9)))","v":0.23044300079345703},0.92177200317382813,2.8435440063476562,5.3105207057694039E-3,0.38360056433816753,4.1542270945654209,2.3044300079345703]
["Luxembourg",4.848563629398269,4.7873277271928556,4.8113337220901986,4.8016893791455102,-9.6676570290934079E-3,{"$f":"IF(M107=\"\",\"\",IF(M107=0,0.01,M107/(5/'32.0 Location Data'!$B$9)))","v":0.27948698997497556},1.1179479598999023,3.235895919799805,7.8114257052262085E-3,0.4869083239933355,4.848563629398269,2.7948698997497559,{"$f":"IF(T107=\"\",\"\",IF(T107=0,0.01,T107/(5/'32.0 Location Data'!$B$9)))","v":0.27519600391387938},1.1007840156555175,3.2015680313110351,7.5734115766171841E-3,0.47740226864968621,4.7873277271928556,2.7519600391387939,{"$f":"IF(AA107=\"\",\"\",IF(AA107=0,0.01,AA107/(5/'32.0 Location Data'!$B$9)))","v":0.27687900066375731},1.1075160026550293,3.2150320053100585,7.6663257887561601E-3,0.48111938833635431,4.8113337220901986,2.7687900066375732,{"$f":"IF(AH107=\"\",\"\",IF(AH107=0,0.01,AH107/(5/'32.0 Location Data'!$B$9)))","v":0.27620298862457277},1.1048119544982911,3.2096239089965821,7.62893671281345E-3,0.47962457893782329,4.8016893791455102,2.7620298862457275]
["Macedonia",5.6352811622999113,6.5119332000598096,7.1741533661223471,7.6861252385752454,0.36392932618792867,{"$f":"IF(M108=\"\",\"\",IF(M108=0,0.01,M108/(5/'32.0 Location Data'!$B$9)))","v":0.33397400379180908},1.3358960151672363,3.6717920303344727,1.115399691827351E-2,0.61643911987992916,5.6352811622999113,3.3397400379180908,{"$f":"IF(T108=\"\",\"\",IF(T108=0,0.01,T108/(5/'32.0 Location Data'!$B$9)))","v":0.3931879997253418},1.5727519989013672,4.1455039978027344,1.545981963160151E-2,0.77821738372410687,6.5119332000598096,3.931879997253418,{"$f":"IF(AA108=\"\",\"\",IF(AA108=0,0.01,AA108/(5/'32.0 Location Data'!$B$9)))","v":0.43679499626159668},1.7471799850463867,4.4943599700927734,1.9079130555416452E-2,0.91353428042777041,7.1741533661223471,4.3679499626159668,{"$f":"IF(AH108=\"\",\"\",IF(AH108=0,0.01,AH108/(5/'32.0 Location Data'!$B$9)))","v":0.46982002258300781},1.8792800903320312,4.7585601806640625,2.2073232343992055E-2,1.0262117352351596,7.6861252385752454,4.6982002258300781]
["Madagascar",2.3754070359689199,2.5589740694222876,2.2715893891370027,2.1864514979919414,-7.9546593537769925E-2,{"$f":"IF(M109=\"\",\"\",IF(M109=0,0.01,M109/(5/'32.0 Location Data'!$B$9)))","v":0.10156500339508057},0.40626001358032227,1.8125200271606445,1.0316551479646124E-3,0.15559534007998851,2.3754070359689199,1.0156500339508057,{"$f":"IF(T109=\"\",\"\",IF(T109=0,0.01,T109/(5/'32.0 Location Data'!$B$9)))","v":0.1150320053100586},0.46012802124023439,1.9202560424804687,1.3233477277658659E-3,0.17726665797381838,2.5589740694222876,1.1503200531005859,{"$f":"IF(AA109=\"\",\"\",IF(AA109=0,0.01,AA109/(5/'32.0 Location Data'!$B$9)))","v":9.3936097621917722E-2},0.37574439048767089,1.7514887809753419,8.8250843725320787E-4,0.14347370923673708,2.2715893891370027,0.93936097621917725,{"$f":"IF(AH109=\"\",\"\",IF(AH109=0,0.01,AH109/(5/'32.0 Location Data'!$B$9)))","v":8.767359852790832E-2},0.35069439411163328,1.7013887882232668,7.6877475524313762E-4,0.13359954090179835,2.1864514979919414,0.87673598527908325]
["Malawi",1.0100001000000001,1.0100001000000001,1.0026758039154913,1.1052876691073228,9.4344118488030565E-2,{"$f":"IF(M110=\"\",\"\",IF(M110=0,0.01,M110/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T110=\"\",\"\",IF(T110=0,0.01,T110/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA110=\"\",\"\",IF(AA110=0,0.01,AA110/(5/'32.0 Location Data'!$B$9)))","v":1.9819999579340219E-4},7.9279998317360878E-4,1.0015855999663472,1.0394814383282979E-7,2.9730001782651009E-4,1.0026758039154913,1.9819999579340219E-3,{"$f":"IF(AH110=\"\",\"\",IF(AH110=0,0.01,AH110/(5/'32.0 Location Data'!$B$9)))","v":7.798519730567932E-3},3.1194078922271728E-2,1.0623881578445435,6.1824708507787905E-6,1.169924986965663E-2,1.1052876691073228,7.7985197305679321E-2]
["Malaysia",2.8833171884018665,2.3096577326870871,2.7771168581538532,3.4268604953776909,0.18851318514738008,{"$f":"IF(M111=\"\",\"\",IF(M111=0,0.01,M111/(5/'32.0 Location Data'!$B$9)))","v":0.13874900341033936},0.55499601364135742,2.1099920272827148,1.9252424696365772E-3,0.21640390500815743,2.8833171884018665,1.3874900341033936,{"$f":"IF(T111=\"\",\"\",IF(T111=0,0.01,T111/(5/'32.0 Location Data'!$B$9)))","v":9.6734499931335455E-2},0.38693799972534182,1.7738759994506836,9.358660211465469E-4,0.14790786748991513,2.3096577326870871,0.96734499931335449,{"$f":"IF(AA111=\"\",\"\",IF(AA111=0,0.01,AA111/(5/'32.0 Location Data'!$B$9)))","v":0.13099499940872192},0.52397999763488767,2.0479599952697756,1.7160820865090467E-3,0.20346078316268082,2.7771168581538532,1.3099499940872192,{"$f":"IF(AH111=\"\",\"\",IF(AH111=0,0.01,AH111/(5/'32.0 Location Data'!$B$9)))","v":0.17823200225830077},0.71292800903320308,2.4258560180664066,3.1767824861005196E-3,0.28489968579198038,3.4268604953776909,1.7823200225830078]
["Maldives","","","","","N/A",{"$f":"IF(M112=\"\",\"\",IF(M112=0,0.01,M112/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T112=\"\",\"\",IF(T112=0,0.01,T112/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA112=\"\",\"\",IF(AA112=0,0.01,AA112/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH112=\"\",\"\",IF(AH112=0,0.01,AH112/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Mali",1.3536974873279135,1.4807044681113908,1.4676104759604625,1.4365576016115906,6.1210215029087564E-2,{"$f":"IF(M113=\"\",\"\",IF(M113=0,0.01,M113/(5/'32.0 Location Data'!$B$9)))","v":2.6190599799156188E-2},0.10476239919662475,1.2095247983932496,6.8697370843935932E-5,3.9341592367195463E-2,1.3536974873279135,0.26190599799156189,{"$f":"IF(T113=\"\",\"\",IF(T113=0,0.01,T113/(5/'32.0 Location Data'!$B$9)))","v":3.5587999224662784E-2},0.14235199689865113,1.2847039937973022,1.2675412768138237E-4,5.3521723287756021E-2,1.4807044681113908,0.35587999224662781,{"$f":"IF(AA113=\"\",\"\",IF(AA113=0,0.01,AA113/(5/'32.0 Location Data'!$B$9)))","v":3.4619399905204774E-2},0.1384775996208191,1.2769551992416381,1.1995374691963975E-4,5.2057723351085515E-2,1.4676104759604625,0.34619399905204773,{"$f":"IF(AH113=\"\",\"\",IF(AH113=0,0.01,AH113/(5/'32.0 Location Data'!$B$9)))","v":3.2322099804878233E-2},0.12928839921951293,1.2585767984390259,1.0457504578963147E-4,4.8587828907262216E-2,1.4365576016115906,0.32322099804878235]
["Malta","","","","","N/A",{"$f":"IF(M114=\"\",\"\",IF(M114=0,0.01,M114/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T114=\"\",\"\",IF(T114=0,0.01,T114/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA114=\"\",\"\",IF(AA114=0,0.01,AA114/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH114=\"\",\"\",IF(AH114=0,0.01,AH114/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Marshall Islands","","","","","N/A",{"$f":"IF(M115=\"\",\"\",IF(M115=0,0.01,M115/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T115=\"\",\"\",IF(T115=0,0.01,T115/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA115=\"\",\"\",IF(AA115=0,0.01,AA115/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH115=\"\",\"\",IF(AH115=0,0.01,AH115/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Mauritania",1.6477168118470908,1.686069388954158,2.0097847585289115,2.4253110427311464,0.47192225344376521,{"$f":"IF(M116=\"\",\"\",IF(M116=0,0.01,M116/(5/'32.0 Location Data'!$B$9)))","v":4.7936698794364928E-2},0.19174679517745971,1.3834935903549195,2.2989750280004627E-4,7.2246528811911515E-2,1.6477168118470908,0.47936698794364929,{"$f":"IF(T116=\"\",\"\",IF(T116=0,0.01,T116/(5/'32.0 Location Data'!$B$9)))","v":5.0770801305770871E-2},0.20308320522308348,1.4061664104461671,2.5787250360313708E-4,7.6561900781304398E-2,1.686069388954158,0.50770801305770874,{"$f":"IF(AA116=\"\",\"\",IF(AA116=0,0.01,AA116/(5/'32.0 Location Data'!$B$9)))","v":7.4661999940872192E-2},0.29864799976348877,1.5972959995269775,5.5754888971707394E-4,0.11328321034872813,2.0097847585289115,0.74661999940872192,{"$f":"IF(AH116=\"\",\"\",IF(AH116=0,0.01,AH116/(5/'32.0 Location Data'!$B$9)))","v":0.10522899627685547},0.4209159851074219,1.8418319702148438,1.1074246886430739E-3,0.16145566272023731,2.4253110427311464,1.0522899627685547]
["Mauritius","","","","","N/A",{"$f":"IF(M117=\"\",\"\",IF(M117=0,0.01,M117/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T117=\"\",\"\",IF(T117=0,0.01,T117/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA117=\"\",\"\",IF(AA117=0,0.01,AA117/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH117=\"\",\"\",IF(AH117=0,0.01,AH117/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Mexico",5.6058669623521133,6.1473983839917326,6.3851765661554074,6.5975288408732178,0.17689714814513227,{"$f":"IF(M118=\"\",\"\",IF(M118=0,0.01,M118/(5/'32.0 Location Data'!$B$9)))","v":0.33195900917053223},1.3278360366821289,3.6556720733642578,1.1019811572849068E-2,0.61133904073287737,5.6058669623521133,3.3195900917053223,{"$f":"IF(T118=\"\",\"\",IF(T118=0,0.01,T118/(5/'32.0 Location Data'!$B$9)))","v":0.3687659978866577},1.4750639915466308,3.9501279830932621,1.3598972996334033E-2,0.70860743635550516,6.1473983839917326,3.6876599788665771,{"$f":"IF(AA118=\"\",\"\",IF(AA118=0,0.01,AA118/(5/'32.0 Location Data'!$B$9)))","v":0.38472900390624998},1.5389160156249999,4.0778320312500007,1.4801779117569922E-2,0.75362674016283615,6.3851765661554074,3.8472900390625,{"$f":"IF(AH118=\"\",\"\",IF(AH118=0,0.01,AH118/(5/'32.0 Location Data'!$B$9)))","v":0.3988800048828125},1.59552001953125,4.1910400390625,1.5910665717531743E-2,0.79505811656193648,6.5975288408732178,3.988800048828125]
["Moldova",3.9100079823691201,4.3520384957774247,4.7816244840213411,4.9343984820340907,0.26199192029379959,{"$f":"IF(M119=\"\",\"\",IF(M119=0,0.01,M119/(5/'32.0 Location Data'!$B$9)))","v":0.21300098896026612},0.85200395584106448,2.7040079116821287,4.537063429904036E-3,0.34945905141602285,3.9100079823691201,2.1300098896026611,{"$f":"IF(T119=\"\",\"\",IF(T119=0,0.01,T119/(5/'32.0 Location Data'!$B$9)))","v":0.2444999933242798},0.97799997329711919,2.9559999465942384,5.9781491235566192E-3,0.41206042676251087,4.3520384957774247,2.4449999332427979,{"$f":"IF(AA119=\"\",\"\",IF(AA119=0,0.01,AA119/(5/'32.0 Location Data'!$B$9)))","v":0.2747960090637207},1.0991840362548828,3.1983680725097656,7.5514121393357543E-3,0.47652096311735725,4.7816244840213411,2.747960090637207,{"$f":"IF(AH119=\"\",\"\",IF(AH119=0,0.01,AH119/(5/'32.0 Location Data'!$B$9)))","v":0.28548998832702638},1.1419599533081055,3.283919906616211,8.1505818924953975E-3,0.50036804021727854,4.9343984820340907,2.8548998832702637]
