{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Terms","ReadMe","ModelMap","Key","Track","Dashboard","Inputs","FiscalModel","ProjectCashflows","Analysis","Charts","Gold(2MMoz)","IronOre(250MMt)","Coal(250MMt)","Translate","NewSheet"],"not_rendered":{"charts":20,"images":3,"macros":1,"external_links":0,"defined_names":90,"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":"Terms","index":0,"n_rows":19,"n_cols":3,"rows_kept":19,"cut":false,"hidden":false,"merged":[[7,1,7,10],[12,1,12,10],[13,1,13,10],[18,1,18,10],[14,1,14,10],[15,1,15,10],[9,1,9,10],[16,1,16,10],[11,1,11,10]]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,{"$f":" Inputs!$E$71","v":"Simplified Mining FARI model: February 2022"}]
[]
[]
[]
[]
[]
[]
[null,{"$f":" Translate!E$627","v":"FARI terms of use"}]
[]
[null,{"$f":" Translate!E$628","v":"The Fiscal Analysis of Resource Industries (FARI or the “Methodology”) is made available to User by the International Monetary Fund (IMF) and subject to the following terms and conditions of use (“Terms”).  By proceeding to use of the Methodology, User agrees and accepts the Terms."}]
[]
[null,{"$f":" Translate!E$629","v":"TERMS"}]
[null,{"$f":" Translate!E$630","v":"1. The Methodology is intended as a tool to perform economic and fiscal analysis of extractive industries projects and to support general capacity building for government officials and civil society. User may adapt, modify or alter the Methodology to the extent necessary to fit the purpose of User’s internal use, provided that such adaptations, modifications or alterations shall not affect the integrity of the Methodology."}]
[null,{"$f":" Translate!E$631","v":"2. The Methodology has not been configured as a formal forecasting tool and is not designed or intended for such use. The Methodology is made available “as is” and the IMF makes no warranty or representation of the accuracy, adequacy or fitness for a particular purpose of the Methodology."}]
[null,{"$f":" Translate!E$632","v":"3. All proprietary rights in the Methodology, including intellectual property rights, belong to the IMF. All other rights, whether now existing or which may hereafter come into existence which are not expressly authorized by these Terms, are hereby reserved to and by the IMF. "}]
[null,{"$f":" Translate!E$633","v":"4. User shall give appropriate credit to the IMF in all applications and outputs derived from the use of the Methodology, in a way which does not suggest that the IMF endorses User or any User's use of the Methodology and the outputs deriving thereof."}]
[null,{"$f":" Translate!E$634","v":"5. Access to and use of the Methodology are at the User's own risk and responsibility. The IMF bears no responsibility or liability for damage of any kind, also for indirect or consequential damages resulting from access to or use of this Methodology."}]
[]
[null,{"$f":" Translate!E$635","v":"Accept terms of use to continue."}]

{"sheet":"ReadMe","index":1,"n_rows":90,"n_cols":16,"rows_kept":90,"cut":false,"hidden":false,"merged":[[32,3,32,26],[34,3,34,26],[35,3,35,26],[46,3,46,26],[19,3,19,26],[20,3,20,26],[25,3,25,26],[28,3,28,26],[30,3,30,26],[31,3,31,26]]}
[{"$f":" RIGHT( CELL(\"filename\",$B$1), LEN( CELL(\"filename\",$B$1)) - SEARCH(\"]\", CELL(\"filename\",$B$1)))","v":{"$error":"#VALUE!"}},null,null,{"$f":" Inputs!$E$71","v":"Simplified Mining FARI model: February 2022"}]
[]
[null,null,{"$f":" Translate!E$477","v":"Authors"},null,{"$f":"Translate!E684","v":"IMF Fiscal Affairs Department, Tax Policy Division"},null,null,null,null,{"$f":" Translate!E$744","v":"Sheets"},{"$f":"Translate!$E$639","v":"Checks"},null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$591","v":"Check: Translation of options"},{"$f":"Translate!$E$639","v":"Checks"}]
[null,null,{"$f":" Translate!E$478","v":"Contact in IMF FAD"},null,"Thomas Benninger (tbenninger@imf.org) ",null,null,null,null,{"$f":" Translate!E$745","v":"top row"},null,null,null,{"$f":" Translate!E$745","v":"top row"}]
[null,null,{"$f":" Translate!E$479","v":"Owner"},null,{"$f":"Translate!E685","v":"© IMF Fiscal Affairs Department. All rights reserved"},null,null,null,null,{"$f":" Dashboard!F$60","v":{"$error":"#VALUE!"}},{"$f":" Dashboard!K$60","v":0},{"$f":" Dashboard!L$60","v":"Check"},null,{"$f":" Inputs!E$41","v":"Check: ELT applies"},{"$f":" Inputs!F$41","v":0},{"$f":" Inputs!G$41","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" Inputs!E$102","v":{"$error":"#VALUE!"}},{"$f":" Inputs!F$102","v":0},{"$f":" Inputs!G$102","v":"Check"},null,{"$f":" Dashboard!R$130","v":"Check: Select metric"},{"$f":" Dashboard!S$130","v":0},{"$f":" Dashboard!T$130","v":"Check"}]
[null,null,{"$f":" Translate!E$480","v":"Overall checks"},{"$f":" SUM(ReadMe!K4:K14)","v":0},{"$f":" Translate!$E$639","v":"Checks"},null,null,null,null,{"$f":" FiscalModel!E807","v":{"$error":"#VALUE!"}},{"$f":" FiscalModel!F807","v":0},{"$f":" FiscalModel!G807","v":"Check"},null,{"$f":" FiscalModel!E$7","v":"Check: Translation of options"},{"$f":" FiscalModel!F$7","v":0},{"$f":" FiscalModel!G$7","v":"Check"}]
[null,null,{"$f":" Track!G1","v":"Track changes"},{"$f":" Track!F1","v":0},{"$f":" Translate!E$481","v":"Changes"},null,null,null,null,{"$f":" Analysis!E325","v":{"$error":"#VALUE!"}},{"$f":" Analysis!F325","v":0},{"$f":" Analysis!G325","v":"Check"},null,{"$f":" Translate!E$746","v":"bottom row"}]
[null,null,null,null,null,null,null,null,null,{"$f":" Charts!E154","v":{"$error":"#VALUE!"}},{"$f":" Charts!F154","v":0},{"$f":" Charts!G154","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$290","v":{"$error":"#VALUE!"}},{"$f":" ProjectCashflows!F$290","v":0},{"$f":" ProjectCashflows!G$290","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" 'Gold(2MMoz)'!E$83","v":{"$error":"#VALUE!"}},{"$f":" 'Gold(2MMoz)'!F$83","v":0},{"$f":" 'Gold(2MMoz)'!G$83","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" 'IronOre(250MMt)'!E$83","v":{"$error":"#VALUE!"}},{"$f":" 'IronOre(250MMt)'!F$83","v":0},{"$f":" 'IronOre(250MMt)'!G$83","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" 'Coal(250MMt)'!E$83","v":{"$error":"#VALUE!"}},{"$f":" 'Coal(250MMt)'!F$83","v":0},{"$f":" 'Coal(250MMt)'!G$83","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$746","v":"bottom row"}]
[]
[null,{"$f":" Translate!E$686","v":"This model is accompanied by an IMF Technical Note and Manual, which should also be read before using the model."}]
[]
[{"$f":" Translate!E$687","v":"User guide"}]
[null,null,{"$f":"Translate!$E$694","v":"Model structure"}]
[null,null,null,{"$f":"Translate!$E$640","v":"The model applies user-configured fiscal regimes to user-configured mining project examples. This simplified model is currently configured to handle mining projects for gold, iron ore, diamond and coal. However, the user can easily change the model for analyzing another mineral. The model structure is set out in the MODEL MAP sheet."}]
[null,null,{"$f":"Translate!$E$639","v":"Checks"},{"$f":"Translate!$E$641","v":"The model has a number of checks to test its internal consistency. These checks will remain green. If the master check cell is red, there is a problem in the model. Either an error needs to be corrected, or the check itself refined. In either case, red checks must be addressed."}]
[]
[null,null,{"$f":" Translate!E$761","v":"Change model language"},{"$f":" Translate!E$762","v":"Select language on DASHBOARD"}]
[null,null,null,{"$f":" Translate!E$760","v":"All checks related to the translation of options need to be green before using the model. After changing the language of the model, all drop-down options need to be re-selected for the model to function properly. Please click on each check to verify that the correct options are selected. All checks should be green."}]
[null,null,{"$f":"Translate!$E$695","v":"FAST modeling standard"}]
[null,null,null,{"$f":"Translate!$E$642","v":"This model has been structured broadly in line with the FAST modeling standard (www.fast-standard.org/). Color coding: is set out in the KEY sheet cells.  The user should only need to change cells with yellow background. See KEY sheet"}]
[null,{"$f":" Translate!E$322","v":"Inputs"}]
[null,null,{"$f":"Translate!$E$696","v":"Fiscal regime assumptions"}]
[null,null,null,{"$f":"Translate!$E$643","v":"Fiscal regime inputs, including tax parameters and rates, are entered in the yellow cells in FISCSALMODEL sheet. Either amend an existing set of parameters or use a blank column to create a new regime. Give the regime a name, as this becomes the label used to select the regime from the DASHBOARD."}]
[null,null,{"$f":"Translate!$E$697","v":"Financing and economic assumptions"}]
[null,null,null,{"$f":"Translate!$E$644","v":"Debt financing can have a significant impact on government revenues. Financing inputs are included in each fiscal regime, making it straight-forward to compare the incremental effect of financing by having the duplicate fiscal regimes with and without financing."}]
[null,null,null,{"$f":"Translate!$E$645","v":"LIBOR real terms interest rates and inflation rates are entered in the INPUT sheet. Proportion of costs financed, interest rate and repayment period are included in fiscal regime parameters."}]
[null,null,null,{"$f":"Translate!$E$646","v":"The model is currently set up assuming a mining company (whether local or international) invests and manages a project with the option of state participation. Results are presented for the mining company and, if applicable, state equity, plus the lender, plus the aggregate of the Mining Company’s equity plus lender. The latter is the parent company perspective and is used in the model as the primary investor evaluation metric for breakeven price analysis.  "}]
[null,null,{"$f":"Translate!$E$698","v":"Project data"}]
[null,null,null,{"$f":"Translate!$E$647","v":"Projects are defined in separate project sheets. New projects can be created simply by (1) copying an existing project sheet (2) renaming the sheet tab (3) modifying production and cost profiles; then (4) add the new project sheet tab name to the project list in the INPUT sheet. This last step makes the new project available for selection using the parameter on the DASHBOARD"}]
[null,null,null,{"$f":"Translate!$E$648","v":"In each project example:"}]
[null,null,null,null,{"$f":"Translate!$E$677","v":"Annual costs are entered in constant terms of the model start year."}]
[null,null,null,null,{"$f":"Translate!$E$678","v":"Mineral production is entered as the annual production in terms of the mineral’s unit of production (e.g. iron ore measured in metric tons or gold in thousand of ounces)."}]
[null,null,null,null,{"$f":"Translate!$E$679","v":"Costs are broken down into exploration, development, sustaining capital, operating costs and decommissioning costs to enable different fiscal treatment for each. For example, exploration costs can be expensed for income tax while development costs are depreciated."}]
[null,{"$f":"Translate!$E$700","v":"Workings/calculations"}]
[null,null,null,{"$f":"Translate!$E$649","v":"The logic flow in the model is as set out in the MODELMAP:"}]
[null,null,null,{"$f":"Translate!$E$650","v":"Select project example"}]
[null,null,null,{"$f":"Translate!$E$651","v":"Select applicable fiscal regime"}]
[null,null,null,{"$f":"Translate!$E$652","v":"Set mineral price(s)"}]
[null,null,null,{"$f":"Translate!$E$653","v":"The PROJECTCASHFLOWS sheet imports project data from the selected project example sheet"}]
[null,null,null,{"$f":"Translate!$E$654","v":"Fiscal calculations are done in the FISCALMODEL sheet"}]
[null,null,null,{"$f":"Translate!$E$655","v":"The ANALYSIS sheet compiles results from the model and derives outcomes for each participant on a (1) Full-cycle basis (from the start of exploration) and (2) from FID (in practice when development costs are first incurred). Comprehensive IRR and NPV calculations are undertaken for each project participant from both perspectives."}]
[null,{"$f":" Translate!E$312","v":"Dashboard"}]
[null,null,null,{"$f":"Translate!$E$656","v":"The DASHBOARD is where the user will spend most time driving the model."}]
[null,null,null,{"$f":"Translate!$E$657","v":"Select fiscal regime: drop-down list on top left"}]
[null,null,null,null,{"$f":"Translate!$E$680","v":"Fiscal regime parameters are entered in INPUTS"}]
[null,null,null,{"$f":"Translate!$E$658","v":"Select project: drop-down list on top left"}]
[null,null,null,null,{"$f":"Translate!$E$681","v":"Project data is entered in individual project example sheets"}]
[null,null,null,{"$f":"Translate!$E$659","v":"Change mineral price(s): entered top left"}]
[null,null,{"$f":"Translate!$E$699","v":"Dashboard results"}]
[null,null,null,{"$f":"Translate!$E$660","v":"Participant cashflows (table top-centre)"}]
[null,null,null,null,{"$f":"Translate!$E$682","v":"IRR; undiscounted and NPV cashflows for (1) project (pre-tax net cashflows); (2) mining company; (3) mining company + lender (parent company perspective assuming parent provides the debt financing); (4) government including or excluding state participation"}]
[null,null,null,null,{"$f":"Translate!$E$683","v":"Average effective tax rates and government share of project benefits (see technical note)"}]
[null,null,null,{"$f":"Translate!$E$661","v":"Project cashflows (table top-right). Breakdown of revenues and costs on undiscounted real dollars and US$ / unit of measurement for primary mineral."}]
[null,null,null,{"$f":"Translate!$E$662","v":"Government revenues (table centre-right). Summary of government revenues by category."}]
[null,null,null,{"$f":"Translate!$E$663","v":"Project statistics (table and chart lower-Left)"}]
[null,null,null,{"$f":"Translate!$E$664","v":"Production profile and unit operating costs (chart lower-right)"}]
[null,null,null,{"$f":"Translate!$E$665","v":"Government revenue profile: Chart in centre. Annual revenues by category, plus pie chart showing breakdown over project life."}]
[null,{"$f":" Translate!E$447","v":"Dashboard Analytical Routines"}]
[null,null,{"$f":"Translate!$E$448","v":"Results for selected fiscal regimes"}]
[null,null,null,{"$f":"Translate!$E$666","v":"Compares key results for regimes selected by user. User chooses regimes to compare from drop-down lists in yellow cells at the top of the table. Then press F9 to update."}]
[null,null,null,{"$f":"Translate!$E$667","v":"If cells are left blank results are zero or #NA, enabling only two regimes to be compared side by side"}]
[null,null,null,{"$f":"Translate!$E$668","v":"Press F9 to ensure table updates"}]
[null,null,{"$f":"Translate!$E$449","v":"Government revenues profiles under selected regimes"}]
[null,null,null,{"$f":"Translate!$E$669","v":"Compares annual revenue profile for regimes selected by user. Select regimes using drop-down list at left of the table"}]
[null,null,null,{"$f":"Translate!$E$668","v":"Press F9 to ensure table updates"}]
[null,null,{"$f":"Translate!$E$450","v":"Progressivity analysis across a range of mineral prices"}]
[null,null,null,{"$f":"Translate!$E$670","v":"Sensitivity analysis showing results for user-selected metric across a user-defined range of primary mineral prices"}]
[null,null,null,{"$f":"Translate!$E$671","v":"Select metric from drop-down list. Either AETR or share of project benefits, undiscounted or NPV."}]
[null,null,null,{"$f":"Translate!$E$672","v":"Enter start primary mineral price and increment to create range for analysis."}]
[null,null,null,{"$f":"Translate!$E$668","v":"Press F9 to ensure table updates"}]
[null,null,{"$f":"Translate!$E$451","v":"Breakeven mineral price and marginal effective tax rate"}]
[null,null,null,{"$f":"Translate!$E$673","v":"Determines the price for the primary mineral necessary under each regime to achieve a user-specified after-tax IRR"}]
[null,null,null,{"$f":"Translate!$E$674","v":"Pressing the button marked “breakeven” initiates a macro that determines the breakeven price for each selected regime using Excel’s GOAL-SEEK mechanism."}]
[null,null,null,{"$f":"Translate!$E$675","v":"METR is the proportion of pre-tax IRR taken by the fiscal regime, at the breakeven point, as described in the FAD Technical Note"}]
[null,null,{"$f":" Dashboard!A$176","v":"Net present value table: full-cycle, real"}]
[null,null,null,{"$f":"Translate!$E$676","v":"Sharing of project post-tax net present value and average effective tax rate between government, investors, and state participation at different discount rates."}]
[null,null,null,{"$f":"Translate!$E$668","v":"Press F9 to ensure table updates"}]
[]
[]
[]
[]
[]
[]
[null,null,null,"\\"]

{"sheet":"ModelMap","index":2,"n_rows":40,"n_cols":13,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,{"$f":" ReadMe!D$7","v":0},{"$f":" ReadMe!E$7","v":"Checks"}]
[]
[null,null,{"$f":" Terms!A1","v":{"$error":"#VALUE!"}},null,{"$f":" Dashboard","v":{"$error":"#VALUE!"}},null,{"$f":" Dashboard!A63","v":"Dashboard Analytical Routines"},null,{"$f":" FiscalModel!A1","v":{"$error":"#VALUE!"}},null,{"$f":" ProjectCashflows!A1","v":{"$error":"#VALUE!"}},null,{"$f":" Translate!E$741","v":"Project examples"}]
[null,null,null,null,null,null,{"$f":" Dashboard!A65","v":"Results for selected fiscal regimes"},null,{"$f":" FiscalModel!A4","v":"Fiscal regime parameters"},null,{"$f":" ProjectCashflows!A4","v":"Data for selected project"},null,{"$f":" 'Gold(2MMoz)'!A1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":" ReadMe!A1","v":{"$error":"#VALUE!"}},null,null,null,{"$f":" Dashboard!A95","v":"Government revenues profiles under selected regimes"},null,{"$f":" FiscalModel!A70","v":"Decommissioning fund"},null,{"$f":" ProjectCashflows!A43","v":"Model timeline"},null,{"$f":" 'IronOre(250MMt)'!A1","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":" Dashboard!A121","v":"Progressivity analysis across a range of mineral prices"},null,{"$f":" FiscalModel!A131","v":"Bonus"},null,{"$f":" ProjectCashflows!A51","v":"Project data with sensitivity factors applied"},null,{"$f":" 'Coal(250MMt)'!A1","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":" $A$1","v":{"$error":"#VALUE!"}},null,null,null,{"$f":" Dashboard!A153","v":"Breakeven mineral price and marginal effective tax rate"},null,{"$f":" FiscalModel!A138","v":"Royalty"},null,{"$f":" ProjectCashflows!A$73","v":"Project cashflows: real"}]
[null,null,null,null,null,null,{"$f":" Dashboard!A$176","v":"Net present value table: full-cycle, real"},null,{"$f":" FiscalModel!A181","v":"Carbon tax"},null,{"$f":" ProjectCashflows!A$101","v":"Economic limit test (ELT)"}]
[null,null,{"$f":" Key!A1","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":" FiscalModel!A255","v":"Project cashflows after decommissioning, royalty, bonus and carbon tax"},null,{"$f":" ProjectCashflows!A$138","v":"Project cashflows: real, after ELT"}]
[null,null,null,null,null,null,{"$f":" Inputs!A1","v":{"$error":"#VALUE!"}},null,{"$f":" FiscalModel!A271","v":"Project debt financing"},null,{"$f":" ProjectCashflows!A$180","v":"Flags"}]
[null,null,{"$f":" Translate!A1","v":{"$error":"#VALUE!"}},null,null,null,{"$f":" Inputs!A5","v":"Model timeline"},null,{"$f":" FiscalModel!A351","v":"CIT depreciation"},null,{"$f":" ProjectCashflows!A$208","v":"Inflation Indices"}]
[null,null,null,null,null,null,{"$f":" Inputs!A9","v":"Project selection and sensitivities"},null,{"$f":" FiscalModel!A441","v":"Corporate income tax"},null,{"$f":" ProjectCashflows!A$227","v":"Project cashflows: nominal, after ELT"}]
[null,null,{"$f":"Track!A1","v":{"$error":"#VALUE!"}},null,null,null,{"$f":" Inputs!A43","v":"Economic assumptions"},null,{"$f":" FiscalModel!A480","v":"Resource rent tax: Cumulative cashflow "},null,{"$f":" ProjectCashflows!A$269","v":"GHG emissions from coal combustion"}]
[null,null,null,null,null,null,{"$f":" Inputs!A49","v":"Evaluation parameters"},null,{"$f":" FiscalModel!A$532","v":"VAT cashflow: Simplified approach assuming VAT is creditable"},null,{"$f":" ProjectCashflows!A285","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":" Inputs!A67","v":"Model name and version"},null,{"$f":"FiscalModel!A$591","v":"Mining company cashflows"}]
[null,null,null,null,null,null,{"$f":" Inputs!A73","v":"Technical parameters"},null,{"$f":" FiscalModel!A$611","v":"Mining company economic limit"},null,{"$f":" Analysis!A1","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A625","v":"State participation (Share of mining company equity)"},null,{"$f":" Analysis!A4","v":"Analysis: nominal, full-cycle"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A690","v":"State participation (Share of mining company loan)"},null,{"$f":" Analysis!A67","v":"Analysis: full-cycle, real"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A712","v":"Parent company cashflows"},null,{"$f":" Analysis!A208","v":"Analysis: FID forward, real"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A730","v":"Government revenues"},null,{"$f":" Analysis!A310","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A776","v":"Cashflow reconciliation"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A791","v":{"$error":"#VALUE!"}},null,{"$f":" Charts!A1","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" Charts!A4","v":"Government revenues"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" Charts!A71","v":"Project revenues and costs"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" Charts!A112","v":"Production Versus Unit Operating Costs"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" Charts!A150","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,{"$f":" Translate!E$742","v":"To: "},null,null,null,null,{"$f":" Translate!E$743","v":"Go to sheet:"}]
[null,{"$f":" Translate!E733","v":"Enter Fiscal Regime Assumptions"},null,null,null,null,{"$f":"Inputs!A1","v":{"$error":"#VALUE!"}}]
[null,{"$f":" Translate!E734","v":"Enter Project Data"},null,null,null,null,{"$f":"'Gold(2MMoz)'!A$1","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":" 'IronOre(250MMt)'!A$1","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,{"$f":" 'Coal(250MMt)'!A$1","v":{"$error":"#VALUE!"}}]
[null,{"$f":" Translate!E735","v":"Select fiscal regime"},null,null,null,null,{"$f":" Dashboard!A$1","v":{"$error":"#VALUE!"}}]
[null,{"$f":" Translate!E736","v":"Select project"},null,null,null,null,{"$f":" Dashboard!A$1","v":{"$error":"#VALUE!"}}]
[null,{"$f":" Translate!E737","v":"Change mineral price"},null,null,null,null,{"$f":" Dashboard!A$1","v":{"$error":"#VALUE!"}}]
[null,{"$f":" Translate!E738","v":"Review results"},null,null,null,null,{"$f":" Dashboard!A$1","v":{"$error":"#VALUE!"}}]
[null,{"$f":" Translate!E739","v":"Review detailed results"},null,null,null,null,{"$f":"Analysis!A1","v":{"$error":"#VALUE!"}}]
[null,{"$f":" Translate!E740","v":"Analytical routines"},null,null,null,null,{"$f":" Dashboard!A$63","v":"Dashboard Analytical Routines"}]

{"sheet":"Key","index":3,"n_rows":79,"n_cols":8,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[{"$f":" Translate!E$732","v":"Key"}]
[null,{"$f":" Translate!E$688","v":"Sheet tabs"}]
[null,null,null,{"$f":"Translate!$E$312","v":"Dashboard"},null,null,null,{"$f":"Translate!$E$701","v":"White"}]
[]
[null,null,null,{"$f":"Translate!$E$313","v":"Input sheets"},null,null,null,{"$f":"Translate!$E$702","v":"Light yellow"}]
[]
[null,null,null,{"$f":"Translate!$E$314","v":"Calculation sheets"},null,null,null,{"$f":"Translate!$E$703","v":"Transparent/light gray"}]
[]
[null,null,null,{"$f":"Translate!$E$315","v":"Key output sheets"},null,null,null,{"$f":"Translate!$E$704","v":"Pale blue"}]
[]
[null,null,null,{"$f":"Translate!$E$316","v":"Documentation sheets"},null,null,null,{"$f":"Translate!$E$705","v":"Dark gray"}]
[]
[null,null,null,{"$f":"Translate!$E$317","v":"Quality control sheets"},null,null,null,{"$f":"Translate!$E$706","v":"Turquoise"}]
[]
[null,{"$f":" Translate!E$689","v":"Font colour only"}]
[null,null,null,{"$f":"Translate!$E$318","v":"Imported from another sheet"},null,null,null,{"$f":"Translate!$E$707","v":"Blue font"}]
[null,null,null,{"$f":"Translate!$E$319","v":"Exported to another sheet (except from Input sheets)"},null,null,null,{"$f":"Translate!$E$708","v":"Red font "}]
[null,null,null,{"$f":"Translate!$E$320","v":"Within sheet link or calculation"},null,null,null,{"$f":"Translate!$E$709","v":"Black font"}]
[null,null,null,{"$f":"Translate!$E$321","v":"Calling fiscal parameter from fiscal regime inputs"},null,null,null,{"$f":"Translate!$E$710","v":"Green font"}]
[]
[null,{"$f":" Translate!E$690","v":"Font + shade combinations"}]
[null,null,null,{"$f":"Translate!$E$322","v":"Inputs"},null,null,null,{"$f":"Translate!$E$711","v":"Black font + Light Yellow shade"}]
[]
[null,null,null,{"$f":"Translate!$E$323","v":"Calculations"},null,null,null,{"$f":"Translate!$E$712","v":"Transparent"}]
[]
[null,null,null,{"$f":"Translate!$E$324","v":"Blocks of data linked by arrays OR Indirect formula"},null,null,null,{"$f":"Translate!$E$713","v":"Blue font and blue shade"}]
[]
[null,null,null,{"$f":"Translate!$E$325","v":"Within-worksheet counter-flow "},null,null,null,{"$f":"Translate!$E$714","v":"Black font + light gray shade on entire row"}]
[]
[null,null,null,{"$f":"Translate!$E$326","v":"Empty cells being deliberately referenced"},null,null,null,{"$f":"Translate!$E$715","v":"Empty cell with light gray shade"}]
[]
[null,null,null,{"$f":"Translate!$E$327","v":"Section separator"},null,null,null,{"$f":"Translate!$E$716","v":"White font + pale blue shade on entire row"}]
[]
[null,{"$f":" Translate!E$691","v":"Error checks & alerts"}]
[null,null,null,{"$f":"Translate!$E$328","v":"OK"},null,null,null,{"$f":"Translate!$E$717","v":"Green shade"}]
[]
[null,null,null,{"$f":"Translate!$E$329","v":"Error"},null,null,null,{"$f":"Translate!$E$718","v":"Red shade"}]
[]
[null,null,null,{"$f":"Translate!$E$330","v":"Alert"},null,null,null,{"$f":"Translate!$E$719","v":"Gold shade"}]
[]
[]
[{"$f":" Translate!E$692","v":"Abbreviations"}]
[null,null,null,{"$f":"Translate!$E$331","v":"Average effective tax rate"},null,null,null,{"$f":" Translate!E$512","v":"AETR"}]
[null,null,null,{"$f":" Translate!E$752","v":"British thermal units"},null,null,null,{"$f":" Translate!E$751","v":"Btu"}]
[null,null,null,{"$f":"Translate!$E$332","v":"Carbon dioxide equivalent"},null,null,null,{"$f":" Translate!E$731","v":"CO2 eq"}]
[null,null,null,{"$f":" Translate!E$30","v":"Corporate income tax"},null,null,null,{"$f":" Translate!E$31","v":"CIT"}]
[null,null,null,{"$f":"Translate!$E$333","v":"Economic limit"},null,null,null,{"$f":" Translate!E$455","v":"EL"}]
[null,null,null,{"$f":"Translate!$E$334","v":"Economic limit test"},null,null,null,{"$f":" Translate!E$335","v":"ELT"}]
[null,null,null,{"$f":"Translate!$E$336","v":"Final investment decision (start of development)"},null,null,null,{"$f":" Translate!E$563","v":"FID"}]
[null,null,null,{"$f":" Translate!E$758","v":"Greenhouse gas emissions"},null,null,null,{"$f":" Translate!E$759","v":"GHG"}]
[null,null,null,{"$f":"Translate!$E$338","v":"Grams"},null,null,null,{"$f":" Translate!E$339","v":"g"}]
[null,null,null,{"$f":"Translate!$E$340","v":"Internal rate of return"},null,null,null,{"$f":" Translate!E$13","v":"IRR"}]
[null,null,null,{"$f":" Translate!E$536","v":"London Interbank Offered Rate"},null,null,null,{"$f":" Translate!K$537","v":"LIBOR"}]
[null,null,null,{"$f":"Translate!$E$341","v":"Megajoules"},null,null,null,{"$f":" Translate!E$342","v":"MJ"}]
[null,null,null,{"$f":"Translate!$E$343","v":"Million"},null,null,null,{"$f":" Translate!E$344","v":"mn"}]
[null,null,null,{"$f":"Translate!$E$345","v":"Net present value"},null,null,null,{"$f":" Translate!E$8","v":"NPV"}]
[null,null,null,{"$f":"Translate!$E$346","v":"Percent per year"},null,null,null,{"$f":" \"% \" & Translate!E$18","v":"% p.a."}]
[null,null,null,{"$f":" Translate!E$44","v":"Resource rent tax"},null,null,null,{"$f":" Translate!E$45","v":"RRT"}]
[null,null,null,{"$f":"Translate!$E$347","v":"Thousands of dry tonnes"},null,null,null,{"$f":" Translate!E$597","v":"DMT"}]
[null,null,null,{"$f":"Translate!$E$348","v":"Thousands of tonnes"},null,null,null,{"$f":" Translate!E$598","v":"MT"}]
[null,null,null,{"$f":" Translate!E$349","v":"tons"},null,null,null,{"$f":" Translate!E$350","v":"t"}]
[null,null,null,{"$f":"Translate!$E$720","v":"United States Dollars"},null,null,null,{"$f":"Translate!$E$9","v":"US$"}]
[]
[{"$f":" Translate!E$693","v":"Name ranges used in the model"}]
[null,null,null,"Breakeven1","=Dashboard!$U$161"]
[null,null,null,"BreakevenMacroDifference","=Dashboard!$T$166"]
[null,null,null,"BreakevenRegimeCount","=Dashboard!$S$160"]
[null,null,null,"BreakevenResults","=Dashboard!$T$162:$T$169"]
[null,null,null,"BreakevenResultsTable","=Dashboard!$U$162:$Y$169"]
[null,null,null,"CHK_TOL","=Inputs!$F$73"]
[null,null,null,"Dashboard","=Dashboard!$A$1"]
[null,null,null,"Language_Selected","=Dashboard!$C$5"]

{"sheet":"Track","index":4,"n_rows":104,"n_cols":16,"rows_kept":104,"cut":false,"hidden":false,"merged":[[11,15,11,24],[8,15,10,24],[17,15,17,24],[18,15,19,24],[12,15,12,24],[13,15,13,24],[14,15,14,24],[15,15,15,24],[16,15,16,24]]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":" SUM(I5:I102)","v":0},{"$f":" Translate!E$446","v":"Track changes"}]
[null,null,null,null,"Baseline",{"$f":"\"<= \" & Translate!E$553","v":"<= Compare live results to"}]
[]
[null,null,null,null,null,null,null,null,{"$f":" MATCH(E2, L4:N4, 0)","v":2},{"$f":" Translate!E$279","v":"Difference"},null,null,"Baseline"]
[null,null,null,null,{"$f":" Translate!E$617","v":"Top of track results"}]
[]
[{"$f":"Translate!$E$566","v":"Dashboard parameters and results"}]
[]
[null,{"$f":"Translate!$E$616","v":"Dashboard parameters"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$721","v":"Purpose of this sheet is to save a set of baseline results so that the model can be confirmed to be / brought back to baseline, or changes in results over time can be documented.\n\nProcess for creating a new saved case:"}]
[null,null,null,null,{"$f":" Dashboard!B$6","v":"Fiscal regime selected"},{"$f":" Dashboard!C$6","v":"Royalty + CIT"},{"$f":" Dashboard!D$6","v":"Option"},null,{"$f":" IF(ABS(J10) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(F10=INDEX(L10:M10, $I$4), 0, 1)","v":0},null,null,"Royalty + CIT"]
[null,null,null,null,{"$f":" Dashboard!B$7","v":"Selected project"},{"$f":" Dashboard!C$7","v":"Gold(2MMoz)"},{"$f":" Dashboard!D$7","v":"Option"},null,{"$f":" IF(ABS(J11) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(F11=INDEX(L11:M11, $I$4), 0, 1)","v":0},null,null,"Gold(2MMoz)"]
[null,null,null,null,{"$f":" ProjectCashflows!E$144","v":"Gold sales, after ELT, Total"},{"$f":" Dashboard!C28","v":2000},{"$f":" Dashboard!D28","v":"000 ounce"},null,0,{"$f":" IF(OR(ISTEXT(F12), ISTEXT(INDEX(L12:M12, $I$4))), 0, F12 - INDEX(L12:M12, $I$4))","v":0},null,null,2000]
[null,null,null,null,{"$f":" Dashboard!B$17","v":"Gold (into model)"},{"$f":" Dashboard!C$17","v":1500},{"$f":" Dashboard!D$17","v":"US$ 2021 / ounce"},null,0,0,null,null,1500,null,null,{"$f":"Translate!$E$722","v":"1. Select column M"}]