["Monaco",5.7344013900400697,5.8465336843931244,5.8884808279347691,5.9583626144474415,3.9055728606017047E-2,{"$f":"IF(M120=\"\",\"\",IF(M120=0,0.01,M120/(5/'32.0 Location Data'!$B$9)))","v":0.34075100421905519},1.3630040168762207,3.7260080337524415,1.1611258762729879E-2,0.63377808064867713,5.7344013900400697,3.4075100421905518,{"$f":"IF(T120=\"\",\"\",IF(T120=0,0.01,T120/(5/'32.0 Location Data'!$B$9)))","v":0.34839301109313964},1.3935720443725585,3.7871440887451175,1.213790385715556E-2,0.65367964741829276,5.8465336843931244,3.4839301109313965,{"$f":"IF(AA120=\"\",\"\",IF(AA120=0,0.01,AA120/(5/'32.0 Location Data'!$B$9)))","v":0.35124499797821046},1.4049799919128418,3.8099599838256837,1.2337439984971103E-2,0.66120341221127266,5.8884808279347691,3.5124499797821045,{"$f":"IF(AH120=\"\",\"\",IF(AH120=0,0.01,AH120/(5/'32.0 Location Data'!$B$9)))","v":0.35598800182342527},1.4239520072937011,3.8479040145874026,1.2672881343023688E-2,0.6738337112233137,5.9583626144474415,3.5598800182342529]
["Mongolia",6.7302284398682781,6.0928110212447857,6.2746314848530211,6.3928933340345901,-5.0122385718053011E-2,{"$f":"IF(M121=\"\",\"\",IF(M121=0,0.01,M121/(5/'32.0 Location Data'!$B$9)))","v":0.40767202377319334},1.6306880950927733,4.2613761901855476,1.661978866393549E-2,0.82154436592602165,6.7302284398682781,4.0767202377319336,{"$f":"IF(T121=\"\",\"\",IF(T121=0,0.01,T121/(5/'32.0 Location Data'!$B$9)))","v":0.36508400440216066},1.4603360176086426,3.9206720352172852,1.3328769535432125E-2,0.6984741988834251,6.0928110212447857,3.6508400440216064,{"$f":"IF(AA121=\"\",\"\",IF(AA121=0,0.01,AA121/(5/'32.0 Location Data'!$B$9)))","v":0.37732300758361814},1.5092920303344726,4.018584060668946,1.4237402937495473E-2,0.73251799091210701,6.2746314848530211,3.7732300758361816,{"$f":"IF(AH121=\"\",\"\",IF(AH121=0,0.01,AH121/(5/'32.0 Location Data'!$B$9)))","v":0.38524498939514162},1.5409799575805665,4.081959915161133,1.4841508709905216E-2,0.75511195258298502,6.3928933340345901,3.852449893951416]
["Montenegro",1.6913856900719939,2.0402108994636539,2.3885204051812301,2.6474914609006004,0.56527956718606853,{"$f":"IF(M122=\"\",\"\",IF(M122=0,0.01,M122/(5/'32.0 Location Data'!$B$9)))","v":5.1163601875305179E-2},0.20465440750122071,1.4093088150024413,2.6187653204566065E-4,7.7160591036286225E-2,1.6913856900719939,0.51163601875305176,{"$f":"IF(T122=\"\",\"\",IF(T122=0,0.01,T122/(5/'32.0 Location Data'!$B$9)))","v":7.6904398202896115E-2},0.30761759281158446,1.615235185623169,5.9153633673478148E-4,0.11676658469216546,2.0402108994636539,0.76904398202896118,{"$f":"IF(AA122=\"\",\"\",IF(AA122=0,0.01,AA122/(5/'32.0 Location Data'!$B$9)))","v":0.10252799987792968},0.41011199951171873,1.8202239990234377,1.0513093286968628E-3,0.15713309731737682,2.3885204051812301,1.0252799987792969,{"$f":"IF(AH122=\"\",\"\",IF(AH122=0,0.01,AH122/(5/'32.0 Location Data'!$B$9)))","v":0.12151499986648559},0.48605999946594236,1.9721199989318849,1.476701670755186E-3,0.18783476083201803,2.6474914609006004,1.215149998664856]
["Morocco",6.3905005769309735,6.9823645184485814,7.3775672086238959,7.6612266562713183,0.19884609414284862,{"$f":"IF(M123=\"\",\"\",IF(M123=0,0.01,M123/(5/'32.0 Location Data'!$B$9)))","v":0.38508501052856448},1.5403400421142579,4.0806800842285158,1.482918504187951E-2,0.75465126554631978,6.3905005769309735,3.8508501052856445,{"$f":"IF(T123=\"\",\"\",IF(T123=0,0.01,T123/(5/'32.0 Location Data'!$B$9)))","v":0.42426800727844238},1.6970720291137695,4.3941440582275391,1.8000476626802771E-2,0.87314795448047033,6.9823645184485814,4.2426800727844238,{"$f":"IF(AA123=\"\",\"\",IF(AA123=0,0.01,AA123/(5/'32.0 Location Data'!$B$9)))","v":0.44998898506164553},1.7999559402465821,4.5999118804931642,2.0249153666579488E-2,0.95745023421756925,7.3775672086238959,4.4998898506164551,{"$f":"IF(AH123=\"\",\"\",IF(AH123=0,0.01,AH123/(5/'32.0 Location Data'!$B$9)))","v":0.46822800636291506},1.8729120254516602,4.7458240509033205,2.1923893417059637E-2,1.0205666864992775,7.6612266562713183,4.6822800636291504]
["Mozambique",1.669863060187486,1.6737226421070219,1.8152492170401942,1.9690413398084206,0.1791633618072514,{"$f":"IF(M124=\"\",\"\",IF(M124=0,0.01,M124/(5/'32.0 Location Data'!$B$9)))","v":4.9573299288749692E-2},0.19829319715499877,1.3965863943099976,2.4585615756712398E-4,7.4737612564922312E-2,1.669863060187486,0.49573299288749695,{"$f":"IF(T124=\"\",\"\",IF(T124=0,0.01,T124/(5/'32.0 Location Data'!$B$9)))","v":4.9858498573303225E-2},0.1994339942932129,1.3988679885864257,2.4869197384826526E-4,7.5171967253535102E-2,1.6737226421070219,0.49858498573303223,{"$f":"IF(AA124=\"\",\"\",IF(AA124=0,0.01,AA124/(5/'32.0 Location Data'!$B$9)))","v":6.0311502218246459E-2},0.24124600887298583,1.4824920177459717,3.6385376113237661E-4,9.1147336660104411E-2,1.8152492170401942,0.6031150221824646,{"$f":"IF(AH124=\"\",\"\",IF(AH124=0,0.01,AH124/(5/'32.0 Location Data'!$B$9)))","v":7.1658301353454593E-2},0.28663320541381837,1.5732664108276366,5.1359838111638648E-4,0.10862812518584923,1.9690413398084206,0.7165830135345459]
["Myanmar",1.279987838514131,1.2231734600704562,1.2295645009342726,1.2241864070613271,-4.3595282528294019E-2,{"$f":"IF(M125=\"\",\"\",IF(M125=0,0.01,M125/(5/'32.0 Location Data'!$B$9)))","v":2.0734600722789764E-2},8.2938402891159058E-2,1.1658768057823181,4.3094440173423662E-5,3.1129535400480447E-2,1.279987838514131,0.20734600722789764,{"$f":"IF(T125=\"\",\"\",IF(T125=0,0.01,T125/(5/'32.0 Location Data'!$B$9)))","v":1.6528299450874327E-2},6.6113197803497309E-2,1.1322263956069947,2.7420121103722352E-5,2.4806446538860705E-2,1.2231734600704562,0.16528299450874329,{"$f":"IF(AA125=\"\",\"\",IF(AA125=0,0.01,AA125/(5/'32.0 Location Data'!$B$9)))","v":1.7001500725746153E-2},6.8006002902984614E-2,1.1360120058059693,2.900680284282728E-5,2.5517485422475897E-2,1.2295645009342726,0.17001500725746155,{"$f":"IF(AH125=\"\",\"\",IF(AH125=0,0.01,AH125/(5/'32.0 Location Data'!$B$9)))","v":1.6603299975395204E-2},6.6413199901580816E-2,1.1328263998031616,2.7668617337293373E-5,2.4919138739247431E-2,1.2241864070613271,0.16603299975395203]
["Namibia",3.370804182751153,4.284459905859495,4.5810173586817609,5.4090959064866029,0.60469004226518286,{"$f":"IF(M126=\"\",\"\",IF(M126=0,0.01,M126/(5/'32.0 Location Data'!$B$9)))","v":0.17417700290679933},0.69670801162719731,2.3934160232543946,3.0338802518598083E-3,0.27764626761770117,3.370804182751153,1.7417700290679932,{"$f":"IF(T126=\"\",\"\",IF(T126=0,0.01,T126/(5/'32.0 Location Data'!$B$9)))","v":0.23970499038696289},0.95881996154785154,2.9176399230957033,5.7459722121404365E-3,0.40225404900379985,4.284459905859495,2.3970499038696289,{"$f":"IF(AA126=\"\",\"\",IF(AA126=0,0.01,AA126/(5/'32.0 Location Data'!$B$9)))","v":0.26068899631500242},1.0427559852600097,3.0855119705200198,6.7960013488719681E-3,0.44595340155285929,4.5810173586817609,2.6068899631500244,{"$f":"IF(AH126=\"\",\"\",IF(AH126=0,0.01,AH126/(5/'32.0 Location Data'!$B$9)))","v":0.31843400001525879},1.2737360000610352,3.5474720001220703,1.0140153079971785E-2,0.57774775322352612,5.4090959064866029,3.1843400001525879]
["Nauru","","","","","N/A",{"$f":"IF(M127=\"\",\"\",IF(M127=0,0.01,M127/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T127=\"\",\"\",IF(T127=0,0.01,T127/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA127=\"\",\"\",IF(AA127=0,0.01,AA127/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH127=\"\",\"\",IF(AH127=0,0.01,AH127/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Nepal",3.9986836568576316,3.994402705620951,3.9745409056005299,3.9819390557811456,-4.1875283251700804E-3,{"$f":"IF(M128=\"\",\"\",IF(M128=0,0.01,M128/(5/'32.0 Location Data'!$B$9)))","v":0.21934499740600585},0.87737998962402342,2.7547599792480471,4.8113447232038132E-3,0.36173234326235709,3.9986836568576316,2.1934499740600586,{"$f":"IF(T128=\"\",\"\",IF(T128=0,0.01,T128/(5/'32.0 Location Data'!$B$9)))","v":0.2190390110015869},0.87615604400634761,2.7523120880126957,4.7979307379564318E-3,0.36113664286395125,3.994402705620951,2.1903901100158691,{"$f":"IF(AA128=\"\",\"\",IF(AA128=0,0.01,AA128/(5/'32.0 Location Data'!$B$9)))","v":0.217618989944458},0.87047595977783199,2.7409519195556644,4.735924240343606E-3,0.35837710202668993,3.9745409056005299,2.1761898994445801,{"$f":"IF(AH128=\"\",\"\",IF(AH128=0,0.01,AH128/(5/'32.0 Location Data'!$B$9)))","v":0.21814799308776855},0.87259197235107422,2.7451839447021484,4.7589765036214213E-3,0.35940416222430149,3.9819390557811456,2.1814799308776855]
["Netherlands",3.2768721062764614,3.499176332045761,4.1022677651796284,4.6746300514307784,0.4265524865853253,{"$f":"IF(M129=\"\",\"\",IF(M129=0,0.01,M129/(5/'32.0 Location Data'!$B$9)))","v":0.16737300157546997},0.66949200630187988,2.3389840126037598,2.8014889029383846E-3,0.26559459846788314,3.2768721062764614,1.6737300157546997,{"$f":"IF(T129=\"\",\"\",IF(T129=0,0.01,T129/(5/'32.0 Location Data'!$B$9)))","v":0.18345700502395629},0.73382802009582515,2.4676560401916507,3.3657656149364951E-3,0.29432650614334832,3.499176332045761,1.834570050239563,{"$f":"IF(AA129=\"\",\"\",IF(AA129=0,0.01,AA129/(5/'32.0 Location Data'!$B$9)))","v":0.22674000263214111},0.90696001052856445,2.8139200210571289,5.1412255533625998E-3,0.37624650804057214,4.1022677651796284,2.2674000263214111,{"$f":"IF(AH129=\"\",\"\",IF(AH129=0,0.01,AH129/(5/'32.0 Location Data'!$B$9)))","v":0.26728100776672364},1.0691240310668946,3.1382480621337892,7.1440404393803159E-3,0.46011391779071403,4.6746300514307784,2.6728100776672363]
["New Zealand",2.0581333841395621,1.826663389445442,1.8339911671115277,1.8282362591391892,-0.11170176178668098,{"$f":"IF(M130=\"\",\"\",IF(M130=0,0.01,M130/(5/'32.0 Location Data'!$B$9)))","v":7.822499871253967E-2},0.31289999485015868,1.6257999897003175,6.1202286485755465E-4,0.11882137672422852,2.0581333841395621,0.78224998712539673,{"$f":"IF(T130=\"\",\"\",IF(T130=0,0.01,T130/(5/'32.0 Location Data'!$B$9)))","v":6.1154097318649292E-2},0.24461638927459717,1.4892327785491943,3.7408847729561477E-4,9.2440133144354994E-2,1.826663389445442,0.61154097318649292,{"$f":"IF(AA130=\"\",\"\",IF(AA130=0,0.01,AA130/(5/'32.0 Location Data'!$B$9)))","v":6.169499754905701E-2},0.24677999019622804,1.493559980392456,3.8073344175756994E-4,9.3270463081086066E-2,1.8339911671115277,0.61694997549057007,{"$f":"IF(AH130=\"\",\"\",IF(AH130=0,0.01,AH130/(5/'32.0 Location Data'!$B$9)))","v":6.1270201206207277E-2},0.24508080482482911,1.4901616096496582,3.75509882605033E-4,9.2618334782096759E-2,1.8282362591391892,0.61270201206207275]
["Nicaragua",1.442334504939349,1.535046789693101,1.5225726549750067,1.5388831668333509,6.6939161174724746E-2,{"$f":"IF(M131=\"\",\"\",IF(M131=0,0.01,M131/(5/'32.0 Location Data'!$B$9)))","v":3.2749500870704648E-2},0.13099800348281859,1.2619960069656373,1.0735625567811554E-4,4.9233138235214857E-2,1.442334504939349,0.32749500870704651,{"$f":"IF(T131=\"\",\"\",IF(T131=0,0.01,T131/(5/'32.0 Location Data'!$B$9)))","v":3.9607200026512149E-2},0.1584288001060486,1.3168576002120971,1.5697699011401703E-4,5.9603412384841396E-2,1.535046789693101,0.39607200026512146,{"$f":"IF(AA131=\"\",\"\",IF(AA131=0,0.01,AA131/(5/'32.0 Location Data'!$B$9)))","v":3.8684698939323428E-2},0.15473879575729371,1.3094775915145873,1.4975446167250301E-4,5.8206513241453289E-2,1.5225726549750067,0.38684698939323425,{"$f":"IF(AH131=\"\",\"\",IF(AH131=0,0.01,AH131/(5/'32.0 Location Data'!$B$9)))","v":3.9890900254249573E-2},0.15956360101699829,1.3191272020339966,1.592323813994743E-4,6.0033131400956653E-2,1.5388831668333509,0.39890900254249573]