[null,null,null,null,{"$f":" Dashboard!B$19","v":"Price sensitivity"},{"$f":" Dashboard!C$19","v":1},{"$f":" Dashboard!D$19","v":"factor"},null,{"$f":" IF(ABS(J14) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F14), ISTEXT(INDEX(L14:M14, $I$4))), 0, F14 - INDEX(L14:M14, $I$4))","v":0},null,null,1,null,null,{"$f":"Translate!$E$723","v":"2. Copy column M and immediately Right click insert copied cells. This duplicates the existing saved results set"}]
[null,null,null,null,{"$f":" Dashboard!B$20","v":"Production sensitivity"},{"$f":" Dashboard!C$20","v":1},{"$f":" Dashboard!D$20","v":"factor"},null,0,0,null,null,1,null,null,{"$f":"Translate!$E$724","v":"3. Now copy the live results from column F between Row 5 and 89 (i.e. each gray row)"}]
[null,null,null,null,{"$f":" Dashboard!B$21","v":"Exploration cost sensitivity"},{"$f":" Dashboard!C$21","v":1},{"$f":" Dashboard!D$21","v":"factor"},null,0,0,null,null,1,null,null,{"$f":"Translate!$E$725","v":"4. Paste as values over the newly created duplicate saved results"}]
[null,null,null,null,{"$f":" Dashboard!B$22","v":"Capex sensitivity (Development; Replacement; Decommissioning) "},{"$f":" Dashboard!C$22","v":1},{"$f":" Dashboard!D$22","v":"factor"},null,0,0,null,null,1,null,null,{"$f":"Translate!$E$726","v":"5. Rename the new saved results case in row 4"}]
[null,null,null,null,{"$f":" Dashboard!B$23","v":"Operating cost sensitivity"},{"$f":" Dashboard!C$23","v":1},{"$f":" Dashboard!D$23","v":"factor"},null,0,0,null,null,1,null,null,{"$f":"Translate!$E$727","v":"6. Track sheet will show differences between live results and saved case selected at E2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$728","v":"7. Additional results and/or parameters can be added to results set. For example, fiscal parameters for baseline mission country regime could be captured to ensure no inadvertent changes"}]
[null,{"$f":" Analysis!C$122","v":"Project participants: full-cycle, real"}]
[null,null,null,null,{"$f":" Dashboard!F$5","v":"Project"},{"$f":" Dashboard!I$5","v":1504},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J21) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F21), ISTEXT(INDEX(L21:M21, $I$4))), 0, F21 - INDEX(L21:M21, $I$4))","v":0},null,null,1504]
[null,null,null,null,{"$f":" Dashboard!F$6","v":"Mining company"},{"$f":"Dashboard!I6","v":831.01304756082709},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J22) > CHK_TOL, 1, 0)","v":0},0,null,null,831.01304756082709]
[null,null,null,null,{"$f":" Dashboard!F$7","v":"Lender (Parent company share)"},{"$f":"Dashboard!I7","v":60.794447830754194},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,60.794447830754194]
[null,null,null,null,{"$f":" Dashboard!F$8","v":"Mining company + lender"},{"$f":" Dashboard!I$8","v":891.80749539158114},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,891.80749539158114]
[null,null,null,null,{"$f":" Dashboard!F$11","v":"Government incl. participation"},{"$f":" Dashboard!I$11","v":611.79250460841865},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,611.79250460841865]
[null,null,null,null,{"$f":" Dashboard!F$14","v":"Net decommissioning fund"},{"$f":" Dashboard!I$14","v":-0.40000000000000924},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,-0.40000000000000924]
[null,null,null,null,{"$f":" Dashboard!F$12","v":"Government share (AETR)"},{"$f":" Dashboard!I$12","v":0.4067769312555975},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,0.4067769312555975]
[null,null,null,null,{"$f":" Dashboard!F$13","v":"Government share of project benefits"},{"$f":" Dashboard!I$13","v":0.31633531779132301},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,0.31633531779132301]
[]
[null,{"$f":"Translate!$E$16 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"Project participants: full-cycle, real, NPV8"}]
[null,null,null,null,{"$f":" Dashboard!F$5","v":"Project"},{"$f":" Dashboard!K$5","v":505.1398131257335},{"$f":" Dashboard!$K$3","v":"US$ mn NPV8.0 real"},null,{"$f":" IF(ABS(J31) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F31), ISTEXT(INDEX(L31:M31, $I$4))), 0, F31 - INDEX(L31:M31, $I$4))","v":0},null,null,505.1398131257335]
[null,null,null,null,{"$f":" Dashboard!F$6","v":"Mining company"},{"$f":"Dashboard!K$6","v":282.69387763624388},{"$f":" Dashboard!$K$3","v":"US$ mn NPV8.0 real"},null,{"$f":" IF(ABS(J32) > CHK_TOL, 1, 0)","v":0},0,null,null,282.69387763624388]
[null,null,null,null,{"$f":" Dashboard!F$7","v":"Lender (Parent company share)"},{"$f":"Dashboard!K$7","v":-16.756511524024599},{"$f":" Dashboard!$K$3","v":"US$ mn NPV8.0 real"},null,0,0,null,null,-16.756511524024599]
[null,null,null,null,{"$f":" Dashboard!F$8","v":"Mining company + lender"},{"$f":" Dashboard!K$8","v":265.93736611221931},{"$f":" Dashboard!$K$3","v":"US$ mn NPV8.0 real"},null,0,0,null,null,265.93736611221931]
[null,null,null,null,{"$f":" Dashboard!F$11","v":"Government incl. participation"},{"$f":" Dashboard!K$11","v":237.30996946654363},{"$f":" Dashboard!$K$3","v":"US$ mn NPV8.0 real"},null,0,0,null,null,237.30996946654363]
[null,null,null,null,{"$f":" Dashboard!F$14","v":"Net decommissioning fund"},{"$f":" Dashboard!K$14","v":-1.8924775469705732},{"$f":" Dashboard!$K$3","v":"US$ mn NPV8.0 real"},null,0,0,null,null,-1.8924775469705732]
[null,null,null,null,{"$f":" Dashboard!F$12","v":"Government share (AETR)"},{"$f":" Dashboard!K$12","v":0.46979066646539541},{"$f":" Dashboard!$K$3","v":"US$ mn NPV8.0 real"},null,0,0,null,null,0.46979066646539541]
[null,null,null,null,{"$f":" Dashboard!F$13","v":"Government share of project benefits"},{"$f":" Dashboard!K$13","v":0.28782991830732063},{"$f":" Dashboard!$K$3","v":"US$ mn NPV8.0 real"},null,0,0,null,null,0.28782991830732063]
[]
[null,{"$f":" Translate!E$15","v":"Project cashflows"}]
[null,null,null,null,{"$f":" Dashboard!N$5","v":"Sales revenues: gross, after ELT"},{"$f":" Dashboard!O$5","v":3000},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J41) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F41), ISTEXT(INDEX(L41:M41, $I$4))), 0, F41 - INDEX(L41:M41, $I$4))","v":0},null,null,3000]
[null,null,null,null,{"$f":" Dashboard!N$6","v":"Transport costs post-fiscal point, after ELT"},{"$f":" Dashboard!O$6","v":50},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J42) > CHK_TOL, 1, 0)","v":0},0,null,null,50]
[null,null,null,null,{"$f":" Dashboard!N$7","v":"Sales revenues: net, after ELT"},{"$f":" Dashboard!O$7","v":2950},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,2950]
[null,null,null,null,{"$f":" Dashboard!N$9","v":"Exploration costs, after ELT"},{"$f":" Dashboard!O$9","v":30},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,30]
[null,null,null,null,{"$f":" Dashboard!N$10","v":"Development costs, after ELT"},{"$f":" Dashboard!O$10","v":400},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,400]
[null,null,null,null,{"$f":" Dashboard!N$11","v":"Replacement capital costs, after ELT"},{"$f":" Dashboard!O$11","v":96},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,96]
[null,null,null,null,{"$f":" Dashboard!N$12","v":"Operating costs, after ELT"},{"$f":" Dashboard!O$12","v":900},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,900]
[null,null,null,null,{"$f":" Dashboard!N$13","v":"Decommissioning costs, after ELT"},{"$f":" Dashboard!O$13","v":20},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,20]
[null,null,null,null,{"$f":" Dashboard!N$14","v":"Project costs, after ELT"},{"$f":" Dashboard!O$14","v":1446},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,1446]
[]
[null,null,null,null,{"$f":" Dashboard!N$16","v":"Project cashflow before decommissioning fund"},{"$f":" Dashboard!O$16","v":1504},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J51) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F51), ISTEXT(INDEX(L51:M51, $I$4))), 0, F51 - INDEX(L51:M51, $I$4))","v":0},null,null,1504]
[]
[{"$f":"Translate!$E$567","v":"Primary fiscal regime results"}]
[]
[null,null,null,null,{"$f":" Dashboard!B$6","v":"Fiscal regime selected"},{"$f":" Dashboard!C$6","v":"Royalty + CIT"},{"$f":" Dashboard!D$6","v":"Option"},null,{"$f":" IF(ABS(J55) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(F55=INDEX(L55:M55, $I$4), 0, 1)","v":0},null,null,"Royalty + CIT"]
[]
[null,null,null,null,{"$f":" Dashboard!N$21","v":"Royalty"},{"$f":" Dashboard!O$21","v":147.5},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J57) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F57), ISTEXT(INDEX(L57:M57, $I$4))), 0, F57 - INDEX(L57:M57, $I$4))","v":0},null,null,147.5]
[null,null,null,null,{"$f":" Dashboard!N$20","v":"Signature bonus"},{"$f":" Dashboard!O$20","v":0},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$23","v":"CIT: Mining company"},{"$f":" Dashboard!O$23","v":362.41177277536571},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,362.41177277536571]
[null,null,null,null,{"$f":" Dashboard!N$24","v":"RRT: Mining company"},{"$f":" Dashboard!O$24","v":0},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$25","v":"Dividend withholding tax"},{"$f":" Dashboard!O$25","v":95.722174595619009},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,95.722174595619009]
[null,null,null,null,{"$f":" Dashboard!N$26","v":"Interest withholding tax"},{"$f":" Dashboard!O$26","v":6.158557237434052},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,6.158557237434052]
[null,null,null,null,{"$f":" Dashboard!N$27","v":"VAT cashflow: government"},{"$f":" Dashboard!O$27","v":0},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J63) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F63), ISTEXT(INDEX(L63:M63, $I$4))), 0, F63 - INDEX(L63:M63, $I$4))","v":0},null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$28","v":"Government revenues excluding participation"},{"$f":" Dashboard!O$28","v":611.79250460841877},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,611.79250460841877]
[null,null,null,null,{"$f":" Dashboard!N$29","v":"State participation cashflows including share of loan"},{"$f":" Dashboard!O$29","v":0},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$30","v":"Government revenues including participation"},{"$f":" Dashboard!O$30","v":611.79250460841877},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,611.79250460841877]
[null,null,null,null,{"$f":" Dashboard!N$31","v":"Government share (AETR)"},{"$f":" Dashboard!O$31","v":0.40677693125559761},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,0.40677693125559761]
[]
[{"$f":"Translate!$E$448","v":"Results for selected fiscal regimes"}]
[]
[null,{"$f":" Dashboard!R$79","v":"Government revenues including participation"}]
[null,null,null,null,{"$f":" TRANSPOSE(Dashboard!U68:Y68)","v":"Royalty + CIT"},{"$f":" TRANSPOSE(Dashboard!U79:Y79)","v":611.79250460841877},{"$f":" Dashboard!S$79","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J72) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F72), ISTEXT(INDEX(L72:M72, $I$4))), 0, F72 - INDEX(L72:M72, $I$4))","v":0},null,null,611.79250460841877]
[null,null,null,null,"High royalty / low CIT",603.73921737123328,{"$f":" Dashboard!S$79","v":"US$ mn 2021"},null,0,0,null,null,603.73921737123328]
[null,null,null,null,"RRT",636.94994767572405,{"$f":" Dashboard!S$79","v":"US$ mn 2021"},null,0,0,null,null,636.94994767572405]
[null,null,null,null,"Royalty + CIT + SP",614.09614195607014,{"$f":" Dashboard!S$79","v":"US$ mn 2021"},null,0,0,null,null,614.09614195607014]
[null,null,null,null,"Royalty + CIT, no debt",639.83696035092794,{"$f":" Dashboard!S$79","v":"US$ mn 2021"},null,0,0,null,null,639.83696035092794]
[]
[null,{"$f":" Dashboard!R$89","v":"AETR: full-cycle, undiscounted"}]
[null,null,null,null,{"$f":" TRANSPOSE( Dashboard!U68:Y68)","v":"Royalty + CIT"},{"$f":" TRANSPOSE(Dashboard!U89:Y89)","v":0.4067769312555975},{"$f":" Dashboard!S$89","v":"%"},null,{"$f":" IF(ABS(J79) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F79), ISTEXT(INDEX(L79:M79, $I$4))), 0, F79 - INDEX(L79:M79, $I$4))","v":0},null,null,0.4067769312555975]
[null,null,null,null,"High royalty / low CIT",0.40142235197555404,{"$f":" Dashboard!S$89","v":"%"},null,0,0,null,null,0.40142235197555404]
[null,null,null,null,"RRT",0.42350395457162493,{"$f":" Dashboard!S$89","v":"%"},null,0,0,null,null,0.42350395457162493]
[null,null,null,null,"Royalty + CIT + SP",0.40830860502398275,{"$f":" Dashboard!S$89","v":"%"},null,0,0,null,null,0.40830860502398275]
[null,null,null,null,"Royalty + CIT, no debt",0.42542351087162755,{"$f":" Dashboard!S$89","v":"%"},null,0,0,null,null,0.42542351087162755]
[]
[{"$f":"Translate!$E$639","v":"Checks"}]
[]
[null,null,null,null,{"$f":" ReadMe!J$5","v":{"$error":"#VALUE!"}},{"$f":" ReadMe!K$5","v":0},{"$f":" ReadMe!L$5","v":"Check"},null,{"$f":" IF(ABS(J87) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F87), ISTEXT(INDEX(L87:N87, $I$4))), 0, F87 - INDEX(L87:N87, $I$4))","v":0},null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$6","v":{"$error":"#VALUE!"}},{"$f":" ReadMe!K$6","v":0},{"$f":" ReadMe!L$6","v":"Check"},null,{"$f":" IF(ABS(J88) > CHK_TOL, 1, 0)","v":0},0,null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$7","v":{"$error":"#VALUE!"}},{"$f":" ReadMe!K$7","v":0},{"$f":" ReadMe!L$7","v":"Check"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$8","v":{"$error":"#VALUE!"}},{"$f":" ReadMe!K$8","v":0},{"$f":" ReadMe!L$8","v":"Check"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$9","v":{"$error":"#VALUE!"}},{"$f":" ReadMe!K$9","v":0},{"$f":" ReadMe!L$9","v":"Check"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$10","v":{"$error":"#VALUE!"}},{"$f":" ReadMe!K$10","v":0},{"$f":" ReadMe!L$10","v":"Check"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$11","v":{"$error":"#VALUE!"}},{"$f":" ReadMe!K$11","v":0},{"$f":" ReadMe!L$11","v":"Check"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$12","v":{"$error":"#VALUE!"}},{"$f":" ReadMe!K$12","v":0},{"$f":" ReadMe!L$12","v":"Check"},null,0,0,null,null,0]
[]
[{"$f":"Translate!$E$568","v":"Model info"}]
[]
[null,null,null,null,{"$f":" Translate!E$613","v":"Date"},{"$f":" TODAY()","v":"2023-03-06"},null,null,null,null,null,null,"2022-07-05"]
[null,null,null,null,{"$f":" Translate!E$614","v":"Time"},{"$f":" NOW()","v":44991.705073726851},null,null,null,null,null,null,44747.511200231478]
[null,null,null,null,{"$f":" Translate!E$615","v":"File"},{"$f":" MID(CELL(\"filename\",$A$1), SEARCH(\"[\", CELL(\"filename\",$A$1)) + 1, SEARCH(\"]\", CELL(\"filename\",$A$1)) - SEARCH(\"[\", CELL(\"filename\",$A$1)) - 1)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"FARI Simplified Mining 5b.xlsm"]
[]
[null,null,null,null,{"$f":" Translate!E$618","v":"Bottom of track results"}]
[{"$f":"Translate!$E$569","v":"Comments and version changes"}]
[null,null,null,null,{"$f":" Translate!E$619","v":"Describe changes"}]

{"sheet":"Dashboard","index":5,"n_rows":197,"n_cols":59,"rows_kept":197,"cut":false,"hidden":false,"merged":[[2,6,2,7],[30,1,31,1]]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,{"$f":" ReadMe!D7","v":0},{"$f":" ReadMe!E7","v":"Checks"},null,{"$f":" Inputs!E71","v":"Simplified Mining FARI model: February 2022"},null,null,null,{"$f":" Track!$F$1","v":0},{"$f":" Track!G1","v":"Track changes"}]
[]
[null,{"$f":"Translate!$E$453","v":"Project, Fiscal Regime & Prices"},null,null,null,{"$f":"Translate!E353","v":"Participant cashflows"},{"$f":"Translate!E$13 & \": \" & Inputs!F$85","v":"IRR: real"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" Inputs!$F$58","v":"US$ mn NPV8.0 real"},null,null,{"$f":" Translate!E$366","v":"Project cashflows and government revenues"},{"$f":" Analysis!$F$70","v":"US$ mn 2021"},{"$f":" D17","v":"US$ 2021 / ounce"}]
[null,null,null,null,null,null,{"$f":" Inputs!F$83","v":"full-cycle"},{"$f":" Inputs!F$84","v":"FID forward"},{"$f":" Inputs!F$83","v":"full-cycle"},{"$f":" Inputs!F$84","v":"FID forward"},{"$f":" Inputs!F$83","v":"full-cycle"},{"$f":" Inputs!F$84","v":"FID forward"}]
[null,{"$f":"Translate!$E$482","v":"Language"},"English",{"$f":"Translate!$E$351","v":"Option"},null,{"$f":"Translate!E504","v":"Project"},{"$f":" Analysis!F154","v":0.2771083167569921},{"$f":" Analysis!F255","v":0.32357722056597038},{"$f":" Analysis!F136","v":1504},{"$f":" Analysis!F237","v":1534},{"$f":" Analysis!F191","v":505.1398131257335},{"$f":" Analysis!F292","v":671.39180427224403},null,{"$f":" Analysis!E73","v":"Sales revenues: gross, after ELT"},{"$f":" Analysis!F86","v":3000},{"$f":" Analysis!F107","v":1500}]
[null,{"$f":"Translate!$E$483","v":"Fiscal regime selected"},"Royalty + CIT",{"$f":"Translate!$E$351","v":"Option"},null,{"$f":"Translate!E459","v":"Mining company"},{"$f":"Analysis!F155","v":0.31384946621920196},{"$f":"Analysis!F256","v":0.50992349748940002},{"$f":" IFERROR(Analysis!F141, 0)","v":831.01304756082709},{"$f":" IFERROR( Analysis!F242, 0)","v":861.01304756082686},{"$f":"Analysis!F196","v":282.69387763624388},{"$f":"Analysis!F297","v":391.17398998490813},null,{"$f":" Analysis!E74","v":"Transport costs post-fiscal point, after ELT"},{"$f":" Analysis!F87","v":50},{"$f":" Analysis!F108","v":25}]
[null,{"$f":"Translate!$E$484","v":"Selected project"},"Gold(2MMoz)",{"$f":"Translate!$E$351","v":"Option"},null,{"$f":"Translate!E505","v":"Lender (Parent company share)"},{"$f":"Analysis!F156","v":5.4762649400369456E-2},{"$f":"Analysis!F257","v":5.4762649400369456E-2},{"$f":" IFERROR(Analysis!F142, 0)","v":60.794447830754194},{"$f":" IFERROR( Analysis!F243, 0)","v":60.794447830754194},{"$f":"Analysis!F197","v":-16.756511524024599},{"$f":"Analysis!F298","v":-21.108378644952047},null,{"$f":" Analysis!E75","v":"Sales revenues: net, after ELT"},{"$f":" Analysis!F88","v":2950},{"$f":" Analysis!F109","v":1475}]
[null,null,null,null,null,{"$f":"Translate!E506","v":"Mining company + lender"},{"$f":" Analysis!F157","v":0.20711716461514151},{"$f":" Analysis!F258","v":0.24324745050459429},{"$f":" IFERROR( Analysis!F143, 0)","v":891.80749539158114},{"$f":" IFERROR( Analysis!F244, 0)","v":921.80749539158114},{"$f":" Analysis!F198","v":265.93736611221931},{"$f":" Analysis!F299","v":370.06561133995615}]
[null,{"$f":" ProjectCashflows!E$9","v":"Mineral"},{"$f":" ProjectCashflows!F$9","v":"Gold"},{"$f":" ProjectCashflows!G$9","v":"Label"},null,{"$f":"Translate!E507","v":"Government excl. participation"},null,null,{"$f":" IFERROR( Analysis!F138, 0)","v":611.79250460841865},{"$f":" IFERROR(Analysis!F239, 0)","v":611.79250460841865},{"$f":" Analysis!F193","v":237.30996946654363},{"$f":" Analysis!F294","v":298.94221625663874},null,{"$f":" Analysis!E77","v":"Exploration costs, after ELT"},{"$f":" Analysis!F90","v":30},{"$f":" Analysis!F111","v":15}]
[null,null,null,null,null,{"$f":"Translate!E152","v":"State participation"},{"$f":"Analysis!F158","v":0},{"$f":" Analysis!F259","v":0},{"$f":" IFERROR( Analysis!F139, 0)","v":0},{"$f":" IFERROR(Analysis!F240, 0)","v":0},{"$f":" Analysis!F194","v":0},{"$f":" Analysis!F295","v":0},null,{"$f":" Analysis!E78","v":"Development costs, after ELT"},{"$f":" Analysis!F91","v":400},{"$f":" Analysis!F112","v":200}]
[null,{"$f":"Translate!$E$485","v":"Prices (constant real terms)"},null,null,null,{"$f":"Translate!E508","v":"Government incl. participation"},null,null,{"$f":" IFERROR( Analysis!F140, 0)","v":611.79250460841865},{"$f":" IFERROR(Analysis!F241, 0)","v":611.79250460841865},{"$f":" Analysis!F195","v":237.30996946654363},{"$f":" Analysis!F296","v":298.94221625663874},null,{"$f":" Analysis!E79","v":"Replacement capital costs, after ELT"},{"$f":" Analysis!F92","v":96},{"$f":" Analysis!F113","v":48}]
[null,{"$f":"Translate!$E$486","v":"Gold"},1500,{"$f":" Inputs!F$52 & \" / \" & Translate!E$599","v":"US$ 2021 / ounce"},null,{"$f":"Translate!E$509","v":"Government share (AETR)"},null,null,{"$f":" IFERROR( Analysis!F150, 0)","v":0.4067769312555975},{"$f":" IFERROR(Analysis!F251, 0)","v":0.39882171095724817},{"$f":" Analysis!F205","v":0.46979066646539541},{"$f":" Analysis!F306","v":0.4452574701603299},null,{"$f":" Analysis!E80","v":"Operating costs, after ELT"},{"$f":" Analysis!F93","v":900},{"$f":" Analysis!F114","v":450}]
[null,{"$f":"Translate!$E$487","v":"Iron Ore"},80,{"$f":" Inputs!F$52 & \" / \" & Translate!E$597","v":"US$ 2021 / DMT"},null,{"$f":"Translate!E510","v":"Government share of project benefits"},null,null,{"$f":" IFERROR( Analysis!F151, 0)","v":0.31633531779132301},{"$f":" IFERROR( Analysis!F252, 0)","v":0.31633531779132301},{"$f":" Analysis!F206","v":0.28782991830732063},{"$f":" Analysis!F307","v":0.28782991830732069},null,{"$f":" Analysis!E81","v":"Decommissioning costs, after ELT"},{"$f":" Analysis!F94","v":20},{"$f":" Analysis!F115","v":10}]
[null,{"$f":"Translate!$E$488","v":"Diamond"},250,{"$f":"  Inputs!F$52 & \" / \" & Translate!E$592","v":"US$ 2021 / carat"},null,{"$f":"Translate!E511","v":"Net decommissioning fund"},null,null,{"$f":" IFERROR( Analysis!F137, 0)","v":-0.40000000000000924},{"$f":" IFERROR(Analysis!F238, 0)","v":-0.40000000000000924},{"$f":" Analysis!F192","v":-1.8924775469705732},{"$f":" Analysis!F293","v":-2.3839766756493965},null,{"$f":" Analysis!E82","v":"Project costs, after ELT"},{"$f":" Analysis!F95","v":1446},{"$f":" Analysis!F116","v":723}]
[null,{"$f":"Translate!$E$489","v":"Coal"},140,{"$f":" Inputs!F$52 & \" / \" & Translate!E$598","v":"US$ 2021 / MT"},null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$12","v":"Check: Cashflows"},null,null,{"$f":" IF( ABS( I5 - I6 - I7 - I9 - I10 + I14) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( J5 - J6 - J7 - J9 - J10 + J14) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( K5 - K6 - K7 - K9 - K10 + K14) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( L5 - L6 - L7 - L9 - L10 + L14) > CHK_TOL, 1, 0)","v":0}]
[null,{"$f":"Translate!$E$490","v":"OtherMineral "},null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$512","v":"Check: AETR"},null,null,{"$f":" IF( ABS( I11 / I5 - I12) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( J11 / J5 - J12) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( K11 / K5 - K12) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( L11 / L5 - L12) > CHK_TOL, 1, 0)","v":0},null,{"$f":" Analysis!E84","v":"Project cashflow before decommissioning fund"},{"$f":" Analysis!F97","v":1504},{"$f":" Analysis!F118","v":752}]
[null,{"$f":" C9 & \" \" & Translate!$E$442","v":"Gold (into model)"},{"$f":" INDEX(C12:C16, MATCH(C9, B12:B16, 0))","v":1500},{"$f":" INDEX(D12:D16, MATCH(C9, B12:B16, 0))","v":"US$ 2021 / ounce"}]
[]
[null,{"$f":"Translate!$E$491","v":"Price sensitivity"},1,{"$f":" Translate!E$356","v":"factor"},null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$39","v":"Government revenues"},{"$f":" Analysis!$F$70","v":"US$ mn 2021"},{"$f":" \"% \" & Translate!$E$19","v":"% Total"}]
[null,{"$f":"Translate!$E$492","v":"Production sensitivity"},1,{"$f":" Translate!E$356","v":"factor"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E749","v":"Signature bonus"},{"$f":" FiscalModel!F762","v":0},{"$f":" IFERROR(O20 / $O$30, 0)","v":0}]
[null,{"$f":"Translate!$E$493","v":"Exploration cost sensitivity"},1,{"$f":" Translate!E$356","v":"factor"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E750","v":"Royalty"},{"$f":" FiscalModel!F763","v":147.5},0.24109481382811024]
[null,{"$f":"Translate!$E$494","v":"Capex sensitivity (Development; Replacement; Decommissioning) "},1,{"$f":" Translate!E$356","v":"factor"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E751","v":"Carbon tax"},{"$f":" FiscalModel!F764","v":0},0]
[null,{"$f":"Translate!$E$495","v":"Operating cost sensitivity"},1,{"$f":" Translate!E$356","v":"factor"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E752","v":"CIT: Mining company"},{"$f":" FiscalModel!F765","v":362.41177277536571},0.59237694160265886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E753","v":"RRT: Mining company"},{"$f":" FiscalModel!F766","v":0},0]
[null,{"$f":"Translate!$E$496","v":"Discount rate"},0.08,{"$f":" \"% \" & Inputs!F$85","v":"% real"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E754","v":"Dividend withholding tax"},{"$f":" FiscalModel!F767","v":95.722174595619009},0.15646182958205171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E755","v":"Interest withholding tax"},{"$f":" FiscalModel!F768","v":6.158557237434052},1.0066414987179143E-2]
[null,{"$f":"Translate!$E$454","v":"Project statistics and economic limit (EL)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E756","v":"VAT cashflow: government"},{"$f":" FiscalModel!F769","v":0},0]
[null,{"$f":" ProjectCashflows!E144","v":"Gold sales, after ELT, Total"},{"$f":" ProjectCashflows!F144","v":2000},{"$f":" ProjectCashflows!G144","v":"000 ounce"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E757","v":"Government revenues excluding participation"},{"$f":" FiscalModel!F770","v":611.79250460841877},1]
[null,{"$f":" ProjectCashflows!E195","v":"Production years after ELT"},{"$f":" ProjectCashflows!F195","v":17},{"$f":" ProjectCashflows!G195","v":"Years"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E758","v":"State participation cashflows including share of loan"},{"$f":" FiscalModel!F771","v":0},0]
[null,{"$f":" ProjectCashflows!E$133","v":"EL reached before project end"},{"$f":" ProjectCashflows!F$133","v":0},{"$f":" ProjectCashflows!G$133","v":"Years"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E759","v":"Government revenues including participation"},{"$f":" FiscalModel!F772","v":611.79250460841877},1]
[null,{"$f":" FiscalModel!E$623","v":"Mining company post-fiscal EL reached before project EL"},null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$509","v":"Government share (AETR)"},{"$f":" O30 / I5","v":0.40677693125559761}]
[null,null,{"$f":" FiscalModel!F$623","v":0},{"$f":" FiscalModel!G$623","v":"Years"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Translate!$E$456","v":"Links to analytical routines"},null,null,null,{"$f":"A1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[null,{"$f":"A65","v":"Results for selected fiscal regimes"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,{"$f":"A95","v":"Government revenues profiles under selected regimes"},null,null,null,{"$f":" F15","v":"Check: Cashflows"},null,null,null,null,{"$f":" IF( ABS( SUM(I15:L15) ) > 0, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[null,{"$f":"A121","v":"Progressivity analysis across a range of mineral prices"},null,null,null,{"$f":" F16","v":"Check: AETR"},null,null,null,null,{"$f":" IF( ABS( SUM(I16:L16) ) > 0, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[null,{"$f":"A153","v":"Breakeven mineral price and marginal effective tax rate"},null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$39","v":"Check: Government revenues"},null,null,null,null,{"$f":" IF( ABS(SUM(O20:O27) + O29 - O30) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[null,{"$f":"A176","v":"Net present value table: full-cycle, real"},null,null,null,{"$f":" R93","v":"Check: Government revenues data table"},null,null,null,null,{"$f":" IF( ABS(T93) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[null,null,null,null,null,{"$f":" R197","v":"Check: : Net present value table: full-cycle, real"},null,null,null,null,{"$f":" U197","v":0},{"$f":" Translate!E$444","v":"Check"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":" SUM(K53:K59)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$447","v":"Dashboard Analytical Routines"}]
[]
[{"$f":"Translate!$E$448","v":"Results for selected fiscal regimes"},null,null,null,{"$f":" Translate!E$584","v":"Return to"},{"$f":"$A$1","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$515","v":"Live results"},{"$f":" Translate!E$516","v":"Select regimes to compare"},null,null,null,{"$f":" Translate!E$747","v":"Difference between two selected regimes"},"=> ","Royalty + CIT"]
[null,{"$f":"Translate!$E$497 & \" 1\"","v":"Chart details 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$513","v":"Fiscal regime"},null,{"$f":" C6","v":"Royalty + CIT"},"Royalty + CIT",{"$f":" FiscalModel!L11","v":"High royalty / low CIT"},{"$f":" FiscalModel!M11","v":"RRT"},"Royalty + CIT + SP","Royalty + CIT, no debt",null,"High royalty / low CIT"]
[null,{"$f":" Translate!E$580","v":"Government revenues under alternative regimes"},{"$f":"Translate!$E$498","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N21","v":"Royalty"},{"$f":" $O$19","v":"US$ mn 2021"},{"$f":" IFERROR(O21, 0)","v":147.5},147.5,265.5,58.999999999999993,147.5,147.5,null,{"$f":" INDEX(U69:Y69, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U69:Y69, , MATCH(AA$68, U$68:Y$68, 0))","v":-118}]
[null,{"$f":"Dashboard!$S$69","v":"US$ mn 2021"},{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N22","v":"Carbon tax"},"US$ mn 2021",{"$f":" IFERROR(O22, 0)","v":0},0,0,0,0,0]
[null,{"$f":"Dashboard!$R$90","v":"AETR: full-cycle, NPV8"},{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N20","v":"Signature bonus"},"US$ mn 2021",{"$f":" IFERROR(O20, 0)","v":0},0,0,0,0,0,null,{"$f":" INDEX(U71:Y71, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U71:Y71, , MATCH(AA$68, U$68:Y$68, 0))","v":0}]
[null,{"$f":" Translate!E$581","v":"Fiscal regimes"},{"$f":"Translate!$E$500","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N23","v":"CIT: Mining company"},"US$ mn 2021",{"$f":" IFERROR(O23, 0)","v":362.41177277536571},362.41177277536571,235.43948848940033,207.33221317311876,258.86555198240404,386.81862297946748,null,{"$f":" INDEX(U72:Y72, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U72:Y72, , MATCH(AA$68, U$68:Y$68, 0))","v":126.97228428596537}]
[null,{"$f":" Translate!E504 & \": \" & C$7","v":"Project: Gold(2MMoz)"},{"$f":"Translate!$E$501","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRT: Mining company","US$ mn 2021",0,0,0,271.56362032610872,0,0,null,{"$f":" INDEX(U73:Y73, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U73:Y73, , MATCH(AA$68, U$68:Y$68, 0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend withholding tax","US$ mn 2021",95.722174595619009,95.722174595619009,96.641171644398881,92.895556939062502,95.48148919084673,105.51833737146043,null,{"$f":" INDEX(U74:Y74, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U74:Y74, , MATCH(AA$68, U$68:Y$68, 0))","v":-0.91899704877987176}]
[null,{"$f":"Translate!$E$497 & \" 2\"","v":"Chart details 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest withholding tax","US$ mn 2021",6.158557237434052,6.158557237434052,6.158557237434052,6.158557237434052,6.158557237434052,0,null,{"$f":" INDEX(U75:Y75, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U75:Y75, , MATCH(AA$68, U$68:Y$68, 0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT cashflow: government","US$ mn 2021",0,0,0,0,0,0]
[null,{"$f":" Translate!E$582","v":"Investor NPV & IRR under alternative regimes"},{"$f":"Translate!$E$498","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government revenues excluding participation","US$ mn 2021",611.79250460841877,611.79250460841877,603.73921737123328,636.94994767572405,508.00559841068485,639.83696035092794,null,{"$f":" INDEX(U77:Y77, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U77:Y77, , MATCH(AA$68, U$68:Y$68, 0))","v":8.0532872371854864}]
[null,{"$f":"Dashboard!$S$84","v":"US$ mn NPV8.0 real"},{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State participation cashflows including share of loan","US$ mn 2021",0,0,0,0,106.09054354538529,0,null,{"$f":" INDEX(U78:Y78, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U78:Y78, , MATCH(AA$68, U$68:Y$68, 0))","v":0}]
[null,{"$f":"Dashboard!$S$81","v":"% real"},{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government revenues including participation","US$ mn 2021",611.79250460841877,611.79250460841877,603.73921737123328,636.94994767572405,614.09614195607014,639.83696035092794,null,{"$f":" INDEX(U79:Y79, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U79:Y79, , MATCH(AA$68, U$68:Y$68, 0))","v":8.0532872371854864}]
[null,{"$f":" Translate!E$581","v":"Fiscal regimes"},{"$f":"Translate!$E$500","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$13 & \": \" & Inputs!F$84 & \", \" & Inputs!F$85","v":"IRR: FID forward, real"},null,"-------------------","-------------------","-------------------","-------------------","-------------------","-------------------",null,"--------------"]
[null,{"$f":" Translate!E504 & \": \" & C$7","v":"Project: Gold(2MMoz)"},{"$f":"Translate!$E$501","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$13 & \": \" &  Translate!E$504","v":"IRR: Project"},{"$f":" \"% \" & Inputs!F$85","v":"% real"},{"$f":" IFERROR( IF( T68= 0, NA(), H5), 0)","v":0.32357722056597038},0.32357722056597038,0.32357722056597038,0.32357722056597038,0.32357722056597038,0.32357722056597038,null,{"$f":" INDEX(U81:Y81, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U81:Y81, , MATCH(AA$68, U$68:Y$68, 0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$13  & \": \" &  Translate!E$506","v":"IRR: Mining company + lender"},{"$f":" \"% \" & Inputs!F$85","v":"% real"},{"$f":" IFERROR( IF( T68 = 0, NA(), H8), 0)","v":0.24324745050459429},0.24324745050459429,0.23649569920753888,0.24974644169449589,0.23793002183161893,0.22914604227668489,null,{"$f":" INDEX(U82:Y82, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U82:Y82, , MATCH(AA$68, U$68:Y$68, 0))","v":6.7517512970554083E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$16 & \": \" & Inputs!F$84 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"Project participants: FID forward, real, NPV8"},null,"-------------------","-------------------","-------------------","-------------------","-------------------","-------------------",null,"--------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F5 & \" \" & Inputs!F$59","v":"Project NPV8"},{"$f":" Inputs!$F$58","v":"US$ mn NPV8.0 real"},{"$f":"IFERROR( IF(T68 = 0, NA(), IFERROR(L5, NA())), 0)","v":671.39180427224403},671.39180427224403,671.39180427224403,671.39180427224403,671.39180427224403,671.39180427224403,null,{"$f":" INDEX(U84:Y84, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U84:Y84, , MATCH(AA$68, U$68:Y$68, 0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F6 & \" \" & Inputs!F$59","v":"Mining company NPV8"},{"$f":" Inputs!$F$58","v":"US$ mn NPV8.0 real"},{"$f":"IFERROR(L6, 0)","v":391.17398998490813},391.17398998490813,387.69226987019084,389.24157682616345,385.15654519807936,344.60834281596914,null,{"$f":" INDEX(U85:Y85, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U85:Y85, , MATCH(AA$68, U$68:Y$68, 0))","v":3.4817201147172909}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F8 & \" \" & Inputs!F$59","v":"Mining company + lender NPV8"},{"$f":" Inputs!$F$58","v":"US$ mn NPV8.0 real"},{"$f":" IFERROR(L8, 0)","v":370.06561133995615},370.06561133995615,366.58389122523892,368.13319818121141,364.04816655312737,344.60834281596914,null,{"$f":" INDEX(U86:Y86, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U86:Y86, , MATCH(AA$68, U$68:Y$68, 0))","v":3.4817201147172341}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F11 & \" \" & Inputs!F$59","v":"Government incl. participation NPV8"},{"$f":" Inputs!$F$58","v":"US$ mn NPV8.0 real"},{"$f":" IFERROR(L11, 0)","v":298.94221625663874},298.94221625663874,302.42393637135598,300.87462941538342,304.95966104346741,324.3994847806257,null,{"$f":" INDEX(U87:Y87, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U87:Y87, , MATCH(AA$68, U$68:Y$68, 0))","v":-3.4817201147172341}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$17 & \": \" & Inputs!F$83","v":"Government share metrics: full-cycle"},null,"-------------------","-------------------","-------------------","-------------------","-------------------","-------------------",null,"--------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$512 & \": \" & Inputs!F$83 & \", \" & Inputs!F$87","v":"AETR: full-cycle, undiscounted"},"%",{"$f":" IFERROR(I12, NA())","v":0.4067769312555975},0.4067769312555975,0.40142235197555404,0.42350395457162493,0.40830860502398275,0.42542351087162755,null,{"$f":" INDEX(U89:Y89, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U89:Y89, , MATCH(AA$68, U$68:Y$68, 0))","v":5.3545792800434588E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$512 & \": \" & Inputs!F$83 & \", \" & Inputs!F$59","v":"AETR: full-cycle, NPV8"},{"$f":"\"% \" & Inputs!$F$59","v":"% NPV8"},{"$f":" IFERROR( IF( T68 = 0, NA(), K12), 0)","v":0.46979066646539541},0.46979066646539541,0.47526222425880782,0.47282747296633421,0.47924714080422243,0.50979701717768555,null,{"$f":" INDEX(U90:Y90, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U90:Y90, , MATCH(AA$68, U$68:Y$68, 0))","v":-5.4715577934124071E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$510 & \": \" & Inputs!F$83 & \", \" & Inputs!F$87","v":"Government share of project benefits: full-cycle, undiscounted"},"%",{"$f":" I13","v":0.31633531779132301},0.31633531779132301,0.31217126027468112,0.3293433028312947,0.3175264436174095,0.33083607050203095,null,{"$f":" INDEX(U91:Y91, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U91:Y91, , MATCH(AA$68, U$68:Y$68, 0))","v":4.1640575166418947E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$510 & \": \" & Inputs!F$83 & \", \" & Inputs!F$59","v":"Government share of project benefits: full-cycle, NPV8"},{"$f":"\"% \" & Inputs!$F$59","v":"% NPV8"},{"$f":" K13","v":0.28782991830732063},0.28782991830732063,0.29118221571361164,0.28969049968850635,0.29362368227649122,0.31234088772254776,null,{"$f":" INDEX(U92:Y92, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U92:Y92, , MATCH(AA$68, U$68:Y$68, 0))","v":-3.3522974062910049E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$514","v":"Check: Government revenues data table"},null,{"$f":" SUM(T69:T76) + T78 - I11","v":0},0,0,0,0,0,null,{"$f":" INDEX(U93:Y93, , MATCH(AA$67, U$68:Y$68, 0)) - INDEX(U93:Y93, , MATCH(AA$68, U$68:Y$68, 0))","v":0}]
[]
[{"$f":"Translate!$E$449","v":"Government revenues profiles under selected regimes"},null,null,null,{"$f":" Translate!E$584","v":"Return to"},{"$f":"$A$1","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"Translate!$E$497","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$515","v":"Live results"}]
[null,{"$f":" A95","v":"Government revenues profiles under selected regimes"},{"$f":"Translate!$E$498","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$48","v":"Model calendar years"},{"$f":" ProjectCashflows!G$48","v":"Years"},{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,{"$f":" S99","v":"US$ mn 2021"},{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E$759","v":"Government revenues including participation"},{"$f":" FiscalModel!G$759","v":"US$ mn 2021"},{"$f":" FiscalModel!K$759","v":0},{"$f":" FiscalModel!L$759","v":0},{"$f":" FiscalModel!M$759","v":0},{"$f":" FiscalModel!N$759","v":0},{"$f":" FiscalModel!O$759","v":0.73750000000000004},{"$f":" FiscalModel!P$759","v":8.8656249999999979},{"$f":" FiscalModel!Q$759","v":18.595652328431374},{"$f":" FiscalModel!R$759","v":18.712036596501342},{"$f":" FiscalModel!S$759","v":25.901850013156011},{"$f":" FiscalModel!T$759","v":46.299109346897083},{"$f":" FiscalModel!U$759","v":52.085327833092393},{"$f":" FiscalModel!V$759","v":58.550023788694531},{"$f":" FiscalModel!W$759","v":58.550023788694531},{"$f":" FiscalModel!X$759","v":57.588994802792826},{"$f":" FiscalModel!Y$759","v":57.607838508398764},{"$f":" FiscalModel!Z$759","v":57.626312729581016},{"$f":" FiscalModel!AA$759","v":47.429674711132272},{"$f":" FiscalModel!AB$759","v":38.435881555790353},{"$f":" FiscalModel!AC$759","v":28.28939753761021},{"$f":" FiscalModel!AD$759","v":20.591642791157952},{"$f":" FiscalModel!AE$759","v":15.925613276488066},{"$f":" FiscalModel!AF$759","v":0},{"$f":" FiscalModel!AG$759","v":0},{"$f":" FiscalModel!AH$759","v":0},{"$f":" FiscalModel!AI$759","v":0},{"$f":" FiscalModel!AJ$759","v":0},{"$f":" FiscalModel!AK$759","v":0},{"$f":" FiscalModel!AL$759","v":0},{"$f":" FiscalModel!AM$759","v":0},{"$f":" FiscalModel!AN$759","v":0},{"$f":" FiscalModel!AO$759","v":0},{"$f":" FiscalModel!AP$759","v":0},{"$f":" FiscalModel!AQ$759","v":0},{"$f":" FiscalModel!AR$759","v":0},{"$f":" FiscalModel!AS$759","v":0},{"$f":" FiscalModel!AT$759","v":0},{"$f":" FiscalModel!AU$759","v":0},{"$f":" FiscalModel!AV$759","v":0},{"$f":" FiscalModel!AW$759","v":0},{"$f":" FiscalModel!AX$759","v":0}]
[null,null,{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"}]
[null,{"$f":" S98","v":"Years"},{"$f":"Translate!$E$500","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$516","v":"Select regimes to compare"}]
[null,{"$f":" Translate!E504 & \": \" & C$7","v":"Project: Gold(2MMoz)"},{"$f":"Translate!$E$501","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $C$6","v":"Royalty + CIT"},{"$f":" IFERROR( IF( $R102 = 0, NA(), S99), \"\")","v":"US$ mn 2021"},0,0,0,0,0.73750000000000004,8.8656249999999979,18.595652328431374,18.712036596501342,25.901850013156011,46.299109346897083,52.085327833092393,58.550023788694531,58.550023788694531,57.588994802792826,57.607838508398764,57.626312729581016,47.429674711132272,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" TRANSPOSE( U68:Y68)","v":"Royalty + CIT"},"US$ mn 2021",0,0,0,0,0.73750000000000004,8.8656249999999979,18.595652328431374,18.712036596501342,25.901850013156011,46.299109346897083,52.085327833092393,58.550023788694531,58.550023788694531,57.588994802792826,57.607838508398764,57.626312729581016,47.429674711132272,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High royalty / low CIT","US$ mn 2021",0,0,0,0,1.3274999999999999,12.848125,26.560652328431374,26.677036596501338,26.791138820099359,44.382572883462295,49.017998520891041,55.202374134781799,55.202374134781806,54.437919259632721,54.452908570910182,54.467603974123342,44.917511232175471,36.45513599497167,27.063397300723707,19.145959136541393,14.789009483205762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRT","US$ mn 2021",0,0,0,0,0.29499999999999998,5.8787499999999993,12.621902328431373,12.738286596501341,19.756148905492452,36.6071057141233,58.818153960670834,64.69592920081476,64.695929200814774,63.532183163199427,63.555001712956624,63.57737284016951,52.253508442829222,43.691213996907365,31.583669464881332,24.159236789210699,18.49055535872105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty + CIT + SP","US$ mn 2021",0,0,0,0,0.73750000000000004,11.866562499999997,23.479065967953428,24.109228587418286,29.268415426252531,42.900422417029823,47.122423482050415,58.52233672130361,58.522336721303631,57.561307735401932,57.580151441007871,57.598625662190109,47.401987643741371,38.984194488399453,29.040970806691682,16.97160287212019,12.429009483205762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty + CIT, no debt","US$ mn 2021",0,0,0,0,0.73750000000000004,5.53125,24.53125,34.87144825129328,40.250319689645849,53.893842841520907,58.550023788694538,58.550023788694531,58.550023788694531,57.588994802792826,57.607838508398764,57.626312729581016,39.884513794660577,31.597899403183778,23.548462896121233,20.591642791157952,15.925613276488088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$517","v":"Difference between two regimes"},null,{"$f":" T103 - T104","v":0},0,0,0,-0.58999999999999986,-3.9825000000000017,-7.9649999999999999,-7.9649999999999963,-0.88928880694334822,1.9165364634347881,3.0673293122013519,3.3476496539127325,3.3476496539127254,3.1510755431601041,3.154929937488582,3.158708755457674,2.5121634789568006,1.9807455608186828,1.2260002368865024,1.445683654616559,1.1366037932823048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$518","v":"Cumulative difference"},null,{"$f":" S110 + T109","v":0},{"$f":" T110 + U109","v":0},0,0,-0.58999999999999986,-4.5725000000000016,-12.537500000000001,-20.502499999999998,-21.391788806943346,-19.475252343508558,-16.407923031307206,-13.060273377394473,-9.7126237234817481,-6.561548180321644,-3.406618242833062,-0.24790948737538798,2.2642539915814126,4.2449995524000954,5.4709997892865978,6.9166834439031568,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616,8.0532872371854616]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Translate!$E$450","v":"Progressivity analysis across a range of mineral prices"},null,null,null,{"$f":" Translate!E$584","v":"Return to"},{"$f":"$A$1","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"Translate!$E$497","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$17","v":"Government share metrics"}]
[null,{"$f":"Translate!$E$450","v":"Progressivity analysis across a range of mineral prices"},{"$f":"Translate!$E$498","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":"AETR: full-cycle, undiscounted"},"%",0.4067769312555975]
[null,{"$f":" R129","v":"AETR: full-cycle, undiscounted"},{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AETR: full-cycle, NPV8","% NPV8",0.46979066646539541]
[null,null,{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government share of project benefits: full-cycle, undiscounted","%",0.31633531779132301]
[null,{"$f":" R151 & \" / \" & S133 & \" price: \" & S135","v":"IRR: Project % real / Gold price: US$ / ounce const"},{"$f":"Translate!$E$500","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government share of project benefits: full-cycle, NPV8","% NPV8",0.28782991830732063]
[null,{"$f":" Translate!E504 & \": \" & C$7","v":"Project: Gold(2MMoz)"},{"$f":"Translate!$E$501","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$519","v":"Select metric"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AETR: full-cycle, undiscounted",{"$f":" INDEX( S124:S127, MATCH(R129, R124:R127, 0), )","v":"%"},{"$f":" INDEX( T124:T127, MATCH(R129, R124:R127, 0), )","v":0.4067769312555975}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$444 & \": \" & Translate!$E$519","v":"Check: Select metric"},{"$f":"IFERROR(MIN( 0, MATCH(R129,$R$124:$R$127,0) ), 1 )","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$520","v":"Create range of mineral prices"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$9","v":"Mineral"},{"$f":" ProjectCashflows!F$9","v":"Gold"},{"$f":" ProjectCashflows!G$9","v":"Label"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$10","v":"Mineral units"},{"$f":" ProjectCashflows!F$10","v":"ounce"},{"$f":" ProjectCashflows!G$10","v":"Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$521","v":"Price label"},{"$f":" ProjectCashflows!$G$81","v":"US$ / ounce const"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$522","v":"Starting price multiplier"},0.75,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$523","v":"Increment"},0.05,"%"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$524","v":"Data table to perform sensitivity analysis"},null,{"$f":" Translate!E$748","v":"Range of price multipliers"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$525","v":"Selected regimes (from above)"},{"$f":" T129","v":0.4067769312555975},{"$f":" $S$137","v":0.75},{"$f":" T141 + $S$138","v":0.8},0.85000000000000009,0.90000000000000013,0.95000000000000018,1.0000000000000002,1.0500000000000003,1.1000000000000003,1.1500000000000004,1.2000000000000004,1.2500000000000004,1.3000000000000005,1.3500000000000005,1.4000000000000006,1.4500000000000006,1.5000000000000007,1.5500000000000007,1.6000000000000008,1.6500000000000008,1.7000000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" TRANSPOSE(U68:Y68)","v":"Royalty + CIT"},0.43248621988710206,0.42367445989582248,0.41745407710862309,0.41295566686601654,0.40947281686851722,0.40677693125559761,0.4046070948280468,0.40285559795275722,0.40137301052607927,0.40010181864503025,0.39902982684832694,0.39809761770322261,0.40157958483816064,0.40056268986729027,0.39965156661171525,0.39883143436035884,0.39808931088370358,0.39741457149996473,0.39679843715824159,0.3962335903588371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High royalty / low CIT",0.4606932978335781,0.44063181078691982,0.42656210436822284,0.41601948256665128,0.40791236129301378,0.40142235197555404,0.39617288393206557,0.39181392145644744,0.38815825941372778,0.38502384195884831,0.38230660517675663,0.37994658699586964,0.37786870763574659,0.37602136222829996,0.37731076114768275,0.37563450690989481,0.3741176934683455,0.37273860521821994,0.37147929880800135,0.37032481812560308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRT",0.37623963271170374,0.39606905814068294,0.4076886319420488,0.41509139840233017,0.42008916387085521,0.42350395457162521,0.4260383450269542,0.42814229283030014,0.42948482971923629,0.43060396313346394,0.4315676505464478,0.43241107746696289,0.43532253405723087,0.43568008009580622,0.43591345969565048,0.43612353241135587,0.4363136235751553,0.43648645464538932,0.4366442743314109,0.43678895697364584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty + CIT + SP",0.4343189273252524,0.42549724990077836,0.41924597680706643,0.4146629291500748,0.41110745638500173,0.40830860502398281,0.40603804918919389,0.40418445249631929,0.40261544076140915,0.40127014742976563,0.40012319947856023,0.39912324288087164,0.40271901810291028,0.40159509022990975,0.40058930474019577,0.39968396387328958,0.39886473659549943,0.39811989436109202,0.39743974600923321,0.3968162137798929]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty + CIT, no debt",0.46800527451353685,0.45368387924944942,0.44348146306715747,0.43589197133845636,0.43005613367820261,0.42542351087162761,0.4216016899452944,0.41844671913188997,0.41578925051880844,0.41350493078805151,0.41151227535984042,0.40976828741435123,0.40823536422825052,0.40690844618390176,0.40572100796201427,0.40465215544803829,0.40368255585354829,0.40279696876528437,0.40198830006916847,0.40124694563743524]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$526","v":"Data table to generate pre-tax IRR"},null,{"$f":" T141","v":0.75},0.8,0.85000000000000009,0.90000000000000013,0.95000000000000018,1.0000000000000002,1.0500000000000003,1.1000000000000003,1.1500000000000004,1.2000000000000004,1.2500000000000004,1.3000000000000005,1.3500000000000005,1.4000000000000006,1.4500000000000006,1.5000000000000007,1.5500000000000007,1.6000000000000008,1.6500000000000008,1.7000000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$78","v":"Gold (into model) (into model)"},{"$f":" ProjectCashflows!F$78","v":1500},1125,1200,1275.0000000000002,1350.0000000000002,1425.0000000000002,1500.0000000000002,1575.0000000000005,1650.0000000000005,1725.0000000000005,1800.0000000000007,1875.0000000000007,1950.0000000000007,2025.0000000000009,2100.0000000000009,2175.0000000000009,2250.0000000000009,2325.0000000000009,2400.0000000000009,2475.0000000000014,2550.0000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" R81 & \" \" & S81","v":"IRR: Project % real"},{"$f":" T81","v":0.32357722056597038},0.18866750940001431,0.21737525960018766,0.24504110399264944,0.27186988463332429,0.29801118927976789,0.32357722056597038,0.34865401307900878,0.37330877364827963,0.39759485096804936,0.42155519651901585,0.44522483256688439,0.46863264798217719,0.49180272761671207,0.514755351279085,0.53750775430564457,0.56007471337055925,0.58246900238500876,0.60470175062542375,0.62678272646542266,0.64872056401382161]
[]
[{"$f":"Translate!$E$451","v":"Breakeven mineral price and marginal effective tax rate"},null,null,null,{"$f":" Translate!E$584","v":"Return to"},{"$f":"$A$1","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$527","v":"Investor hurdle Rate (real terms)"},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$9","v":"Mineral"},{"$f":" ProjectCashflows!F$9","v":"Gold"},{"$f":" ProjectCashflows!G$9","v":"Label"}]
[null,{"$f":"Translate!$E$497","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$10","v":"Mineral units"},{"$f":" ProjectCashflows!F$10","v":"ounce"},{"$f":" ProjectCashflows!G$10","v":"Units"}]
[null,{"$f":" A153","v":"Breakeven mineral price and marginal effective tax rate"},{"$f":"Translate!$E$498","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$521","v":"Price label"},{"$f":" ProjectCashflows!$G$81","v":"US$ / ounce const"}]
[null,{"$f":" R163 & \" \" & S163","v":"Breakeven price: Gold US$ / ounce const"},{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$525","v":"Selected regimes (from above)"}]
[null,{"$f":" R169","v":"Marginal Effective Tax Rate (METR)"},{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$528","v":"Regime count"},{"$f":" SUM(U160:Y160)","v":5},null,{"$f":" ISTEXT(U161) * 1","v":1},{"$f":" ISTEXT(V161) * 1","v":1},{"$f":" ISTEXT(W161) * 1","v":1},{"$f":" ISTEXT(X161) * 1","v":1},{"$f":" ISTEXT(Y161) * 1","v":1}]
[null,{"$f":" Translate!E$581","v":"Fiscal regimes"},{"$f":"Translate!$E$500","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$515","v":"Live results"},{"$f":" (U68:Y68)","v":"Royalty + CIT"},"High royalty / low CIT","RRT","Royalty + CIT + SP","Royalty + CIT, no debt"]
[null,{"$f":" Translate!E504 & \": \" & C$7","v":"Project: Gold(2MMoz)"},{"$f":"Translate!$E$501","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$124","v":"Regime name"},null,{"$f":" C6","v":"Royalty + CIT"},"Royalty + CIT","High royalty / low CIT","RRT"]
[null,{"$f":" Translate!E$513 & \": \" & C$6","v":"Fiscal regime: Royalty + CIT"},{"$f":"Translate!$E$501 & \" 2\"","v":"Text box 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$749 & \": \" & S156","v":"Breakeven price: Gold"},{"$f":" S158","v":"US$ / ounce const"},{"$f":" MineralPrice","v":1500},1051.8260048711902,1093.6912898225098,1004.410744188513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$13 & \": \" &  Translate!E$504","v":"IRR: Project"},{"$f":" S81","v":"% real"},{"$f":" T81","v":0.32357722056597038},0.15618854889561473,0.17343478546602942,0.13594361729386306]
[null,{"$f":"Translate!$E$502","v":"Named ranges used in macro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$13  & \": \" &  Translate!E$506","v":"IRR: Mining company + lender"},{"$f":" S82","v":"% real"},{"$f":" T82","v":0.24324745050459429},0.10000054453045815,9.9999998413236924E-2,0.10000013481340853]
[null,"RegimeSelected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$529","v":"Difference from hurdle rate (used by macro)"},null,{"$f":" (S155 - T165) * 10^3","v":-143.24745050459427},-5.4453045814084611E-4,1.5867630820398659E-6,-1.3481340851995149E-4]
[null,"MineralPrice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":"AETR: full-cycle, undiscounted"},{"$f":" S89","v":"%"},{"$f":" T89","v":0.4067769312555975},0.52908001131271498,0.56945025868201038,0.41161638192653061]
[null,"BreakevenRegimeCount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":"AETR: full-cycle, NPV8"},{"$f":" S90","v":"% NPV8"},{"$f":" T90","v":0.46979066646539541},0.84646900681286197,0.8698921155617001,0.76338764493919442]
[null,"BreakevenResultsTable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$530","v":"Marginal Effective Tax Rate (METR)"},{"$f":" \"% \" & Inputs!F$85","v":"% real"},{"$f":" (T164 - T165) / T164","v":0.24825533120307705},0.35974471087959614,0.42341440821960208,0.26439992693998399]
[null,"Breakeven1"]
[null,"BreakevenMacroDifference"]
[null,"BreakevenResults"]
[]
[]
[]
[{"$f":"Translate!$E$452 & \": \" & Inputs!F83 & \", \" & Inputs!F$85","v":"Net present value table: full-cycle, real"},null,null,null,{"$f":" Translate!E$584","v":"Return to"},{"$f":"$A$1","v":{"$error":"#VALUE!"}}]
[]
[null,{"$f":"Translate!$E$497","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$515","v":"Live results"},{"$f":" Translate!E$750","v":"Choose alternative discount rates"}]
[null,{"$f":"A176","v":"Net present value table: full-cycle, real"},{"$f":"Translate!$E$498","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" C25","v":0.08},0,0.05,7.0000000000000007E-2,0.1]
[null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E191","v":"Total: Project cashflow before decommissioning fund"},{"$f":" Analysis!G191","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F191","v":505.1398131257335},1504,758.59450081565524,578.60377950700445,384.13666973302725]
[null,{"$f":" S190","v":"% real"},{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E192","v":"Total: Net decommissioning cashflows"},{"$f":" Analysis!G192","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F192","v":-1.8924775469705732},-0.40000000000000924,-2.0449541391891302,-1.9779899071580749,-1.6746583311263956]
[null,{"$f":" Translate!E$583","v":"Discount rates"},{"$f":"Translate!$E$500","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E193","v":"Total: Government revenues excluding participation"},{"$f":" Analysis!G193","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F193","v":237.30996946654363},611.79250460841865,332.67491715870136,265.01566033390003,191.48009059671747]
[null,{"$f":" Translate!E504 & \": \" & C$7","v":"Project: Gold(2MMoz)"},{"$f":"Translate!$E$501","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E194","v":"Total: State participation cashflows including share of loan"},{"$f":" Analysis!G194","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F194","v":0},0,0,0,0]
[null,{"$f":" Translate!E$513 & \": \" & C$6","v":"Fiscal regime: Royalty + CIT"},{"$f":"Translate!$E$501 & \" 2\"","v":"Text box 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E195","v":"Total: Government revenues including participation"},{"$f":" Analysis!G195","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F195","v":237.30996946654363},611.79250460841865,332.67491715870136,265.01566033390003,191.48009059671747]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E196","v":"Total: Net cashflow after fiscal regime: Parent company (excluding loan)"},{"$f":" Analysis!G196","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F196","v":282.69387763624388},831.01304756082709,420.06357957657974,322.3681463599043,217.60397487178298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E197","v":"Total: Project loan cashflows net of state participation share, met by parent company"},{"$f":" Analysis!G197","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F197","v":-16.756511524024599},60.794447830754194,3.8110499411849901,-10.7580170939579,-26.622054066599588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E198","v":"Total: Investors (Parent company + lender)"},{"$f":" Analysis!G198","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F198","v":265.93736611221931},891.80749539158114,423.87462951776467,311.61012926594645,190.98192080518336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E199","v":"Total: Project benefits"},{"$f":" Analysis!G199","v":"US$ mn 2021 NPV8"},{"$f":" Analysis!F199","v":824.47985554150762},1934,1114.4087203954355,909.5212759870509,681.90327782611587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--------------","--------------","--------------","--------------","--------------","--------------","--------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$436","v":"Average Effective Tax Rate (incl. participation)"},{"$f":" \"% \" & Inputs!F$85","v":"% real"},{"$f":" T184 / T180","v":0.46979066646539541},{"$f":" U184 / U180","v":0.4067769312555975},{"$f":" V184 / V180","v":0.43854116632931422},{"$f":" W184 / W180","v":0.45802614797937352},{"$f":" X184 / X180","v":0.49846865890151809}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$435","v":"Average Effective Tax Rate (excl. participation)"},{"$f":" \"% \" & Inputs!F$85","v":"% real"},{"$f":" T182 / T180","v":0.46979066646539541},{"$f":" U182 / U180","v":0.4067769312555975},{"$f":" V182 / V180","v":0.43854116632931422},{"$f":" W182 / W180","v":0.45802614797937352},{"$f":" X182 / X180","v":0.49846865890151809}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!$E$510","v":"Government share of project benefits"},{"$f":" \"% \" & Inputs!F$85","v":"% real"},{"$f":" T184 / T188","v":0.28782991830732063},{"$f":" U184 / U188","v":0.31633531779132301},{"$f":" V184 / V188","v":0.29852145902147587},{"$f":" W184 / W188","v":0.29137928636830823},{"$f":" X184 / X188","v":0.28080241996658145}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$444","v":"Check"},{"$f":" IF( ABS(T180 + T181 - SUM(T184:T186)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(U180 + U181 - SUM(U184:U186)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(V180 + V181 - SUM(V184:V186)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(W180 + W181 - SUM(W184:W186)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(X180 + X181 - SUM(X184:X186)) > CHK_TOL, 1, 0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!$E$444 & \": \" & \": \" & A176","v":"Check: : Net present value table: full-cycle, real"},null,null,{"$f":" IF( SUM(T194:X194)<CHK_TOL, 0, 1)","v":0},{"$f":" Translate!E$444","v":"Check"}]

{"sheet":"Inputs","index":6,"n_rows":102,"n_cols":50,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"},null,null,null,{"$f":" Track!$F$1","v":0},{"$f":" Track!$G$1","v":"Track changes"}]
[]
[{"$f":"Translate!$E$368","v":"Model timeline"}]
[]
[null,null,null,null,{"$f":"Translate!$E$533","v":"Model first calendar year"},2021,{"$f":" Translate!E$361","v":"Calendar year"}]
[]
[{"$f":"Translate!$E$570","v":"Project selection and sensitivities"}]
[]
[null,{"$f":"Translate!$E$576","v":"Selecting project"}]
[null,null,null,null,{"$f":" Dashboard!B$7","v":"Selected project"},{"$f":" Dashboard!C$7","v":"Gold(2MMoz)"},{"$f":" Dashboard!D$7","v":"Option"}]
[]
[null,{"$f":"Translate!$E$577","v":"Project data location"}]
[null,null,null,null,{"$f":"Translate!$E$402","v":"First row of project data"},12,{"$f":" Translate!E$587","v":"row"}]
[]
[null,{"$f":"Translate!$E$578","v":"List of projects"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 1\"","v":"Project 1"},{"$f":" 'Gold(2MMoz)'!A1","v":{"$error":"#VALUE!"}},{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 2\"","v":"Project 2"},{"$f":" 'IronOre(250MMt)'!A1","v":{"$error":"#VALUE!"}},{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 3\"","v":"Project 3"},{"$f":" 'Coal(250MMt)'!A1","v":{"$error":"#VALUE!"}},{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 4\"","v":"Project 4"},null,{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 5\"","v":"Project 5"},null,{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 6\"","v":"Project 6"},null,{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 7\"","v":"Project 7"},null,{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 8\"","v":"Project 8"},null,{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 9\"","v":"Project 9"},null,{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,{"$f":"Translate!$E$504 & \" 10\"","v":"Project 10"},null,{"$f":" Translate!E$588","v":"Name"}]