["Niger",1.153893382913959,1.1794603037976445,1.2813264807948783,1.3781925054584763,0.19438461634825258,{"$f":"IF(M132=\"\",\"\",IF(M132=0,0.01,M132/(5/'32.0 Location Data'!$B$9)))","v":1.1398199945688248E-2},4.5592799782752991E-2,1.091185599565506,1.3093036020183328E-5,1.7101890529679836E-2,1.153893382913959,0.11398199945688248,{"$f":"IF(T132=\"\",\"\",IF(T132=0,0.01,T132/(5/'32.0 Location Data'!$B$9)))","v":1.3291500508785248E-2},5.3166002035140991E-2,1.106332004070282,1.7767727727554728E-5,1.9944529964493991E-2,1.1794603037976445,0.13291500508785248,{"$f":"IF(AA132=\"\",\"\",IF(AA132=0,0.01,AA132/(5/'32.0 Location Data'!$B$9)))","v":2.0833699405193327E-2},8.333479762077331E-2,1.1666695952415467,4.3506386460535807E-5,3.1278581546097917E-2,1.2813264807948783,0.20833699405193329,{"$f":"IF(AH132=\"\",\"\",IF(AH132=0,0.01,AH132/(5/'32.0 Location Data'!$B$9)))","v":2.8003400564193724E-2},0.1120136022567749,1.2240272045135498,7.8521844655924972E-5,4.2073176843495583E-2,1.3781925054584763,0.28003400564193726]
["Nigeria",1.4479682680027646,1.607036803835991,1.8763670738373324,2.213985308695221,0.52902888662681236,{"$f":"IF(M133=\"\",\"\",IF(M133=0,0.01,M133/(5/'32.0 Location Data'!$B$9)))","v":3.3166301250457761E-2},0.13266520500183104,1.2653304100036622,1.1010367049373666E-4,4.9862549326777465E-2,1.4479682680027646,0.33166301250457764,{"$f":"IF(T133=\"\",\"\",IF(T133=0,0.01,T133/(5/'32.0 Location Data'!$B$9)))","v":4.4929900765419008E-2},0.17971960306167603,1.359439206123352,2.0197409126911648E-4,6.7676020559693698E-2,1.607036803835991,0.44929900765419006,{"$f":"IF(AA133=\"\",\"\",IF(AA133=0,0.01,AA133/(5/'32.0 Location Data'!$B$9)))","v":6.482239961624145E-2},0.2592895984649658,1.5185791969299318,4.2030083144073161E-4,9.8077977610993919E-2,1.8763670738373324,0.64822399616241455,{"$f":"IF(AH133=\"\",\"\",IF(AH133=0,0.01,AH133/(5/'32.0 Location Data'!$B$9)))","v":8.9699500799179072E-2},0.35879800319671629,1.7175960063934328,8.0470901431227274E-4,0.1367865900907595,2.213985308695221,0.89699500799179077]
["North Korea",3.5155907632386363,3.0007098810753683,3.0788201259118226,3.0411611944973203,-0.13495016931500342,{"$f":"IF(M134=\"\",\"\",IF(M134=0,0.01,M134/(5/'32.0 Location Data'!$B$9)))","v":0.18464200496673583},0.73856801986694331,2.4771360397338871,3.4093854640141071E-3,0.29647731817379169,3.5155907632386363,1.8464200496673584,{"$f":"IF(T134=\"\",\"\",IF(T134=0,0.01,T134/(5/'32.0 Location Data'!$B$9)))","v":0.14730600118637086},0.58922400474548342,2.1784480094909666,2.1700205291520277E-3,0.23086784630976609,3.0007098810753683,1.4730600118637085,{"$f":"IF(AA134=\"\",\"\",IF(AA134=0,0.01,AA134/(5/'32.0 Location Data'!$B$9)))","v":0.15299099683761597},0.61196398735046387,2.2239279747009277,2.3407398104364255E-3,0.24058742404999489,3.0788201259118226,1.5299099683761597,{"$f":"IF(AH134=\"\",\"\",IF(AH134=0,0.01,AH134/(5/'32.0 Location Data'!$B$9)))","v":0.15025099515914916},0.60100398063659666,2.2020079612731935,2.2576511797309825E-3,0.23589160140779897,3.0411611944973203,1.5025099515914917]
["Norway",1.4009330392489139,{"$f":"IF(T135=\"\",\"\",S135)","v":1.6990031194165187},{"$f":"IF(AA135=\"\",\"\",Z135)","v":1.7328150627506997},{"$f":"IF(AH135=\"\",\"\",AG135)","v":1.7419170435412668},0.24339778900151116,{"$f":"IF(M135=\"\",\"\",IF(M135=0,0.01,M135/(5/'32.0 Location Data'!$B$9)))","v":2.9686200618743896E-2},{"$f":"IF(M135=\"\",\"\",IF(M135=0,0.01,(2*M135)/5))","v":0.11874480247497558},{"$f":"IF(M135=\"\",\"\",4/5*M135+1)","v":1.2374896049499511},{"$f":"IF(M135=\"\",\"\",$C$3*(2*(10^-8)*((M135)^2))+((10^-8)*M135)+(10^-7))","v":8.8230019337692933E-5},{"$f":"IF(M135=\"\",\"\",G135*(0.031*(M135^2))+(0.15*M135))","v":4.461040180464964E-2},{"$f":"IF(M135=\"\",\"\",SUM(H135:K135))","v":1.4009330392489139},0.29686200618743896,{"$f":"IF(T135=\"\",\"\",IF(T135=0,0.01,T135/(5/'32.0 Location Data'!$B$9)))","v":5.1726400852203369E-2},{"$f":"IF(T135=\"\",\"\",IF(T135=0,0.01,(2*T135)/5))","v":0.20690560340881348},{"$f":"IF(T135=\"\",\"\",4/5*T135+1)","v":1.413811206817627},{"$f":"IF(T135=\"\",\"\",$C$3*(2*(10^-8)*((T135)^2))+((10^-8)*T135)+(10^-7))","v":2.6766722715236774E-4},{"$f":"IF(T135=\"\",\"\",N135*(0.031*(T135^2))+(0.15*T135))","v":7.8018641962925836E-2},{"$f":"IF(T135=\"\",\"\",SUM(O135:R135))","v":1.6990031194165187},0.51726400852203369,{"$f":"IF(AA135=\"\",\"\",IF(AA135=0,0.01,AA135/(5/'32.0 Location Data'!$B$9)))","v":5.4224199056625365E-2},{"$f":"IF(AA135=\"\",\"\",IF(AA135=0,0.01,(2*AA135)/5))","v":0.21689679622650146},{"$f":"IF(AA135=\"\",\"\",4/5*AA135+1)","v":1.433793592453003},{"$f":"IF(AA135=\"\",\"\",$C$3*(2*(10^-8)*((AA135)^2))+((10^-8)*AA135)+(10^-7))","v":2.9413179875315882E-4},{"$f":"IF(AA135=\"\",\"\",U135*(0.031*(AA135^2))+(0.15*AA135))","v":8.183054227244202E-2},{"$f":"IF(AA135=\"\",\"\",SUM(V135:Y135))","v":1.7328150627506997},0.54224199056625366,{"$f":"IF(AH135=\"\",\"\",IF(AH135=0,0.01,AH135/(5/'32.0 Location Data'!$B$9)))","v":5.4896497726440431E-2},{"$f":"IF(AH135=\"\",\"\",IF(AH135=0,0.01,(2*AH135)/5))","v":0.21958599090576172},{"$f":"IF(AH135=\"\",\"\",4/5*AH135+1)","v":1.4391719818115234},{"$f":"IF(AH135=\"\",\"\",$C$3*(2*(10^-8)*((AH135)^2))+((10^-8)*AH135)+(10^-7))","v":3.0146803591268059E-4},{"$f":"IF(AH135=\"\",\"\",AB135*(0.031*(AH135^2))+(0.15*AH135))","v":8.2857602788069071E-2},{"$f":"IF(AH135=\"\",\"\",SUM(AC135:AF135))","v":1.7419170435412668},0.5489649772644043]
["Oman",{"$f":"IF(M136=\"\",\"\",L136)","v":8.0879481903642692},8.1245619827936544,8.069056179729051,8.1206980376759024,4.0492157640982874E-3,{"$f":"IF(M136=\"\",\"\",IF(M136=0,0.01,M136/(5/'32.0 Location Data'!$B$9)))","v":0.49531202316284179},1.9812480926513671,4.9624961853027347,2.4533549560169069E-2,1.1196703628499989,8.0879481903642692,4.953120231628418,{"$f":"IF(T136=\"\",\"\",IF(T136=0,0.01,T136/(5/'32.0 Location Data'!$B$9)))","v":0.49761600494384767},1.9904640197753907,4.9809280395507809,2.4762318599228034E-2,1.1284076048682543,8.1245619827936544,4.9761600494384766,{"$f":"IF(AA136=\"\",\"\",IF(AA136=0,0.01,AA136/(5/'32.0 Location Data'!$B$9)))","v":0.49412198066711427},1.9764879226684571,4.9529758453369137,2.4415802590037269E-2,1.1151766091336435,8.069056179729051,4.9412198066711426,{"$f":"IF(AH136=\"\",\"\",IF(AH136=0,0.01,AH136/(5/'32.0 Location Data'!$B$9)))","v":0.49737300872802737},1.9894920349121095,4.9789840698242189,2.4738140718417911E-2,1.1274837922211556,8.1206980376759024,4.9737300872802734]
["Pakistan",6.9864080775785347,7.1121137172979898,7.257151138209764,7.3477664143723311,5.1723050354516659E-2,{"$f":"IF(M137=\"\",\"\",IF(M137=0,0.01,M137/(5/'32.0 Location Data'!$B$9)))","v":0.42453298568725584},1.6981319427490233,4.3962638854980476,1.8022968046952144E-2,0.87398928128451159,6.9864080775785347,4.2453298568725586,{"$f":"IF(T137=\"\",\"\",IF(T137=0,0.01,T137/(5/'32.0 Location Data'!$B$9)))","v":0.432751989364624},1.731007957458496,4.4620159149169929,1.8727571705102902E-2,0.90036227321739737,7.1121137172979898,4.3275198936462402,{"$f":"IF(AA137=\"\",\"\",IF(AA137=0,0.01,AA137/(5/'32.0 Location Data'!$B$9)))","v":0.44218997955322265},1.7687599182128906,4.5375198364257816,1.9553342020725905E-2,0.93131804155036613,7.257151138209764,4.4218997955322266,{"$f":"IF(AH137=\"\",\"\",IF(AH137=0,0.01,AH137/(5/'32.0 Location Data'!$B$9)))","v":0.44806199073791503},1.7922479629516601,4.5844959259033207,2.0076099560601419E-2,0.95094642595674905,7.3477664143723311,4.4806199073791504]
["Palau","","","","","N/A",{"$f":"IF(M138=\"\",\"\",IF(M138=0,0.01,M138/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T138=\"\",\"\",IF(T138=0,0.01,T138/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA138=\"\",\"\",IF(AA138=0,0.01,AA138/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH138=\"\",\"\",IF(AH138=0,0.01,AH138/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Palestine",7.2850981524107388,7.9009695938668703,8.0853115780533287,8.1625001499999996,0.12043791027014736,{"$f":"IF(M139=\"\",\"\",IF(M139=0,0.01,M139/(5/'32.0 Location Data'!$B$9)))","v":0.4440030097961426},1.7760120391845704,4.5520240783691408,1.9714011671104328E-2,0.93734802318592281,7.2850981524107388,4.4400300979614258,{"$f":"IF(T139=\"\",\"\",IF(T139=0,0.01,T139/(5/'32.0 Location Data'!$B$9)))","v":0.48349699974060056},1.9339879989624023,4.8679759979248054,2.3377083225516206E-2,1.0756285137541461,7.9009695938668703,4.8349699974060059,{"$f":"IF(AA139=\"\",\"\",IF(AA139=0,0.01,AA139/(5/'32.0 Location Data'!$B$9)))","v":0.49514598846435548},1.9805839538574219,4.9611679077148434,2.4517104503833209E-2,1.1190426119772305,8.0853115780533287,4.9514598846435547,{"$f":"IF(AH139=\"\",\"\",IF(AH139=0,0.01,AH139/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5]
["Panama",1.0053766799236505,1.0036369127669429,1.0031322270472725,1.0029044812780057,{"$f":"IF(B140=\"\",\"N/A\",IF(B140=0,0.01,((E140-B140)/B140)))","v":-2.4589775106307354E-3},{"$f":"IF(M140=\"\",\"\",IF(M140=0,0.01,M140/(5/'32.0 Location Data'!$B$9)))","v":3.9826398715376855E-4},1.5930559486150742E-3,1.0031861118972301,1.1590124674507708E-7,5.9739617655866053E-4,1.0053766799236505,3.9826398715376854E-3,{"$f":"IF(T140=\"\",\"\",IF(T140=0,0.01,T140/(5/'32.0 Location Data'!$B$9)))","v":2.6939299423247578E-4},1.0775719769299031E-3,1.0021551439538599,1.0728419783357711E-7,4.040895519554064E-4,1.0036369127669429,2.6939299423247576E-3,{"$f":"IF(AA140=\"\",\"\",IF(AA140=0,0.01,AA140/(5/'32.0 Location Data'!$B$9)))","v":2.3200900759547948E-4},9.2803603038191793E-4,1.0018560720607639,1.0540601886130346E-7,3.4801355010794904E-4,1.0031322270472725,2.3200900759547949E-3,{"$f":"IF(AH140=\"\",\"\",IF(AH140=0,0.01,AH140/(5/'32.0 Location Data'!$B$9)))","v":2.1513900719583035E-4},8.6055602878332138E-4,1.0017211120575666,1.0464999314244033E-7,3.2270854166250484E-4,1.0029044812780057,2.1513900719583035E-3]
["Papua New Guinea",1.4677564760548814,1.0950591049042533,1.1660385864331393,1.5361867251148773,4.6622345175356766E-2,{"$f":"IF(M141=\"\",\"\",IF(M141=0,0.01,M141/(5/'32.0 Location Data'!$B$9)))","v":3.4630200266838072E-2},0.13852080106735229,1.2770416021347046,1.2002854007215786E-4,5.2074044312752379E-2,1.4677564760548814,0.34630200266838074,{"$f":"IF(T141=\"\",\"\",IF(T141=0,0.01,T141/(5/'32.0 Location Data'!$B$9)))","v":7.0409603416919705E-3},2.8163841366767882E-2,1.0563276827335357,5.0582163493620812E-6,1.0562522587600199E-2,1.0950591049042533,7.0409603416919708E-2,{"$f":"IF(AA141=\"\",\"\",IF(AA141=0,0.01,AA141/(5/'32.0 Location Data'!$B$9)))","v":1.2297599762678146E-2},4.9190399050712583E-2,1.0983807981014251,1.522432575227843E-5,1.8452164955249484E-2,1.1660385864331393,0.12297599762678146,{"$f":"IF(AH141=\"\",\"\",IF(AH141=0,0.01,AH141/(5/'32.0 Location Data'!$B$9)))","v":3.969149887561798E-2},0.15876599550247192,1.3175319910049439,1.5764547744920592E-4,5.9731093130012257E-2,1.5361867251148773,0.39691498875617981]
["Paraguay",1.0022111866383128,1.0038659681919917,1.0047152707954961,1.0062129700456386,3.9929542402623586E-3,{"$f":"IF(M142=\"\",\"\",IF(M142=0,0.01,M142/(5/'32.0 Location Data'!$B$9)))","v":1.6378399450331927E-4},6.5513597801327708E-4,1.0013102719560265,1.0269889808499666E-7,2.4567600537494632E-4,1.0022111866383128,1.6378399450331926E-3,{"$f":"IF(T142=\"\",\"\",IF(T142=0,0.01,T142/(5/'32.0 Location Data'!$B$9)))","v":2.8635999187827111E-4},1.1454399675130845E-3,1.0022908799350261,1.0822884049404017E-7,4.2954006061193193E-4,1.0038659681919917,2.863599918782711E-3,{"$f":"IF(AA142=\"\",\"\",IF(AA142=0,0.01,AA142/(5/'32.0 Location Data'!$B$9)))","v":3.4927099477499723E-4},1.3970839790999889E-3,1.0027941679582,1.122339498785891E-7,5.2390662424620527E-4,1.0047152707954961,3.4927099477499723E-3,{"$f":"IF(AH142=\"\",\"\",IF(AH142=0,0.01,AH142/(5/'32.0 Location Data'!$B$9)))","v":4.6021100133657454E-4},1.8408440053462982E-3,1.0036816880106927,1.2122543767525493E-7,6.9031680416187756E-4,1.0062129700456386,4.6021100133657455E-3]
["Peru",5.4273646123297761,5.6288559551349495,5.3825878113058074,5.4011035057190071,-4.8386479417855078E-3,{"$f":"IF(M143=\"\",\"\",IF(M143=0,0.01,M143/(5/'32.0 Location Data'!$B$9)))","v":0.31969299316406252},1.2787719726562501,3.5575439453125002,1.0220492957119048E-2,0.58082820140390612,5.4273646123297761,3.196929931640625,{"$f":"IF(T143=\"\",\"\",IF(T143=0,0.01,T143/(5/'32.0 Location Data'!$B$9)))","v":0.33353400230407715},1.3341360092163086,3.6682720184326172,1.1124626422697844E-2,0.61532330106332656,5.6288559551349495,3.3353400230407715,{"$f":"IF(AA143=\"\",\"\",IF(AA143=0,0.01,AA143/(5/'32.0 Location Data'!$B$9)))","v":0.3166059970855713},1.2664239883422852,3.5328479766845704,1.0024067399654585E-2,0.57329177887929694,5.3825878113058074,3.1660599708557129,{"$f":"IF(AH143=\"\",\"\",IF(AH143=0,0.01,AH143/(5/'32.0 Location Data'!$B$9)))","v":0.31788299083709715},1.2715319633483886,3.5430639266967776,1.0105091374652883E-2,0.57640252429918815,5.4011035057190071,3.1788299083709717]
["Philippines",4.8317999117841479,4.6182683905560138,4.856734214211766,5.1543203813924325,6.6749549959984486E-2,{"$f":"IF(M144=\"\",\"\",IF(M144=0,0.01,M144/(5/'32.0 Location Data'!$B$9)))","v":0.27831299304962159},1.1132519721984864,3.2265039443969727,7.7459400413231764E-3,0.48429805514736585,4.8317999117841479,2.7831299304962158,{"$f":"IF(T144=\"\",\"\",IF(T144=0,0.01,T144/(5/'32.0 Location Data'!$B$9)))","v":0.26331400871276855},1.0532560348510742,3.1065120697021484,6.9335530498396674E-3,0.45156673295295124,4.6182683905560138,2.6331400871276855,{"$f":"IF(AA144=\"\",\"\",IF(AA144=0,0.01,AA144/(5/'32.0 Location Data'!$B$9)))","v":0.28005900382995608},1.1202360153198243,3.2404720306396486,7.8434325685231166E-3,0.4881827356837693,4.856734214211766,2.8005900382995605,{"$f":"IF(AH144=\"\",\"\",IF(AH144=0,0.01,AH144/(5/'32.0 Location Data'!$B$9)))","v":0.30080699920654297},1.2032279968261719,3.4064559936523437,9.0486151578644345E-3,0.53558777575605276,5.1543203813924325,3.0080699920654297]
["Poland",3.2385512048238119,3.4999103772789502,3.7622140948174225,3.8026310571381297,0.17417660448725425,{"$f":"IF(M145=\"\",\"\",IF(M145=0,0.01,M145/(5/'32.0 Location Data'!$B$9)))","v":0.16459399461746216},0.65837597846984863,2.3167519569396973,2.7092347658127778E-3,0.26071403464845294,3.2385512048238119,1.6459399461746216,{"$f":"IF(T145=\"\",\"\",IF(T145=0,0.01,T145/(5/'32.0 Location Data'!$B$9)))","v":0.18351000547409058},0.7340400218963623,2.4680800437927246,3.3677105619106225E-3,0.29442260102795287,3.4999103772789502,1.8351000547409058,{"$f":"IF(AA145=\"\",\"\",IF(AA145=0,0.01,AA145/(5/'32.0 Location Data'!$B$9)))","v":0.2024009943008423},0.80960397720336919,2.6192079544067384,4.0967364894963897E-3,0.32930542671781832,3.7622140948174225,2.0240099430084229,{"$f":"IF(AH145=\"\",\"\",IF(AH145=0,0.01,AH145/(5/'32.0 Location Data'!$B$9)))","v":0.20530300140380858},0.82121200561523433,2.6424240112304691,4.2150527688413642E-3,0.33477998752358468,3.8026310571381297,2.0530300140380859]
["Portugal",5.2339354640799156,5.2437229104221164,5.5714930294374669,5.9473170724715274,0.1362992748549334,{"$f":"IF(M146=\"\",\"\",IF(M146=0,0.01,M146/(5/'32.0 Location Data'!$B$9)))","v":0.30632901191711426},1.225316047668457,3.4506320953369141,9.3838769871127433E-3,0.54860344408743134,5.2339354640799156,3.0632901191711426,{"$f":"IF(T146=\"\",\"\",IF(T146=0,0.01,T146/(5/'32.0 Location Data'!$B$9)))","v":0.30700700283050536},1.2280280113220214,3.4560560226440433,9.4254606793972746E-3,0.5502134157766545,5.2437229104221164,3.0700700283050537,{"$f":"IF(AA146=\"\",\"\",IF(AA146=0,0.01,AA146/(5/'32.0 Location Data'!$B$9)))","v":0.32960200309753418},1.3184080123901367,3.6368160247802734,1.0863881004791003E-2,0.60540511126226559,5.5714930294374669,3.2960200309753418,{"$f":"IF(AH146=\"\",\"\",IF(AH146=0,0.01,AH146/(5/'32.0 Location Data'!$B$9)))","v":0.35523900985717771},1.4209560394287108,3.8419120788574221,1.2619610936331788E-2,0.67182934324906307,5.9473170724715274,3.5523900985717773]
["Qatar",8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,0,{"$f":"IF(M147=\"\",\"\",IF(M147=0,0.01,M147/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(T147=\"\",\"\",IF(T147=0,0.01,T147/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AA147=\"\",\"\",IF(AA147=0,0.01,AA147/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AH147=\"\",\"\",IF(AH147=0,0.01,AH147/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5]
["Republic of Serbia",2.0403778478593497,2.0278638707695515,2.1681854333396333,2.2600851626506082,0.10767971972532593,{"$f":"IF(M148=\"\",\"\",IF(M148=0,0.01,M148/(5/'32.0 Location Data'!$B$9)))","v":7.6916700601577764E-2},0.30766680240631106,1.6153336048126221,5.9172557481333536E-4,0.11678571506560302,2.0403778478593497,0.76916700601577759,{"$f":"IF(T148=\"\",\"\",IF(T148=0,0.01,T148/(5/'32.0 Location Data'!$B$9)))","v":7.5994497537612921E-2},0.30397799015045168,1.6079559803009034,5.7762396504917922E-4,0.11535227635314714,2.0278638707695515,0.75994497537612915,{"$f":"IF(AA148=\"\",\"\",IF(AA148=0,0.01,AA148/(5/'32.0 Location Data'!$B$9)))","v":8.6329299211502078E-2},0.34531719684600831,1.6906343936920165,7.4538342316482649E-4,0.13148845937844345,2.1681854333396333,0.86329299211502075,{"$f":"IF(AH148=\"\",\"\",IF(AH148=0,0.01,AH148/(5/'32.0 Location Data'!$B$9)))","v":9.309020042419433E-2},0.37236080169677732,1.7447216033935549,8.6668785052170958E-4,0.14213606970975409,2.2600851626506082,0.93090200424194336]
["Republic of the Congo","","","","","N/A",{"$f":"IF(M149=\"\",\"\",IF(M149=0,0.01,M149/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T149=\"\",\"\",IF(T149=0,0.01,T149/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA149=\"\",\"\",IF(AA149=0,0.01,AA149/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH149=\"\",\"\",IF(AH149=0,0.01,AH149/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Romania",2.8139275781179882,2.7703837631175272,2.9505552796865562,3.0374928164167443,7.944953524649026E-2,{"$f":"IF(M150=\"\",\"\",IF(M150=0,0.01,M150/(5/'32.0 Location Data'!$B$9)))","v":0.13368400335311889},0.53473601341247556,2.0694720268249513,1.7872546436520057E-3,0.20793228323690885,2.8139275781179882,1.336840033531189,{"$f":"IF(T150=\"\",\"\",IF(T150=0,0.01,T150/(5/'32.0 Location Data'!$B$9)))","v":0.13050299882888794},0.52201199531555176,2.0440239906311035,1.7032163206331557E-3,0.20264456085023905,2.7703837631175272,1.3050299882888794,{"$f":"IF(AA150=\"\",\"\",IF(AA150=0,0.01,AA150/(5/'32.0 Location Data'!$B$9)))","v":0.14365199804306031},0.57460799217224123,2.1492159843444822,2.0637040193761443E-3,0.22466759915045645,2.9505552796865562,1.436519980430603,{"$f":"IF(AH150=\"\",\"\",IF(AH150=0,0.01,AH150/(5/'32.0 Location Data'!$B$9)))","v":0.14998400211334229},0.59993600845336914,2.1998720169067383,2.249635087393718E-3,0.23543515596924328,3.0374928164167443,1.4998400211334229]
["Russia",2.882905917812876,3.1525138641982782,3.3186141432136615,3.4305811235232619,0.18997331904812251,{"$f":"IF(M151=\"\",\"\",IF(M151=0,0.01,M151/(5/'32.0 Location Data'!$B$9)))","v":0.13871899843215943},0.55487599372863772,2.1097519874572752,1.9244099245019882E-3,0.21635352670246089,2.882905917812876,1.3871899843215942,{"$f":"IF(T151=\"\",\"\",IF(T151=0,0.01,T151/(5/'32.0 Location Data'!$B$9)))","v":0.15834800004959107},0.63339200019836428,2.2667840003967283,2.507524746770534E-3,0.24983033885641528,3.1525138641982782,1.5834800004959106,{"$f":"IF(AA151=\"\",\"\",IF(AA151=0,0.01,AA151/(5/'32.0 Location Data'!$B$9)))","v":0.17039799690246582},0.68159198760986328,2.3631839752197266,2.9036647746369651E-3,0.2709345156094346,3.3186141432136615,1.7039799690246582,{"$f":"IF(AH151=\"\",\"\",IF(AH151=0,0.01,AH151/(5/'32.0 Location Data'!$B$9)))","v":0.17850099802017211},0.71400399208068843,2.4280079841613773,3.1863784795195509E-3,0.28538276880167623,3.4305811235232619,1.7850099802017212]
["Rwanda","","","","","N/A",{"$f":"IF(M152=\"\",\"\",IF(M152=0,0.01,M152/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T152=\"\",\"\",IF(T152=0,0.01,T152/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA152=\"\",\"\",IF(AA152=0,0.01,AA152/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH152=\"\",\"\",IF(AH152=0,0.01,AH152/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Saint Kitts and Nevis","","","","","N/A",{"$f":"IF(M153=\"\",\"\",IF(M153=0,0.01,M153/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T153=\"\",\"\",IF(T153=0,0.01,T153/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA153=\"\",\"\",IF(AA153=0,0.01,AA153/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH153=\"\",\"\",IF(AH153=0,0.01,AH153/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Saint Lucia","","","","","N/A",{"$f":"IF(M154=\"\",\"\",IF(M154=0,0.01,M154/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T154=\"\",\"\",IF(T154=0,0.01,T154/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA154=\"\",\"\",IF(AA154=0,0.01,AA154/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH154=\"\",\"\",IF(AH154=0,0.01,AH154/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Saint Vincent and the Grenadines","","","","","N/A",{"$f":"IF(M155=\"\",\"\",IF(M155=0,0.01,M155/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T155=\"\",\"\",IF(T155=0,0.01,T155/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA155=\"\",\"\",IF(AA155=0,0.01,AA155/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH155=\"\",\"\",IF(AH155=0,0.01,AH155/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Samoa","","","","","N/A",{"$f":"IF(M156=\"\",\"\",IF(M156=0,0.01,M156/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T156=\"\",\"\",IF(T156=0,0.01,T156/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA156=\"\",\"\",IF(AA156=0,0.01,AA156/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH156=\"\",\"\",IF(AH156=0,0.01,AH156/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["San Marino",8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,0,{"$f":"IF(M157=\"\",\"\",IF(M157=0,0.01,M157/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(T157=\"\",\"\",IF(T157=0,0.01,T157/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AA157=\"\",\"\",IF(AA157=0,0.01,AA157/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AH157=\"\",\"\",IF(AH157=0,0.01,AH157/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5]