[]
[null,{"$f":"Translate!$E$377","v":"Mineral Price"}]
[null,null,null,null,{"$f":" Dashboard!B$17","v":"Gold (into model)"},{"$f":" Dashboard!C$17","v":1500},{"$f":" Dashboard!D$17","v":"US$ 2021 / ounce"}]
[]
[null,{"$f":"Translate!$E$579","v":"Sensitivity parameters"}]
[null,null,null,null,{"$f":" Dashboard!B$19","v":"Price sensitivity"},{"$f":" Dashboard!C$19","v":1},{"$f":" Dashboard!D$19","v":"factor"}]
[null,null,null,null,{"$f":" Dashboard!B$20","v":"Production sensitivity"},{"$f":" Dashboard!C$20","v":1},{"$f":" Dashboard!D$20","v":"factor"}]
[null,null,null,null,{"$f":" Dashboard!B$21","v":"Exploration cost sensitivity"},{"$f":" Dashboard!C$21","v":1},{"$f":" Dashboard!D$21","v":"factor"}]
[null,null,null,null,{"$f":" Dashboard!B$22","v":"Capex sensitivity (Development; Replacement; Decommissioning) "},{"$f":" Dashboard!C$22","v":1},{"$f":" Dashboard!D$22","v":"factor"}]
[null,null,null,null,{"$f":" Dashboard!B$23","v":"Operating cost sensitivity"},{"$f":" Dashboard!C$23","v":1},{"$f":" Dashboard!D$23","v":"factor"}]
[]
[null,{"$f":"Translate!$E$334","v":"Economic limit test"}]
[null,null,null,null,{"$f":"Translate!$E$534","v":"ELT applies"},"yes",{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$444 & \": \" & Translate!E534","v":"Check: ELT applies"},{"$f":"IFERROR(MIN( 0, MATCH(F40,$F$81:$F$82,0) ), 1 )","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[{"$f":"Translate!$E$571","v":"Economic assumptions"}]
[]
[null,null,null,null,{"$f":"Translate!$E$535","v":"Inflation rate"},0.02,"%"]
[null,null,null,null,{"$f":"Translate!$E$537 & \": \" & F85","v":"LIBOR: real"},0,{"$f":" \"% \" & Inputs!F$85","v":"% real"}]
[null,null,null,null,{"$f":"Translate!$E$537 & \": \" & F86","v":"LIBOR: nominal"},{"$f":" ( 1  + F45 ) * ( 1 + F46 ) - 1","v":2.0000000000000018E-2},"%"]
[]
[{"$f":"Translate!$E$572","v":"Evaluation parameters"}]
[]
[null,null,null,null,{"$f":" E$7","v":"Model first calendar year"},{"$f":" F$7","v":2021},"Calendar year"]
[null,null,null,null,{"$f":" Translate!E$427","v":"Label for real terms cashflows"},{"$f":" Translate!E$9 & \" \" & F51","v":"US$ 2021"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$427 & \": \" & Translate!E$343","v":"Label for real terms cashflows: Million"},{"$f":" Translate!E$10 & \" \" & F51","v":"US$ mn 2021"},{"$f":" Translate!E$585","v":"Label"}]
[]
[null,null,null,null,{"$f":" Dashboard!B$25","v":"Discount rate"},{"$f":" Dashboard!C$25","v":0.08},{"$f":" Dashboard!D$25","v":"% real"}]
[]
[null,null,null,null,{"$f":" E$77","v":"one hundred"},{"$f":" F$77","v":100},{"$f":" G$77","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!$E$538","v":"NPV label "},{"$f":" Translate!E$10 & \" \" & Translate!$E$8 & TEXT(F55 * F57, \"#.0\") & \" \" & F$85","v":"US$ mn NPV8.0 real"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$539","v":"Short NPV label"},{"$f":" Translate!$E$8 & F55 * F57","v":"NPV8"},{"$f":" Translate!E$585","v":"Label"}]
[]
[{"$f":"Translate!$E$373","v":"GHG emissions from coal combustion"}]
[]
[null,null,null,null,{"$f":"Translate!$E$540","v":"Heat content per coal consumed"},20.92,{"$f":" Translate!E$751 & \" \" & Translate!E$344 & \" / \" & Translate!E$598","v":"Btu mn / MT"}]
[null,null,null,null,{"$f":"Translate!$E$541","v":"Average carbon coefficient of coal combusted (EPA)"},26.08,{"$f":" Translate!E$753 & \" / \" & Translate!E$751 & \" \" & Translate!E$344","v":"kilograms of Carbon / Btu mn"}]
[null,null,null,null,{"$f":"Translate!$E$542","v":"Ratio of molecular weight of carbon dioxide to carbon"},{"$f":"44/12","v":3.6666666666666665},{"$f":" Translate!E$754 & \" / \" & Translate!E$753","v":"kilograms of CO2 / kilograms of Carbon"}]
[]
[{"$f":"Translate!$E$573","v":"Model name and version"}]
[]
[null,null,null,null,"Simplified Mining FARI model",{"$f":" Translate!E$588","v":"Name"}]
[null,null,null,null,"February 2022",{"$f":" Translate!E$613","v":"Date"}]
[null,null,null,null,{"$f":"E69 & \": \" & E70","v":"Simplified Mining FARI model: February 2022"},{"$f":" Translate!E$585","v":"Label"}]
[]
[{"$f":"Translate!$E$574","v":"Technical parameters"}]
[null,null,null,null,{"$f":"Translate!$E$543","v":"Model check tolerance level"},9.9999999999999995E-7,{"$f":" Translate!E$594","v":"Tolerance"}]
[null,null,null,null,{"$f":"Translate!$E$544","v":"Production days per year"},365,{"$f":" Translate!E$595","v":"Days"}]
[null,null,null,null,{"$f":"Translate!$E$545","v":"one thousand"},{"$f":" 10^3","v":1000},{"$f":" Translate!E$554","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!$E$546","v":"one hundred"},100,{"$f":" Translate!E$554","v":"Constant"}]
[]
[{"$f":"Translate!$E$575","v":"Global labels"}]
[]
[null,null,null,null,{"$f":" Translate!E$585 & \": \" & F81","v":"Label: yes"},{"$f":" Translate!E$589","v":"yes"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$585 & \": \" & F82","v":"Label: no"},{"$f":" Translate!E$590","v":"no"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$585 & \": \" & F83","v":"Label: full-cycle"},{"$f":" Translate!E$3","v":"full-cycle"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$585 & \": \" & F84","v":"Label: FID forward"},{"$f":" Translate!E$4","v":"FID forward"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$585 & \": \" & F85","v":"Label: real"},{"$f":" Translate!E$6","v":"real"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$585 & \": \" & F86","v":"Label: nominal"},{"$f":" Translate!E$5","v":"nominal"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$585 & \": \" & F87","v":"Label: undiscounted"},{"$f":" Translate!E$7","v":"undiscounted"},{"$f":" Translate!E$585","v":"Label"}]
[]
[null,null,null,null,{"$f":" Dashboard!B$5","v":"Language"},{"$f":" Dashboard!C$5","v":"English"},{"$f":" Dashboard!D$5","v":"Option"}]
[null,null,null,null,{"$f":"Translate!$E$547","v":"English"},"English",{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$548","v":"French"},"French",{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$549","v":"Spanish"},"Spanish",{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$550","v":"Other1"},"Other1",{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$551","v":"Other2"},"Other2",{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$552","v":"Language selected"},{"$f":"MATCH(F89, F90:F94)","v":1},{"$f":" Translate!E$593","v":"option selected"}]
[]
[{"$f":" $A$1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$41","v":"Check: ELT applies"},{"$f":"F41","v":0},{"$f":" Translate!E$444","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},{"$f":" SUM(F99:F101)","v":0},{"$f":" Dashboard!L$60","v":"Check"}]

{"sheet":"FiscalModel","index":7,"n_rows":807,"n_cols":60,"rows_kept":807,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"},null,null,null,{"$f":" Track!$F$1","v":0},{"$f":" Track!$G$1","v":"Track changes"}]
[{"$f":"Translate!$E$20","v":"Fiscal regime parameters"}]
[]
[null,{"$f":"Translate!$E$591","v":"Translation of options"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$591","v":"Check: Translation of options"},{"$f":" MIN( 1, SUM(I16:I66))","v":0},{"$f":" Translate!E444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$41","v":"Fiscal regime selection"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$621","v":"alternative sets of fiscal paramemters"}]
[null,null,null,null,{"$f":"Translate!$E$123","v":"Regime number"},null,{"$f":"Translate!E612","v":"number"},null,null,null,{"$f":" J10 + 1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,null,{"$f":"Translate!$E$124","v":"Regime name"},null,{"$f":"Translate!$E$124","v":"Regime name"},null,null,null,"Royalty + CIT","High royalty / low CIT","RRT","Royalty + CIT + SP","Royalty + CIT, no debt"]
[null,null,null,null,{"$f":" Dashboard!B$6","v":"Fiscal regime selected"},{"$f":" Dashboard!C$6","v":"Royalty + CIT"},{"$f":" Dashboard!D$6","v":"Option"}]
[null,null,null,null,{"$f":"Translate!$E$125","v":"Selected regime number"},{"$f":" MATCH( $F12, K11:AX11, 0)","v":1},{"$f":"Translate!$E$123","v":"Regime number"}]
[{"$f":"Translate!$E$21","v":"Top of fiscal regime parameters"}]
[null,{"$f":"Translate!$E$24","v":"Bonus"}]
[null,null,null,null,{"$f":"Translate!$E$126","v":"Signature bonus (first period of activity)"},{"$f":" INDEX(K16:AX16,$F$13)","v":0},{"$f":" Translate!E$10","v":"US$ mn"},{"$f":"Translate!$E$281","v":"incurred in period of first project activity"},null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$127","v":"Bonuses tax deductible"},{"$f":" INDEX(K17:AX17,$F$13)","v":0},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$282","v":"depreciated for CIT if deductible, expensed for RRT if deductible; 0 = non-deductible"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K17:AX17<>\"\",MATCH(K17:AX17,Inputs!$F$81:$F$82,0),0) ),1))","v":0}]
[null,{"$f":"Translate!$E$25","v":"Royalty"}]
[null,null,null,null,{"$f":"Translate!$E$128","v":"Royalty rate: flat"},{"$f":" INDEX(K19:AX19,$F$13)","v":0.05},"%",{"$f":"Translate!$E$283","v":"ad-valorem royalty"},null,null,0.05,0.09,0.02,0.05,0.05]
[null,null,null,null,{"$f":"Translate!$E$129","v":"Additional royalty rate above price threshold"},{"$f":" INDEX(K20:AX20,$F$13)","v":0},"%",{"$f":"Translate!$E$284","v":"applies in addition to any flat royalty"}]
[null,null,null,null,{"$f":"Translate!$E$130","v":"Threshold for price royalty (0 = no price royalty)"},{"$f":" INDEX(K21:AX21,$F$13)","v":0},{"$f":" Dashboard!D$17","v":"US$ 2021 / ounce"}]
[null,null,null,null,{"$f":"Translate!$E$131","v":"Price threshold inflation indexed"},{"$f":" INDEX(K22:AX22,$F$13)","v":0},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$285","v":"yes or no"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K22:AX22<>\"\",MATCH(K22:AX22,Inputs!$F$81:$F$82,0),0) ),1))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$132","v":"Royalty base (gross or net revenues) "},{"$f":" INDEX(K23:AX23,$F$13)","v":"net"},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$286","v":"net = revenues minus downstream costs"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K23:AX23<>\"\",MATCH(K23:AX23,$F$145:$F$146,0),0) ),1))","v":0},null,"net","net","net","net","net"]
[null,null,null,null,{"$f":"Translate!$E$133","v":"Royalty is CIT and RRT deductible"},{"$f":" INDEX(K24:AX24,$F$13)","v":"yes"},{"$f":"Translate!$E$351","v":"Option"},null,{"$f":"MAX(0,IFERROR(MIN( 0, IF(K24:AX24<>\"\",MATCH(K24:AX24,Inputs!$F$81:$F$82,0),0) ),1))","v":0},null,"yes","yes","yes","yes","yes"]
[null,{"$f":"Translate!$E$26","v":"Carbon tax"}]
[null,null,null,null,{"$f":"Translate!$E$134","v":"Tax per ton of CO2 eq emitted in start year"},{"$f":" INDEX(K26:AX26,$F$13)","v":20},{"$f":" Translate!E$730","v":"US$ / t CO2 eq"},null,null,null,20,20,20,20,20]
[null,null,null,null,{"$f":"Translate!$E$135","v":"Start year of carbon tax (0=from beginning)"},{"$f":" INDEX(K27:AX27,$F$13)","v":0},{"$f":" Translate!E$361","v":"Calendar year"},null,null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$136","v":"Carbon tax in real or nominal terms"},{"$f":" INDEX(K28:AX28,$F$13)","v":"nominal"},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$287","v":"Real, nominal; assumed nominal if empty"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K28:AX28<>\"\",MATCH(K28:AX28,$F$198:$F$199,0),0) ),1))","v":0},null,"nominal","nominal","nominal","nominal","nominal"]
[null,null,null,null,{"$f":"Translate!$E$137","v":"Method to change carbon tax over time"},{"$f":" INDEX(K29:AX29,$F$13)","v":"Percentage"},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$288","v":"Percentage, target year; assumed percentage if empty"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K29:AX29<>\"\",MATCH(K29:AX29,$F$237:$F$238,0),0) ),1))","v":0},null,"Percentage","Percentage","Percentage","Percentage","Percentage"]
[null,null,null,null,{"$f":"Translate!$E$138","v":"Percentage - annual increase above inflation"},{"$f":" INDEX(K30:AX30,$F$13)","v":0},"%",{"$f":"Translate!$E$289","v":"0 if a constant tax level; percentage relative to carbon price in the first year"}]
[null,null,null,null,{"$f":"Translate!$E$139","v":"Target year - tax per CO2 eq emitted in future year"},{"$f":" INDEX(K31:AX31,$F$13)","v":0},{"$f":" Translate!E$730","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":"Translate!$E$140","v":"Target year - year in which tax reaches target level"},{"$f":" INDEX(K32:AX32,$F$13)","v":0},{"$f":" Translate!E$361","v":"Calendar year"}]
[null,null,null,null,{"$f":"Translate!$E$141","v":"Carbon tax imposed on scope 3 emissions levied on investor"},{"$f":" INDEX(K33:AX33,$F$13)","v":"yes"},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$290","v":"no entry means not directly levied on investor"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K33:AX33<>\"\",MATCH(K33:AX33,Inputs!$F$81:$F$82,0),0) ),1))","v":0},null,"yes","yes","yes","yes","yes"]
[null,null,null,null,{"$f":"Translate!$E$142","v":"Carbon tax is CIT and RRT deductible"},{"$f":" INDEX(K34:AX34,$F$13)","v":"yes"},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$291","v":"no entry means not deductible for CIT and RRT"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K34:AX34<>\"\",MATCH(K34:AX34,Inputs!$F$81:$F$82,0),0) ),1))","v":0},null,"yes","yes","yes","yes","yes"]
[null,{"$f":"Translate!$E$42","v":"Decommissioning"}]
[null,null,null,null,{"$f":"Translate!$E$23","v":"Decommissioning fund"},{"$f":"INDEX(K36:AX36,$F$13)","v":"yes"},{"$f":" Translate!E$359","v":"Switch"},{"$f":"Translate!$E$285","v":"yes or no"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K36:AX36<>\"\",MATCH(K36:AX36,Inputs!$F$81:$F$82,0),0) ),1))","v":0},null,"yes","yes","yes","yes","yes"]
[null,null,null,null,{"$f":"Translate!$E$143","v":"Commencement of decommissioning provision"},{"$f":"INDEX(K37:AX37,$F$13)","v":0.6},{"$f":" Translate!E$364","v":"% depletion"},{"$f":"Translate!$E$292","v":"0 = from start of production"},null,null,0.6,0.6,0.6,0.6,0.6]
[null,{"$f":" Translate!E$30","v":"Corporate income tax"}]
[null,null,null,null,{"$f":"Translate!$E$43","v":"CIT rate"},{"$f":"INDEX(K39:AX39,$F$13)","v":0.28000000000000003},"%",null,null,null,0.28000000000000003,0.2,0.15,0.2,0.28000000000000003]
[null,null,null,null,{"$f":"Translate!$E$144","v":"Exploration costs depreciated or deducted immediately"},{"$f":"INDEX(K40:AX40,$F$13)","v":"expensed"},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$293","v":"must enter value"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K40:AX40<>\"\",MATCH(K40:AX40,$F$357:$F$358,0),0) ),1))","v":0},null,"expensed","expensed","expensed","expensed","expensed"]
[null,null,null,null,{"$f":"Translate!$E$145","v":"Depreciation starts from"},{"$f":"INDEX(K41:AX41,$F$13)","v":"Production"},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$293","v":"must enter value"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K41:AX41<>\"\",MATCH(K41:AX41,$F$390:$F$391,0),0) ),1))","v":0},null,"Production","Production","Production","Production","Production"]
[null,null,null,null,{"$f":"Translate!$E$146","v":"Development costs and replacement capital depreciation"},{"$f":"INDEX(K42:AX42,$F$13)","v":5},{"$f":" Translate!E$358","v":"Years"},null,null,null,5,5,5,5,5]
[null,{"$f":"Translate!$E$44","v":"Resource rent tax"},null,null,null,null,null,{"$f":"Translate!$E$294","v":"cashflow RRT"}]
[null,null,null,null,{"$f":"Translate!$E$147","v":"Uplift on negative cashflows"},{"$f":"INDEX(K44:AX44,$F$13)","v":0},"%",null,null,null,null,null,0.125]
[null,null,null,null,{"$f":"Translate!$E$148","v":"CIT is deducted for RRT"},{"$f":"INDEX(K45:AX45,$F$13)","v":0},{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$295","v":"no entry means not deducted; \"No\" means RRT is then deducted for CIT"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K45:AX45<>\"\",MATCH(K45:AX45,Inputs!$F$81:$F$82,0),0) ),1))","v":0},null,null,null,"yes"]
[null,null,null,null,{"$f":"Translate!$E$149","v":"RRT tax rate"},{"$f":"INDEX(K46:AX46,$F$13)","v":0},"%",null,null,null,null,null,0.25]
[null,{"$f":"Translate!$E$46","v":"Withholding tax on dividends and interest"}]
[null,null,null,null,{"$f":"Translate!$E$150","v":"Dividend withholding tax"},{"$f":"INDEX(K48:AX48,$F$13)","v":0.1},"%",{"$f":"Translate!$E$296","v":"paid once cumulative equity cashflow positive"},null,null,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,{"$f":"Translate!$E$151","v":"Interest withholding tax"},{"$f":"INDEX(K49:AX49,$F$13)","v":0.1},"%",{"$f":"Translate!$E$297","v":"paid when interest is paid"},null,null,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":"Translate!$E$47","v":"State participation: government equity in mining company"}]
[null,null,null,null,{"$f":"Translate!$E$152","v":"State participation"},{"$f":"INDEX(K51:AX51,$F$13)","v":0},"%",{"$f":"Translate!$E$298","v":"% share in mining company"},null,null,null,null,null,0.1]
[null,null,null,null,{"$f":"Translate!$E$153","v":"State participation meets share of equity contributions and mining company loan"},0,{"$f":"Translate!$E$351","v":"Option"},{"$f":"Translate!$E$299","v":"no entry means state does not pay equity contributions"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K52:AX52<>\"\",MATCH(K52:AX52,Inputs!$F$81:$F$82,0),0) ),1))","v":0},null,null,null,null,"no"]
[null,null,null,null,{"$f":"Translate!$E$154","v":"Carried interest: State participation equity and share of loan met by parent company"},0,"%",null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"Translate!$E$155","v":"Carried interest: Financing by parent company till production year"},0,{"$f":" Translate!E$360","v":"Production year"},{"$f":"Translate!$E$301","v":"financing till end of specified production year. 0 means end of year before production starts"},null,null,null,null,null,3]
[null,null,null,null,{"$f":"Translate!$E$157","v":"Carried interest: Proportion state participation cashflows used to repay equity carry"},{"$f":"INDEX(K55:AX55,$F$13)","v":0},"%",null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"Translate!$E$156","v":"Carried interest: Interest rate margin above LIBOR"},0,"%",null,null,null,null,null,null,0.05]
[null,{"$f":"Translate!$E$48","v":"Mining company financing assumptions"}]
[null,null,null,null,{"$f":"Translate!$E$158","v":"Proportion development costs borrowed"},{"$f":"INDEX(K58:AX58,$F$13)","v":0.7},"%",null,null,null,0.7,0.7,0.7,0.7]
[null,null,null,null,{"$f":"Translate!$E$159","v":"Repayment period (yrs after financing period) (max)"},{"$f":"INDEX(K59:AX59,$F$13)","v":5},{"$f":" Translate!E$358","v":"Years"},null,null,null,5,5,5,5]
[null,null,null,null,{"$f":"Translate!$E$160","v":"Loan real interest rate (margin over LIBOR)"},{"$f":"INDEX(K60:AX60,$F$13)","v":0.05},"%",null,null,null,0.05,0.05,0.05,0.05]
[null,{"$f":"Translate!$E$50","v":"VAT"}]
[null,null,null,null,{"$f":"Translate!$E$161","v":"VAT Rate"},{"$f":"INDEX(K62:AX62,$F$13)","v":0},"%"]
[null,null,null,null,{"$f":"Translate!$E$162","v":"% Exploration & capex subject to VAT"},{"$f":"INDEX(K63:AX63,$F$13)","v":0},"%"]
[null,null,null,null,{"$f":"Translate!$E$163","v":"% opex subject to VAT"},{"$f":"INDEX(K64:AX64,$F$13)","v":0},"%"]
[null,null,null,null,{"$f":"Translate!$E$164","v":"VAT refund delay"},{"$f":"INDEX(K65:AX65,$F$13)","v":0},{"$f":" Translate!E$362","v":"Months"}]
[null,null,null,null,{"$f":"Translate!$E$165","v":"VAT applicable from"},{"$f":"INDEX(K66:AX66,$F$13)","v":0},{"$f":" Translate!E$363","v":"selected"},null,{"$f":"MAX(0,IFERROR(MIN( 0, IF(K66:AX66<>\"\",MATCH(K66:AX66,$F$542:$F$544,0),0) ),1))","v":0}]
[]
[{"$f":"Translate!$E$22","v":"Bottom of fiscal regime parameters"}]
[]
[{"$f":"Translate!$E$23","v":"Decommissioning fund"}]
[]
[null,{"$f":"Translate!$E$51","v":"Determine start of contributions"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$143","v":"Gold sales, after ELT"},{"$f":" ProjectCashflows!F$143","v":0},{"$f":" ProjectCashflows!G$143","v":"000 ounce"},{"$f":" ProjectCashflows!H$143","v":0},{"$f":" ProjectCashflows!I$143","v":2000},{"$f":" ProjectCashflows!J$143","v":0},{"$f":" ProjectCashflows!K$143","v":0},{"$f":" ProjectCashflows!L$143","v":0},{"$f":" ProjectCashflows!M$143","v":0},{"$f":" ProjectCashflows!N$143","v":0},{"$f":" ProjectCashflows!O$143","v":10},{"$f":" ProjectCashflows!P$143","v":75},{"$f":" ProjectCashflows!Q$143","v":150},{"$f":" ProjectCashflows!R$143","v":150},{"$f":" ProjectCashflows!S$143","v":150},{"$f":" ProjectCashflows!T$143","v":150},{"$f":" ProjectCashflows!U$143","v":150},{"$f":" ProjectCashflows!V$143","v":150},{"$f":" ProjectCashflows!W$143","v":150},{"$f":" ProjectCashflows!X$143","v":150},{"$f":" ProjectCashflows!Y$143","v":150},{"$f":" ProjectCashflows!Z$143","v":150},{"$f":" ProjectCashflows!AA$143","v":125},{"$f":" ProjectCashflows!AB$143","v":100},{"$f":" ProjectCashflows!AC$143","v":75},{"$f":" ProjectCashflows!AD$143","v":65},{"$f":" ProjectCashflows!AE$143","v":50},{"$f":" ProjectCashflows!AF$143","v":0},{"$f":" ProjectCashflows!AG$143","v":0},{"$f":" ProjectCashflows!AH$143","v":0},{"$f":" ProjectCashflows!AI$143","v":0},{"$f":" ProjectCashflows!AJ$143","v":0},{"$f":" ProjectCashflows!AK$143","v":0},{"$f":" ProjectCashflows!AL$143","v":0},{"$f":" ProjectCashflows!AM$143","v":0},{"$f":" ProjectCashflows!AN$143","v":0},{"$f":" ProjectCashflows!AO$143","v":0},{"$f":" ProjectCashflows!AP$143","v":0},{"$f":" ProjectCashflows!AQ$143","v":0},{"$f":" ProjectCashflows!AR$143","v":0},{"$f":" ProjectCashflows!AS$143","v":0},{"$f":" ProjectCashflows!AT$143","v":0},{"$f":" ProjectCashflows!AU$143","v":0},{"$f":" ProjectCashflows!AV$143","v":0},{"$f":" ProjectCashflows!AW$143","v":0},{"$f":" ProjectCashflows!AX$143","v":0}]
[null,null,null,null,{"$f":"  E73 & \", \" & Translate!$E$19","v":"Gold sales, after ELT, Total"},{"$f":" SUM(K73:AX73)","v":2000},{"$f":" G73","v":"000 ounce"}]
[null,null,null,null,{"$f":"Translate!$E$166","v":"Proportion reserves produced"},null,"%",null,null,null,{"$f":" SUM($J73:K73) / $F74","v":0},{"$f":" SUM($J73:L73) / $F74","v":0},{"$f":" SUM($J73:M73) / $F74","v":0},{"$f":" SUM($J73:N73) / $F74","v":0},{"$f":" SUM($J73:O73) / $F74","v":5.0000000000000001E-3},{"$f":" SUM($J73:P73) / $F74","v":4.2500000000000003E-2},{"$f":" SUM($J73:Q73) / $F74","v":0.11749999999999999},{"$f":" SUM($J73:R73) / $F74","v":0.1925},{"$f":" SUM($J73:S73) / $F74","v":0.26750000000000002},{"$f":" SUM($J73:T73) / $F74","v":0.34250000000000003},{"$f":" SUM($J73:U73) / $F74","v":0.41749999999999998},{"$f":" SUM($J73:V73) / $F74","v":0.49249999999999999},{"$f":" SUM($J73:W73) / $F74","v":0.5675},{"$f":" SUM($J73:X73) / $F74","v":0.64249999999999996},{"$f":" SUM($J73:Y73) / $F74","v":0.71750000000000003},{"$f":" SUM($J73:Z73) / $F74","v":0.79249999999999998},{"$f":" SUM($J73:AA73) / $F74","v":0.85499999999999998},{"$f":" SUM($J73:AB73) / $F74","v":0.90500000000000003},{"$f":" SUM($J73:AC73) / $F74","v":0.9425},{"$f":" SUM($J73:AD73) / $F74","v":0.97499999999999998},{"$f":" SUM($J73:AE73) / $F74","v":1},{"$f":" SUM($J73:AF73) / $F74","v":1},{"$f":" SUM($J73:AG73) / $F74","v":1},{"$f":" SUM($J73:AH73) / $F74","v":1},{"$f":" SUM($J73:AI73) / $F74","v":1},{"$f":" SUM($J73:AJ73) / $F74","v":1},{"$f":" SUM($J73:AK73) / $F74","v":1},{"$f":" SUM($J73:AL73) / $F74","v":1},{"$f":" SUM($J73:AM73) / $F74","v":1},{"$f":" SUM($J73:AN73) / $F74","v":1},{"$f":" SUM($J73:AO73) / $F74","v":1},{"$f":" SUM($J73:AP73) / $F74","v":1},{"$f":" SUM($J73:AQ73) / $F74","v":1},{"$f":" SUM($J73:AR73) / $F74","v":1},{"$f":" SUM($J73:AS73) / $F74","v":1},{"$f":" SUM($J73:AT73) / $F74","v":1},{"$f":" SUM($J73:AU73) / $F74","v":1},{"$f":" SUM($J73:AV73) / $F74","v":1},{"$f":" SUM($J73:AW73) / $F74","v":1},{"$f":" SUM($J73:AX73) / $F74","v":1}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$242","v":"Decommissioning costs, after ELT"},{"$f":" ProjectCashflows!F$242","v":0},{"$f":" ProjectCashflows!G$242","v":"US$ mn"},{"$f":" ProjectCashflows!H$242","v":0},{"$f":" ProjectCashflows!I$242","v":30.313326877958442},{"$f":" ProjectCashflows!J$242","v":0},{"$f":" ProjectCashflows!K$242","v":0},{"$f":" ProjectCashflows!L$242","v":0},{"$f":" ProjectCashflows!M$242","v":0},{"$f":" ProjectCashflows!N$242","v":0},{"$f":" ProjectCashflows!O$242","v":0},{"$f":" ProjectCashflows!P$242","v":0},{"$f":" ProjectCashflows!Q$242","v":0},{"$f":" ProjectCashflows!R$242","v":0},{"$f":" ProjectCashflows!S$242","v":0},{"$f":" ProjectCashflows!T$242","v":0},{"$f":" ProjectCashflows!U$242","v":0},{"$f":" ProjectCashflows!V$242","v":0},{"$f":" ProjectCashflows!W$242","v":0},{"$f":" ProjectCashflows!X$242","v":0},{"$f":" ProjectCashflows!Y$242","v":0},{"$f":" ProjectCashflows!Z$242","v":0},{"$f":" ProjectCashflows!AA$242","v":0},{"$f":" ProjectCashflows!AB$242","v":0},{"$f":" ProjectCashflows!AC$242","v":0},{"$f":" ProjectCashflows!AD$242","v":0},{"$f":" ProjectCashflows!AE$242","v":0},{"$f":" ProjectCashflows!AF$242","v":30.313326877958442},{"$f":" ProjectCashflows!AG$242","v":0},{"$f":" ProjectCashflows!AH$242","v":0},{"$f":" ProjectCashflows!AI$242","v":0},{"$f":" ProjectCashflows!AJ$242","v":0},{"$f":" ProjectCashflows!AK$242","v":0},{"$f":" ProjectCashflows!AL$242","v":0},{"$f":" ProjectCashflows!AM$242","v":0},{"$f":" ProjectCashflows!AN$242","v":0},{"$f":" ProjectCashflows!AO$242","v":0},{"$f":" ProjectCashflows!AP$242","v":0},{"$f":" ProjectCashflows!AQ$242","v":0},{"$f":" ProjectCashflows!AR$242","v":0},{"$f":" ProjectCashflows!AS$242","v":0},{"$f":" ProjectCashflows!AT$242","v":0},{"$f":" ProjectCashflows!AU$242","v":0},{"$f":" ProjectCashflows!AV$242","v":0},{"$f":" ProjectCashflows!AW$242","v":0},{"$f":" ProjectCashflows!AX$242","v":0}]
[null,null,null,null,{"$f":" E77 & \", \" & Translate!$E$19","v":"Decommissioning costs, after ELT, Total"},{"$f":" SUM(K77:AX77)","v":30.313326877958442},{"$f":" G77","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$37","v":"Commencement of decommissioning provision"},{"$f":" FiscalModel!F$37","v":0.6},{"$f":" FiscalModel!G$37","v":"% depletion"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$192","v":"Production years after ELT"},{"$f":" ProjectCashflows!F$192","v":0},{"$f":" ProjectCashflows!G$192","v":"Flag"},{"$f":" ProjectCashflows!H$192","v":0},{"$f":" ProjectCashflows!I$192","v":17},{"$f":" ProjectCashflows!J$192","v":0},{"$f":" ProjectCashflows!K$192","v":0},{"$f":" ProjectCashflows!L$192","v":0},{"$f":" ProjectCashflows!M$192","v":0},{"$f":" ProjectCashflows!N$192","v":0},{"$f":" ProjectCashflows!O$192","v":1},{"$f":" ProjectCashflows!P$192","v":1},{"$f":" ProjectCashflows!Q$192","v":1},{"$f":" ProjectCashflows!R$192","v":1},{"$f":" ProjectCashflows!S$192","v":1},{"$f":" ProjectCashflows!T$192","v":1},{"$f":" ProjectCashflows!U$192","v":1},{"$f":" ProjectCashflows!V$192","v":1},{"$f":" ProjectCashflows!W$192","v":1},{"$f":" ProjectCashflows!X$192","v":1},{"$f":" ProjectCashflows!Y$192","v":1},{"$f":" ProjectCashflows!Z$192","v":1},{"$f":" ProjectCashflows!AA$192","v":1},{"$f":" ProjectCashflows!AB$192","v":1},{"$f":" ProjectCashflows!AC$192","v":1},{"$f":" ProjectCashflows!AD$192","v":1},{"$f":" ProjectCashflows!AE$192","v":1},{"$f":" ProjectCashflows!AF$192","v":0},{"$f":" ProjectCashflows!AG$192","v":0},{"$f":" ProjectCashflows!AH$192","v":0},{"$f":" ProjectCashflows!AI$192","v":0},{"$f":" ProjectCashflows!AJ$192","v":0},{"$f":" ProjectCashflows!AK$192","v":0},{"$f":" ProjectCashflows!AL$192","v":0},{"$f":" ProjectCashflows!AM$192","v":0},{"$f":" ProjectCashflows!AN$192","v":0},{"$f":" ProjectCashflows!AO$192","v":0},{"$f":" ProjectCashflows!AP$192","v":0},{"$f":" ProjectCashflows!AQ$192","v":0},{"$f":" ProjectCashflows!AR$192","v":0},{"$f":" ProjectCashflows!AS$192","v":0},{"$f":" ProjectCashflows!AT$192","v":0},{"$f":" ProjectCashflows!AU$192","v":0},{"$f":" ProjectCashflows!AV$192","v":0},{"$f":" ProjectCashflows!AW$192","v":0},{"$f":" ProjectCashflows!AX$192","v":0}]
[null,null,null,null,{"$f":"Translate!$E$167","v":"Decommissioning period"},null,{"$f":"Translate!$E$586","v":"Flag"},null,{"$f":" SUM(K82:AX82)","v":8},null,{"$f":" AND( K75 >= $F80, K81 = 1) * 1 * (SUM(L77:$AX77) > 0)","v":0},{"$f":" AND( L75 >= $F80, L81 = 1) * 1 * (SUM(M77:$AX77) > 0)","v":0},{"$f":" AND( M75 >= $F80, M81 = 1) * 1 * (SUM(N77:$AX77) > 0)","v":0},{"$f":" AND( N75 >= $F80, N81 = 1) * 1 * (SUM(O77:$AX77) > 0)","v":0},{"$f":" AND( O75 >= $F80, O81 = 1) * 1 * (SUM(P77:$AX77) > 0)","v":0},{"$f":" AND( P75 >= $F80, P81 = 1) * 1 * (SUM(Q77:$AX77) > 0)","v":0},{"$f":" AND( Q75 >= $F80, Q81 = 1) * 1 * (SUM(R77:$AX77) > 0)","v":0},{"$f":" AND( R75 >= $F80, R81 = 1) * 1 * (SUM(S77:$AX77) > 0)","v":0},{"$f":" AND( S75 >= $F80, S81 = 1) * 1 * (SUM(T77:$AX77) > 0)","v":0},{"$f":" AND( T75 >= $F80, T81 = 1) * 1 * (SUM(U77:$AX77) > 0)","v":0},{"$f":" AND( U75 >= $F80, U81 = 1) * 1 * (SUM(V77:$AX77) > 0)","v":0},{"$f":" AND( V75 >= $F80, V81 = 1) * 1 * (SUM(W77:$AX77) > 0)","v":0},{"$f":" AND( W75 >= $F80, W81 = 1) * 1 * (SUM(X77:$AX77) > 0)","v":0},{"$f":" AND( X75 >= $F80, X81 = 1) * 1 * (SUM(Y77:$AX77) > 0)","v":1},{"$f":" AND( Y75 >= $F80, Y81 = 1) * 1 * (SUM(Z77:$AX77) > 0)","v":1},{"$f":" AND( Z75 >= $F80, Z81 = 1) * 1 * (SUM(AA77:$AX77) > 0)","v":1},{"$f":" AND( AA75 >= $F80, AA81 = 1) * 1 * (SUM(AB77:$AX77) > 0)","v":1},{"$f":" AND( AB75 >= $F80, AB81 = 1) * 1 * (SUM(AC77:$AX77) > 0)","v":1},{"$f":" AND( AC75 >= $F80, AC81 = 1) * 1 * (SUM(AD77:$AX77) > 0)","v":1},{"$f":" AND( AD75 >= $F80, AD81 = 1) * 1 * (SUM(AE77:$AX77) > 0)","v":1},{"$f":" AND( AE75 >= $F80, AE81 = 1) * 1 * (SUM(AF77:$AX77) > 0)","v":1},{"$f":" AND( AF75 >= $F80, AF81 = 1) * 1 * (SUM(AG77:$AX77) > 0)","v":0},{"$f":" AND( AG75 >= $F80, AG81 = 1) * 1 * (SUM(AH77:$AX77) > 0)","v":0},{"$f":" AND( AH75 >= $F80, AH81 = 1) * 1 * (SUM(AI77:$AX77) > 0)","v":0},{"$f":" AND( AI75 >= $F80, AI81 = 1) * 1 * (SUM(AJ77:$AX77) > 0)","v":0},{"$f":" AND( AJ75 >= $F80, AJ81 = 1) * 1 * (SUM(AK77:$AX77) > 0)","v":0},{"$f":" AND( AK75 >= $F80, AK81 = 1) * 1 * (SUM(AL77:$AX77) > 0)","v":0},{"$f":" AND( AL75 >= $F80, AL81 = 1) * 1 * (SUM(AM77:$AX77) > 0)","v":0},{"$f":" AND( AM75 >= $F80, AM81 = 1) * 1 * (SUM(AN77:$AX77) > 0)","v":0},{"$f":" AND( AN75 >= $F80, AN81 = 1) * 1 * (SUM(AO77:$AX77) > 0)","v":0},{"$f":" AND( AO75 >= $F80, AO81 = 1) * 1 * (SUM(AP77:$AX77) > 0)","v":0},{"$f":" AND( AP75 >= $F80, AP81 = 1) * 1 * (SUM(AQ77:$AX77) > 0)","v":0},{"$f":" AND( AQ75 >= $F80, AQ81 = 1) * 1 * (SUM(AR77:$AX77) > 0)","v":0},{"$f":" AND( AR75 >= $F80, AR81 = 1) * 1 * (SUM(AS77:$AX77) > 0)","v":0},{"$f":" AND( AS75 >= $F80, AS81 = 1) * 1 * (SUM(AT77:$AX77) > 0)","v":0},{"$f":" AND( AT75 >= $F80, AT81 = 1) * 1 * (SUM(AU77:$AX77) > 0)","v":0},{"$f":" AND( AU75 >= $F80, AU81 = 1) * 1 * (SUM(AV77:$AX77) > 0)","v":0},{"$f":" AND( AV75 >= $F80, AV81 = 1) * 1 * (SUM(AW77:$AX77) > 0)","v":0},{"$f":" AND( AW75 >= $F80, AW81 = 1) * 1 * (SUM(AX77:$AX77) > 0)","v":0},{"$f":" AND( AX75 >= $F80, AX81 = 1) * 1 * (SUM($AX77:AY77) > 0)","v":0}]