["Sao Tome and Principe","","","","","N/A",{"$f":"IF(M158=\"\",\"\",IF(M158=0,0.01,M158/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T158=\"\",\"\",IF(T158=0,0.01,T158/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA158=\"\",\"\",IF(AA158=0,0.01,AA158/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH158=\"\",\"\",IF(AH158=0,0.01,AH158/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Saudi Arabia",8.1574523808126749,8.1623406842086546,8.161289752532646,8.1504798588981693,-8.5474258248884364E-4,{"$f":"IF(M159=\"\",\"\",IF(M159=0,0.01,M159/(5/'32.0 Location Data'!$B$9)))","v":0.49968299865722654},1.9987319946289062,4.9974639892578132,2.4968459883007652E-2,1.1362879370429484,8.1574523808126749,4.9968299865722656,{"$f":"IF(T159=\"\",\"\",IF(T159=0,0.01,T159/(5/'32.0 Location Data'!$B$9)))","v":0.49998998641967773},1.9999599456787109,4.9999198913574219,2.4999148650993595E-2,1.137461698521528,8.1623406842086546,4.9998998641967773,{"$f":"IF(AA159=\"\",\"\",IF(AA159=0,0.01,AA159/(5/'32.0 Location Data'!$B$9)))","v":0.49992399215698241},1.9996959686279296,4.9993919372558597,2.4992549785816678E-2,1.1372092968630403,8.161289752532646,4.9992399215698242,{"$f":"IF(AH159=\"\",\"\",IF(AH159=0,0.01,AH159/(5/'32.0 Location Data'!$B$9)))","v":0.49924502372741697},1.9969800949096679,4.9939601898193366,2.492470929616129E-2,1.1346148648730028,8.1504798588981693,4.9924502372741699]
["Senegal",1.6619885405747163,1.7261300431376927,2.0426156596416147,2.3325859367706228,0.40349098674531991,{"$f":"IF(M160=\"\",\"\",IF(M160=0,0.01,M160/(5/'32.0 Location Data'!$B$9)))","v":4.899140000343323E-2},0.19596560001373292,1.3919312000274657,2.4012062656964008E-4,7.3851619906948079E-2,1.6619885405747163,0.48991400003433228,{"$f":"IF(T160=\"\",\"\",IF(T160=0,0.01,T160/(5/'32.0 Location Data'!$B$9)))","v":5.3730398416519165E-2},0.21492159366607666,1.4298431873321533,2.8880094443963021E-4,8.1076461195023E-2,1.7261300431376927,0.53730398416519165,{"$f":"IF(AA160=\"\",\"\",IF(AA160=0,0.01,AA160/(5/'32.0 Location Data'!$B$9)))","v":7.7081602811813352E-2},0.30832641124725341,1.6166528224945069,5.942650573640964E-4,0.11704216084249051,2.0426156596416147,0.77081602811813354,{"$f":"IF(AH160=\"\",\"\",IF(AH160=0,0.01,AH160/(5/'32.0 Location Data'!$B$9)))","v":9.8419398069381714E-2},0.39367759227752686,1.7873551845550537,9.6874763357374864E-4,0.15058441230446848,2.3325859367706228,0.98419398069381714]
["Seychelles","","","","","N/A",{"$f":"IF(M161=\"\",\"\",IF(M161=0,0.01,M161/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T161=\"\",\"\",IF(T161=0,0.01,T161/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA161=\"\",\"\",IF(AA161=0,0.01,AA161/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH161=\"\",\"\",IF(AH161=0,0.01,AH161/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Sierra Leone",1.0143848720687445,1.0054807523612563,1.0131833671332664,1.0308245332039774,1.6206532242250125E-2,{"$f":"IF(M162=\"\",\"\",IF(M162=0,0.01,M162/(5/'32.0 Location Data'!$B$9)))","v":1.065529976040125E-3},4.2621199041604999E-3,1.008524239808321,2.1364196598161095E-7,1.5982987142971494E-3,1.0143848720687445,1.0655299760401249E-2,{"$f":"IF(T162=\"\",\"\",IF(T162=0,0.01,T162/(5/'32.0 Location Data'!$B$9)))","v":4.0597300976514817E-4},1.6238920390605927E-3,1.0032477840781211,1.1652200576675382E-7,6.0895972206893921E-4,1.0054807523612563,4.0597300976514816E-3,{"$f":"IF(AA162=\"\",\"\",IF(AA162=0,0.01,AA162/(5/'32.0 Location Data'!$B$9)))","v":9.7653102129697795E-4},3.9061240851879118E-3,1.0078122481703757,1.9545893665766159E-7,1.4647994187662672E-3,1.0131833671332664,9.76531021296978E-3,{"$f":"IF(AH162=\"\",\"\",IF(AH162=0,0.01,AH162/(5/'32.0 Location Data'!$B$9)))","v":2.2832499817013741E-3},9.1329999268054962E-3,1.018265999853611,6.2155137289210262E-7,3.4249118721880875E-3,1.0308245332039774,2.2832499817013741E-2]
["Singapore",8.1625001499999996,8.1625001499999996,8.1625001499999996,8.1625001499999996,0,{"$f":"IF(M163=\"\",\"\",IF(M163=0,0.01,M163/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(T163=\"\",\"\",IF(T163=0,0.01,T163/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AA163=\"\",\"\",IF(AA163=0,0.01,AA163/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AH163=\"\",\"\",IF(AH163=0,0.01,AH163/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5]
["Slovakia",1.4475208408146747,2.0432168172538936,2.3055976973446843,2.4603047962581912,0.69966796116974361,{"$f":"IF(M164=\"\",\"\",IF(M164=0,0.01,M164/(5/'32.0 Location Data'!$B$9)))","v":3.3133199810981749E-2},0.132532799243927,1.265065598487854,1.0988420629142522E-4,4.9812558876602402E-2,1.4475208408146747,0.3313319981098175,{"$f":"IF(T164=\"\",\"\",IF(T164=0,0.01,T164/(5/'32.0 Location Data'!$B$9)))","v":7.7125900983810419E-2},0.30850360393524168,1.6170072078704836,5.9494817284655129E-4,0.11711105727532163,2.0432168172538936,0.77125900983810425,{"$f":"IF(AA164=\"\",\"\",IF(AA164=0,0.01,AA164/(5/'32.0 Location Data'!$B$9)))","v":9.6436101198196414E-2},0.38574440479278566,1.7714888095855712,9.3010180504099764E-4,0.14743438116128621,2.3055976973446843,0.96436101198196411,{"$f":"IF(AH164=\"\",\"\",IF(AH164=0,0.01,AH164/(5/'32.0 Location Data'!$B$9)))","v":0.1077970027923584},0.43118801116943362,1.8623760223388672,1.1621301608018518E-3,0.16557863258908839,2.4603047962581912,1.077970027923584]
["Slovenia",1.1971027076479026,1.4868137666244277,1.7857859181012297,2.0494554731112564,0.71201306288754274,{"$f":"IF(M165=\"\",\"\",IF(M165=0,0.01,M165/(5/'32.0 Location Data'!$B$9)))","v":1.4597900211811066E-2},5.8391600847244263E-2,1.1167832016944885,2.1411328849420536E-5,2.1906493777320332E-2,1.1971027076479026,0.14597900211811066,{"$f":"IF(T165=\"\",\"\",IF(T165=0,0.01,T165/(5/'32.0 Location Data'!$B$9)))","v":3.6039900779724118E-2},0.14415960311889647,1.2883192062377931,1.2999104881131391E-4,5.4204966218926745E-2,1.4868137666244277,0.36039900779724121,{"$f":"IF(AA165=\"\",\"\",IF(AA165=0,0.01,AA165/(5/'32.0 Location Data'!$B$9)))","v":5.813620090484619E-2},0.23254480361938476,1.4650896072387696,3.3808759918495441E-4,8.7813419643890389E-2,1.7857859181012297,0.58136200904846191,{"$f":"IF(AH165=\"\",\"\",IF(AH165=0,0.01,AH165/(5/'32.0 Location Data'!$B$9)))","v":7.7585601806640619E-2},0.31034240722656248,1.6206848144531252,6.0206031933004035E-4,0.11782619111223865,2.0494554731112564,0.77585601806640625]
["Solomon Islands","","","","","N/A",{"$f":"IF(M166=\"\",\"\",IF(M166=0,0.01,M166/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T166=\"\",\"\",IF(T166=0,0.01,T166/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA166=\"\",\"\",IF(AA166=0,0.01,AA166/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH166=\"\",\"\",IF(AH166=0,0.01,AH166/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Somalia",3.4575048760054141,{"$f":"IF(T167=\"\",\"\",S167)","v":3.1768825488920651},{"$f":"IF(AA167=\"\",\"\",Z167)","v":3.2259119386986397},{"$f":"IF(AH167=\"\",\"\",AG167)","v":3.259494198493472},-5.7269818731452184E-2,{"$f":"IF(M167=\"\",\"\",IF(M167=0,0.01,M167/(5/'32.0 Location Data'!$B$9)))","v":0.18044699430465699},0.72178797721862797,2.4435759544372559,{"$f":"IF(M167=\"\",\"\",$C$3*(2*(10^-8)*((M167)^2))+((10^-8)*M167)+(10^-7))","v":3.2562298200579211E-3},0.28888471452947212,3.4575048760054141,1.8044699430465698,{"$f":"IF(T167=\"\",\"\",IF(T167=0,0.01,T167/(5/'32.0 Location Data'!$B$9)))","v":0.16011799573898317},{"$f":"IF(T167=\"\",\"\",IF(T167=0,0.01,(2*T167)/5))","v":0.64047198295593266},{"$f":"IF(T167=\"\",\"\",4/5*T167+1)","v":2.2809439659118653},{"$f":"IF(T167=\"\",\"\",$C$3*(2*(10^-8)*((T167)^2))+((10^-8)*T167)+(10^-7))","v":2.5638932677464763E-3},{"$f":"IF(T167=\"\",\"\",N167*(0.031*(T167^2))+(0.15*T167))","v":0.25290270675652038},{"$f":"IF(T167=\"\",\"\",SUM(O167:R167))","v":3.1768825488920651},1.6011799573898315,{"$f":"IF(AA167=\"\",\"\",IF(AA167=0,0.01,AA167/(5/'32.0 Location Data'!$B$9)))","v":0.16367700099945068},0.65470800399780271,2.3094160079956056,{"$f":"IF(AA167=\"\",\"\",$C$3*(2*(10^-8)*((AA167)^2))+((10^-8)*AA167)+(10^-7))","v":2.6791324333175176E-3},0.2591087942719138,3.2259119386986397,1.6367700099945068,{"$f":"IF(AH167=\"\",\"\",IF(AH167=0,0.01,AH167/(5/'32.0 Location Data'!$B$9)))","v":0.16611299514770508},0.66445198059082033,2.3289039611816404,{"$f":"IF(AH167=\"\",\"\",$C$3*(2*(10^-8)*((AH167)^2))+((10^-8)*AH167)+(10^-7))","v":2.7594693269936636E-3},0.26337878739401777,3.259494198493472,1.6611299514770508]
["Somaliland","","","","","N/A",{"$f":"IF(M168=\"\",\"\",IF(M168=0,0.01,M168/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T168=\"\",\"\",IF(T168=0,0.01,T168/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA168=\"\",\"\",IF(AA168=0,0.01,AA168/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH168=\"\",\"\",IF(AH168=0,0.01,AH168/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["South Africa",5.0104468215533622,5.1098323878299361,5.198907059953858,5.4242731318110033,8.2592695820558532E-2,{"$f":"IF(M169=\"\",\"\",IF(M169=0,0.01,M169/(5/'32.0 Location Data'!$B$9)))","v":0.29079699516296387},1.1631879806518555,3.3263759613037109,8.4564183192803993E-3,0.51242646127851554,5.0104468215533622,2.9079699516296387,{"$f":"IF(T169=\"\",\"\",IF(T169=0,0.01,T169/(5/'32.0 Location Data'!$B$9)))","v":0.29771599769592283},1.1908639907836913,3.3817279815673831,8.8636113000076424E-3,0.52837680417885358,5.1098323878299361,2.9771599769592285,{"$f":"IF(AA169=\"\",\"\",IF(AA169=0,0.01,AA169/(5/'32.0 Location Data'!$B$9)))","v":0.30390100479125975},1.215604019165039,3.4312080383300785,9.235712461414209E-3,0.54285928999732558,5.198907059953858,3.0390100479125977,{"$f":"IF(AH169=\"\",\"\",IF(AH169=0,0.01,AH169/(5/'32.0 Location Data'!$B$9)))","v":0.31947999000549315},1.2779199600219726,3.5558399200439457,1.020687834939E-2,0.58030637339569469,5.4242731318110033,3.1947999000549316]
["South Korea",5.0911382115628978,4.477436750367076,4.5484496930234739,4.5548561368536706,-0.10533638106528583,{"$f":"IF(M170=\"\",\"\",IF(M170=0,0.01,M170/(5/'32.0 Location Data'!$B$9)))","v":0.29641599655151368},1.1856639862060547,3.3713279724121095,8.7863739427623527E-3,0.52535987900197068,5.0911382115628978,2.9641599655151367,{"$f":"IF(T170=\"\",\"\",IF(T170=0,0.01,T170/(5/'32.0 Location Data'!$B$9)))","v":0.25337700843811034},1.0135080337524414,3.0270160675048827,6.4201161782054686E-3,0.4304925329315466,4.477436750367076,2.5337700843811035,{"$f":"IF(AA170=\"\",\"\",IF(AA170=0,0.01,AA170/(5/'32.0 Location Data'!$B$9)))","v":0.25839200019836428},1.0335680007934571,3.0671360015869142,6.6767684158511682E-3,0.44106892222725036,4.5484496930234739,2.5839200019836426,{"$f":"IF(AH170=\"\",\"\",IF(AH170=0,0.01,AH170/(5/'32.0 Location Data'!$B$9)))","v":0.25884399414062498},1.0353759765624999,3.0707519531250003,6.7001472146666049E-3,0.44202805995150352,4.5548561368536706,2.58843994140625]
["South Sudan",1.0100001000000001,1.0100001000000001,1.0100001000000001,1.0100001000000001,0,{"$f":"IF(M171=\"\",\"\",IF(M171=0,0.01,M171/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T171=\"\",\"\",IF(T171=0,0.01,T171/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA171=\"\",\"\",IF(AA171=0,0.01,AA171/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AH171=\"\",\"\",IF(AH171=0,0.01,AH171/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0]
["Spain",5.8807403053251992,6.2692679419424113,6.5127441231178755,6.712821664578259,0.14149262100548521,{"$f":"IF(M172=\"\",\"\",IF(M172=0,0.01,M172/(5/'32.0 Location Data'!$B$9)))","v":0.3507189989089966},1.4028759956359864,3.8057519912719728,1.2300516691472765E-2,0.6598118017257667,5.8807403053251992,3.5071899890899658,{"$f":"IF(T172=\"\",\"\",IF(T172=0,0.01,T172/(5/'32.0 Location Data'!$B$9)))","v":0.37696299552917478},1.5078519821166991,4.0157039642333991,1.421024769613242E-2,0.73150174789618072,6.2692679419424113,3.769629955291748,{"$f":"IF(AA172=\"\",\"\",IF(AA172=0,0.01,AA172/(5/'32.0 Location Data'!$B$9)))","v":0.3932420015335083},1.5729680061340332,4.1459360122680664,1.5464066501208127E-2,0.77837603821456836,6.5127441231178755,3.932420015335083,{"$f":"IF(AH172=\"\",\"\",IF(AH172=0,0.01,AH172/(5/'32.0 Location Data'!$B$9)))","v":0.40652098655700686},1.6260839462280274,4.2521678924560549,1.6526071903226868E-2,0.81804375399094953,6.712821664578259,4.0652098655700684]
["Sri Lanka",4.6782983232228341,4.6940991213866141,5.1080200079526623,5.6247386255579777,0.20230439295353658,{"$f":"IF(M173=\"\",\"\",IF(M173=0,0.01,M173/(5/'32.0 Location Data'!$B$9)))","v":0.26753900051116941},1.0701560020446776,3.1403120040893557,7.1578384333516034E-3,0.46067247865544947,4.6782983232228341,2.6753900051116943,{"$f":"IF(T173=\"\",\"\",IF(T173=0,0.01,T173/(5/'32.0 Location Data'!$B$9)))","v":0.26865000724792482},1.0746000289916993,3.1492000579833985,7.21740950443173E-3,0.46308162490708449,4.6940991213866141,2.686500072479248,{"$f":"IF(AA173=\"\",\"\",IF(AA173=0,0.01,AA173/(5/'32.0 Location Data'!$B$9)))","v":0.29758999347686765},1.1903599739074706,3.3807199478149417,8.8561101807555619E-3,0.5280839760494942,5.1080200079526623,2.9758999347686768,{"$f":"IF(AH173=\"\",\"\",IF(AH173=0,0.01,AH173/(5/'32.0 Location Data'!$B$9)))","v":0.33325200080871581},1.3330080032348632,3.6660160064697269,1.1105822929501312E-2,0.61460879292388593,5.6247386255579777,3.3325200080871582]
["Sudan",2.2948891634479458,2.6421226690736903,2.9724160002657194,3.1237521353668636,0.36117777935453593,{"$f":"IF(M174=\"\",\"\",IF(M174=0,0.01,M174/(5/'32.0 Location Data'!$B$9)))","v":9.5648998022079462E-2},0.38259599208831785,1.7651919841766359,9.1498264716257836E-4,0.1461862045358292,2.2948891634479458,0.95648998022079468,{"$f":"IF(T174=\"\",\"\",IF(T174=0,0.01,T174/(5/'32.0 Location Data'!$B$9)))","v":0.12112200260162354},0.48448801040649414,1.9689760208129883,1.46716606362303E-3,0.18719147179058479,2.6421226690736903,1.2112200260162354,{"$f":"IF(AA174=\"\",\"\",IF(AA174=0,0.01,AA174/(5/'32.0 Location Data'!$B$9)))","v":0.14524500370025634},0.58098001480102535,2.1619600296020511,2.1097256344891182E-3,0.22736623022815344,2.9724160002657194,1.4524500370025635,{"$f":"IF(AH174=\"\",\"\",IF(AH174=0,0.01,AH174/(5/'32.0 Location Data'!$B$9)))","v":0.15625799894332887},0.62503199577331547,2.2500639915466309,2.4417718491772304E-3,0.24621437619773978,3.1237521353668636,1.5625799894332886]
["Suriname",1.3430519105309988,1.3255947888703146,1.3234939417419989,1.2995509466763602,-3.2389637000285257E-2,{"$f":"IF(M175=\"\",\"\",IF(M175=0,0.01,M175/(5/'32.0 Location Data'!$B$9)))","v":2.5402700901031493E-2},0.10161080360412597,1.203221607208252,6.463226157681674E-5,3.8154867457044273E-2,1.3430519105309988,0.25402700901031494,{"$f":"IF(T175=\"\",\"\",IF(T175=0,0.01,T175/(5/'32.0 Location Data'!$B$9)))","v":2.4110600352287292E-2},9.644240140914917E-2,1.1928848028182983,5.8234515994806844E-5,3.6209350126872243E-2,1.3255947888703146,0.24110600352287292,{"$f":"IF(AA175=\"\",\"\",IF(AA175=0,0.01,AA175/(5/'32.0 Location Data'!$B$9)))","v":2.3955099284648895E-2},9.5820397138595581E-2,1.1916407942771912,5.7487073683667065E-5,3.5975263252528498E-2,1.3234939417419989,0.23955099284648895,{"$f":"IF(AH175=\"\",\"\",IF(AH175=0,0.01,AH175/(5/'32.0 Location Data'!$B$9)))","v":2.2182799875736237E-2},8.8731199502944946E-2,1.1774623990058899,4.9309879312683937E-5,3.3308038288212639E-2,1.2995509466763602,0.22182799875736237]
["Swaziland",4.2915159060055972,4.2067117732638035,4.4596283995847283,4.6168910820473075,7.5818238395988807E-2,{"$f":"IF(M176=\"\",\"\",IF(M176=0,0.01,M176/(5/'32.0 Location Data'!$B$9)))","v":0.24020600318908691},0.96082401275634766,2.9216480255126953,5.7700164174078828E-3,0.403273851319146,4.2915159060055972,2.4020600318908691,{"$f":"IF(T176=\"\",\"\",IF(T176=0,0.01,T176/(5/'32.0 Location Data'!$B$9)))","v":0.23417899608612061},0.93671598434448244,2.8734319686889647,5.4841036386899375E-3,0.39107971659166635,4.2067117732638035,2.3417899608612061,{"$f":"IF(AA176=\"\",\"\",IF(AA176=0,0.01,AA176/(5/'32.0 Location Data'!$B$9)))","v":0.25211799144744873},1.0084719657897949,3.0169439315795898,6.356473372948728E-3,0.42785602884239432,4.4596283995847283,2.5211799144744873,{"$f":"IF(AH176=\"\",\"\",IF(AH176=0,0.01,AH176/(5/'32.0 Location Data'!$B$9)))","v":0.26321699619293215},1.0528679847717286,3.1057359695434572,6.9284450301826247E-3,0.45135868270193813,4.6168910820473075,2.6321699619293213]
["Sweden",2.5164505342170345,3.1687448749064639,3.209500063447873,3.2120214724122462,0.27640954143039848,{"$f":"IF(M177=\"\",\"\",IF(M177=0,0.01,M177/(5/'32.0 Location Data'!$B$9)))","v":0.11191500425338745},0.44766001701354979,1.8953200340270997,1.2526080092039986E-3,0.17221787516718132,2.5164505342170345,1.1191500425338745,{"$f":"IF(T177=\"\",\"\",IF(T177=0,0.01,T177/(5/'32.0 Location Data'!$B$9)))","v":0.1595270037651062},0.6381080150604248,2.2762160301208496,2.5450024457275974E-3,0.25187582727946184,3.1687448749064639,1.595270037651062,{"$f":"IF(AA177=\"\",\"\",IF(AA177=0,0.01,AA177/(5/'32.0 Location Data'!$B$9)))","v":0.16248600482940673},0.64994401931762691,2.2998880386352543,2.6402864251426818E-3,0.25702771906984895,3.209500063447873,1.6248600482940674,{"$f":"IF(AH177=\"\",\"\",IF(AH177=0,0.01,AH177/(5/'32.0 Location Data'!$B$9)))","v":0.16266900300979614},0.65067601203918457,2.3013520240783691,2.6462367209204077E-3,0.25734719957377189,3.2120214724122462,1.6266900300979614]
["Switzerland",2.4167965769071191,2.5473892826386848,2.6350057400408802,2.7091443538328805,0.12096499131089126,{"$f":"IF(M178=\"\",\"\",IF(M178=0,0.01,M178/(5/'32.0 Location Data'!$B$9)))","v":0.10460400581359863},0.41841602325439453,1.8368320465087891,1.0943102636257192E-3,0.16045419688030976,2.4167965769071191,1.0460400581359863,{"$f":"IF(T178=\"\",\"\",IF(T178=0,0.01,T178/(5/'32.0 Location Data'!$B$9)))","v":0.11418299674987793},0.45673198699951173,1.9134639739990233,1.3038870929779384E-3,0.17588943454717199,2.5473892826386848,1.1418299674987793,{"$f":"IF(AA178=\"\",\"\",IF(AA178=0,0.01,AA178/(5/'32.0 Location Data'!$B$9)))","v":0.12060099840164185},0.48240399360656738,1.9648079872131348,1.4545721416471223E-3,0.18633918707953076,2.6350057400408802,1.2060099840164185,{"$f":"IF(AH178=\"\",\"\",IF(AH178=0,0.01,AH178/(5/'32.0 Location Data'!$B$9)))","v":0.1260259985923767},0.50410399436950681,2.0082079887390138,1.588367834720433E-3,0.1952440028896395,2.7091443538328805,1.2602599859237671]
["Syria",6.3995651652824268,7.0266643900631003,7.1731549818822806,7.2882906501008904,0.13887279242655265,{"$f":"IF(M179=\"\",\"\",IF(M179=0,0.01,M179/(5/'32.0 Location Data'!$B$9)))","v":0.38569099903106691},1.5427639961242676,4.0855279922485348,1.4875893242458148E-2,0.75639728366716696,6.3995651652824268,3.8569099903106689,{"$f":"IF(T179=\"\",\"\",IF(T179=0,0.01,T179/(5/'32.0 Location Data'!$B$9)))","v":0.42716898918151858},1.7086759567260743,4.4173519134521486,1.8247477248734951E-2,0.88238904263614171,7.0266643900631003,4.2716898918151855,{"$f":"IF(AA179=\"\",\"\",IF(AA179=0,0.01,AA179/(5/'32.0 Location Data'!$B$9)))","v":0.43673000335693357},1.7469200134277343,4.4938400268554695,1.9073453256215057E-2,0.91332148834286153,7.1731549818822806,4.3673000335693359,{"$f":"IF(AH179=\"\",\"\",IF(AH179=0,0.01,AH179/(5/'32.0 Location Data'!$B$9)))","v":0.44421000480651857},1.7768400192260743,4.5536800384521481,1.9732397258021207E-2,0.93803819516464659,7.2882906501008904,4.4421000480651855]
["Taiwan",4.9722671036057555,3.6903205204757814,3.0942064364453943,2.5399535853278712,-0.48917595688172816,{"$f":"IF(M180=\"\",\"\",IF(M180=0,0.01,M180/(5/'32.0 Location Data'!$B$9)))","v":0.2881340026855469},1.1525360107421876,3.3050720214843752,8.3022491637597413E-3,0.50635682221543277,4.9722671036057555,2.8813400268554687,{"$f":"IF(T180=\"\",\"\",IF(T180=0,0.01,T180/(5/'32.0 Location Data'!$B$9)))","v":0.19723299741744996},0.78893198966979983,2.5778639793395994,3.8902052503269231E-3,0.31963434621605508,3.6903205204757814,1.9723299741744995,{"$f":"IF(AA180=\"\",\"\",IF(AA180=0,0.01,AA180/(5/'32.0 Location Data'!$B$9)))","v":0.15411000251770018},0.61644001007080074,2.2328800201416019,2.3751046986008077E-3,0.24251130153439088,3.0942064364453943,1.541100025177002,{"$f":"IF(AH180=\"\",\"\",IF(AH180=0,0.01,AH180/(5/'32.0 Location Data'!$B$9)))","v":0.11363799571990967},0.45455198287963866,1.9091039657592774,1.2914707709233927E-3,0.17500616591803214,2.5399535853278712,1.1363799571990967]