[]
[null,null,null,null,{"$f":" E82 & \": CUM\"","v":"Decommissioning period: CUM"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" J84 + K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,{"$f":"Translate!$E$168","v":"Number of decommissioning periods"},{"$f":" SUM(K82:AX82)","v":8},{"$f":" Translate!E$358","v":"Years"}]
[]
[null,{"$f":"Translate!$E$52","v":"Decommissioning provision required"}]
[null,null,null,null,{"$f":" Inputs!E$47","v":"LIBOR: nominal"},{"$f":" Inputs!F$47","v":2.0000000000000018E-2},{"$f":" Inputs!G$47","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$169","v":"Decommissioning provision required (annuity basis)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" IF( K77 > 0, PMT($F88, K84, 0, K77, 0) * -1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$36","v":"Decommissioning fund"},{"$f":" FiscalModel!F$36","v":"yes"},{"$f":" FiscalModel!G$36","v":"Switch"}]
[null,null,null,null,{"$f":"Inputs!E$81","v":"Label: yes"},{"$f":"Inputs!F$81","v":"yes"},{"$f":"Inputs!G$81","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$170","v":"Decommissioning provision for future costs (end of period)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K92:AX92)","v":28.254397005016219},null,{"$f":" SUM(K89:$AX89) * K82 * ($F90 = $F91)","v":0},{"$f":" SUM(L89:$AX89) * L82 * ($F90 = $F91)","v":0},{"$f":" SUM(M89:$AX89) * M82 * ($F90 = $F91)","v":0},{"$f":" SUM(N89:$AX89) * N82 * ($F90 = $F91)","v":0},{"$f":" SUM(O89:$AX89) * O82 * ($F90 = $F91)","v":0},{"$f":" SUM(P89:$AX89) * P82 * ($F90 = $F91)","v":0},{"$f":" SUM(Q89:$AX89) * Q82 * ($F90 = $F91)","v":0},{"$f":" SUM(R89:$AX89) * R82 * ($F90 = $F91)","v":0},{"$f":" SUM(S89:$AX89) * S82 * ($F90 = $F91)","v":0},{"$f":" SUM(T89:$AX89) * T82 * ($F90 = $F91)","v":0},{"$f":" SUM(U89:$AX89) * U82 * ($F90 = $F91)","v":0},{"$f":" SUM(V89:$AX89) * V82 * ($F90 = $F91)","v":0},{"$f":" SUM(W89:$AX89) * W82 * ($F90 = $F91)","v":0},{"$f":" SUM(X89:$AX89) * X82 * ($F90 = $F91)","v":3.5317996256270274},{"$f":" SUM(Y89:$AX89) * Y82 * ($F90 = $F91)","v":3.5317996256270274},{"$f":" SUM(Z89:$AX89) * Z82 * ($F90 = $F91)","v":3.5317996256270274},{"$f":" SUM(AA89:$AX89) * AA82 * ($F90 = $F91)","v":3.5317996256270274},{"$f":" SUM(AB89:$AX89) * AB82 * ($F90 = $F91)","v":3.5317996256270274},{"$f":" SUM(AC89:$AX89) * AC82 * ($F90 = $F91)","v":3.5317996256270274},{"$f":" SUM(AD89:$AX89) * AD82 * ($F90 = $F91)","v":3.5317996256270274},{"$f":" SUM(AE89:$AX89) * AE82 * ($F90 = $F91)","v":3.5317996256270274},{"$f":" SUM(AF89:$AX89) * AF82 * ($F90 = $F91)","v":0},{"$f":" SUM(AG89:$AX89) * AG82 * ($F90 = $F91)","v":0},{"$f":" SUM(AH89:$AX89) * AH82 * ($F90 = $F91)","v":0},{"$f":" SUM(AI89:$AX89) * AI82 * ($F90 = $F91)","v":0},{"$f":" SUM(AJ89:$AX89) * AJ82 * ($F90 = $F91)","v":0},{"$f":" SUM(AK89:$AX89) * AK82 * ($F90 = $F91)","v":0},{"$f":" SUM(AL89:$AX89) * AL82 * ($F90 = $F91)","v":0},{"$f":" SUM(AM89:$AX89) * AM82 * ($F90 = $F91)","v":0},{"$f":" SUM(AN89:$AX89) * AN82 * ($F90 = $F91)","v":0},{"$f":" SUM(AO89:$AX89) * AO82 * ($F90 = $F91)","v":0},{"$f":" SUM(AP89:$AX89) * AP82 * ($F90 = $F91)","v":0},{"$f":" SUM(AQ89:$AX89) * AQ82 * ($F90 = $F91)","v":0},{"$f":" SUM(AR89:$AX89) * AR82 * ($F90 = $F91)","v":0},{"$f":" SUM(AS89:$AX89) * AS82 * ($F90 = $F91)","v":0},{"$f":" SUM(AT89:$AX89) * AT82 * ($F90 = $F91)","v":0},{"$f":" SUM(AU89:$AX89) * AU82 * ($F90 = $F91)","v":0},{"$f":" SUM(AV89:$AX89) * AV82 * ($F90 = $F91)","v":0},{"$f":" SUM(AW89:$AX89) * AW82 * ($F90 = $F91)","v":0},{"$f":" SUM(AX89:$AX89) * AX82 * ($F90 = $F91)","v":0}]
[]
[null,{"$f":"Translate!$E$53","v":"Decommissioning fund transactions"}]
[null,null,{"$f":"Translate!$E$102","v":"Withdrawals"}]
[null,null,null,null,{"$f":" E$106","v":"Decommissioning fund opening balance BEG"},{"$f":" F$106","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,7.1342352437665957,10.808719574268956,14.556693591381363,18.379627088836017,22.279019256239764,26.256399266991586,30.313326877958445,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,null,null,null,{"$f":"Translate!$E$171","v":"Withdrawals to meet decommissioning costs (end of period)"},null,{"$f":" G96","v":"US$ mn"},null,{"$f":" SUM(K97:AX97)","v":30.313326877958442},null,{"$f":" MIN(K96, K77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$103","v":"Interest earned on fund"}]
[null,null,null,null,{"$f":" E$106","v":"Decommissioning fund opening balance BEG"},{"$f":" F$106","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,7.1342352437665957,10.808719574268956,14.556693591381363,18.379627088836017,22.279019256239764,26.256399266991586,30.313326877958445,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,null,null,null,{"$f":" Inputs!E$47","v":"LIBOR: nominal"},{"$f":" Inputs!F$47","v":2.0000000000000018E-2},{"$f":" Inputs!G$47","v":"%"}]
[null,null,null,null,{"$f":" E$82","v":"Decommissioning period"},{"$f":" F$82","v":0},"Flag",0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$172","v":"Interest"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K103:AX103)","v":2.0589298729422283},null,{"$f":" K100 * $F101 * K102","v":0},{"$f":" L100 * $F101 * L102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.0635992512540616E-2,0.14268470487533205,0.21617439148537931,0.29113387182762751,0.36759254177672068,0.44558038512479564,0.52512798533983218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$23","v":"Decommissioning fund"}]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"Translate!$E$173","v":"Decommissioning fund opening balance BEG"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" J110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,7.1342352437665957,10.808719574268956,14.556693591381363,18.379627088836017,22.279019256239764,26.256399266991586,30.313326877958445,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$103","v":"Interest"},{"$f":" F$103","v":0},"US$ mn",0,2.0589298729422283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0635992512540616E-2,0.14268470487533205,0.21617439148537931,0.29113387182762751,0.36759254177672068,0.44558038512479564,0.52512798533983218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$97","v":"Withdrawals to meet decommissioning costs (end of period)"},{"$f":" F$97","v":0},"US$ mn",0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$92","v":"Decommissioning provision for future costs (end of period)"},0,"US$ mn",0,28.254397005016219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$174","v":"Decommissioning fund closing balance: END"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K106 + K107 - K108 + K109","v":0},{"$f":" L106 + L107 - L108 + L109","v":0},0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,7.1342352437665957,10.808719574268956,14.556693591381363,18.379627088836017,22.279019256239764,26.256399266991586,30.313326877958445,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15,3.5527136788005009E-15]
[]
[null,null,null,null,{"$f":"  E108 & \": \" & Translate!$E$19","v":"Withdrawals to meet decommissioning costs (end of period): Total"},{"$f":" SUM(K108:AX108)","v":30.313326877958442},{"$f":"G108","v":"US$ mn"}]
[null,null,null,null,{"$f":"  E107 & \": \" & Translate!$E$19","v":"Interest: Total"},{"$f":" SUM(K107:AX107)","v":2.0589298729422283},{"$f":"G107","v":"US$ mn"}]
[null,null,null,null,{"$f":"  E109 & \": \" & Translate!$E$19","v":"Decommissioning provision for future costs (end of period): Total"},{"$f":" SUM(K109:AX109)","v":28.254397005016219},{"$f":"G109","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$175","v":"Check: decommissioning cashflows"},{"$f":"IF( ABS( F112 - F113 - F114) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$54","v":"Net decommissioning cashflows"}]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" ProjectCashflows!E$242","v":"Decommissioning costs, after ELT"},{"$f":" ProjectCashflows!F$242","v":0},{"$f":" ProjectCashflows!G$242","v":"US$ mn"},{"$f":" ProjectCashflows!H$242","v":0},{"$f":" ProjectCashflows!I$242","v":30.313326877958442},{"$f":" ProjectCashflows!J$242","v":0},{"$f":" ProjectCashflows!K$242","v":0},{"$f":" ProjectCashflows!L$242","v":0},{"$f":" ProjectCashflows!M$242","v":0},{"$f":" ProjectCashflows!N$242","v":0},{"$f":" ProjectCashflows!O$242","v":0},{"$f":" ProjectCashflows!P$242","v":0},{"$f":" ProjectCashflows!Q$242","v":0},{"$f":" ProjectCashflows!R$242","v":0},{"$f":" ProjectCashflows!S$242","v":0},{"$f":" ProjectCashflows!T$242","v":0},{"$f":" ProjectCashflows!U$242","v":0},{"$f":" ProjectCashflows!V$242","v":0},{"$f":" ProjectCashflows!W$242","v":0},{"$f":" ProjectCashflows!X$242","v":0},{"$f":" ProjectCashflows!Y$242","v":0},{"$f":" ProjectCashflows!Z$242","v":0},{"$f":" ProjectCashflows!AA$242","v":0},{"$f":" ProjectCashflows!AB$242","v":0},{"$f":" ProjectCashflows!AC$242","v":0},{"$f":" ProjectCashflows!AD$242","v":0},{"$f":" ProjectCashflows!AE$242","v":0},{"$f":" ProjectCashflows!AF$242","v":30.313326877958442},{"$f":" ProjectCashflows!AG$242","v":0},{"$f":" ProjectCashflows!AH$242","v":0},{"$f":" ProjectCashflows!AI$242","v":0},{"$f":" ProjectCashflows!AJ$242","v":0},{"$f":" ProjectCashflows!AK$242","v":0},{"$f":" ProjectCashflows!AL$242","v":0},{"$f":" ProjectCashflows!AM$242","v":0},{"$f":" ProjectCashflows!AN$242","v":0},{"$f":" ProjectCashflows!AO$242","v":0},{"$f":" ProjectCashflows!AP$242","v":0},{"$f":" ProjectCashflows!AQ$242","v":0},{"$f":" ProjectCashflows!AR$242","v":0},{"$f":" ProjectCashflows!AS$242","v":0},{"$f":" ProjectCashflows!AT$242","v":0},{"$f":" ProjectCashflows!AU$242","v":0},{"$f":" ProjectCashflows!AV$242","v":0},{"$f":" ProjectCashflows!AW$242","v":0},{"$f":" ProjectCashflows!AX$242","v":0}]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$108","v":"Withdrawals to meet decommissioning costs (end of period)"},{"$f":" F$108","v":0},"US$ mn",0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$109","v":"Decommissioning provision for future costs (end of period)"},{"$f":" F$109","v":0},"US$ mn",0,28.254397005016219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$176","v":"Net decommissioning cashflows including fund"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K121:AX121)","v":28.254397005016219},null,{"$f":" K118 + K120 - K119","v":0},{"$f":" L118 + L120 - L119","v":0},0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$108","v":"Withdrawals to meet decommissioning costs (end of period)"},{"$f":" F$108","v":0},"US$ mn",0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$109","v":"Decommissioning provision for future costs (end of period)"},{"$f":" F$109","v":0},"US$ mn",0,28.254397005016219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$54","v":"Net decommissioning cashflows"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K125:AX125)","v":2.0589298729422225},null,{"$f":" K123 - K124","v":0},{"$f":" L123 - L124","v":0},0,0,0,0,0,0,0,0,0,0,0,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E125","v":"Net decommissioning cashflows"},{"$f":"F125","v":0},"US$ mn",0,2.0589298729422225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Project cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":1980.8537502110926},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-10},{"$f":" ProjectCashflows!L$245","v":-10.199999999999999},{"$f":" ProjectCashflows!M$245","v":-10.404},{"$f":" ProjectCashflows!N$245","v":-53.060399999999994},{"$f":" ProjectCashflows!O$245","v":-259.51311036000004},{"$f":" ProjectCashflows!P$245","v":-34.364514999600004},{"$f":" ProjectCashflows!Q$245","v":164.138172607728},{"$f":" ProjectCashflows!R$245","v":167.42093605988254},{"$f":" ProjectCashflows!S$245","v":170.76935478108021},{"$f":" ProjectCashflows!T$245","v":174.18474187670188},{"$f":" ProjectCashflows!U$245","v":177.6684367142359},{"$f":" ProjectCashflows!V$245","v":181.22180544852057},{"$f":" ProjectCashflows!W$245","v":184.846241557491},{"$f":" ProjectCashflows!X$245","v":188.54316638864077},{"$f":" ProjectCashflows!Y$245","v":192.3140297164137},{"$f":" ProjectCashflows!Z$245","v":196.16031031074192},{"$f":" ProjectCashflows!AA$245","v":164.90588282400984},{"$f":" ProjectCashflows!AB$245","v":143.52474546722354},{"$f":" ProjectCashflows!AC$245","v":109.79643028242602},{"$f":" ProjectCashflows!AD$245","v":97.060044369664581},{"$f":" ProjectCashflows!AE$245","v":76.154804043890678},{"$f":" ProjectCashflows!AF$245","v":-30.313326877958442},{"$f":" ProjectCashflows!AG$245","v":0},{"$f":" ProjectCashflows!AH$245","v":0},{"$f":" ProjectCashflows!AI$245","v":0},{"$f":" ProjectCashflows!AJ$245","v":0},{"$f":" ProjectCashflows!AK$245","v":0},{"$f":" ProjectCashflows!AL$245","v":0},{"$f":" ProjectCashflows!AM$245","v":0},{"$f":" ProjectCashflows!AN$245","v":0},{"$f":" ProjectCashflows!AO$245","v":0},{"$f":" ProjectCashflows!AP$245","v":0},{"$f":" ProjectCashflows!AQ$245","v":0},{"$f":" ProjectCashflows!AR$245","v":0},{"$f":" ProjectCashflows!AS$245","v":0},{"$f":" ProjectCashflows!AT$245","v":0},{"$f":" ProjectCashflows!AU$245","v":0},{"$f":" ProjectCashflows!AV$245","v":0},{"$f":" ProjectCashflows!AW$245","v":0},{"$f":" ProjectCashflows!AX$245","v":0}]
[null,null,null,null,{"$f":"Translate!$E$177","v":"Project cashflows before fiscal regime after decommissioning"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K129:AX129)","v":1982.9126800840349},null,{"$f":" K127 + K128","v":-10},{"$f":" L127 + L128","v":-10.199999999999999},-10.404,-53.060399999999994,-259.51311036000004,-34.364514999600004,164.138172607728,167.42093605988254,170.76935478108021,174.18474187670188,177.6684367142359,181.22180544852057,184.846241557491,185.01136676301374,188.78223009078667,192.62851068511489,161.37408319838281,139.99294584159651,106.26463065679899,93.528244744037551,72.623004418263648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"Translate!$E$24","v":"Bonus"}]
[]
[null,{"$f":"Translate!$E$55","v":"Signature bonus"}]
[null,null,null,null,{"$f":" FiscalModel!E$16","v":"Signature bonus (first period of activity)"},{"$f":" FiscalModel!F$16","v":0},{"$f":" FiscalModel!G$16","v":"US$ mn"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$185","v":"Cumulative project activity"},{"$f":" ProjectCashflows!F$185","v":0},{"$f":" ProjectCashflows!G$185","v":"Years"},{"$f":" ProjectCashflows!H$185","v":0},{"$f":" ProjectCashflows!I$185","v":0},{"$f":" ProjectCashflows!J$185","v":0},{"$f":" ProjectCashflows!K$185","v":1},{"$f":" ProjectCashflows!L$185","v":2},{"$f":" ProjectCashflows!M$185","v":3},{"$f":" ProjectCashflows!N$185","v":4},{"$f":" ProjectCashflows!O$185","v":5},{"$f":" ProjectCashflows!P$185","v":6},{"$f":" ProjectCashflows!Q$185","v":7},{"$f":" ProjectCashflows!R$185","v":8},{"$f":" ProjectCashflows!S$185","v":9},{"$f":" ProjectCashflows!T$185","v":10},{"$f":" ProjectCashflows!U$185","v":11},{"$f":" ProjectCashflows!V$185","v":12},{"$f":" ProjectCashflows!W$185","v":13},{"$f":" ProjectCashflows!X$185","v":14},{"$f":" ProjectCashflows!Y$185","v":15},{"$f":" ProjectCashflows!Z$185","v":16},{"$f":" ProjectCashflows!AA$185","v":17},{"$f":" ProjectCashflows!AB$185","v":18},{"$f":" ProjectCashflows!AC$185","v":19},{"$f":" ProjectCashflows!AD$185","v":20},{"$f":" ProjectCashflows!AE$185","v":21},{"$f":" ProjectCashflows!AF$185","v":22},{"$f":" ProjectCashflows!AG$185","v":0},{"$f":" ProjectCashflows!AH$185","v":0},{"$f":" ProjectCashflows!AI$185","v":0},{"$f":" ProjectCashflows!AJ$185","v":0},{"$f":" ProjectCashflows!AK$185","v":0},{"$f":" ProjectCashflows!AL$185","v":0},{"$f":" ProjectCashflows!AM$185","v":0},{"$f":" ProjectCashflows!AN$185","v":0},{"$f":" ProjectCashflows!AO$185","v":0},{"$f":" ProjectCashflows!AP$185","v":0},{"$f":" ProjectCashflows!AQ$185","v":0},{"$f":" ProjectCashflows!AR$185","v":0},{"$f":" ProjectCashflows!AS$185","v":0},{"$f":" ProjectCashflows!AT$185","v":0},{"$f":" ProjectCashflows!AU$185","v":0},{"$f":" ProjectCashflows!AV$185","v":0},{"$f":" ProjectCashflows!AW$185","v":0},{"$f":" ProjectCashflows!AX$185","v":0}]
[null,null,null,null,{"$f":"Translate!$E$55","v":"Signature bonus"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K136:AX136)","v":0},null,{"$f":" $F134 * ( K135 = 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"Translate!$E$25","v":"Royalty"}]
[]
[null,{"$f":"Translate!$E$56","v":"Base for royalty"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$234","v":"Sales revenues: gross, after ELT"},{"$f":" ProjectCashflows!F$234","v":0},{"$f":" ProjectCashflows!G$234","v":"US$ mn"},{"$f":" ProjectCashflows!H$234","v":0},{"$f":" ProjectCashflows!I$234","v":3796.5539177649084},{"$f":" ProjectCashflows!J$234","v":0},{"$f":" ProjectCashflows!K$234","v":0},{"$f":" ProjectCashflows!L$234","v":0},{"$f":" ProjectCashflows!M$234","v":0},{"$f":" ProjectCashflows!N$234","v":0},{"$f":" ProjectCashflows!O$234","v":16.2364824},{"$f":" ProjectCashflows!P$234","v":124.20909036},{"$f":" ProjectCashflows!Q$234","v":253.38654433440001},{"$f":" ProjectCashflows!R$234","v":258.45427522108798},{"$f":" ProjectCashflows!S$234","v":263.62336072550977},{"$f":" ProjectCashflows!T$234","v":268.89582794002001},{"$f":" ProjectCashflows!U$234","v":274.27374449882041},{"$f":" ProjectCashflows!V$234","v":279.75921938879679},{"$f":" ProjectCashflows!W$234","v":285.35440377657272},{"$f":" ProjectCashflows!X$234","v":291.06149185210415},{"$f":" ProjectCashflows!Y$234","v":296.88272168914631},{"$f":" ProjectCashflows!Z$234","v":302.82037612292925},{"$f":" ProjectCashflows!AA$234","v":257.39731970448986},{"$f":" ProjectCashflows!AB$234","v":210.03621287886372},{"$f":" ProjectCashflows!AC$234","v":160.67770285233075},{"$f":" ProjectCashflows!AD$234","v":142.03908932146038},{"$f":" ProjectCashflows!AE$234","v":111.44605469837661},{"$f":" ProjectCashflows!AF$234","v":0},{"$f":" ProjectCashflows!AG$234","v":0},{"$f":" ProjectCashflows!AH$234","v":0},{"$f":" ProjectCashflows!AI$234","v":0},{"$f":" ProjectCashflows!AJ$234","v":0},{"$f":" ProjectCashflows!AK$234","v":0},{"$f":" ProjectCashflows!AL$234","v":0},{"$f":" ProjectCashflows!AM$234","v":0},{"$f":" ProjectCashflows!AN$234","v":0},{"$f":" ProjectCashflows!AO$234","v":0},{"$f":" ProjectCashflows!AP$234","v":0},{"$f":" ProjectCashflows!AQ$234","v":0},{"$f":" ProjectCashflows!AR$234","v":0},{"$f":" ProjectCashflows!AS$234","v":0},{"$f":" ProjectCashflows!AT$234","v":0},{"$f":" ProjectCashflows!AU$234","v":0},{"$f":" ProjectCashflows!AV$234","v":0},{"$f":" ProjectCashflows!AW$234","v":0},{"$f":" ProjectCashflows!AX$234","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Sales revenues: net, after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":3733.2780191354932},{"$f":" ProjectCashflows!J$236","v":0},{"$f":" ProjectCashflows!K$236","v":0},{"$f":" ProjectCashflows!L$236","v":0},{"$f":" ProjectCashflows!M$236","v":0},{"$f":" ProjectCashflows!N$236","v":0},{"$f":" ProjectCashflows!O$236","v":15.965874359999999},{"$f":" ProjectCashflows!P$236","v":122.138938854},{"$f":" ProjectCashflows!Q$236","v":249.16343526216002},{"$f":" ProjectCashflows!R$236","v":254.14670396740317},{"$f":" ProjectCashflows!S$236","v":259.22963804675129},{"$f":" ProjectCashflows!T$236","v":264.41423080768635},{"$f":" ProjectCashflows!U$236","v":269.70251542384005},{"$f":" ProjectCashflows!V$236","v":275.09656573231683},{"$f":" ProjectCashflows!W$236","v":280.59849704696319},{"$f":" ProjectCashflows!X$236","v":286.21046698790241},{"$f":" ProjectCashflows!Y$236","v":291.93467632766055},{"$f":" ProjectCashflows!Z$236","v":297.77336985421374},{"$f":" ProjectCashflows!AA$236","v":253.1073643760817},{"$f":" ProjectCashflows!AB$236","v":206.53560933088266},{"$f":" ProjectCashflows!AC$236","v":157.99974113812524},{"$f":" ProjectCashflows!AD$236","v":139.6717711661027},{"$f":" ProjectCashflows!AE$236","v":109.58862045340366},{"$f":" ProjectCashflows!AF$236","v":0},{"$f":" ProjectCashflows!AG$236","v":0},{"$f":" ProjectCashflows!AH$236","v":0},{"$f":" ProjectCashflows!AI$236","v":0},{"$f":" ProjectCashflows!AJ$236","v":0},{"$f":" ProjectCashflows!AK$236","v":0},{"$f":" ProjectCashflows!AL$236","v":0},{"$f":" ProjectCashflows!AM$236","v":0},{"$f":" ProjectCashflows!AN$236","v":0},{"$f":" ProjectCashflows!AO$236","v":0},{"$f":" ProjectCashflows!AP$236","v":0},{"$f":" ProjectCashflows!AQ$236","v":0},{"$f":" ProjectCashflows!AR$236","v":0},{"$f":" ProjectCashflows!AS$236","v":0},{"$f":" ProjectCashflows!AT$236","v":0},{"$f":" ProjectCashflows!AU$236","v":0},{"$f":" ProjectCashflows!AV$236","v":0},{"$f":" ProjectCashflows!AW$236","v":0},{"$f":" ProjectCashflows!AX$236","v":0}]
[]
[null,null,null,null,{"$f":"FiscalModel!E$23","v":"Royalty base (gross or net revenues) "},{"$f":"FiscalModel!F$23","v":"net"},{"$f":"FiscalModel!G$23","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$555","v":"gross"},{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$556","v":"net"},{"$f":"Translate!$E$351","v":"Option"}]
[]
[null,null,null,null,{"$f":"Translate!$E$471 & \": \" & F144 & \" \" & Translate!$E$472","v":"Royalty base: net revenue"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K148:AX148)","v":3733.2780191354932},null,{"$f":" IF($F144 = $F145, K141, K142)","v":0},0,0,0,15.965874359999999,122.138938854,249.16343526216002,254.14670396740317,259.22963804675129,264.41423080768635,269.70251542384005,275.09656573231683,280.59849704696319,286.21046698790241,291.93467632766055,297.77336985421374,253.1073643760817,206.53560933088266,157.99974113812524,139.6717711661027,109.58862045340366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$57","v":"Flat royalty"}]
[null,null,null,null,{"$f":" FiscalModel!E$19","v":"Royalty rate: flat"},{"$f":" FiscalModel!F$19","v":0.05},{"$f":" FiscalModel!G$19","v":"%"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$192","v":"Production years after ELT"},{"$f":" ProjectCashflows!F$192","v":0},{"$f":" ProjectCashflows!G$192","v":"Flag"},{"$f":" ProjectCashflows!H$192","v":0},{"$f":" ProjectCashflows!I$192","v":17},{"$f":" ProjectCashflows!J$192","v":0},{"$f":" ProjectCashflows!K$192","v":0},{"$f":" ProjectCashflows!L$192","v":0},{"$f":" ProjectCashflows!M$192","v":0},{"$f":" ProjectCashflows!N$192","v":0},{"$f":" ProjectCashflows!O$192","v":1},{"$f":" ProjectCashflows!P$192","v":1},{"$f":" ProjectCashflows!Q$192","v":1},{"$f":" ProjectCashflows!R$192","v":1},{"$f":" ProjectCashflows!S$192","v":1},{"$f":" ProjectCashflows!T$192","v":1},{"$f":" ProjectCashflows!U$192","v":1},{"$f":" ProjectCashflows!V$192","v":1},{"$f":" ProjectCashflows!W$192","v":1},{"$f":" ProjectCashflows!X$192","v":1},{"$f":" ProjectCashflows!Y$192","v":1},{"$f":" ProjectCashflows!Z$192","v":1},{"$f":" ProjectCashflows!AA$192","v":1},{"$f":" ProjectCashflows!AB$192","v":1},{"$f":" ProjectCashflows!AC$192","v":1},{"$f":" ProjectCashflows!AD$192","v":1},{"$f":" ProjectCashflows!AE$192","v":1},{"$f":" ProjectCashflows!AF$192","v":0},{"$f":" ProjectCashflows!AG$192","v":0},{"$f":" ProjectCashflows!AH$192","v":0},{"$f":" ProjectCashflows!AI$192","v":0},{"$f":" ProjectCashflows!AJ$192","v":0},{"$f":" ProjectCashflows!AK$192","v":0},{"$f":" ProjectCashflows!AL$192","v":0},{"$f":" ProjectCashflows!AM$192","v":0},{"$f":" ProjectCashflows!AN$192","v":0},{"$f":" ProjectCashflows!AO$192","v":0},{"$f":" ProjectCashflows!AP$192","v":0},{"$f":" ProjectCashflows!AQ$192","v":0},{"$f":" ProjectCashflows!AR$192","v":0},{"$f":" ProjectCashflows!AS$192","v":0},{"$f":" ProjectCashflows!AT$192","v":0},{"$f":" ProjectCashflows!AU$192","v":0},{"$f":" ProjectCashflows!AV$192","v":0},{"$f":" ProjectCashflows!AW$192","v":0},{"$f":" ProjectCashflows!AX$192","v":0}]
[null,null,null,null,{"$f":"Translate!$E$178","v":"Flat royalty rate"},null,"%",null,null,null,{"$f":" $F151 * K152","v":0},0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$58","v":"Price-based royalty"}]
[null,null,null,null,{"$f":" FiscalModel!E$21","v":"Threshold for price royalty (0 = no price royalty)"},{"$f":" FiscalModel!F$21","v":0},{"$f":" FiscalModel!G$21","v":"US$ 2021 / ounce"}]
[null,null,null,null,{"$f":" E$22","v":"Price threshold inflation indexed"},{"$f":" F$22","v":0},{"$f":" G$22","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$81","v":"Label: yes"},{"$f":"Inputs!F$81","v":"yes"},{"$f":"Inputs!G$81","v":"Label"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$213","v":"Inflation index"},{"$f":" ProjectCashflows!F$213","v":0},{"$f":" ProjectCashflows!G$213","v":"Index"},{"$f":" ProjectCashflows!H$213","v":"base year is first project year"},{"$f":" ProjectCashflows!I$213","v":0},{"$f":" ProjectCashflows!J$213","v":0},{"$f":" ProjectCashflows!K$213","v":1},{"$f":" ProjectCashflows!L$213","v":1.02},{"$f":" ProjectCashflows!M$213","v":1.0404},{"$f":" ProjectCashflows!N$213","v":1.0612079999999999},{"$f":" ProjectCashflows!O$213","v":1.08243216},{"$f":" ProjectCashflows!P$213","v":1.1040808032},{"$f":" ProjectCashflows!Q$213","v":1.1261624192640001},{"$f":" ProjectCashflows!R$213","v":1.14868566764928},{"$f":" ProjectCashflows!S$213","v":1.1716593810022657},{"$f":" ProjectCashflows!T$213","v":1.1950925686223111},{"$f":" ProjectCashflows!U$213","v":1.2189944199947573},{"$f":" ProjectCashflows!V$213","v":1.2433743083946525},{"$f":" ProjectCashflows!W$213","v":1.2682417945625455},{"$f":" ProjectCashflows!X$213","v":1.2936066304537963},{"$f":" ProjectCashflows!Y$213","v":1.3194787630628724},{"$f":" ProjectCashflows!Z$213","v":1.3458683383241299},{"$f":" ProjectCashflows!AA$213","v":1.3727857050906125},{"$f":" ProjectCashflows!AB$213","v":1.4002414191924248},{"$f":" ProjectCashflows!AC$213","v":1.4282462475762734},{"$f":" ProjectCashflows!AD$213","v":1.4568111725277988},{"$f":" ProjectCashflows!AE$213","v":1.4859473959783549},{"$f":" ProjectCashflows!AF$213","v":1.5156663438979221},{"$f":" ProjectCashflows!AG$213","v":1},{"$f":" ProjectCashflows!AH$213","v":1},{"$f":" ProjectCashflows!AI$213","v":1},{"$f":" ProjectCashflows!AJ$213","v":1},{"$f":" ProjectCashflows!AK$213","v":1},{"$f":" ProjectCashflows!AL$213","v":1},{"$f":" ProjectCashflows!AM$213","v":1},{"$f":" ProjectCashflows!AN$213","v":1},{"$f":" ProjectCashflows!AO$213","v":1},{"$f":" ProjectCashflows!AP$213","v":1},{"$f":" ProjectCashflows!AQ$213","v":1},{"$f":" ProjectCashflows!AR$213","v":1},{"$f":" ProjectCashflows!AS$213","v":1},{"$f":" ProjectCashflows!AT$213","v":1},{"$f":" ProjectCashflows!AU$213","v":1},{"$f":" ProjectCashflows!AV$213","v":1},{"$f":" ProjectCashflows!AW$213","v":1},{"$f":" ProjectCashflows!AX$213","v":1}]
[null,null,null,null,{"$f":" E156 & IF( $F157 = $F158, \": \" & Translate!$E$469,  \": \" & Translate!$E$470)","v":"Threshold for price royalty (0 = no price royalty): not inflation indexed"},null,{"$f":" G156","v":"US$ 2021 / ounce"},null,null,null,{"$f":" IF( $F157 = $F158, $F156 * K159, $F156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$232","v":"Gold price realized from sales, after ELT"},{"$f":" ProjectCashflows!F$232","v":0},{"$f":" ProjectCashflows!G$232","v":"US$ / ounce"},{"$f":" ProjectCashflows!H$232","v":0},{"$f":" ProjectCashflows!I$232","v":0},{"$f":" ProjectCashflows!J$232","v":0},{"$f":" ProjectCashflows!K$232","v":1500},{"$f":" ProjectCashflows!L$232","v":1530},{"$f":" ProjectCashflows!M$232","v":1560.6},{"$f":" ProjectCashflows!N$232","v":1591.8119999999999},{"$f":" ProjectCashflows!O$232","v":1623.64824},{"$f":" ProjectCashflows!P$232","v":1656.1212048},{"$f":" ProjectCashflows!Q$232","v":1689.243628896},{"$f":" ProjectCashflows!R$232","v":1723.02850147392},{"$f":" ProjectCashflows!S$232","v":1757.4890715033987},{"$f":" ProjectCashflows!T$232","v":1792.6388529334665},{"$f":" ProjectCashflows!U$232","v":1828.491629992136},{"$f":" ProjectCashflows!V$232","v":1865.0614625919786},{"$f":" ProjectCashflows!W$232","v":1902.3626918438183},{"$f":" ProjectCashflows!X$232","v":1940.4099456806944},{"$f":" ProjectCashflows!Y$232","v":1979.2181445943086},{"$f":" ProjectCashflows!Z$232","v":2018.8025074861948},{"$f":" ProjectCashflows!AA$232","v":2059.1785576359189},{"$f":" ProjectCashflows!AB$232","v":2100.3621287886372},{"$f":" ProjectCashflows!AC$232","v":2142.3693713644102},{"$f":" ProjectCashflows!AD$232","v":2185.2167587916983},{"$f":" ProjectCashflows!AE$232","v":2228.9210939675322},{"$f":" ProjectCashflows!AF$232","v":0},{"$f":" ProjectCashflows!AG$232","v":0},{"$f":" ProjectCashflows!AH$232","v":0},{"$f":" ProjectCashflows!AI$232","v":0},{"$f":" ProjectCashflows!AJ$232","v":0},{"$f":" ProjectCashflows!AK$232","v":0},{"$f":" ProjectCashflows!AL$232","v":0},{"$f":" ProjectCashflows!AM$232","v":0},{"$f":" ProjectCashflows!AN$232","v":0},{"$f":" ProjectCashflows!AO$232","v":0},{"$f":" ProjectCashflows!AP$232","v":0},{"$f":" ProjectCashflows!AQ$232","v":0},{"$f":" ProjectCashflows!AR$232","v":0},{"$f":" ProjectCashflows!AS$232","v":0},{"$f":" ProjectCashflows!AT$232","v":0},{"$f":" ProjectCashflows!AU$232","v":0},{"$f":" ProjectCashflows!AV$232","v":0},{"$f":" ProjectCashflows!AW$232","v":0},{"$f":" ProjectCashflows!AX$232","v":0}]
[null,null,null,null,{"$f":" E162 & \" \" & Translate!$E$460","v":"Gold price realized from sales, after ELT above threshold"},null,{"$f":" G162","v":"US$ / ounce"},null,null,null,{"$f":" IF( K162 > K160, K162 - K160, 0)","v":1500},1530,1560.6,1591.8119999999999,1623.64824,1656.1212048,1689.243628896,1723.02850147392,1757.4890715033987,1792.6388529334665,1828.491629992136,1865.0614625919786,1902.3626918438183,1940.4099456806944,1979.2181445943086,2018.8025074861948,2059.1785576359189,2100.3621287886372,2142.3693713644102,2185.2167587916983,2228.9210939675322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$179","v":"Proportion of price above threshold"},null,"%",null,null,null,{"$f":" IF( $F156 = 0, 0, IFERROR(K163 / K160, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" FiscalModel!E$20","v":"Additional royalty rate above price threshold"},{"$f":" FiscalModel!F$20","v":0},{"$f":" FiscalModel!G$20","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$180","v":"Price royalty rate"},null,"%",{"$f":"Translate!$E$302","v":"percentage of aggregate price"},null,null,{"$f":" K164 * $F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$59","v":"Aggregate royalty rate"}]
[null,null,null,null,{"$f":" E$153","v":"Flat royalty rate"},0,"%",0,0,0,0,0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$167","v":"Price royalty rate"},0,"%","percentage of aggregate price",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$181","v":"Royalty rate"},null,"%",null,null,null,{"$f":"SUM(K170:K171)","v":0},0,0,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$25","v":"Royalty"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K174:AX174)","v":186.66390095677471},null,{"$f":" K148 * K172","v":0},0,0,0,0.79829371800000004,6.1069469427000005,12.458171763108002,12.70733519837016,12.961481902337566,13.220711540384318,13.485125771192003,13.754828286615842,14.029924852348159,14.310523349395121,14.596733816383029,14.888668492710687,12.655368218804085,10.326780466544134,7.8999870569062622,6.9835885583051356,5.4794310226701839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$60","v":"Net revenues after royalty"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Sales revenues: net, after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":3733.2780191354932},{"$f":" ProjectCashflows!J$236","v":0},{"$f":" ProjectCashflows!K$236","v":0},{"$f":" ProjectCashflows!L$236","v":0},{"$f":" ProjectCashflows!M$236","v":0},{"$f":" ProjectCashflows!N$236","v":0},{"$f":" ProjectCashflows!O$236","v":15.965874359999999},{"$f":" ProjectCashflows!P$236","v":122.138938854},{"$f":" ProjectCashflows!Q$236","v":249.16343526216002},{"$f":" ProjectCashflows!R$236","v":254.14670396740317},{"$f":" ProjectCashflows!S$236","v":259.22963804675129},{"$f":" ProjectCashflows!T$236","v":264.41423080768635},{"$f":" ProjectCashflows!U$236","v":269.70251542384005},{"$f":" ProjectCashflows!V$236","v":275.09656573231683},{"$f":" ProjectCashflows!W$236","v":280.59849704696319},{"$f":" ProjectCashflows!X$236","v":286.21046698790241},{"$f":" ProjectCashflows!Y$236","v":291.93467632766055},{"$f":" ProjectCashflows!Z$236","v":297.77336985421374},{"$f":" ProjectCashflows!AA$236","v":253.1073643760817},{"$f":" ProjectCashflows!AB$236","v":206.53560933088266},{"$f":" ProjectCashflows!AC$236","v":157.99974113812524},{"$f":" ProjectCashflows!AD$236","v":139.6717711661027},{"$f":" ProjectCashflows!AE$236","v":109.58862045340366},{"$f":" ProjectCashflows!AF$236","v":0},{"$f":" ProjectCashflows!AG$236","v":0},{"$f":" ProjectCashflows!AH$236","v":0},{"$f":" ProjectCashflows!AI$236","v":0},{"$f":" ProjectCashflows!AJ$236","v":0},{"$f":" ProjectCashflows!AK$236","v":0},{"$f":" ProjectCashflows!AL$236","v":0},{"$f":" ProjectCashflows!AM$236","v":0},{"$f":" ProjectCashflows!AN$236","v":0},{"$f":" ProjectCashflows!AO$236","v":0},{"$f":" ProjectCashflows!AP$236","v":0},{"$f":" ProjectCashflows!AQ$236","v":0},{"$f":" ProjectCashflows!AR$236","v":0},{"$f":" ProjectCashflows!AS$236","v":0},{"$f":" ProjectCashflows!AT$236","v":0},{"$f":" ProjectCashflows!AU$236","v":0},{"$f":" ProjectCashflows!AV$236","v":0},{"$f":" ProjectCashflows!AW$236","v":0},{"$f":" ProjectCashflows!AX$236","v":0}]
[null,null,null,null,{"$f":" E$174","v":"Royalty"},0,"US$ mn",0,186.66390095677471,0,0,0,0,0,0.79829371800000004,6.1069469427000005,12.458171763108002,12.70733519837016,12.961481902337566,13.220711540384318,13.485125771192003,13.754828286615842,14.029924852348159,14.310523349395121,14.596733816383029,14.888668492710687,12.655368218804085,10.326780466544134,7.8999870569062622,6.9835885583051356,5.4794310226701839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E142 &  \" \" & Translate!$E$458","v":"Sales revenues: net, after ELT revenues after royalty"},null,{"$f":" G141","v":"US$ mn"},null,{"$f":" SUM(K179:AX179)","v":3546.6141181787193},null,{"$f":" K177 - K178","v":0},0,0,0,15.167580641999999,116.0319919113,236.70526349905202,241.43936876903302,246.26815614441372,251.19351926730204,256.21738965264808,261.34173744570097,266.56857219461506,271.8999436385073,277.3379425112775,282.88470136150306,240.45199615727762,196.20882886433853,150.09975408121898,132.68818260779756,104.10918943073348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"Translate!$E$26","v":"Carbon tax"}]
[]
[null,{"$f":"Translate!$E$61","v":"Determination of tax base"}]
[null,null,null,null,{"$f":"E$33","v":"Carbon tax imposed on scope 3 emissions levied on investor"},{"$f":"F$33","v":"yes"},{"$f":"G$33","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$81","v":"Label: yes"},{"$f":"Inputs!F$81","v":"yes"},{"$f":"Inputs!G$81","v":"Label"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$282","v":"Scope 3: GHG emissions from coal combusted"},{"$f":" ProjectCashflows!F$282","v":0},{"$f":" ProjectCashflows!G$282","v":"Mn t CO2 eq"},{"$f":" ProjectCashflows!H$282","v":0},{"$f":" ProjectCashflows!I$282","v":0},{"$f":" ProjectCashflows!J$282","v":0},{"$f":" ProjectCashflows!K$282","v":0},{"$f":" ProjectCashflows!L$282","v":0},{"$f":" ProjectCashflows!M$282","v":0},{"$f":" ProjectCashflows!N$282","v":0},{"$f":" ProjectCashflows!O$282","v":0},{"$f":" ProjectCashflows!P$282","v":0},{"$f":" ProjectCashflows!Q$282","v":0},{"$f":" ProjectCashflows!R$282","v":0},{"$f":" ProjectCashflows!S$282","v":0},{"$f":" ProjectCashflows!T$282","v":0},{"$f":" ProjectCashflows!U$282","v":0},{"$f":" ProjectCashflows!V$282","v":0},{"$f":" ProjectCashflows!W$282","v":0},{"$f":" ProjectCashflows!X$282","v":0},{"$f":" ProjectCashflows!Y$282","v":0},{"$f":" ProjectCashflows!Z$282","v":0},{"$f":" ProjectCashflows!AA$282","v":0},{"$f":" ProjectCashflows!AB$282","v":0},{"$f":" ProjectCashflows!AC$282","v":0},{"$f":" ProjectCashflows!AD$282","v":0},{"$f":" ProjectCashflows!AE$282","v":0},{"$f":" ProjectCashflows!AF$282","v":0},{"$f":" ProjectCashflows!AG$282","v":0},{"$f":" ProjectCashflows!AH$282","v":0},{"$f":" ProjectCashflows!AI$282","v":0},{"$f":" ProjectCashflows!AJ$282","v":0},{"$f":" ProjectCashflows!AK$282","v":0},{"$f":" ProjectCashflows!AL$282","v":0},{"$f":" ProjectCashflows!AM$282","v":0},{"$f":" ProjectCashflows!AN$282","v":0},{"$f":" ProjectCashflows!AO$282","v":0},{"$f":" ProjectCashflows!AP$282","v":0},{"$f":" ProjectCashflows!AQ$282","v":0},{"$f":" ProjectCashflows!AR$282","v":0},{"$f":" ProjectCashflows!AS$282","v":0},{"$f":" ProjectCashflows!AT$282","v":0},{"$f":" ProjectCashflows!AU$282","v":0},{"$f":" ProjectCashflows!AV$282","v":0},{"$f":" ProjectCashflows!AW$282","v":0},{"$f":" ProjectCashflows!AX$282","v":0}]
[null,null,null,null,{"$f":"Translate!$E$182","v":"Total GHG emissions applicable for carbon tax"},null,{"$f":" Translate!E$729","v":"Mn t CO2 eq"},null,{"$f":" SUM(K187:AX187)","v":0},null,{"$f":" K186 * ($F184 = $F185)","v":0},{"$f":" L186 * ($F184 = $F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$62","v":"Tax applicable"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$48","v":"Model calendar years"},{"$f":" ProjectCashflows!F$48","v":0},{"$f":" ProjectCashflows!G$48","v":"Years"},{"$f":" ProjectCashflows!H$48","v":0},{"$f":" ProjectCashflows!I$48","v":0},{"$f":" ProjectCashflows!J$48","v":0},{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":" E$27","v":"Start year of carbon tax (0=from beginning)"},{"$f":" F$27","v":0},{"$f":" G$27","v":"Calendar year"}]
[null,null,null,null,{"$f":"E191 & \" \" & Translate!$E$461","v":"Start year of carbon tax (0=from beginning) adjusted"},{"$f":" IF( F191 = 0, K190, F191)","v":2021},{"$f":"G191","v":"Calendar year"}]
[null,null,null,null,{"$f":"Translate!$E$183","v":"Carbon tax rate applicable"},null,{"$f":"Translate!$E$586","v":"Flag"},null,{"$f":" SUM(K193:BH193)","v":40},null,{"$f":" (K190 >= $F192) * 1","v":1},{"$f":" (L190 >= $F192) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Translate!$E$184","v":"Year of carbon tax"},null,{"$f":"Translate!$E$586","v":"Flag"},null,null,null,{"$f":" K190 - $F192 + 1","v":1},{"$f":" L190 - $F192 + 1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,{"$f":"Translate!$E$63","v":"Tax inflation index"}]
[null,null,null,null,{"$f":" E$28","v":"Carbon tax in real or nominal terms"},{"$f":" F$28","v":"nominal"},{"$f":" G$28","v":"Option"},"Real, nominal; assumed nominal if empty"]
[null,null,null,null,{"$f":"Translate!$E$185 & \" \" & Translate!$E$351 & \" 1\"","v":"Carbon tax - inflation Option 1"},{"$f":" Inputs!F$86","v":"nominal"},{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,{"$f":"Translate!$E$185 & \" \" & Translate!$E$351 & \" 2\"","v":"Carbon tax - inflation Option 2"},{"$f":" Inputs!F$85","v":"real"},{"$f":"Translate!$E$351","v":"Option"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$48","v":"Model calendar years"},{"$f":" ProjectCashflows!F$48","v":0},{"$f":" ProjectCashflows!G$48","v":"Years"},{"$f":" ProjectCashflows!H$48","v":0},{"$f":" ProjectCashflows!I$48","v":0},{"$f":" ProjectCashflows!J$48","v":0},{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":" ProjectCashflows!E$213","v":"Inflation index"},{"$f":" ProjectCashflows!F$213","v":0},{"$f":" ProjectCashflows!G$213","v":"Index"},{"$f":" ProjectCashflows!H$213","v":"base year is first project year"},{"$f":" ProjectCashflows!I$213","v":0},{"$f":" ProjectCashflows!J$213","v":0},{"$f":" ProjectCashflows!K$213","v":1},{"$f":" ProjectCashflows!L$213","v":1.02},{"$f":" ProjectCashflows!M$213","v":1.0404},{"$f":" ProjectCashflows!N$213","v":1.0612079999999999},{"$f":" ProjectCashflows!O$213","v":1.08243216},{"$f":" ProjectCashflows!P$213","v":1.1040808032},{"$f":" ProjectCashflows!Q$213","v":1.1261624192640001},{"$f":" ProjectCashflows!R$213","v":1.14868566764928},{"$f":" ProjectCashflows!S$213","v":1.1716593810022657},{"$f":" ProjectCashflows!T$213","v":1.1950925686223111},{"$f":" ProjectCashflows!U$213","v":1.2189944199947573},{"$f":" ProjectCashflows!V$213","v":1.2433743083946525},{"$f":" ProjectCashflows!W$213","v":1.2682417945625455},{"$f":" ProjectCashflows!X$213","v":1.2936066304537963},{"$f":" ProjectCashflows!Y$213","v":1.3194787630628724},{"$f":" ProjectCashflows!Z$213","v":1.3458683383241299},{"$f":" ProjectCashflows!AA$213","v":1.3727857050906125},{"$f":" ProjectCashflows!AB$213","v":1.4002414191924248},{"$f":" ProjectCashflows!AC$213","v":1.4282462475762734},{"$f":" ProjectCashflows!AD$213","v":1.4568111725277988},{"$f":" ProjectCashflows!AE$213","v":1.4859473959783549},{"$f":" ProjectCashflows!AF$213","v":1.5156663438979221},{"$f":" ProjectCashflows!AG$213","v":1},{"$f":" ProjectCashflows!AH$213","v":1},{"$f":" ProjectCashflows!AI$213","v":1},{"$f":" ProjectCashflows!AJ$213","v":1},{"$f":" ProjectCashflows!AK$213","v":1},{"$f":" ProjectCashflows!AL$213","v":1},{"$f":" ProjectCashflows!AM$213","v":1},{"$f":" ProjectCashflows!AN$213","v":1},{"$f":" ProjectCashflows!AO$213","v":1},{"$f":" ProjectCashflows!AP$213","v":1},{"$f":" ProjectCashflows!AQ$213","v":1},{"$f":" ProjectCashflows!AR$213","v":1},{"$f":" ProjectCashflows!AS$213","v":1},{"$f":" ProjectCashflows!AT$213","v":1},{"$f":" ProjectCashflows!AU$213","v":1},{"$f":" ProjectCashflows!AV$213","v":1},{"$f":" ProjectCashflows!AW$213","v":1},{"$f":" ProjectCashflows!AX$213","v":1}]
[]
[null,null,null,null,{"$f":" Inputs!E$45","v":"Inflation rate"},{"$f":" Inputs!F$45","v":0.02},{"$f":" Inputs!G$45","v":"%"},{"$f":"Translate!$E$303","v":"assume this is the inflation rate if the carbon tax start year is before the model start year"}]
[null,null,null,null,{"$f":"Translate!$E$186","v":"Inflation since carbon tax start year"},{"$f":" MIN( 1, 1 / (1 + F204) ^ (K201 - F192))","v":1},{"$f":"Translate!$E$608","v":"Index"}]
[null,null,null,null,{"$f":" E202 & \" \" & Translate!$E$462","v":"Inflation index in first tax year"},{"$f":" INDEX( K202:AX202, MATCH( $F192, K201:AX201, 0))","v":1},{"$f":"Translate!$E$608","v":"Index"}]
[]
[null,null,null,null,{"$f":"Translate!$E$187","v":"Carbon tax inflation index"},null,{"$f":"Translate!$E$608","v":"Index"},null,null,null,{"$f":" K202 / IF( $F192 < $K201, $F205, $F206)","v":1},{"$f":" L202 / IF( $F192 < $K201, $F205, $F206)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E208 & \" \" & Translate!$E$465","v":"Carbon tax inflation index applicable"},null,{"$f":"G208","v":"Index"},null,null,null,{"$f":" IF( $F197 = $F199, K208, 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"Translate!$E$64","v":"Tax rate - percentage"}]
[null,null,null,null,{"$f":" E194","v":"Year of carbon tax"},{"$f":" F194","v":0},"Flag",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,null,{"$f":" E$26","v":"Tax per ton of CO2 eq emitted in start year"},{"$f":" F$26","v":20},{"$f":" G$26","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":" E$30","v":"Percentage - annual increase above inflation"},{"$f":" F$30","v":0},{"$f":" G$30","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$188","v":"Carbon tax - percentage method; before inflation adjustment"},null,{"$f":" Translate!E$730","v":"US$ / t CO2 eq"},null,null,null,{"$f":" $F213 * (1 + $F214) ^ (K212 - 1) * (K212 > 0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,{"$f":"Translate!$E$65","v":"Tax rate - target year"}]
[null,null,null,null,{"$f":"E192","v":"Start year of carbon tax (0=from beginning) adjusted"},{"$f":"F192","v":2021},{"$f":"G192","v":"Calendar year"}]
[null,null,null,null,{"$f":" E$32","v":"Target year - year in which tax reaches target level"},{"$f":" F$32","v":0},{"$f":" G$32","v":"Calendar year"}]
[null,null,null,null,{"$f":"E219 & \" \" & Translate!$E$461","v":"Target year - year in which tax reaches target level adjusted"},{"$f":" IF( F219 = 0, K190, F219)","v":2021},{"$f":"G219","v":"Calendar year"}]
[null,null,null,null,{"$f":"Translate!$E$189","v":"Years of carbon tax until it reaches target level"},{"$f":" F220 - F218","v":0},{"$f":" Translate!E$358","v":"Years"}]
[]
[null,null,null,null,{"$f":" E$26","v":"Tax per ton of CO2 eq emitted in start year"},{"$f":" F$26","v":20},{"$f":" G$26","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":" E$31","v":"Target year - tax per CO2 eq emitted in future year"},{"$f":" F$31","v":0},{"$f":" G$31","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":"Translate!$E$190","v":"Change in carbon tax between start and future year"},{"$f":" F224 - F223","v":-20},{"$f":"G224","v":"US$ / t CO2 eq"}]
[]
[null,null,null,null,{"$f":"E225","v":"Change in carbon tax between start and future year"},{"$f":"F225","v":-20},{"$f":"G225","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":"E221","v":"Years of carbon tax until it reaches target level"},{"$f":"F221","v":0},{"$f":"G221","v":"Years"}]
[null,null,null,null,{"$f":"Translate!$E$191","v":"Annual increase in carbon tax"},{"$f":" IF( F228 = 0, 0, F227 / F228)","v":0},{"$f":"G227","v":"US$ / t CO2 eq"}]
[]
[null,null,null,null,{"$f":"Translate!$E$183","v":"Carbon tax rate applicable"},{"$f":"F193","v":0},"Flag",0,40,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Year of carbon tax",0,"Flag",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,null,{"$f":"Translate!$E$192","v":"Carbon tax - target level/year; before inflation adjustment"},null,{"$f":" Translate!E$730","v":"US$ / t CO2 eq"},null,null,null,{"$f":" IF( K232 > $F221, $F224, $F223 + (K232 - 1) * $F229) * K231","v":0},{"$f":" IF( L232 > $F221, $F224, $F223 + (L232 - 1) * $F229) * L231","v":0},0,0,0,0,0,0,0,{"$f":" IF( T232 > $F221, $F224, $F223 + (T232 - 1) * $F229) * T231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$66","v":"Tax rate - select"}]
[null,null,null,null,{"$f":" E$29","v":"Method to change carbon tax over time"},{"$f":" F$29","v":"Percentage"},{"$f":" G$29","v":"Option"},{"$f":" H$29","v":"Percentage, target year; assumed percentage if empty"}]
[null,null,null,null,{"$f":"Translate!$E$26 &  \" \" & Translate!$E$351 & \" 1\"","v":"Carbon tax Option 1"},{"$f":" Translate!E$557","v":"Percentage"},{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,{"$f":"Translate!$E$26 &  \" \" & Translate!$E$351 & \" 2\"","v":"Carbon tax Option 2"},{"$f":" Translate!E$558","v":"TargetYear"},{"$f":"Translate!$E$351","v":"Option"}]
[]
[null,null,null,null,{"$f":"E215","v":"Carbon tax - percentage method; before inflation adjustment"},0,"US$ / t CO2 eq",0,0,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,{"$f":"E233","v":"Carbon tax - target level/year; before inflation adjustment"},0,"US$ / t CO2 eq",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" IF( $F236 = $F238, E241, E240)","v":"Carbon tax - percentage method; before inflation adjustment"},null,{"$f":" Translate!E$730","v":"US$ / t CO2 eq"},null,null,null,{"$f":" IF( $F236 = $F238, K241, K240)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,{"$f":"E209","v":"Carbon tax inflation index applicable"},0,"Index",0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"Translate!$E$183","v":"Carbon tax rate applicable"},null,{"$f":" Translate!E$730","v":"US$ / t CO2 eq"},null,null,null,{"$f":" K243 * K244","v":20},{"$f":" L243 * L244","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,null,null,null,{"$f":"E187","v":"Total GHG emissions applicable for carbon tax"},0,"Mn t CO2 eq",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$245","v":"Carbon tax rate applicable"},{"$f":" F$245","v":0},"US$ / t CO2 eq",0,0,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,{"$f":"Translate!$E$26","v":"Carbon tax"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K249:AX249)","v":0},null,{"$f":" K248 * K247","v":0},{"$f":" L248 * L247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E249","v":"Carbon tax"},{"$f":"F249","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Sales revenues: net, after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":3733.2780191354932},{"$f":" ProjectCashflows!J$236","v":0},{"$f":" ProjectCashflows!K$236","v":0},{"$f":" ProjectCashflows!L$236","v":0},{"$f":" ProjectCashflows!M$236","v":0},{"$f":" ProjectCashflows!N$236","v":0},{"$f":" ProjectCashflows!O$236","v":15.965874359999999},{"$f":" ProjectCashflows!P$236","v":122.138938854},{"$f":" ProjectCashflows!Q$236","v":249.16343526216002},{"$f":" ProjectCashflows!R$236","v":254.14670396740317},{"$f":" ProjectCashflows!S$236","v":259.22963804675129},{"$f":" ProjectCashflows!T$236","v":264.41423080768635},{"$f":" ProjectCashflows!U$236","v":269.70251542384005},{"$f":" ProjectCashflows!V$236","v":275.09656573231683},{"$f":" ProjectCashflows!W$236","v":280.59849704696319},{"$f":" ProjectCashflows!X$236","v":286.21046698790241},{"$f":" ProjectCashflows!Y$236","v":291.93467632766055},{"$f":" ProjectCashflows!Z$236","v":297.77336985421374},{"$f":" ProjectCashflows!AA$236","v":253.1073643760817},{"$f":" ProjectCashflows!AB$236","v":206.53560933088266},{"$f":" ProjectCashflows!AC$236","v":157.99974113812524},{"$f":" ProjectCashflows!AD$236","v":139.6717711661027},{"$f":" ProjectCashflows!AE$236","v":109.58862045340366},{"$f":" ProjectCashflows!AF$236","v":0},{"$f":" ProjectCashflows!AG$236","v":0},{"$f":" ProjectCashflows!AH$236","v":0},{"$f":" ProjectCashflows!AI$236","v":0},{"$f":" ProjectCashflows!AJ$236","v":0},{"$f":" ProjectCashflows!AK$236","v":0},{"$f":" ProjectCashflows!AL$236","v":0},{"$f":" ProjectCashflows!AM$236","v":0},{"$f":" ProjectCashflows!AN$236","v":0},{"$f":" ProjectCashflows!AO$236","v":0},{"$f":" ProjectCashflows!AP$236","v":0},{"$f":" ProjectCashflows!AQ$236","v":0},{"$f":" ProjectCashflows!AR$236","v":0},{"$f":" ProjectCashflows!AS$236","v":0},{"$f":" ProjectCashflows!AT$236","v":0},{"$f":" ProjectCashflows!AU$236","v":0},{"$f":" ProjectCashflows!AV$236","v":0},{"$f":" ProjectCashflows!AW$236","v":0},{"$f":" ProjectCashflows!AX$236","v":0}]
[null,null,null,null,{"$f":"Translate!$E$193","v":"Carbon tax as share of net revenue"},{"$f":" I251 / I252","v":0},"%",{"$f":"Translate!$E$304","v":"for info only"}]
[]
[{"$f":"Translate!$E$27","v":"Project cashflows after decommissioning, royalty, bonus and carbon tax"}]
[]
[null,null,null,null,{"$f":"E$179","v":"Sales revenues: net, after ELT revenues after royalty"},{"$f":"F$179","v":0},"US$ mn",0,3546.6141181787193,0,0,0,0,0,15.167580641999999,116.0319919113,236.70526349905202,241.43936876903302,246.26815614441372,251.19351926730204,256.21738965264808,261.34173744570097,266.56857219461506,271.8999436385073,277.3379425112775,282.88470136150306,240.45199615727762,196.20882886433853,150.09975408121898,132.68818260779756,104.10918943073348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$238","v":"Exploration costs, after ELT"},{"$f":" ProjectCashflows!F$238","v":0},{"$f":" ProjectCashflows!G$238","v":"US$ mn"},{"$f":" ProjectCashflows!H$238","v":0},{"$f":" ProjectCashflows!I$238","v":30.603999999999999},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":10},{"$f":" ProjectCashflows!L$238","v":10.199999999999999},{"$f":" ProjectCashflows!M$238","v":10.404},{"$f":" ProjectCashflows!N$238","v":0},{"$f":" ProjectCashflows!O$238","v":0},{"$f":" ProjectCashflows!P$238","v":0},{"$f":" ProjectCashflows!Q$238","v":0},{"$f":" ProjectCashflows!R$238","v":0},{"$f":" ProjectCashflows!S$238","v":0},{"$f":" ProjectCashflows!T$238","v":0},{"$f":" ProjectCashflows!U$238","v":0},{"$f":" ProjectCashflows!V$238","v":0},{"$f":" ProjectCashflows!W$238","v":0},{"$f":" ProjectCashflows!X$238","v":0},{"$f":" ProjectCashflows!Y$238","v":0},{"$f":" ProjectCashflows!Z$238","v":0},{"$f":" ProjectCashflows!AA$238","v":0},{"$f":" ProjectCashflows!AB$238","v":0},{"$f":" ProjectCashflows!AC$238","v":0},{"$f":" ProjectCashflows!AD$238","v":0},{"$f":" ProjectCashflows!AE$238","v":0},{"$f":" ProjectCashflows!AF$238","v":0},{"$f":" ProjectCashflows!AG$238","v":0},{"$f":" ProjectCashflows!AH$238","v":0},{"$f":" ProjectCashflows!AI$238","v":0},{"$f":" ProjectCashflows!AJ$238","v":0},{"$f":" ProjectCashflows!AK$238","v":0},{"$f":" ProjectCashflows!AL$238","v":0},{"$f":" ProjectCashflows!AM$238","v":0},{"$f":" ProjectCashflows!AN$238","v":0},{"$f":" ProjectCashflows!AO$238","v":0},{"$f":" ProjectCashflows!AP$238","v":0},{"$f":" ProjectCashflows!AQ$238","v":0},{"$f":" ProjectCashflows!AR$238","v":0},{"$f":" ProjectCashflows!AS$238","v":0},{"$f":" ProjectCashflows!AT$238","v":0},{"$f":" ProjectCashflows!AU$238","v":0},{"$f":" ProjectCashflows!AV$238","v":0},{"$f":" ProjectCashflows!AW$238","v":0},{"$f":" ProjectCashflows!AX$238","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$239","v":"Development costs, after ELT"},{"$f":" ProjectCashflows!F$239","v":0},{"$f":" ProjectCashflows!G$239","v":"US$ mn"},{"$f":" ProjectCashflows!H$239","v":0},{"$f":" ProjectCashflows!I$239","v":434.07652032000004},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":0},{"$f":" ProjectCashflows!M$239","v":0},{"$f":" ProjectCashflows!N$239","v":53.060399999999994},{"$f":" ProjectCashflows!O$239","v":270.60804000000002},{"$f":" ProjectCashflows!P$239","v":110.40808032},{"$f":" ProjectCashflows!Q$239","v":0},{"$f":" ProjectCashflows!R$239","v":0},{"$f":" ProjectCashflows!S$239","v":0},{"$f":" ProjectCashflows!T$239","v":0},{"$f":" ProjectCashflows!U$239","v":0},{"$f":" ProjectCashflows!V$239","v":0},{"$f":" ProjectCashflows!W$239","v":0},{"$f":" ProjectCashflows!X$239","v":0},{"$f":" ProjectCashflows!Y$239","v":0},{"$f":" ProjectCashflows!Z$239","v":0},{"$f":" ProjectCashflows!AA$239","v":0},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":0},{"$f":" ProjectCashflows!AE$239","v":0},{"$f":" ProjectCashflows!AF$239","v":0},{"$f":" ProjectCashflows!AG$239","v":0},{"$f":" ProjectCashflows!AH$239","v":0},{"$f":" ProjectCashflows!AI$239","v":0},{"$f":" ProjectCashflows!AJ$239","v":0},{"$f":" ProjectCashflows!AK$239","v":0},{"$f":" ProjectCashflows!AL$239","v":0},{"$f":" ProjectCashflows!AM$239","v":0},{"$f":" ProjectCashflows!AN$239","v":0},{"$f":" ProjectCashflows!AO$239","v":0},{"$f":" ProjectCashflows!AP$239","v":0},{"$f":" ProjectCashflows!AQ$239","v":0},{"$f":" ProjectCashflows!AR$239","v":0},{"$f":" ProjectCashflows!AS$239","v":0},{"$f":" ProjectCashflows!AT$239","v":0},{"$f":" ProjectCashflows!AU$239","v":0},{"$f":" ProjectCashflows!AV$239","v":0},{"$f":" ProjectCashflows!AW$239","v":0},{"$f":" ProjectCashflows!AX$239","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$240","v":"Replacement capital costs, after ELT"},{"$f":" ProjectCashflows!F$240","v":0},{"$f":" ProjectCashflows!G$240","v":"US$ mn"},{"$f":" ProjectCashflows!H$240","v":0},{"$f":" ProjectCashflows!I$240","v":118.46424639696978},{"$f":" ProjectCashflows!J$240","v":0},{"$f":" ProjectCashflows!K$240","v":0},{"$f":" ProjectCashflows!L$240","v":0},{"$f":" ProjectCashflows!M$240","v":0},{"$f":" ProjectCashflows!N$240","v":0},{"$f":" ProjectCashflows!O$240","v":0},{"$f":" ProjectCashflows!P$240","v":8.8326464256000001},{"$f":" ProjectCashflows!Q$240","v":9.0092993541120006},{"$f":" ProjectCashflows!R$240","v":9.1894853411942403},{"$f":" ProjectCashflows!S$240","v":9.3732750480181259},{"$f":" ProjectCashflows!T$240","v":9.5607405489784885},{"$f":" ProjectCashflows!U$240","v":9.7519553599580586},{"$f":" ProjectCashflows!V$240","v":9.9469944671572197},{"$f":" ProjectCashflows!W$240","v":10.145934356500364},{"$f":" ProjectCashflows!X$240","v":10.348853043630371},{"$f":" ProjectCashflows!Y$240","v":10.555830104502979},{"$f":" ProjectCashflows!Z$240","v":10.766946706593039},{"$f":" ProjectCashflows!AA$240","v":10.9822856407249},{"$f":" ProjectCashflows!AB$240","v":0},{"$f":" ProjectCashflows!AC$240","v":0},{"$f":" ProjectCashflows!AD$240","v":0},{"$f":" ProjectCashflows!AE$240","v":0},{"$f":" ProjectCashflows!AF$240","v":0},{"$f":" ProjectCashflows!AG$240","v":0},{"$f":" ProjectCashflows!AH$240","v":0},{"$f":" ProjectCashflows!AI$240","v":0},{"$f":" ProjectCashflows!AJ$240","v":0},{"$f":" ProjectCashflows!AK$240","v":0},{"$f":" ProjectCashflows!AL$240","v":0},{"$f":" ProjectCashflows!AM$240","v":0},{"$f":" ProjectCashflows!AN$240","v":0},{"$f":" ProjectCashflows!AO$240","v":0},{"$f":" ProjectCashflows!AP$240","v":0},{"$f":" ProjectCashflows!AQ$240","v":0},{"$f":" ProjectCashflows!AR$240","v":0},{"$f":" ProjectCashflows!AS$240","v":0},{"$f":" ProjectCashflows!AT$240","v":0},{"$f":" ProjectCashflows!AU$240","v":0},{"$f":" ProjectCashflows!AV$240","v":0},{"$f":" ProjectCashflows!AW$240","v":0},{"$f":" ProjectCashflows!AX$240","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$241","v":"Operating costs, after ELT"},{"$f":" ProjectCashflows!F$241","v":0},{"$f":" ProjectCashflows!G$241","v":"US$ mn"},{"$f":" ProjectCashflows!H$241","v":0},{"$f":" ProjectCashflows!I$241","v":1138.9661753294727},{"$f":" ProjectCashflows!J$241","v":0},{"$f":" ProjectCashflows!K$241","v":0},{"$f":" ProjectCashflows!L$241","v":0},{"$f":" ProjectCashflows!M$241","v":0},{"$f":" ProjectCashflows!N$241","v":0},{"$f":" ProjectCashflows!O$241","v":4.8709447199999998},{"$f":" ProjectCashflows!P$241","v":37.262727108},{"$f":" ProjectCashflows!Q$241","v":76.01596330032001},{"$f":" ProjectCashflows!R$241","v":77.536282566326406},{"$f":" ProjectCashflows!S$241","v":79.087008217652937},{"$f":" ProjectCashflows!T$241","v":80.668748382006001},{"$f":" ProjectCashflows!U$241","v":82.282123349646113},{"$f":" ProjectCashflows!V$241","v":83.927765816639038},{"$f":" ProjectCashflows!W$241","v":85.606321132971814},{"$f":" ProjectCashflows!X$241","v":87.318447555631252},{"$f":" ProjectCashflows!Y$241","v":89.064816506743881},{"$f":" ProjectCashflows!Z$241","v":90.846112836878774},{"$f":" ProjectCashflows!AA$241","v":77.219195911346958},{"$f":" ProjectCashflows!AB$241","v":63.010863863659118},{"$f":" ProjectCashflows!AC$241","v":48.203310855699229},{"$f":" ProjectCashflows!AD$241","v":42.611726796438113},{"$f":" ProjectCashflows!AE$241","v":33.433816409512986},{"$f":" ProjectCashflows!AF$241","v":0},{"$f":" ProjectCashflows!AG$241","v":0},{"$f":" ProjectCashflows!AH$241","v":0},{"$f":" ProjectCashflows!AI$241","v":0},{"$f":" ProjectCashflows!AJ$241","v":0},{"$f":" ProjectCashflows!AK$241","v":0},{"$f":" ProjectCashflows!AL$241","v":0},{"$f":" ProjectCashflows!AM$241","v":0},{"$f":" ProjectCashflows!AN$241","v":0},{"$f":" ProjectCashflows!AO$241","v":0},{"$f":" ProjectCashflows!AP$241","v":0},{"$f":" ProjectCashflows!AQ$241","v":0},{"$f":" ProjectCashflows!AR$241","v":0},{"$f":" ProjectCashflows!AS$241","v":0},{"$f":" ProjectCashflows!AT$241","v":0},{"$f":" ProjectCashflows!AU$241","v":0},{"$f":" ProjectCashflows!AV$241","v":0},{"$f":" ProjectCashflows!AW$241","v":0},{"$f":" ProjectCashflows!AX$241","v":0}]
[null,null,null,null,{"$f":" E$121","v":"Net decommissioning cashflows including fund"},0,"US$ mn",0,28.254397005016219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$136","v":"Signature bonus"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$249","v":"Carbon tax"},{"$f":"F$249","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$379","v":"Project costs"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K266:AX266)","v":1750.3653390514589},null,{"$f":"SUM(K259:K265)","v":10},{"$f":"SUM(L259:L265)","v":10.199999999999999},10.404,53.060399999999994,275.47898472000003,156.50345385360001,85.025262654432012,86.725767907520648,88.460283265671066,90.229488930984488,92.034078709604174,93.874760283796263,95.752255489472176,101.19910022488865,103.15244623687389,105.14485916909885,91.733281177698885,66.542663489286141,51.735110481326259,46.143526422065143,36.965616035140016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$27","v":"Project cashflows after decommissioning, royalty, bonus and carbon tax"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K268:AX268)","v":1796.2487791272606},null,{"$f":" K257 - K266","v":-10},-10.199999999999999,-10.404,-53.060399999999994,-260.31140407800001,-40.47146194230001,151.68000084462,154.71360086151236,157.80787287874267,160.96403033631753,164.18331094304392,167.46697716190471,170.81631670514287,170.70084341361866,174.18549627440362,177.73984219240421,148.71871497957875,129.6661653750524,98.364643599892716,86.544656185732407,67.143573395593464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$28","v":"Project debt financing"}]
[]
[null,{"$f":"Translate!$E$67","v":"Development costs to be financed by debt"}]
[null,null,{"$f":"Translate!$E$104","v":"Determine financing and repayment period"}]