["Tajikistan",5.6301847623988817,5.5956981841216233,5.6881463049492496,5.7756468741944342,2.5836116918758947E-2,{"$f":"IF(M181=\"\",\"\",IF(M181=0,0.01,M181/(5/'32.0 Location Data'!$B$9)))","v":0.3336250066757202},1.3345000267028808,3.6690000534057621,1.1130697870438104E-2,0.61555398441980025,5.6301847623988817,3.3362500667572021,{"$f":"IF(T181=\"\",\"\",IF(T181=0,0.01,T181/(5/'32.0 Location Data'!$B$9)))","v":0.33126199245452881},1.3250479698181152,3.6500959396362305,1.0973583890693675E-2,0.60958069077658417,5.5956981841216233,3.3126199245452881,{"$f":"IF(AA181=\"\",\"\",IF(AA181=0,0.01,AA181/(5/'32.0 Location Data'!$B$9)))","v":0.33759100437164308},1.3503640174865723,3.7007280349731446,1.139690238236591E-2,0.6256573501071665,5.6881463049492496,3.3759100437164307,{"$f":"IF(AH181=\"\",\"\",IF(AH181=0,0.01,AH181/(5/'32.0 Location Data'!$B$9)))","v":0.34356501102447512},1.3742600440979005,3.748520088195801,1.1803826036525873E-2,0.64106291586420627,5.7756468741944342,3.435650110244751]
["Thailand",3.3439780416000202,3.4967664037668671,3.5942433771968267,3.4841100051508462,4.1905766666989218E-2,{"$f":"IF(M182=\"\",\"\",IF(M182=0,0.01,M182/(5/'32.0 Location Data'!$B$9)))","v":0.17223500013351439},0.68894000053405757,2.3778800010681156,2.966606750599184E-3,0.27419143324724743,3.3439780416000202,1.722350001335144,{"$f":"IF(T182=\"\",\"\",IF(T182=0,0.01,T182/(5/'32.0 Location Data'!$B$9)))","v":0.18328299522399902},0.73313198089599607,2.4662639617919924,3.3593839621275678E-3,0.29401107711675106,3.4967664037668671,1.8328299522399902,{"$f":"IF(AA182=\"\",\"\",IF(AA182=0,0.01,AA182/(5/'32.0 Location Data'!$B$9)))","v":0.19031499624252318},0.76125998497009273,2.5225199699401859,3.6220988109787852E-3,0.30684132347556903,3.5942433771968267,1.9031499624252319,{"$f":"IF(AH182=\"\",\"\",IF(AH182=0,0.01,AH182/(5/'32.0 Location Data'!$B$9)))","v":0.18236900568008424},0.72947602272033696,2.4589520454406739,3.3259636601748271E-3,0.29235597332966007,3.4841100051508462,1.8236900568008423]
["The Bahamas","","","","","N/A",{"$f":"IF(M183=\"\",\"\",IF(M183=0,0.01,M183/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T183=\"\",\"\",IF(T183=0,0.01,T183/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA183=\"\",\"\",IF(AA183=0,0.01,AA183/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH183=\"\",\"\",IF(AH183=0,0.01,AH183/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Togo",1.1934658581480793,1.0764808322720805,1.1617605907482809,1.4300091148758807,0.19819859538742859,{"$f":"IF(M184=\"\",\"\",IF(M184=0,0.01,M184/(5/'32.0 Location Data'!$B$9)))","v":1.4328600466251373E-2},5.7314401865005492E-2,1.1146288037300109,2.0632311992192533E-5,2.1502020241070525E-2,1.1934658581480793,0.14328600466251373,{"$f":"IF(T184=\"\",\"\",IF(T184=0,0.01,T184/(5/'32.0 Location Data'!$B$9)))","v":5.6649599224328998E-3},2.2659839689731599E-2,1.0453196793794632,3.3097435882693395E-6,8.4980034592973125E-3,1.0764808322720805,5.6649599224328995E-2,{"$f":"IF(AA184=\"\",\"\",IF(AA184=0,0.01,AA184/(5/'32.0 Location Data'!$B$9)))","v":1.1980800330638886E-2},4.7923201322555543E-2,1.0958464026451111,1.4455155736296749E-5,1.7976531624877983E-2,1.1617605907482809,0.11980800330638885,{"$f":"IF(AH184=\"\",\"\",IF(AH184=0,0.01,AH184/(5/'32.0 Location Data'!$B$9)))","v":3.1837600469589236E-2},0.12735040187835694,1.2547008037567138,1.0146646412616582E-4,4.7856442776683931E-2,1.4300091148758807,0.31837600469589233]
["Tonga","","","","","N/A",{"$f":"IF(M185=\"\",\"\",IF(M185=0,0.01,M185/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T185=\"\",\"\",IF(T185=0,0.01,T185/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA185=\"\",\"\",IF(AA185=0,0.01,AA185/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH185=\"\",\"\",IF(AH185=0,0.01,AH185/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Trinidad and Tobago","","","","","N/A",{"$f":"IF(M186=\"\",\"\",IF(M186=0,0.01,M186/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T186=\"\",\"\",IF(T186=0,0.01,T186/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA186=\"\",\"\",IF(AA186=0,0.01,AA186/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH186=\"\",\"\",IF(AH186=0,0.01,AH186/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Tunisia",5.5333102678592176,5.8296052339373885,6.2228990916308016,6.703465242390318,0.21147467210144744,{"$f":"IF(M187=\"\",\"\",IF(M187=0,0.01,M187/(5/'32.0 Location Data'!$B$9)))","v":0.32698099613189696},1.3079239845275878,3.6158479690551761,1.0691789881240374E-2,0.59884652439521302,5.5333102678592176,3.2698099613189697,{"$f":"IF(T187=\"\",\"\",IF(T187=0,0.01,T187/(5/'32.0 Location Data'!$B$9)))","v":0.34724099636077882},1.3889639854431153,3.7779279708862306,1.2057765679462276E-2,0.65065551192857962,5.8296052339373885,3.4724099636077881,{"$f":"IF(AA187=\"\",\"\",IF(AA187=0,0.01,AA187/(5/'32.0 Location Data'!$B$9)))","v":0.37384800910949706},1.4953920364379882,3.9907840728759769,1.3976370776314371E-2,0.722746611540522,6.2228990916308016,3.7384800910949707,{"$f":"IF(AH187=\"\",\"\",IF(AH187=0,0.01,AH187/(5/'32.0 Location Data'!$B$9)))","v":0.40590200424194334},1.6236080169677733,4.2472160339355476,1.6475784294963085E-2,0.81616540719203401,6.703465242390318,4.0590200424194336]
["Turkey",5.6084351248504989,6.3848774480299761,6.7711456369329017,7.028941740928925,0.25328038649930745,{"$f":"IF(M188=\"\",\"\",IF(M188=0,0.01,M188/(5/'32.0 Location Data'!$B$9)))","v":0.33213500976562499},1.3285400390625,3.6570800781250004,1.103149968470216E-2,0.61178350797829584,5.6084351248504989,3.32135009765625,{"$f":"IF(T188=\"\",\"\",IF(T188=0,0.01,T188/(5/'32.0 Location Data'!$B$9)))","v":0.38470900058746338},1.5388360023498535,4.077672004699707,1.4800239984200549E-2,0.75356920099621494,6.3848774480299761,3.8470900058746338,{"$f":"IF(AA188=\"\",\"\",IF(AA188=0,0.01,AA188/(5/'32.0 Location Data'!$B$9)))","v":0.41037502288818362},1.6415000915527345,4.2830001831054689,1.6840906978550008E-2,0.82980445529614744,6.7711456369329017,4.1037502288818359,{"$f":"IF(AH188=\"\",\"\",IF(AH188=0,0.01,AH188/(5/'32.0 Location Data'!$B$9)))","v":0.42731800079345705},1.7092720031738282,4.4185440063476564,1.8260210112011774E-2,0.88286552129542784,7.028941740928925,4.2731800079345703]
["Turkmenistan",6.6130138299901455,6.8023826582438565,7.0105000318751722,7.0669006769097056,6.8635399620846763E-2,{"$f":"IF(M189=\"\",\"\",IF(M189=0,0.01,M189/(5/'32.0 Location Data'!$B$9)))","v":0.3999079942703247},1.5996319770812988,4.199263954162598,1.5992780378930833E-2,0.7981251183673177,6.6130138299901455,3.9990799427032471,{"$f":"IF(T189=\"\",\"\",IF(T189=0,0.01,T189/(5/'32.0 Location Data'!$B$9)))","v":0.41243600845336914},1.6497440338134766,4.2994880676269531,1.7010487350495606E-2,0.83614006945293118,6.8023826582438565,4.1243600845336914,{"$f":"IF(AA189=\"\",\"\",IF(AA189=0,0.01,AA189/(5/'32.0 Location Data'!$B$9)))","v":0.42611098289489746},1.7044439315795898,4.4088878631591797,1.8157199585463846E-2,0.87901103755093857,7.0105000318751722,4.2611098289489746,{"$f":"IF(AH189=\"\",\"\",IF(AH189=0,0.01,AH189/(5/'32.0 Location Data'!$B$9)))","v":0.42979998588562013},1.7191999435424805,4.4383998870849606,1.8472945766726513E-2,0.89082790051553884,7.0669006769097056,4.2979998588562012]
["Tuvalu","","","","","N/A",{"$f":"IF(M190=\"\",\"\",IF(M190=0,0.01,M190/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T190=\"\",\"\",IF(T190=0,0.01,T190/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA190=\"\",\"\",IF(AA190=0,0.01,AA190/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH190=\"\",\"\",IF(AH190=0,0.01,AH190/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Uganda","","","","","N/A",{"$f":"IF(M191=\"\",\"\",IF(M191=0,0.01,M191/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T191=\"\",\"\",IF(T191=0,0.01,T191/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA191=\"\",\"\",IF(AA191=0,0.01,AA191/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH191=\"\",\"\",IF(AH191=0,0.01,AH191/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Ukraine",5.0313241108035323,4.9310491308431805,5.2905473411619219,5.5075494484423846,9.4652089022902619E-2,{"$f":"IF(M192=\"\",\"\",IF(M192=0,0.01,M192/(5/'32.0 Location Data'!$B$9)))","v":0.29225199222564696},1.1690079689025878,3.3380159378051757,8.5412519211851851E-3,0.51575895217458367,5.0313241108035323,2.9225199222564697,{"$f":"IF(T192=\"\",\"\",IF(T192=0,0.01,T192/(5/'32.0 Location Data'!$B$9)))","v":0.28525600433349607},1.1410240173339843,3.282048034667969,8.137227326431587E-3,0.49983985151479537,4.9310491308431805,2.8525600433349609,{"$f":"IF(AA192=\"\",\"\",IF(AA192=0,0.01,AA192/(5/'32.0 Location Data'!$B$9)))","v":0.31024799346923826},1.240991973876953,3.4819839477539065,9.6255127699681996E-3,0.55794590676109357,5.2905473411619219,3.1024799346923828,{"$f":"IF(AH192=\"\",\"\",IF(AH192=0,0.01,AH192/(5/'32.0 Location Data'!$B$9)))","v":0.32521100044250489},1.3008440017700196,3.6016880035400392,1.0576352001981534E-2,0.59444109113034371,5.5075494484423846,3.2521100044250488]
["United Arab Emirates",8.1621819787239893,8.1625001499999996,8.1625001499999996,8.1625001499999996,3.8981154406954831E-5,{"$f":"IF(M193=\"\",\"\",IF(M193=0,0.01,M193/(5/'32.0 Location Data'!$B$9)))","v":0.49998002052307128},1.9999200820922851,4.9998401641845707,2.4998152090227127E-2,1.1374235803569075,8.1621819787239893,4.9998002052307129,{"$f":"IF(T193=\"\",\"\",IF(T193=0,0.01,T193/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AA193=\"\",\"\",IF(AA193=0,0.01,AA193/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5,{"$f":"IF(AH193=\"\",\"\",IF(AH193=0,0.01,AH193/(5/'32.0 Location Data'!$B$9)))","v":0.5},2,5,2.5000149999999999E-2,1.1375,8.1625001499999996,5]
["United Kingdom",4.4523180499409483,4.5225504724872572,4.3981162569550474,4.2636657047347377,-4.2371713586075159E-2,{"$f":"IF(M194=\"\",\"\",IF(M194=0,0.01,M194/(5/'32.0 Location Data'!$B$9)))","v":0.25160100460052492},1.0064040184020997,3.0128080368041994,6.3304317116997955E-3,0.42677556302294933,4.4523180499409483,2.516010046005249,{"$f":"IF(T194=\"\",\"\",IF(T194=0,0.01,T194/(5/'32.0 Location Data'!$B$9)))","v":0.25656399726867674},1.0262559890747069,3.0525119781494143,6.5826341258478855E-3,0.43719987113728781,4.5225504724872572,2.5656399726867676,{"$f":"IF(AA194=\"\",\"\",IF(AA194=0,0.01,AA194/(5/'32.0 Location Data'!$B$9)))","v":0.24776499271392821},0.99105997085571285,2.9821199417114261,6.1388739379525633E-3,0.41879747044995569,4.3981162569550474,2.4776499271392822,{"$f":"IF(AH194=\"\",\"\",IF(AH194=0,0.01,AH194/(5/'32.0 Location Data'!$B$9)))","v":0.23822801113128661},0.95291204452514644,2.9058240890502933,5.6753823515579551E-3,0.39925418880774,4.2636657047347377,2.3822801113128662]