[null,null,null,null,{"$f":" E$268","v":"Project cashflows after decommissioning, royalty, bonus and carbon tax"},0,"US$ mn",0,1796.2487791272606,0,-10,-10.199999999999999,-10.404,-53.060399999999994,-260.31140407800001,-40.47146194230001,151.68000084462,154.71360086151236,157.80787287874267,160.96403033631753,164.18331094304392,167.46697716190471,170.81631670514287,170.70084341361866,174.18549627440362,177.73984219240421,148.71871497957875,129.6661653750524,98.364643599892716,86.544656185732407,67.143573395593464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$194","v":"Project cashflows turn positive"},null,{"$f":"Translate!$E$586","v":"Flag"},null,{"$f":" SUM(K276:AX276)","v":1},null,{"$f":" AND(L275 > 0, K275 < 0, (SUM($J276:J276) = 0 ) )* 1","v":0},{"$f":" AND(M275 > 0, L275 < 0, (SUM($J276:K276) = 0 ) )* 1","v":0},{"$f":" AND(N275 > 0, M275 < 0, (SUM($J276:L276) = 0 ) )* 1","v":0},{"$f":" AND(O275 > 0, N275 < 0, (SUM($J276:M276) = 0 ) )* 1","v":0},{"$f":" AND(P275 > 0, O275 < 0, (SUM($J276:N276) = 0 ) )* 1","v":0},{"$f":" AND(Q275 > 0, P275 < 0, (SUM($J276:O276) = 0 ) )* 1","v":1},{"$f":" AND(R275 > 0, Q275 < 0, (SUM($J276:P276) = 0 ) )* 1","v":0},{"$f":" AND(S275 > 0, R275 < 0, (SUM($J276:Q276) = 0 ) )* 1","v":0},{"$f":" AND(T275 > 0, S275 < 0, (SUM($J276:R276) = 0 ) )* 1","v":0},{"$f":" AND(U275 > 0, T275 < 0, (SUM($J276:S276) = 0 ) )* 1","v":0},{"$f":" AND(V275 > 0, U275 < 0, (SUM($J276:T276) = 0 ) )* 1","v":0},{"$f":" AND(W275 > 0, V275 < 0, (SUM($J276:U276) = 0 ) )* 1","v":0},{"$f":" AND(X275 > 0, W275 < 0, (SUM($J276:V276) = 0 ) )* 1","v":0},{"$f":" AND(Y275 > 0, X275 < 0, (SUM($J276:W276) = 0 ) )* 1","v":0},{"$f":" AND(Z275 > 0, Y275 < 0, (SUM($J276:X276) = 0 ) )* 1","v":0},{"$f":" AND(AA275 > 0, Z275 < 0, (SUM($J276:Y276) = 0 ) )* 1","v":0},{"$f":" AND(AB275 > 0, AA275 < 0, (SUM($J276:Z276) = 0 ) )* 1","v":0},{"$f":" AND(AC275 > 0, AB275 < 0, (SUM($J276:AA276) = 0 ) )* 1","v":0},{"$f":" AND(AD275 > 0, AC275 < 0, (SUM($J276:AB276) = 0 ) )* 1","v":0},{"$f":" AND(AE275 > 0, AD275 < 0, (SUM($J276:AC276) = 0 ) )* 1","v":0},{"$f":" AND(AF275 > 0, AE275 < 0, (SUM($J276:AD276) = 0 ) )* 1","v":0},{"$f":" AND(AG275 > 0, AF275 < 0, (SUM($J276:AE276) = 0 ) )* 1","v":0},{"$f":" AND(AH275 > 0, AG275 < 0, (SUM($J276:AF276) = 0 ) )* 1","v":0},{"$f":" AND(AI275 > 0, AH275 < 0, (SUM($J276:AG276) = 0 ) )* 1","v":0},{"$f":" AND(AJ275 > 0, AI275 < 0, (SUM($J276:AH276) = 0 ) )* 1","v":0},{"$f":" AND(AK275 > 0, AJ275 < 0, (SUM($J276:AI276) = 0 ) )* 1","v":0},{"$f":" AND(AL275 > 0, AK275 < 0, (SUM($J276:AJ276) = 0 ) )* 1","v":0},{"$f":" AND(AM275 > 0, AL275 < 0, (SUM($J276:AK276) = 0 ) )* 1","v":0},{"$f":" AND(AN275 > 0, AM275 < 0, (SUM($J276:AL276) = 0 ) )* 1","v":0},{"$f":" AND(AO275 > 0, AN275 < 0, (SUM($J276:AM276) = 0 ) )* 1","v":0},{"$f":" AND(AP275 > 0, AO275 < 0, (SUM($J276:AN276) = 0 ) )* 1","v":0},{"$f":" AND(AQ275 > 0, AP275 < 0, (SUM($J276:AO276) = 0 ) )* 1","v":0},{"$f":" AND(AR275 > 0, AQ275 < 0, (SUM($J276:AP276) = 0 ) )* 1","v":0},{"$f":" AND(AS275 > 0, AR275 < 0, (SUM($J276:AQ276) = 0 ) )* 1","v":0},{"$f":" AND(AT275 > 0, AS275 < 0, (SUM($J276:AR276) = 0 ) )* 1","v":0},{"$f":" AND(AU275 > 0, AT275 < 0, (SUM($J276:AS276) = 0 ) )* 1","v":0},{"$f":" AND(AV275 > 0, AU275 < 0, (SUM($J276:AT276) = 0 ) )* 1","v":0},{"$f":" AND(AW275 > 0, AV275 < 0, (SUM($J276:AU276) = 0 ) )* 1","v":0},{"$f":" AND(AX275 > 0, AW275 < 0, (SUM($J276:AV276) = 0 ) )* 1","v":0},{"$f":" AND(AY275 > 0, AX275 < 0, (SUM($J276:AW276) = 0 ) )* 1","v":0}]
[null,null,null,null,{"$f":"Translate!$E$195","v":"Financing period"},null,{"$f":"Translate!$E$586","v":"Flag"},null,{"$f":" SUM(K277:AX277)","v":6},null,{"$f":" ( SUM(K276:$AX276) > 0) * 1","v":1},{"$f":" ( SUM(L276:$AX276) > 0) * 1","v":1},{"$f":" ( SUM(M276:$AX276) > 0) * 1","v":1},{"$f":" ( SUM(N276:$AX276) > 0) * 1","v":1},{"$f":" ( SUM(O276:$AX276) > 0) * 1","v":1},{"$f":" ( SUM(P276:$AX276) > 0) * 1","v":1},{"$f":" ( SUM(Q276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(R276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(S276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(T276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(U276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(V276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(W276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(X276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(Y276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(Z276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AA276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AB276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AC276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AD276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AE276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AF276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AG276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AH276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AI276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AJ276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AK276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AL276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AM276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AN276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AO276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AP276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AQ276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AR276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AS276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AT276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AU276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AV276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AW276:$AX276) > 0) * 1","v":0},{"$f":" ( SUM(AX276:$AX276) > 0) * 1","v":0}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$192","v":"Production years after ELT"},{"$f":" ProjectCashflows!F$192","v":0},{"$f":" ProjectCashflows!G$192","v":"Flag"},{"$f":" ProjectCashflows!H$192","v":0},{"$f":" ProjectCashflows!I$192","v":17},{"$f":" ProjectCashflows!J$192","v":0},{"$f":" ProjectCashflows!K$192","v":0},{"$f":" ProjectCashflows!L$192","v":0},{"$f":" ProjectCashflows!M$192","v":0},{"$f":" ProjectCashflows!N$192","v":0},{"$f":" ProjectCashflows!O$192","v":1},{"$f":" ProjectCashflows!P$192","v":1},{"$f":" ProjectCashflows!Q$192","v":1},{"$f":" ProjectCashflows!R$192","v":1},{"$f":" ProjectCashflows!S$192","v":1},{"$f":" ProjectCashflows!T$192","v":1},{"$f":" ProjectCashflows!U$192","v":1},{"$f":" ProjectCashflows!V$192","v":1},{"$f":" ProjectCashflows!W$192","v":1},{"$f":" ProjectCashflows!X$192","v":1},{"$f":" ProjectCashflows!Y$192","v":1},{"$f":" ProjectCashflows!Z$192","v":1},{"$f":" ProjectCashflows!AA$192","v":1},{"$f":" ProjectCashflows!AB$192","v":1},{"$f":" ProjectCashflows!AC$192","v":1},{"$f":" ProjectCashflows!AD$192","v":1},{"$f":" ProjectCashflows!AE$192","v":1},{"$f":" ProjectCashflows!AF$192","v":0},{"$f":" ProjectCashflows!AG$192","v":0},{"$f":" ProjectCashflows!AH$192","v":0},{"$f":" ProjectCashflows!AI$192","v":0},{"$f":" ProjectCashflows!AJ$192","v":0},{"$f":" ProjectCashflows!AK$192","v":0},{"$f":" ProjectCashflows!AL$192","v":0},{"$f":" ProjectCashflows!AM$192","v":0},{"$f":" ProjectCashflows!AN$192","v":0},{"$f":" ProjectCashflows!AO$192","v":0},{"$f":" ProjectCashflows!AP$192","v":0},{"$f":" ProjectCashflows!AQ$192","v":0},{"$f":" ProjectCashflows!AR$192","v":0},{"$f":" ProjectCashflows!AS$192","v":0},{"$f":" ProjectCashflows!AT$192","v":0},{"$f":" ProjectCashflows!AU$192","v":0},{"$f":" ProjectCashflows!AV$192","v":0},{"$f":" ProjectCashflows!AW$192","v":0},{"$f":" ProjectCashflows!AX$192","v":0}]
[null,null,null,null,{"$f":" Translate!$E$457 & \" \" & E279","v":"Post financing Production years after ELT"},null,{"$f":"Translate!$E$586","v":"Flag"},null,{"$f":" SUM(K280:AX280)","v":15},null,{"$f":" K279 * ( K277 = 0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E280 & \" Cum\"","v":"Post financing Production years after ELT Cum"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" (J282 + K280) * K280","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$105","v":"Costs to be financed"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$239","v":"Development costs, after ELT"},{"$f":" ProjectCashflows!F$239","v":0},{"$f":" ProjectCashflows!G$239","v":"US$ mn"},{"$f":" ProjectCashflows!H$239","v":0},{"$f":" ProjectCashflows!I$239","v":434.07652032000004},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":0},{"$f":" ProjectCashflows!M$239","v":0},{"$f":" ProjectCashflows!N$239","v":53.060399999999994},{"$f":" ProjectCashflows!O$239","v":270.60804000000002},{"$f":" ProjectCashflows!P$239","v":110.40808032},{"$f":" ProjectCashflows!Q$239","v":0},{"$f":" ProjectCashflows!R$239","v":0},{"$f":" ProjectCashflows!S$239","v":0},{"$f":" ProjectCashflows!T$239","v":0},{"$f":" ProjectCashflows!U$239","v":0},{"$f":" ProjectCashflows!V$239","v":0},{"$f":" ProjectCashflows!W$239","v":0},{"$f":" ProjectCashflows!X$239","v":0},{"$f":" ProjectCashflows!Y$239","v":0},{"$f":" ProjectCashflows!Z$239","v":0},{"$f":" ProjectCashflows!AA$239","v":0},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":0},{"$f":" ProjectCashflows!AE$239","v":0},{"$f":" ProjectCashflows!AF$239","v":0},{"$f":" ProjectCashflows!AG$239","v":0},{"$f":" ProjectCashflows!AH$239","v":0},{"$f":" ProjectCashflows!AI$239","v":0},{"$f":" ProjectCashflows!AJ$239","v":0},{"$f":" ProjectCashflows!AK$239","v":0},{"$f":" ProjectCashflows!AL$239","v":0},{"$f":" ProjectCashflows!AM$239","v":0},{"$f":" ProjectCashflows!AN$239","v":0},{"$f":" ProjectCashflows!AO$239","v":0},{"$f":" ProjectCashflows!AP$239","v":0},{"$f":" ProjectCashflows!AQ$239","v":0},{"$f":" ProjectCashflows!AR$239","v":0},{"$f":" ProjectCashflows!AS$239","v":0},{"$f":" ProjectCashflows!AT$239","v":0},{"$f":" ProjectCashflows!AU$239","v":0},{"$f":" ProjectCashflows!AV$239","v":0},{"$f":" ProjectCashflows!AW$239","v":0},{"$f":" ProjectCashflows!AX$239","v":0}]
[null,null,null,null,{"$f":"E285 & \" \" & Translate!$E$466","v":"Development costs, after ELT during financing period"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K286:AX286)","v":434.07652032000004},null,{"$f":" K285 * K277","v":0},0,0,53.060399999999994,270.60804000000002,110.40808032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$58","v":"Proportion development costs borrowed"},{"$f":" FiscalModel!F$58","v":0.7},{"$f":" FiscalModel!G$58","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$196","v":"Loan drawdowns (mid-period)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K288:AX288)","v":303.85356422399997},null,{"$f":" K286 * $F287","v":0},0,0,37.142279999999992,189.42562799999999,77.285656223999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$68","v":"Loan repayments"}]
[null,null,null,null,{"$f":" E$282","v":"Post financing Production years after ELT Cum"},0,"Years",0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$59","v":"Repayment period (yrs after financing period) (max)"},{"$f":" FiscalModel!F$59","v":5},{"$f":" FiscalModel!G$59","v":"Years"}]
[null,null,null,null,{"$f":"Translate!$E$197","v":"Loan repayment flag"},null,{"$f":"Translate!$E$586","v":"Flag"},null,{"$f":" SUM(K293:AX293)","v":5},null,{"$f":" AND( K291 >0, K291 <= $F292) * 1","v":0},0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$198","v":"Proportion of remaining loan balance to be paid"},null,"%",null,null,null,{"$f":" IFERROR( K293 / SUM(K293:$AX293), 0 )","v":0},{"$f":" IFERROR( L293 / SUM(L293:$AX293), 0 )","v":0},{"$f":" IFERROR( M293 / SUM(M293:$AX293), 0 )","v":0},{"$f":" IFERROR( N293 / SUM(N293:$AX293), 0 )","v":0},{"$f":" IFERROR( O293 / SUM(O293:$AX293), 0 )","v":0},{"$f":" IFERROR( P293 / SUM(P293:$AX293), 0 )","v":0},{"$f":" IFERROR( Q293 / SUM(Q293:$AX293), 0 )","v":0.2},{"$f":" IFERROR( R293 / SUM(R293:$AX293), 0 )","v":0.25},{"$f":" IFERROR( S293 / SUM(S293:$AX293), 0 )","v":0.33333333333333331},{"$f":" IFERROR( T293 / SUM(T293:$AX293), 0 )","v":0.5},{"$f":" IFERROR( U293 / SUM(U293:$AX293), 0 )","v":1},{"$f":" IFERROR( V293 / SUM(V293:$AX293), 0 )","v":0},{"$f":" IFERROR( W293 / SUM(W293:$AX293), 0 )","v":0},{"$f":" IFERROR( X293 / SUM(X293:$AX293), 0 )","v":0},{"$f":" IFERROR( Y293 / SUM(Y293:$AX293), 0 )","v":0},{"$f":" IFERROR( Z293 / SUM(Z293:$AX293), 0 )","v":0},{"$f":" IFERROR( AA293 / SUM(AA293:$AX293), 0 )","v":0},{"$f":" IFERROR( AB293 / SUM(AB293:$AX293), 0 )","v":0},{"$f":" IFERROR( AC293 / SUM(AC293:$AX293), 0 )","v":0},{"$f":" IFERROR( AD293 / SUM(AD293:$AX293), 0 )","v":0},{"$f":" IFERROR( AE293 / SUM(AE293:$AX293), 0 )","v":0},{"$f":" IFERROR( AF293 / SUM(AF293:$AX293), 0 )","v":0},{"$f":" IFERROR( AG293 / SUM(AG293:$AX293), 0 )","v":0},{"$f":" IFERROR( AH293 / SUM(AH293:$AX293), 0 )","v":0},{"$f":" IFERROR( AI293 / SUM(AI293:$AX293), 0 )","v":0},{"$f":" IFERROR( AJ293 / SUM(AJ293:$AX293), 0 )","v":0},{"$f":" IFERROR( AK293 / SUM(AK293:$AX293), 0 )","v":0},{"$f":" IFERROR( AL293 / SUM(AL293:$AX293), 0 )","v":0},{"$f":" IFERROR( AM293 / SUM(AM293:$AX293), 0 )","v":0},{"$f":" IFERROR( AN293 / SUM(AN293:$AX293), 0 )","v":0},{"$f":" IFERROR( AO293 / SUM(AO293:$AX293), 0 )","v":0},{"$f":" IFERROR( AP293 / SUM(AP293:$AX293), 0 )","v":0},{"$f":" IFERROR( AQ293 / SUM(AQ293:$AX293), 0 )","v":0},{"$f":" IFERROR( AR293 / SUM(AR293:$AX293), 0 )","v":0},{"$f":" IFERROR( AS293 / SUM(AS293:$AX293), 0 )","v":0},{"$f":" IFERROR( AT293 / SUM(AT293:$AX293), 0 )","v":0},{"$f":" IFERROR( AU293 / SUM(AU293:$AX293), 0 )","v":0},{"$f":" IFERROR( AV293 / SUM(AV293:$AX293), 0 )","v":0},{"$f":" IFERROR( AW293 / SUM(AW293:$AX293), 0 )","v":0},{"$f":" IFERROR( AX293 / SUM(AX293:$AX293), 0 )","v":0}]
[]
[null,{"$f":"Translate!$E$69","v":"Loan account"}]
[null,null,null,null,{"$f":" FiscalModel!E$60","v":"Loan real interest rate (margin over LIBOR)"},{"$f":" FiscalModel!F$60","v":0.05},{"$f":" FiscalModel!G$60","v":"%"}]
[null,null,null,null,{"$f":" Inputs!E$47","v":"LIBOR: nominal"},{"$f":" Inputs!F$47","v":2.0000000000000018E-2},{"$f":" Inputs!G$47","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$199","v":"Loan nominal interest rate"},{"$f":" ( 1 + F297 ) * ( 1 + F298 ) - 1","v":7.1000000000000174E-2},"%"]
[]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"Translate!$E$200","v":"Loan account opening balance: BEG"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" J307","v":0},0,0,0,38.460830939999994,237.34178773074001,334.22235167957456,267.37788134365962,200.53341100774472,133.68894067182981,66.844470335914906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$288","v":"Loan drawdowns (mid-period)"},0,"US$ mn",0,303.85356422399997,0,0,0,0,37.142279999999992,189.42562799999999,77.285656223999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"Translate!$E$201","v":"Interest charged"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K303:AX303)","v":101.55814836332416},null,{"$f":" (K301 + K302 / 2) * $F299","v":0},0,0,1.3185509400000031,9.4553287907400208,19.594907724834592,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":"Translate!$E$202","v":"Interest payments (end of period)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K304:AX304)","v":71.189360907749546},null,{"$f":" K303 * K293","v":0},0,0,0,0,0,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$203","v":"Loan balance to be paid"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K301 + K303 + K302 - K304","v":0},0,0,38.460830939999994,237.34178773074001,334.22235167957456,334.22235167957456,267.37788134365962,200.53341100774472,133.68894067182981,66.844470335914906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":"Translate!$E$204","v":"Principal repayments"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K306:AX306)","v":334.22235167957456},null,{"$f":" K305 * K294","v":0},0,0,0,0,0,66.84447033591492,66.844470335914906,66.844470335914906,66.844470335914906,66.844470335914906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$205","v":"Loan closing balance: END"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K305 - K306","v":0},0,0,38.460830939999994,237.34178773074001,334.22235167957456,267.37788134365962,200.53341100774472,133.68894067182981,66.844470335914906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E303 & \": \" & Translate!$E$19","v":"Interest charged: Total"},{"$f":" SUM(K303:AX303)","v":101.55814836332416},{"$f":" G303","v":"US$ mn"}]
[null,null,null,null,{"$f":" E302 & \": \" & Translate!$E$19","v":"Loan drawdowns (mid-period): Total"},{"$f":" SUM(K302:AX302)","v":303.85356422399997},{"$f":" G302","v":"US$ mn"}]
[null,null,null,null,{"$f":" E304 & \": \" & Translate!$E$19","v":"Interest payments (end of period): Total"},{"$f":" SUM(K304:AX304)","v":71.189360907749546},{"$f":" G304","v":"US$ mn"}]
[null,null,null,null,{"$f":" E306 & \": \" & Translate!$E$19","v":"Principal repayments: Total"},{"$f":" SUM(K306:AX306)","v":334.22235167957456},{"$f":" G306","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$70","v":"Check: Loan cashflows"},{"$f":"IF(ABS(F309 + F310 - F311 - F312)>CHK_TOL,1,0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$70","v":"Loan cashflows"}]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"E306","v":"Principal repayments"},0,"US$ mn",0,334.22235167957456,0,{"$f":"K306","v":0},{"$f":"L306","v":0},0,0,0,0,66.84447033591492,66.844470335914906,66.844470335914906,66.844470335914906,66.844470335914906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"E304","v":"Interest payments (end of period)"},0,"US$ mn",0,71.189360907749546,0,{"$f":"K304","v":0},{"$f":"L304","v":0},0,0,0,0,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":"E302","v":"Loan drawdowns (mid-period)"},0,"US$ mn",0,303.85356422399997,0,{"$f":"K302","v":0},{"$f":"L302","v":0},0,37.142279999999992,189.42562799999999,77.285656223999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$206","v":"Loan cashflows before interest withholding tax"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K319:AX319)","v":101.55814836332412},null,{"$f":" K316 + K317 - K318","v":0},{"$f":" L316 + L317 - L318","v":0},0,-37.142279999999992,-189.42562799999999,-77.285656223999993,90.574257305164764,85.828299911314787,81.082342517464809,76.336385123614846,71.590427729764883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$304","v":"Interest payments (end of period)"},0,"US$ mn",0,71.189360907749546,0,0,0,0,0,0,0,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$49","v":"Interest withholding tax"},{"$f":" FiscalModel!F$49","v":0.1},{"$f":" FiscalModel!G$49","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$151","v":"Interest withholding tax"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K323:AX323)","v":7.1189360907749553},null,{"$f":" K321 * $F322","v":0},0,0,0,0,0,2.3729786969249851,1.8983829575399882,1.4237872181549911,0.9491914787699941,0.47459573938499705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$207","v":"Lender cashflows after interest withholding tax"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K325:AX325)","v":94.43921227254917},null,{"$f":" K319 - K323","v":0},0,0,-37.142279999999992,-189.42562799999999,-77.285656223999993,88.201278608239775,83.929916953774793,79.658555299309825,75.387193644844857,71.115831990379888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$208","v":"Loan IRR: Lender"},{"$f":" IFERROR( IRR(K325:AX325), 0)","v":7.5857902388054788E-2},{"$f":" \"% \" & Translate!E$18","v":"% p.a."}]
[]
[null,null,{"$f":"Translate!$E$106","v":"Interest accounting"}]
[null,null,null,null,{"$f":" E$303","v":"Interest charged"},0,"US$ mn",0,101.55814836332416,0,0,0,0,1.3185509400000031,9.4553287907400208,19.594907724834592,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$193","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$193","v":0},{"$f":" ProjectCashflows!G$193","v":"Years"},{"$f":" ProjectCashflows!H$193","v":0},{"$f":" ProjectCashflows!I$193","v":0},{"$f":" ProjectCashflows!J$193","v":0},{"$f":" ProjectCashflows!K$193","v":0},{"$f":" ProjectCashflows!L$193","v":0},{"$f":" ProjectCashflows!M$193","v":0},{"$f":" ProjectCashflows!N$193","v":0},{"$f":" ProjectCashflows!O$193","v":1},{"$f":" ProjectCashflows!P$193","v":2},{"$f":" ProjectCashflows!Q$193","v":3},{"$f":" ProjectCashflows!R$193","v":4},{"$f":" ProjectCashflows!S$193","v":5},{"$f":" ProjectCashflows!T$193","v":6},{"$f":" ProjectCashflows!U$193","v":7},{"$f":" ProjectCashflows!V$193","v":8},{"$f":" ProjectCashflows!W$193","v":9},{"$f":" ProjectCashflows!X$193","v":10},{"$f":" ProjectCashflows!Y$193","v":11},{"$f":" ProjectCashflows!Z$193","v":12},{"$f":" ProjectCashflows!AA$193","v":13},{"$f":" ProjectCashflows!AB$193","v":14},{"$f":" ProjectCashflows!AC$193","v":15},{"$f":" ProjectCashflows!AD$193","v":16},{"$f":" ProjectCashflows!AE$193","v":17},{"$f":" ProjectCashflows!AF$193","v":0},{"$f":" ProjectCashflows!AG$193","v":0},{"$f":" ProjectCashflows!AH$193","v":0},{"$f":" ProjectCashflows!AI$193","v":0},{"$f":" ProjectCashflows!AJ$193","v":0},{"$f":" ProjectCashflows!AK$193","v":0},{"$f":" ProjectCashflows!AL$193","v":0},{"$f":" ProjectCashflows!AM$193","v":0},{"$f":" ProjectCashflows!AN$193","v":0},{"$f":" ProjectCashflows!AO$193","v":0},{"$f":" ProjectCashflows!AP$193","v":0},{"$f":" ProjectCashflows!AQ$193","v":0},{"$f":" ProjectCashflows!AR$193","v":0},{"$f":" ProjectCashflows!AS$193","v":0},{"$f":" ProjectCashflows!AT$193","v":0},{"$f":" ProjectCashflows!AU$193","v":0},{"$f":" ProjectCashflows!AV$193","v":0},{"$f":" ProjectCashflows!AW$193","v":0},{"$f":" ProjectCashflows!AX$193","v":0}]
[null,null,null,null,{"$f":"Translate!$E$209","v":"Interest capitalized into development costs"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K331:AX331)","v":1.3185509400000031},null,{"$f":" K329 * (K330 = 0)","v":0},0,0,1.3185509400000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$210","v":"Interest expensed to P&L"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K332:AX332)","v":100.23959742332414},null,{"$f":" K329 * ( K330 > 0 )","v":0},0,0,0,9.4553287907400208,19.594907724834592,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E329 & \": \" & Translate!$E$19","v":"Interest charged: Total"},{"$f":" SUM(K329:AX329)","v":101.55814836332416},{"$f":" G329","v":"US$ mn"}]
[null,null,null,null,{"$f":" E331 & \": \" & Translate!$E$19","v":"Interest capitalized into development costs: Total"},{"$f":" SUM(K331:AX331)","v":1.3185509400000031},{"$f":" G331","v":"US$ mn"}]
[null,null,null,null,{"$f":" E332 & \": \" & Translate!$E$19","v":"Interest expensed to P&L: Total"},{"$f":" SUM(K332:AX332)","v":100.23959742332414},{"$f":" G332","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$211","v":"Check: interest allocation"},{"$f":" IF( ABS( F334 - F335 - F336) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$71","v":"Allocation of loan transactions to mining company"}]
[null,null,null,null,{"$f":" E$319 &  \": \" & Translate!$E$459","v":"Loan cashflows before interest withholding tax: Mining company"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K340:AX340)","v":101.55814836332412},null,{"$f":" K319","v":0},0,0,-37.142279999999992,-189.42562799999999,-77.285656223999993,90.574257305164764,85.828299911314787,81.082342517464809,76.336385123614846,71.590427729764883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$331 &  \": \" & Translate!$E$459","v":"Interest capitalized into development costs: Mining company"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K341:AX341)","v":1.3185509400000031},null,{"$f":" K331","v":0},0,0,1.3185509400000031,0,0,0,0,0,0,{"$f":" U331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$332 &  \": \" & Translate!$E$459","v":"Interest expensed to P&L: Mining company"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K342:AX342)","v":100.23959742332414},null,{"$f":" K332","v":0},0,0,0,9.4553287907400208,19.594907724834592,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E319","v":"Loan cashflows before interest withholding tax"},{"$f":" SUM(K319:AX319)","v":101.55814836332412},{"$f":"G319","v":"US$ mn"}]
[null,null,null,null,{"$f":"E335","v":"Interest capitalized into development costs: Total"},1.3185509400000031,"US$ mn"]
[null,null,null,null,"Interest expensed to P&L: Total",100.23959742332414,"US$ mn"]
[null,null,null,null,{"$f":"Translate!$E$212","v":"Total final allocation of loan"},{"$f":" SUM(K340:AX342)","v":203.1162967266483},{"$f":" Translate!E$10","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$213","v":"Check: loan cashflows allocation"},{"$f":" IF( ABS( F344 + F345 + F346 - F347) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":" Translate!$E$29","v":"CIT depreciation"}]
[]
[null,{"$f":"Translate!$E$72","v":"Exploration costs tax treatment"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$238","v":"Exploration costs, after ELT"},{"$f":" ProjectCashflows!F$238","v":0},{"$f":" ProjectCashflows!G$238","v":"US$ mn"},{"$f":" ProjectCashflows!H$238","v":0},{"$f":" ProjectCashflows!I$238","v":30.603999999999999},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":10},{"$f":" ProjectCashflows!L$238","v":10.199999999999999},{"$f":" ProjectCashflows!M$238","v":10.404},{"$f":" ProjectCashflows!N$238","v":0},{"$f":" ProjectCashflows!O$238","v":0},{"$f":" ProjectCashflows!P$238","v":0},{"$f":" ProjectCashflows!Q$238","v":0},{"$f":" ProjectCashflows!R$238","v":0},{"$f":" ProjectCashflows!S$238","v":0},{"$f":" ProjectCashflows!T$238","v":0},{"$f":" ProjectCashflows!U$238","v":0},{"$f":" ProjectCashflows!V$238","v":0},{"$f":" ProjectCashflows!W$238","v":0},{"$f":" ProjectCashflows!X$238","v":0},{"$f":" ProjectCashflows!Y$238","v":0},{"$f":" ProjectCashflows!Z$238","v":0},{"$f":" ProjectCashflows!AA$238","v":0},{"$f":" ProjectCashflows!AB$238","v":0},{"$f":" ProjectCashflows!AC$238","v":0},{"$f":" ProjectCashflows!AD$238","v":0},{"$f":" ProjectCashflows!AE$238","v":0},{"$f":" ProjectCashflows!AF$238","v":0},{"$f":" ProjectCashflows!AG$238","v":0},{"$f":" ProjectCashflows!AH$238","v":0},{"$f":" ProjectCashflows!AI$238","v":0},{"$f":" ProjectCashflows!AJ$238","v":0},{"$f":" ProjectCashflows!AK$238","v":0},{"$f":" ProjectCashflows!AL$238","v":0},{"$f":" ProjectCashflows!AM$238","v":0},{"$f":" ProjectCashflows!AN$238","v":0},{"$f":" ProjectCashflows!AO$238","v":0},{"$f":" ProjectCashflows!AP$238","v":0},{"$f":" ProjectCashflows!AQ$238","v":0},{"$f":" ProjectCashflows!AR$238","v":0},{"$f":" ProjectCashflows!AS$238","v":0},{"$f":" ProjectCashflows!AT$238","v":0},{"$f":" ProjectCashflows!AU$238","v":0},{"$f":" ProjectCashflows!AV$238","v":0},{"$f":" ProjectCashflows!AW$238","v":0},{"$f":" ProjectCashflows!AX$238","v":0}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$40","v":"Exploration costs depreciated or deducted immediately"},{"$f":" FiscalModel!F$40","v":"expensed"},{"$f":" FiscalModel!G$40","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$559","v":"depreciated"},{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$560","v":"expensed"},{"$f":"Translate!$E$351","v":"Option"}]
[]
[null,null,null,null,{"$f":" E354 & \" \" & Translate!$E$474","v":"Exploration costs, after ELT into depreciation"},null,{"$f":" G354","v":"US$ mn"},null,{"$f":" SUM(K360:AX360)","v":0},null,{"$f":" OR($F356 = $F357, $F356 = 0) * K354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E354 & \" \" & Translate!$E$357","v":"Exploration costs, after ELT deducted immediately"},null,{"$f":" G354","v":"US$ mn"},null,{"$f":" SUM(K361:AX361)","v":30.603999999999999},null,{"$f":" ($F356 = $F358) * K354","v":10},10.199999999999999,10.404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$73","v":"Bonus tax treatment"}]
[null,null,null,null,{"$f":" E$136","v":"Signature bonus"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$17","v":"Bonuses tax deductible"},{"$f":" FiscalModel!F$17","v":0},{"$f":" FiscalModel!G$17","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$81","v":"Label: yes"},{"$f":"Inputs!F$81","v":"yes"},{"$f":"Inputs!G$81","v":"Label"}]
[null,null,null,null,{"$f":" E364  & \": \" & Translate!$E$468","v":"Signature bonus: tax deductible"},null,{"$f":" G364","v":"US$ mn"},{"$f":"Translate!$E$305","v":"assumed via depreciation"},{"$f":" SUM(K367:AX367)","v":0},null,{"$f":" K364 * ($F365 = $F366)","v":0},{"$f":" L364 * ($F365 = $F366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"Translate!$E$74","v":"Costs for depreciation calculation"}]
[null,null,null,null,{"$f":" E$360","v":"Exploration costs, after ELT into depreciation"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$367","v":"Signature bonus: tax deductible"},0,"US$ mn","assumed via depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$239","v":"Development costs, after ELT"},{"$f":" ProjectCashflows!F$239","v":0},{"$f":" ProjectCashflows!G$239","v":"US$ mn"},{"$f":" ProjectCashflows!H$239","v":0},{"$f":" ProjectCashflows!I$239","v":434.07652032000004},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":0},{"$f":" ProjectCashflows!M$239","v":0},{"$f":" ProjectCashflows!N$239","v":53.060399999999994},{"$f":" ProjectCashflows!O$239","v":270.60804000000002},{"$f":" ProjectCashflows!P$239","v":110.40808032},{"$f":" ProjectCashflows!Q$239","v":0},{"$f":" ProjectCashflows!R$239","v":0},{"$f":" ProjectCashflows!S$239","v":0},{"$f":" ProjectCashflows!T$239","v":0},{"$f":" ProjectCashflows!U$239","v":0},{"$f":" ProjectCashflows!V$239","v":0},{"$f":" ProjectCashflows!W$239","v":0},{"$f":" ProjectCashflows!X$239","v":0},{"$f":" ProjectCashflows!Y$239","v":0},{"$f":" ProjectCashflows!Z$239","v":0},{"$f":" ProjectCashflows!AA$239","v":0},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":0},{"$f":" ProjectCashflows!AE$239","v":0},{"$f":" ProjectCashflows!AF$239","v":0},{"$f":" ProjectCashflows!AG$239","v":0},{"$f":" ProjectCashflows!AH$239","v":0},{"$f":" ProjectCashflows!AI$239","v":0},{"$f":" ProjectCashflows!AJ$239","v":0},{"$f":" ProjectCashflows!AK$239","v":0},{"$f":" ProjectCashflows!AL$239","v":0},{"$f":" ProjectCashflows!AM$239","v":0},{"$f":" ProjectCashflows!AN$239","v":0},{"$f":" ProjectCashflows!AO$239","v":0},{"$f":" ProjectCashflows!AP$239","v":0},{"$f":" ProjectCashflows!AQ$239","v":0},{"$f":" ProjectCashflows!AR$239","v":0},{"$f":" ProjectCashflows!AS$239","v":0},{"$f":" ProjectCashflows!AT$239","v":0},{"$f":" ProjectCashflows!AU$239","v":0},{"$f":" ProjectCashflows!AV$239","v":0},{"$f":" ProjectCashflows!AW$239","v":0},{"$f":" ProjectCashflows!AX$239","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$240","v":"Replacement capital costs, after ELT"},{"$f":" ProjectCashflows!F$240","v":0},{"$f":" ProjectCashflows!G$240","v":"US$ mn"},{"$f":" ProjectCashflows!H$240","v":0},{"$f":" ProjectCashflows!I$240","v":118.46424639696978},{"$f":" ProjectCashflows!J$240","v":0},{"$f":" ProjectCashflows!K$240","v":0},{"$f":" ProjectCashflows!L$240","v":0},{"$f":" ProjectCashflows!M$240","v":0},{"$f":" ProjectCashflows!N$240","v":0},{"$f":" ProjectCashflows!O$240","v":0},{"$f":" ProjectCashflows!P$240","v":8.8326464256000001},{"$f":" ProjectCashflows!Q$240","v":9.0092993541120006},{"$f":" ProjectCashflows!R$240","v":9.1894853411942403},{"$f":" ProjectCashflows!S$240","v":9.3732750480181259},{"$f":" ProjectCashflows!T$240","v":9.5607405489784885},{"$f":" ProjectCashflows!U$240","v":9.7519553599580586},{"$f":" ProjectCashflows!V$240","v":9.9469944671572197},{"$f":" ProjectCashflows!W$240","v":10.145934356500364},{"$f":" ProjectCashflows!X$240","v":10.348853043630371},{"$f":" ProjectCashflows!Y$240","v":10.555830104502979},{"$f":" ProjectCashflows!Z$240","v":10.766946706593039},{"$f":" ProjectCashflows!AA$240","v":10.9822856407249},{"$f":" ProjectCashflows!AB$240","v":0},{"$f":" ProjectCashflows!AC$240","v":0},{"$f":" ProjectCashflows!AD$240","v":0},{"$f":" ProjectCashflows!AE$240","v":0},{"$f":" ProjectCashflows!AF$240","v":0},{"$f":" ProjectCashflows!AG$240","v":0},{"$f":" ProjectCashflows!AH$240","v":0},{"$f":" ProjectCashflows!AI$240","v":0},{"$f":" ProjectCashflows!AJ$240","v":0},{"$f":" ProjectCashflows!AK$240","v":0},{"$f":" ProjectCashflows!AL$240","v":0},{"$f":" ProjectCashflows!AM$240","v":0},{"$f":" ProjectCashflows!AN$240","v":0},{"$f":" ProjectCashflows!AO$240","v":0},{"$f":" ProjectCashflows!AP$240","v":0},{"$f":" ProjectCashflows!AQ$240","v":0},{"$f":" ProjectCashflows!AR$240","v":0},{"$f":" ProjectCashflows!AS$240","v":0},{"$f":" ProjectCashflows!AT$240","v":0},{"$f":" ProjectCashflows!AU$240","v":0},{"$f":" ProjectCashflows!AV$240","v":0},{"$f":" ProjectCashflows!AW$240","v":0},{"$f":" ProjectCashflows!AX$240","v":0}]