["United Republic of Tanzania",2.8744768103130114,2.3249906934614244,2.2833793472560209,2.3606074333662201,-0.17876970692653954,{"$f":"IF(M195=\"\",\"\",IF(M195=0,0.01,M195/(5/'32.0 Location Data'!$B$9)))","v":0.13810399770736695},0.5524159908294678,2.1048319816589354,1.9073852286754123E-3,0.21532145259593324,2.8744768103130114,1.3810399770736694,{"$f":"IF(T195=\"\",\"\",IF(T195=0,0.01,T195/(5/'32.0 Location Data'!$B$9)))","v":9.7861301898956296E-2},0.39144520759582518,1.7828904151916505,9.5779322706605668E-4,0.14969727744688319,2.3249906934614244,0.97861301898956299,{"$f":"IF(AA195=\"\",\"\",IF(AA195=0,0.01,AA195/(5/'32.0 Location Data'!$B$9)))","v":9.480289816856384E-2},0.37921159267425536,1.7584231853485108,8.9886843040572542E-4,0.14484570080284939,2.2833793472560209,0.94802898168563843,{"$f":"IF(AH195=\"\",\"\",IF(AH195=0,0.01,AH195/(5/'32.0 Location Data'!$B$9)))","v":0.10047800540924072},0.40191202163696288,1.8038240432739259,1.0096930049024819E-3,0.15386167545042881,2.3606074333662201,1.0047800540924072]
["United States of America",5.1525490176502,5.3898219941064127,5.487274580960082,5.5994620279877161,8.6736294755586626E-2,{"$f":"IF(M196=\"\",\"\",IF(M196=0,0.01,M196/(5/'32.0 Location Data'!$B$9)))","v":0.30068399906158449},1.202735996246338,3.405471992492676,9.0412167975665991E-3,0.53529981211361899,5.1525490176502,3.0068399906158447,{"$f":"IF(T196=\"\",\"\",IF(T196=0,0.01,T196/(5/'32.0 Location Data'!$B$9)))","v":0.31710500717163087},1.2684200286865235,3.536840057373047,1.0055690267832722E-2,0.57450621777900934,5.3898219941064127,3.1710500717163086,{"$f":"IF(AA196=\"\",\"\",IF(AA196=0,0.01,AA196/(5/'32.0 Location Data'!$B$9)))","v":0.32381699085235593},1.2952679634094237,3.5905359268188479,1.0485876738166564E-2,0.59098481399364344,5.487274580960082,3.2381699085235596,{"$f":"IF(AH196=\"\",\"\",IF(AH196=0,0.01,AH196/(5/'32.0 Location Data'!$B$9)))","v":0.33152000904083251},1.32608003616333,3.6521600723266605,1.0990684791444272E-2,0.61023123470628082,5.5994620279877161,3.3152000904083252]
["Uruguay",2.1405649410569163,1.9129966423530731,1.8231399005047133,1.7911923576353275,-0.16321512920280012,{"$f":"IF(M197=\"\",\"\",IF(M197=0,0.01,M197/(5/'32.0 Location Data'!$B$9)))","v":8.429610133171081E-2},0.33718440532684324,1.6743688106536867,7.1069169958273891E-4,0.12830103337680335,2.1405649410569163,0.84296101331710815,{"$f":"IF(T197=\"\",\"\",IF(T197=0,0.01,T197/(5/'32.0 Location Data'!$B$9)))","v":6.7524898052215579E-2},0.27009959220886232,1.5401991844177245,4.5606793818601596E-4,0.10224179778830038,1.9129966423530731,0.67524898052215576,{"$f":"IF(AA197=\"\",\"\",IF(AA197=0,0.01,AA197/(5/'32.0 Location Data'!$B$9)))","v":6.0894000530242923E-2},0.24357600212097169,1.4871520042419433,3.7091401945777553E-4,9.2040980122340521E-2,1.8231399005047133,0.6089400053024292,{"$f":"IF(AH197=\"\",\"\",IF(AH197=0,0.01,AH197/(5/'32.0 Location Data'!$B$9)))","v":5.8535397052764893E-2},0.23414158821105957,1.4682831764221191,3.4274512435218901E-4,8.8424847877796572E-2,1.7911923576353275,0.58535397052764893]
["Uzbekistan",6.9210733775835367,6.6662189106606684,6.798909828309089,6.9055312400561384,-2.2456253068689142E-3,{"$f":"IF(M198=\"\",\"\",IF(M198=0,0.01,M198/(5/'32.0 Location Data'!$B$9)))","v":0.42024698257446291},1.6809879302978517,4.3619758605957033,1.7660894660992348E-2,0.86044869202898844,6.9210733775835367,4.2024698257446289,{"$f":"IF(T198=\"\",\"\",IF(T198=0,0.01,T198/(5/'32.0 Location Data'!$B$9)))","v":0.40343599319458007},1.6137439727783203,4.227487945556641,1.6276200404089045E-2,0.80871079192161766,6.6662189106606684,4.0343599319458008,{"$f":"IF(AA198=\"\",\"\",IF(AA198=0,0.01,AA198/(5/'32.0 Location Data'!$B$9)))","v":0.41220698356628416},1.6488279342651366,4.2976558685302741,1.6991600950779846E-2,0.83543442456289752,6.798909828309089,4.1220698356628418,{"$f":"IF(AH198=\"\",\"\",IF(AH198=0,0.01,AH198/(5/'32.0 Location Data'!$B$9)))","v":0.41922597885131835},1.6769039154052734,4.3538078308105472,1.7575184056982489E-2,0.85724430978333443,6.9055312400561384,4.1922597885131836]
["Vanuatu","",{"$f":"IF(T199=\"\",\"\",S199)","v":""},{"$f":"IF(AA199=\"\",\"\",Z199)","v":""},{"$f":"IF(AH199=\"\",\"\",AG199)","v":""},"N/A",{"$f":"IF(M199=\"\",\"\",IF(M199=0,0.01,M199/(5/'32.0 Location Data'!$B$9)))","v":""},{"$f":"IF(M199=\"\",\"\",IF(M199=0,0.01,(2*M199)/5))","v":""},{"$f":"IF(M199=\"\",\"\",4/5*M199+1)","v":""},{"$f":"IF(M199=\"\",\"\",$C$3*(2*(10^-8)*((M199)^2))+((10^-8)*M199)+(10^-7))","v":""},{"$f":"IF(M199=\"\",\"\",G199*(0.031*(M199^2))+(0.15*M199))","v":""},{"$f":"IF(M199=\"\",\"\",SUM(H199:K199))","v":""},null,{"$f":"IF(T199=\"\",\"\",IF(T199=0,0.01,T199/(5/'32.0 Location Data'!$B$9)))","v":""},{"$f":"IF(T199=\"\",\"\",IF(T199=0,0.01,(2*T199)/5))","v":""},{"$f":"IF(T199=\"\",\"\",4/5*T199+1)","v":""},{"$f":"IF(T199=\"\",\"\",$C$3*(2*(10^-8)*((T199)^2))+((10^-8)*T199)+(10^-7))","v":""},{"$f":"IF(T199=\"\",\"\",N199*(0.031*(T199^2))+(0.15*T199))","v":""},{"$f":"IF(T199=\"\",\"\",SUM(O199:R199))","v":""},null,{"$f":"IF(AA199=\"\",\"\",IF(AA199=0,0.01,AA199/(5/'32.0 Location Data'!$B$9)))","v":""},{"$f":"IF(AA199=\"\",\"\",IF(AA199=0,0.01,(2*AA199)/5))","v":""},{"$f":"IF(AA199=\"\",\"\",4/5*AA199+1)","v":""},{"$f":"IF(AA199=\"\",\"\",$C$3*(2*(10^-8)*((AA199)^2))+((10^-8)*AA199)+(10^-7))","v":""},{"$f":"IF(AA199=\"\",\"\",U199*(0.031*(AA199^2))+(0.15*AA199))","v":""},{"$f":"IF(AA199=\"\",\"\",SUM(V199:Y199))","v":""},null,{"$f":"IF(AH199=\"\",\"\",IF(AH199=0,0.01,AH199/(5/'32.0 Location Data'!$B$9)))","v":""},{"$f":"IF(AH199=\"\",\"\",IF(AH199=0,0.01,(2*AH199)/5))","v":""},{"$f":"IF(AH199=\"\",\"\",4/5*AH199+1)","v":""},{"$f":"IF(AH199=\"\",\"\",$C$3*(2*(10^-8)*((AH199)^2))+((10^-8)*AH199)+(10^-7))","v":""},{"$f":"IF(AH199=\"\",\"\",AB199*(0.031*(AH199^2))+(0.15*AH199))","v":""},{"$f":"IF(AH199=\"\",\"\",SUM(AC199:AF199))","v":""}]
["Venezuela",{"$f":"IF(M200=\"\",\"\",L200)","v":3.8301289361361395},3.6196823534211719,3.6390373821427651,3.6988010693720588,-3.4288105949917491E-2,{"$f":"IF(M200=\"\",\"\",IF(M200=0,0.01,M200/(5/'32.0 Location Data'!$B$9)))","v":0.20727601051330566},0.82910404205322263,2.6582080841064455,4.2964551810322519E-3,0.33852035479543902,3.8301289361361395,2.0727601051330566,{"$f":"IF(T200=\"\",\"\",IF(T200=0,0.01,T200/(5/'32.0 Location Data'!$B$9)))","v":0.19214799404144287},0.76859197616577146,2.5371839523315431,3.69220437621444E-3,0.31021422054764264,3.6196823534211719,1.9214799404144287,{"$f":"IF(AA200=\"\",\"\",IF(AA200=0,0.01,AA200/(5/'32.0 Location Data'!$B$9)))","v":0.1935420036315918},0.77416801452636719,2.5483360290527344,3.745970071173472E-3,0.31278736849248984,3.6390373821427651,1.935420036315918,{"$f":"IF(AH200=\"\",\"\",IF(AH200=0,0.01,AH200/(5/'32.0 Location Data'!$B$9)))","v":0.19784300327301024},0.79137201309204097,2.5827440261840824,3.9143051787087621E-3,0.32077072491722602,3.6988010693720588,1.9784300327301025]
["Vietnam",2.4698187356960446,2.4131184078989567,2.3786477802494082,2.2998548463141391,-6.8816341428394864E-2,{"$f":"IF(M201=\"\",\"\",IF(M201=0,0.01,M201/(5/'32.0 Location Data'!$B$9)))","v":0.10849499702453613},0.43397998809814453,1.8679599761962891,1.1772272874351129E-3,0.16670154411417559,2.4698187356960446,1.0849499702453613,{"$f":"IF(T201=\"\",\"\",IF(T201=0,0.01,T201/(5/'32.0 Location Data'!$B$9)))","v":0.10433399677276611},0.41733598709106445,1.8346719741821289,1.0886687216576341E-3,0.16002177790410546,2.4131184078989567,1.0433399677276611,{"$f":"IF(AA201=\"\",\"\",IF(AA201=0,0.01,AA201/(5/'32.0 Location Data'!$B$9)))","v":0.1018030047416687},0.4072120189666748,1.8144240379333496,1.0364953577436961E-3,0.15597522799163993,2.3786477802494082,1.018030047416687,{"$f":"IF(AH201=\"\",\"\",IF(AH201=0,0.01,AH201/(5/'32.0 Location Data'!$B$9)))","v":9.6013998985290533E-2},0.38405599594116213,1.7681119918823243,9.2197840151463551E-4,0.14676488008913818,2.2998548463141391,0.96013998985290527]
["Western Sahara","","","","","N/A",{"$f":"IF(M202=\"\",\"\",IF(M202=0,0.01,M202/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(T202=\"\",\"\",IF(T202=0,0.01,T202/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AA202=\"\",\"\",IF(AA202=0,0.01,AA202/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","","",null,{"$f":"IF(AH202=\"\",\"\",IF(AH202=0,0.01,AH202/(5/'32.0 Location Data'!$B$9)))","v":""},"","","","",""]
["Yemen",7.7832287600877441,8.0868206698905514,7.9648220315794696,7.7489088147166303,-4.4094740664832929E-3,{"$f":"IF(M203=\"\",\"\",IF(M203=0,0.01,M203/(5/'32.0 Location Data'!$B$9)))","v":0.47601499557495119},1.9040599822998048,4.8081199645996096,2.2659175202721638E-2,1.0483896379856079,7.7832287600877441,4.7601499557495117,{"$f":"IF(T203=\"\",\"\",IF(T203=0,0.01,T203/(5/'32.0 Location Data'!$B$9)))","v":0.49524102210998533},1.9809640884399413,4.9619281768798835,2.4526516522156511E-2,1.1194018880485697,8.0868206698905514,4.9524102210998535,{"$f":"IF(AA203=\"\",\"\",IF(AA203=0,0.01,AA203/(5/'32.0 Location Data'!$B$9)))","v":0.48754100799560546},1.9501640319824218,4.9003280639648441,2.3769772201837902E-2,1.0905601634303657,7.9648220315794696,4.8754100799560547,{"$f":"IF(AH203=\"\",\"\",IF(AH203=0,0.01,AH203/(5/'32.0 Location Data'!$B$9)))","v":0.47382798194885256},1.8953119277954102,4.7906238555908205,2.2451443030570409E-2,1.0405215882998287,7.7489088147166303,4.7382798194885254]
["Zambia",1.0100001000000001,1.0100001000000001,1.1114323928286547,1.2762163860621676,{"$f":"IF(B204=\"\",\"N/A\",IF(B204=0,0.01,((E204-B204)/B204)))","v":0.26358045515259604},{"$f":"IF(M204=\"\",\"\",IF(M204=0,0.01,M204/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(T204=\"\",\"\",IF(T204=0,0.01,T204/(5/'32.0 Location Data'!$B$9)))","v":0.01},0.01,1,9.9999999999999995E-8,0,1.0100001000000001,0,{"$f":"IF(AA204=\"\",\"\",IF(AA204=0,0.01,AA204/(5/'32.0 Location Data'!$B$9)))","v":8.2536101341247562E-3},3.3014440536499025E-2,1.0660288810729981,6.9130333856260997E-6,1.2382158185771952E-2,1.1114323928286547,8.2536101341247559E-2,{"$f":"IF(AH204=\"\",\"\",IF(AH204=0,0.01,AH204/(5/'32.0 Location Data'!$B$9)))","v":2.0455400645732879E-2},8.1821602582931516E-2,1.1636432051658629,4.1944387097809485E-5,3.0709633926275414E-2,1.2762163860621676,0.2045540064573288]
["Zimbabwe",1.7556557524613858,1.9240940567289004,2.2853476859925177,2.3862052707053736,0.35915327783363737,{"$f":"IF(M205=\"\",\"\",IF(M205=0,0.01,M205/(5/'32.0 Location Data'!$B$9)))","v":5.5911201238632205E-2},0.22364480495452882,1.4472896099090575,3.1271183351480657E-4,8.4408625764284734E-2,1.7556557524613858,0.55911201238632202,{"$f":"IF(T205=\"\",\"\",IF(T205=0,0.01,T205/(5/'32.0 Location Data'!$B$9)))","v":6.8343502283096311E-2},0.27337400913238524,1.5467480182647706,4.6719026478218742E-4,0.10350483906696228,1.9240940567289004,0.68343502283096313,{"$f":"IF(AA205=\"\",\"\",IF(AA205=0,0.01,AA205/(5/'32.0 Location Data'!$B$9)))","v":9.4947600364685053E-2},0.37979040145874021,1.7595808029174806,9.0161417626123056E-4,0.1450748674400357,2.2853476859925177,0.94947600364685059,{"$f":"IF(AH205=\"\",\"\",IF(AH205=0,0.01,AH205/(5/'32.0 Location Data'!$B$9)))","v":0.10235799551010132},0.40943198204040526,1.8188639640808106,1.0478261602841433E-3,0.1568614984238739,2.3862052707053736,1.0235799551010132]