[null,null,null,null,{"$f":" E$341","v":"Interest capitalized into development costs: Mining company"},0,"US$ mn",0,1.3185509400000031,0,0,0,0,1.3185509400000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$214","v":"Capitalized costs: Mining company"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K376:AX376)","v":553.85931765696978},null,{"$f":"SUM(K371:K375)","v":0},0,0,54.378950939999996,270.60804000000002,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E376 & \" Cum\"","v":"Capitalized costs: Mining company Cum"},null,{"$f":" G376","v":"US$ mn"},null,null,null,{"$f":" J377 + K376","v":0},0,0,54.378950939999996,324.98699094,444.2277176856,453.23701703971199,462.42650238090624,471.79977742892436,481.36051797790287,491.11247333786093,501.05946780501813,511.20540216151852,521.55425520514893,532.11008530965194,542.87703201624493,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978,553.85931765696978]
[]
[null,null,{"$f":"Translate!$E$107","v":"Capitalized costs excluding interest (for RRT)"}]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$376","v":"Capitalized costs: Mining company"},0,"US$ mn",0,553.85931765696978,0,0,0,0,54.378950939999996,270.60804000000002,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$341","v":"Interest capitalized into development costs: Mining company"},0,"US$ mn",0,1.3185509400000031,0,0,0,0,1.3185509400000031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$215","v":"Capitalized costs excluding interest"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K382:AX382)","v":552.54076671696976},null,{"$f":" K380 - K381","v":0},0,0,53.060399999999994,270.60804000000002,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$75","v":"Costs into depreciation calculation"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$188","v":"Project activity (excl. decommissioning)"},{"$f":" ProjectCashflows!F$188","v":0},{"$f":" ProjectCashflows!G$188","v":"Flag"},{"$f":" ProjectCashflows!H$188","v":0},{"$f":" ProjectCashflows!I$188","v":21},{"$f":" ProjectCashflows!J$188","v":0},{"$f":" ProjectCashflows!K$188","v":1},{"$f":" ProjectCashflows!L$188","v":1},{"$f":" ProjectCashflows!M$188","v":1},{"$f":" ProjectCashflows!N$188","v":1},{"$f":" ProjectCashflows!O$188","v":1},{"$f":" ProjectCashflows!P$188","v":1},{"$f":" ProjectCashflows!Q$188","v":1},{"$f":" ProjectCashflows!R$188","v":1},{"$f":" ProjectCashflows!S$188","v":1},{"$f":" ProjectCashflows!T$188","v":1},{"$f":" ProjectCashflows!U$188","v":1},{"$f":" ProjectCashflows!V$188","v":1},{"$f":" ProjectCashflows!W$188","v":1},{"$f":" ProjectCashflows!X$188","v":1},{"$f":" ProjectCashflows!Y$188","v":1},{"$f":" ProjectCashflows!Z$188","v":1},{"$f":" ProjectCashflows!AA$188","v":1},{"$f":" ProjectCashflows!AB$188","v":1},{"$f":" ProjectCashflows!AC$188","v":1},{"$f":" ProjectCashflows!AD$188","v":1},{"$f":" ProjectCashflows!AE$188","v":1},{"$f":" ProjectCashflows!AF$188","v":0},{"$f":" ProjectCashflows!AG$188","v":0},{"$f":" ProjectCashflows!AH$188","v":0},{"$f":" ProjectCashflows!AI$188","v":0},{"$f":" ProjectCashflows!AJ$188","v":0},{"$f":" ProjectCashflows!AK$188","v":0},{"$f":" ProjectCashflows!AL$188","v":0},{"$f":" ProjectCashflows!AM$188","v":0},{"$f":" ProjectCashflows!AN$188","v":0},{"$f":" ProjectCashflows!AO$188","v":0},{"$f":" ProjectCashflows!AP$188","v":0},{"$f":" ProjectCashflows!AQ$188","v":0},{"$f":" ProjectCashflows!AR$188","v":0},{"$f":" ProjectCashflows!AS$188","v":0},{"$f":" ProjectCashflows!AT$188","v":0},{"$f":" ProjectCashflows!AU$188","v":0},{"$f":" ProjectCashflows!AV$188","v":0},{"$f":" ProjectCashflows!AW$188","v":0},{"$f":" ProjectCashflows!AX$188","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$192","v":"Production years after ELT"},{"$f":" ProjectCashflows!F$192","v":0},{"$f":" ProjectCashflows!G$192","v":"Flag"},{"$f":" ProjectCashflows!H$192","v":0},{"$f":" ProjectCashflows!I$192","v":17},{"$f":" ProjectCashflows!J$192","v":0},{"$f":" ProjectCashflows!K$192","v":0},{"$f":" ProjectCashflows!L$192","v":0},{"$f":" ProjectCashflows!M$192","v":0},{"$f":" ProjectCashflows!N$192","v":0},{"$f":" ProjectCashflows!O$192","v":1},{"$f":" ProjectCashflows!P$192","v":1},{"$f":" ProjectCashflows!Q$192","v":1},{"$f":" ProjectCashflows!R$192","v":1},{"$f":" ProjectCashflows!S$192","v":1},{"$f":" ProjectCashflows!T$192","v":1},{"$f":" ProjectCashflows!U$192","v":1},{"$f":" ProjectCashflows!V$192","v":1},{"$f":" ProjectCashflows!W$192","v":1},{"$f":" ProjectCashflows!X$192","v":1},{"$f":" ProjectCashflows!Y$192","v":1},{"$f":" ProjectCashflows!Z$192","v":1},{"$f":" ProjectCashflows!AA$192","v":1},{"$f":" ProjectCashflows!AB$192","v":1},{"$f":" ProjectCashflows!AC$192","v":1},{"$f":" ProjectCashflows!AD$192","v":1},{"$f":" ProjectCashflows!AE$192","v":1},{"$f":" ProjectCashflows!AF$192","v":0},{"$f":" ProjectCashflows!AG$192","v":0},{"$f":" ProjectCashflows!AH$192","v":0},{"$f":" ProjectCashflows!AI$192","v":0},{"$f":" ProjectCashflows!AJ$192","v":0},{"$f":" ProjectCashflows!AK$192","v":0},{"$f":" ProjectCashflows!AL$192","v":0},{"$f":" ProjectCashflows!AM$192","v":0},{"$f":" ProjectCashflows!AN$192","v":0},{"$f":" ProjectCashflows!AO$192","v":0},{"$f":" ProjectCashflows!AP$192","v":0},{"$f":" ProjectCashflows!AQ$192","v":0},{"$f":" ProjectCashflows!AR$192","v":0},{"$f":" ProjectCashflows!AS$192","v":0},{"$f":" ProjectCashflows!AT$192","v":0},{"$f":" ProjectCashflows!AU$192","v":0},{"$f":" ProjectCashflows!AV$192","v":0},{"$f":" ProjectCashflows!AW$192","v":0},{"$f":" ProjectCashflows!AX$192","v":0}]
[]
[null,null,{"$f":"Translate!$E$108","v":"Capitalized costs into depreciation calculation"}]
[null,null,null,null,{"$f":" FiscalModel!E$41","v":"Depreciation starts from"},{"$f":" FiscalModel!F$41","v":"Production"},{"$f":" FiscalModel!G$41","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$561","v":"spend"},{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$564","v":"Production"},{"$f":"Translate!$E$351","v":"Option"}]
[]
[null,null,null,null,{"$f":"Translate!$E$473 & \": \" & IF( F389 = F390, E385, E386)","v":"Selected flag for depreciation: Production years after ELT"},null,{"$f":"Translate!$E$586","v":"Flag"},null,null,null,{"$f":" IF($F389 = $F390, K385, K386)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$216","v":"Cumulative depreciation years"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" (J394 + K393) * K393","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$217","v":"Remaining depreciation years"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" SUM(K393:$AX393) * K393","v":0},{"$f":" SUM(L393:$AX393) * L393","v":0},{"$f":" SUM(M393:$AX393) * M393","v":0},{"$f":" SUM(N393:$AX393) * N393","v":0},{"$f":" SUM(O393:$AX393) * O393","v":17},{"$f":" SUM(P393:$AX393) * P393","v":16},{"$f":" SUM(Q393:$AX393) * Q393","v":15},{"$f":" SUM(R393:$AX393) * R393","v":14},{"$f":" SUM(S393:$AX393) * S393","v":13},{"$f":" SUM(T393:$AX393) * T393","v":12},{"$f":" SUM(U393:$AX393) * U393","v":11},{"$f":" SUM(V393:$AX393) * V393","v":10},{"$f":" SUM(W393:$AX393) * W393","v":9},{"$f":" SUM(X393:$AX393) * X393","v":8},{"$f":" SUM(Y393:$AX393) * Y393","v":7},{"$f":" SUM(Z393:$AX393) * Z393","v":6},{"$f":" SUM(AA393:$AX393) * AA393","v":5},{"$f":" SUM(AB393:$AX393) * AB393","v":4},{"$f":" SUM(AC393:$AX393) * AC393","v":3},{"$f":" SUM(AD393:$AX393) * AD393","v":2},{"$f":" SUM(AE393:$AX393) * AE393","v":1},{"$f":" SUM(AF393:$AX393) * AF393","v":0},{"$f":" SUM(AG393:$AX393) * AG393","v":0},{"$f":" SUM(AH393:$AX393) * AH393","v":0},{"$f":" SUM(AI393:$AX393) * AI393","v":0},{"$f":" SUM(AJ393:$AX393) * AJ393","v":0},{"$f":" SUM(AK393:$AX393) * AK393","v":0},{"$f":" SUM(AL393:$AX393) * AL393","v":0},{"$f":" SUM(AM393:$AX393) * AM393","v":0},{"$f":" SUM(AN393:$AX393) * AN393","v":0},{"$f":" SUM(AO393:$AX393) * AO393","v":0},{"$f":" SUM(AP393:$AX393) * AP393","v":0},{"$f":" SUM(AQ393:$AX393) * AQ393","v":0},{"$f":" SUM(AR393:$AX393) * AR393","v":0},{"$f":" SUM(AS393:$AX393) * AS393","v":0},{"$f":" SUM(AT393:$AX393) * AT393","v":0},{"$f":" SUM(AU393:$AX393) * AU393","v":0},{"$f":" SUM(AV393:$AX393) * AV393","v":0},{"$f":" SUM(AW393:$AX393) * AW393","v":0},{"$f":" SUM(AX393:$AX393) * AX393","v":0}]
[]
[null,null,null,null,{"$f":" E376 & \" \" & Translate!$E$474","v":"Capitalized costs: Mining company into depreciation"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K397:AX397)","v":553.85931765696978},null,{"$f":" IF( K394 = 0, 0, IF( K394 = 1, K377, K376))","v":0},0,0,0,324.98699094,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E376 & \": \" & Translate!$E$19","v":"Capitalized costs: Mining company: Total"},{"$f":" SUM(K376:AX376)","v":553.85931765696978},{"$f":" Translate!E$10","v":"US$ mn"}]
[null,null,null,null,{"$f":" E397 & \", \" & Translate!$E$19","v":"Capitalized costs: Mining company into depreciation, Total"},{"$f":" SUM(K397:AX397)","v":553.85931765696978},{"$f":"G397","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$218","v":"Check: costs into depreciation"},{"$f":" IF( ABS( F399 - F400 ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$76","v":"Straight-line depreciation"}]
[null,null,null,null,{"$f":" E$395","v":"Remaining depreciation years"},0,"Years",0,0,0,0,0,0,0,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$109","v":"Cost base for straight-line depreciation"}]
[null,null,null,null,{"$f":"Translate!$E$219","v":"Undepreciated costs: opening balance BEG"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" J411","v":0},0,0,0,0,324.98699094,444.2277176856,453.23701703971199,462.42650238090624,471.79977742892436,156.37352703790287,46.884755652260935,47.822450765306151,48.778899780612271,49.754477776224519,50.749567331749013,51.764558678383992,52.79984985195167,42.653915495451308,32.305062451820937,21.749232347317957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$397","v":"Capitalized costs: Mining company into depreciation"},0,"US$ mn",0,553.85931765696978,0,0,0,0,0,324.98699094,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$421","v":"Capitalized costs fully depreciated"},0,"US$ mn",0,542.87703201624493,0,0,0,0,0,0,0,0,0,0,324.98699094,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":"Translate!$E$220","v":"Cost base written off in final year of production"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K410:AX410)","v":10.982285640724918},null,{"$f":" IF( K404 = 1, K407 + K408 - K409, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.982285640724918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$221","v":"Cost base for depreciation END"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K407 + K408 - K409 - K410","v":0},0,0,0,324.98699094,444.2277176856,453.23701703971199,462.42650238090624,471.79977742892436,156.37352703790287,46.884755652260935,47.822450765306151,48.778899780612271,49.754477776224519,50.749567331749013,51.764558678383992,52.79984985195167,42.653915495451308,32.305062451820937,21.749232347317957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$110","v":"Straight-line depreciation charge"}]
[null,null,null,null,{"$f":" FiscalModel!E$42","v":"Development costs and replacement capital depreciation"},{"$f":" FiscalModel!F$42","v":5},{"$f":" FiscalModel!G$42","v":"Years"}]
[null,null,null,null,{"$f":"Translate!$E$110","v":"Straight-line depreciation charge"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K415:AX415)","v":551.66286052882492},null,{"$f":" IFERROR( K411 / $F414, 0)","v":0},0,0,0,64.997398188000005,88.845543537119994,90.647403407942392,92.485300476181251,94.359955485784866,31.274705407580576,9.3769511304521878,9.5644901530612305,9.7557799561224545,9.9508955552449034,10.149913466349803,10.352911735676798,10.559969970390334,8.5307830990902609,6.4610124903641877,4.349846469463591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$111","v":"Determine fully depreciated costs"}]
[null,null,null,null,{"$f":" FiscalModel!E$42","v":"Development costs and replacement capital depreciation"},{"$f":" FiscalModel!F$42","v":5},{"$f":" FiscalModel!G$42","v":"Years"}]
[null,null,null,null,{"$f":" E$394","v":"Cumulative depreciation years"},0,"Years",0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$397","v":"Capitalized costs: Mining company into depreciation"},0,"US$ mn",0,553.85931765696978,0,0,0,0,0,324.98699094,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$222","v":"Capitalized costs fully depreciated"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K421:AX421)","v":542.87703201624493},null,{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, K419 - $F418) * (SUM(K404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, L419 - $F418) * (SUM(L404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, M419 - $F418) * (SUM(M404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, N419 - $F418) * (SUM(N404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, O419 - $F418) * (SUM(O404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, P419 - $F418) * (SUM(P404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, Q419 - $F418) * (SUM(Q404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, R419 - $F418) * (SUM(R404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, S419 - $F418) * (SUM(S404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, T419 - $F418) * (SUM(T404:$AX404) > 0)","v":324.98699094},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, U419 - $F418) * (SUM(U404:$AX404) > 0)","v":119.2407267456},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, V419 - $F418) * (SUM(V404:$AX404) > 0)","v":9.0092993541120006},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, W419 - $F418) * (SUM(W404:$AX404) > 0)","v":9.1894853411942403},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, X419 - $F418) * (SUM(X404:$AX404) > 0)","v":9.3732750480181259},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, Y419 - $F418) * (SUM(Y404:$AX404) > 0)","v":9.5607405489784885},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, Z419 - $F418) * (SUM(Z404:$AX404) > 0)","v":9.7519553599580586},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AA419 - $F418) * (SUM(AA404:$AX404) > 0)","v":9.9469944671572197},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AB419 - $F418) * (SUM(AB404:$AX404) > 0)","v":10.145934356500364},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AC419 - $F418) * (SUM(AC404:$AX404) > 0)","v":10.348853043630371},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AD419 - $F418) * (SUM(AD404:$AX404) > 0)","v":10.555830104502979},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AE419 - $F418) * (SUM(AE404:$AX404) > 0)","v":10.766946706593039},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AF419 - $F418) * (SUM(AF404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AG419 - $F418) * (SUM(AG404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AH419 - $F418) * (SUM(AH404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AI419 - $F418) * (SUM(AI404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AJ419 - $F418) * (SUM(AJ404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AK419 - $F418) * (SUM(AK404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AL419 - $F418) * (SUM(AL404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AM419 - $F418) * (SUM(AM404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AN419 - $F418) * (SUM(AN404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AO419 - $F418) * (SUM(AO404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AP419 - $F418) * (SUM(AP404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AQ419 - $F418) * (SUM(AQ404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AR419 - $F418) * (SUM(AR404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AS419 - $F418) * (SUM(AS404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AT419 - $F418) * (SUM(AT404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AU419 - $F418) * (SUM(AU404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AV419 - $F418) * (SUM(AV404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AW419 - $F418) * (SUM(AW404:$AX404) > 0)","v":0},{"$f":" SUMIFS($K$420:$AX$420, $K$419:$AX$419, AX419 - $F418) * (SUM(AX404:$AX404) > 0)","v":0}]
[]
[null,null,{"$f":"Translate!$E$112","v":"Balance of undepreciated assets"}]
[null,null,null,null,{"$f":" E$404","v":"Remaining depreciation years"},0,"Years",0,0,0,0,0,0,0,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$223","v":"Balance of capitalized costs: BEG"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" J429","v":0},0,0,0,54.378950939999996,259.98959275200002,290.38477596048006,208.74667190664965,125.45085677166263,40.464176333895892,18.750211475293803,19.125215704799675,19.507720018895668,19.897874419273577,20.295831907659043,20.701748545812222,21.115783516728463,21.538099187063033,13.007316087972772,6.5463035976085839,2.1964571281449929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$376","v":"Capitalized costs: Mining company"},{"$f":" F$376","v":0},"US$ mn",0,553.85931765696978,0,0,0,0,54.378950939999996,270.60804000000002,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$415","v":"Straight-line depreciation charge"},0,"US$ mn",0,551.66286052882492,0,0,0,0,0,64.997398188000005,88.845543537119994,90.647403407942392,92.485300476181251,94.359955485784866,31.274705407580576,9.3769511304521878,9.5644901530612305,9.7557799561224545,9.9508955552449034,10.149913466349803,10.352911735676798,10.559969970390334,8.5307830990902609,6.4610124903641877,4.349846469463591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":"Translate!$E$224","v":"Final year write-off"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K428:AX428)","v":2.1964571281449929},null,{"$f":" IF( K424 = 1, K425 + K426 - K427, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1964571281449929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$225","v":"Balance of capitalized costs: END"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K425 + K426 - K427 - K428","v":0},0,0,54.378950939999996,259.98959275200002,290.38477596048006,208.74667190664965,125.45085677166263,40.464176333895892,18.750211475293803,19.125215704799675,19.507720018895668,19.897874419273577,20.295831907659043,20.701748545812222,21.115783516728463,21.538099187063033,13.007316087972772,6.5463035976085839,2.1964571281449929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!E$226 & \": \" & Translate!$E$19","v":"Tax depreciation charge mining company : Total"}]
[null,null,null,null,{"$f":" E$415","v":"Straight-line depreciation charge"},0,"US$ mn",0,551.66286052882492,0,0,0,0,0,64.997398188000005,88.845543537119994,90.647403407942392,92.485300476181251,94.359955485784866,31.274705407580576,9.3769511304521878,9.5644901530612305,9.7557799561224545,9.9508955552449034,10.149913466349803,10.352911735676798,10.559969970390334,8.5307830990902609,6.4610124903641877,4.349846469463591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$428","v":"Final year write-off"},0,"US$ mn",0,2.1964571281449929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1964571281449929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$226","v":"Tax depreciation charge mining company "},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K434:AX434)","v":553.85931765696989},null,{"$f":"SUM(K432:K433)","v":0},0,0,0,64.997398188000005,88.845543537119994,90.647403407942392,92.485300476181251,94.359955485784866,31.274705407580576,9.3769511304521878,9.5644901530612305,9.7557799561224545,9.9508955552449034,10.149913466349803,10.352911735676798,10.559969970390334,8.5307830990902609,6.4610124903641877,4.349846469463591,2.1964571281449929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$399","v":"Capitalized costs: Mining company: Total"},{"$f":"F$399","v":553.85931765696978},{"$f":"G$399","v":"US$ mn"}]
[null,null,null,null,{"$f":" E434 & \": \" & Translate!$E$19","v":"Tax depreciation charge mining company : Total"},{"$f":" SUM(K434:AX434)","v":553.85931765696989},{"$f":" G432","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$227","v":"Check: depreciation"},{"$f":" IF( ABS( F436 - F437 ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$30","v":"Corporate income tax"}]
[]
[null,{"$f":"Translate!$E$77","v":"Revenues for tax"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Sales revenues: net, after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":3733.2780191354932},{"$f":" ProjectCashflows!J$236","v":0},{"$f":" ProjectCashflows!K$236","v":0},{"$f":" ProjectCashflows!L$236","v":0},{"$f":" ProjectCashflows!M$236","v":0},{"$f":" ProjectCashflows!N$236","v":0},{"$f":" ProjectCashflows!O$236","v":15.965874359999999},{"$f":" ProjectCashflows!P$236","v":122.138938854},{"$f":" ProjectCashflows!Q$236","v":249.16343526216002},{"$f":" ProjectCashflows!R$236","v":254.14670396740317},{"$f":" ProjectCashflows!S$236","v":259.22963804675129},{"$f":" ProjectCashflows!T$236","v":264.41423080768635},{"$f":" ProjectCashflows!U$236","v":269.70251542384005},{"$f":" ProjectCashflows!V$236","v":275.09656573231683},{"$f":" ProjectCashflows!W$236","v":280.59849704696319},{"$f":" ProjectCashflows!X$236","v":286.21046698790241},{"$f":" ProjectCashflows!Y$236","v":291.93467632766055},{"$f":" ProjectCashflows!Z$236","v":297.77336985421374},{"$f":" ProjectCashflows!AA$236","v":253.1073643760817},{"$f":" ProjectCashflows!AB$236","v":206.53560933088266},{"$f":" ProjectCashflows!AC$236","v":157.99974113812524},{"$f":" ProjectCashflows!AD$236","v":139.6717711661027},{"$f":" ProjectCashflows!AE$236","v":109.58862045340366},{"$f":" ProjectCashflows!AF$236","v":0},{"$f":" ProjectCashflows!AG$236","v":0},{"$f":" ProjectCashflows!AH$236","v":0},{"$f":" ProjectCashflows!AI$236","v":0},{"$f":" ProjectCashflows!AJ$236","v":0},{"$f":" ProjectCashflows!AK$236","v":0},{"$f":" ProjectCashflows!AL$236","v":0},{"$f":" ProjectCashflows!AM$236","v":0},{"$f":" ProjectCashflows!AN$236","v":0},{"$f":" ProjectCashflows!AO$236","v":0},{"$f":" ProjectCashflows!AP$236","v":0},{"$f":" ProjectCashflows!AQ$236","v":0},{"$f":" ProjectCashflows!AR$236","v":0},{"$f":" ProjectCashflows!AS$236","v":0},{"$f":" ProjectCashflows!AT$236","v":0},{"$f":" ProjectCashflows!AU$236","v":0},{"$f":" ProjectCashflows!AV$236","v":0},{"$f":" ProjectCashflows!AW$236","v":0},{"$f":" ProjectCashflows!AX$236","v":0}]
[]
[null,{"$f":"Translate!$E$78","v":"Royalty deductibility"}]
[null,null,null,null,{"$f":" E$174","v":"Royalty"},0,"US$ mn",0,186.66390095677471,0,0,0,0,0,0.79829371800000004,6.1069469427000005,12.458171763108002,12.70733519837016,12.961481902337566,13.220711540384318,13.485125771192003,13.754828286615842,14.029924852348159,14.310523349395121,14.596733816383029,14.888668492710687,12.655368218804085,10.326780466544134,7.8999870569062622,6.9835885583051356,5.4794310226701839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$24","v":"Royalty is CIT and RRT deductible"},{"$f":" F$24","v":"yes"},{"$f":" G$24","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$81","v":"Label: yes"},{"$f":"Inputs!F$81","v":"yes"},{"$f":"Inputs!G$81","v":"Label"}]
[null,null,null,null,{"$f":" E447 & \" \" & Translate!$E$464","v":"Royalty deductible"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K450:AX450)","v":186.66390095677471},null,{"$f":" K447 * ( $F448 = $F449)","v":0},{"$f":" L447 * ( $F448 = $F449)","v":0},0,0,0.79829371800000004,6.1069469427000005,12.458171763108002,12.70733519837016,12.961481902337566,13.220711540384318,13.485125771192003,13.754828286615842,14.029924852348159,14.310523349395121,14.596733816383029,14.888668492710687,12.655368218804085,10.326780466544134,7.8999870569062622,6.9835885583051356,5.4794310226701839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$79","v":"Carbon tax deductibility"}]
[null,null,null,null,{"$f":" E$249","v":"Carbon tax"},{"$f":" F$249","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$34","v":"Carbon tax is CIT and RRT deductible"},{"$f":" F$34","v":"yes"},{"$f":" G$34","v":"Option"}]
[null,null,null,null,{"$f":" E453 & \" \" & Translate!$E$464","v":"Carbon tax deductible"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K455:AX455)","v":0},null,{"$f":" K453 * ( $F454 = $F449)","v":0},{"$f":" L453 * ( $F454 = $F449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$80","v":"Deductions"}]
[null,null,null,null,{"$f":" E$361","v":"Exploration costs, after ELT deducted immediately"},0,"US$ mn",0,30.603999999999999,0,10,10.199999999999999,10.404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$434","v":"Tax depreciation charge mining company "},0,"US$ mn",0,553.85931765696989,0,0,0,0,0,64.997398188000005,88.845543537119994,90.647403407942392,92.485300476181251,94.359955485784866,31.274705407580576,9.3769511304521878,9.5644901530612305,9.7557799561224545,9.9508955552449034,10.149913466349803,10.352911735676798,10.559969970390334,8.5307830990902609,6.4610124903641877,4.349846469463591,2.1964571281449929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$241","v":"Operating costs, after ELT"},{"$f":" ProjectCashflows!F$241","v":0},{"$f":" ProjectCashflows!G$241","v":"US$ mn"},{"$f":" ProjectCashflows!H$241","v":0},{"$f":" ProjectCashflows!I$241","v":1138.9661753294727},{"$f":" ProjectCashflows!J$241","v":0},{"$f":" ProjectCashflows!K$241","v":0},{"$f":" ProjectCashflows!L$241","v":0},{"$f":" ProjectCashflows!M$241","v":0},{"$f":" ProjectCashflows!N$241","v":0},{"$f":" ProjectCashflows!O$241","v":4.8709447199999998},{"$f":" ProjectCashflows!P$241","v":37.262727108},{"$f":" ProjectCashflows!Q$241","v":76.01596330032001},{"$f":" ProjectCashflows!R$241","v":77.536282566326406},{"$f":" ProjectCashflows!S$241","v":79.087008217652937},{"$f":" ProjectCashflows!T$241","v":80.668748382006001},{"$f":" ProjectCashflows!U$241","v":82.282123349646113},{"$f":" ProjectCashflows!V$241","v":83.927765816639038},{"$f":" ProjectCashflows!W$241","v":85.606321132971814},{"$f":" ProjectCashflows!X$241","v":87.318447555631252},{"$f":" ProjectCashflows!Y$241","v":89.064816506743881},{"$f":" ProjectCashflows!Z$241","v":90.846112836878774},{"$f":" ProjectCashflows!AA$241","v":77.219195911346958},{"$f":" ProjectCashflows!AB$241","v":63.010863863659118},{"$f":" ProjectCashflows!AC$241","v":48.203310855699229},{"$f":" ProjectCashflows!AD$241","v":42.611726796438113},{"$f":" ProjectCashflows!AE$241","v":33.433816409512986},{"$f":" ProjectCashflows!AF$241","v":0},{"$f":" ProjectCashflows!AG$241","v":0},{"$f":" ProjectCashflows!AH$241","v":0},{"$f":" ProjectCashflows!AI$241","v":0},{"$f":" ProjectCashflows!AJ$241","v":0},{"$f":" ProjectCashflows!AK$241","v":0},{"$f":" ProjectCashflows!AL$241","v":0},{"$f":" ProjectCashflows!AM$241","v":0},{"$f":" ProjectCashflows!AN$241","v":0},{"$f":" ProjectCashflows!AO$241","v":0},{"$f":" ProjectCashflows!AP$241","v":0},{"$f":" ProjectCashflows!AQ$241","v":0},{"$f":" ProjectCashflows!AR$241","v":0},{"$f":" ProjectCashflows!AS$241","v":0},{"$f":" ProjectCashflows!AT$241","v":0},{"$f":" ProjectCashflows!AU$241","v":0},{"$f":" ProjectCashflows!AV$241","v":0},{"$f":" ProjectCashflows!AW$241","v":0},{"$f":" ProjectCashflows!AX$241","v":0}]
[null,null,null,null,{"$f":" E$121","v":"Net decommissioning cashflows including fund"},0,"US$ mn",0,28.254397005016219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$342","v":"Interest expensed to P&L: Mining company"},0,"US$ mn",0,100.23959742332414,0,0,0,0,0,9.4553287907400208,19.594907724834592,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$450","v":"Royalty deductible"},0,"US$ mn",0,186.66390095677471,0,0,0,0,0,0.79829371800000004,6.1069469427000005,12.458171763108002,12.70733519837016,12.961481902337566,13.220711540384318,13.485125771192003,13.754828286615842,14.029924852348159,14.310523349395121,14.596733816383029,14.888668492710687,12.655368218804085,10.326780466544134,7.8999870569062622,6.9835885583051356,5.4794310226701839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$455","v":"Carbon tax deductible"},{"$f":" F$455","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$530","v":"RRT: Mining company deductible for CIT prior period"},{"$f":"F$530","v":0},"US$ mn","prior period to avoid circularity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$80","v":"Deductions"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K466:AX466)","v":2038.5873883715578},null,{"$f":" SUM(K458:K465)","v":10},{"$f":" SUM(L458:L465)","v":10.199999999999999},10.404,0,80.121965416740025,151.81012531265461,202.85132544062026,201.71274781627767,200.64631778732527,134.65608011767085,109.89015764514028,107.24708425631611,109.39202594144243,115.11166608589831,117.34326341510373,119.6194926908933,103.96633372616841,85.400227054920549,66.096110028596712,57.476961449833873,44.641504185955192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$81","v":"Taxable income"}]
[null,null,null,null,{"$f":"Translate!$E$228","v":"Taxable income before prior period losses"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K469:AX469)","v":1694.690630763936},null,{"$f":" K444 - K466","v":-10},-10.199999999999999,-10.404,0,-64.156091056740024,-29.671186458654603,46.312109821539764,52.4339561511255,58.583320259426017,129.7581506900155,159.81235777869978,167.84948147600073,171.20647110552076,171.09880090200409,174.59141291255682,178.15387716332043,149.14103064991329,121.13538227596212,91.903631109528533,82.194809716268821,64.947116267448479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$229","v":"Prior period losses carried forward (unlimited carry forward)"},null,{"$f":" Translate!E$10","v":"US$ mn"},{"$f":"Translate!$E$306","v":"assumes permanent carry forward"},null,null,{"$f":"J471*(J471<0)","v":0},-10,-20.2,-30.603999999999999,-30.603999999999999,-94.760091056740023,-124.43127751539463,-78.119167693854862,-25.685211542729363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$230","v":"Taxable income after losses"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K469 + K470","v":-10},-20.2,-30.603999999999999,-30.603999999999999,-94.760091056740023,-124.43127751539463,-78.119167693854862,-25.685211542729363,32.898108716696655,129.7581506900155,159.81235777869978,167.84948147600073,171.20647110552076,171.09880090200409,174.59141291255682,178.15387716332043,149.14103064991329,121.13538227596212,91.903631109528533,82.194809716268821,64.947116267448479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E471 & \" POS\"","v":"Taxable income after losses POS"},{"$f":" SUMIF(K471:AX471, \">0\")","v":1694.690630763936},{"$f":" Translate!E$10","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$39","v":"CIT rate"},{"$f":" FiscalModel!F$39","v":0.28000000000000003},{"$f":" FiscalModel!G$39","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$231","v":"CIT rate applicable"},null,"%",null,null,null,{"$f":" $F474","v":0.28000000000000003},{"$f":" $F474","v":0.28000000000000003},0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[]
[null,null,null,null,{"$f":"Translate!$E$31 & \": \" & Translate!E$459","v":"CIT: Mining company"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K477:AX477)","v":474.51337661390221},null,{"$f":" K471 * K475 * ( K471 > 0 )","v":0},0,0,0,0,0,0,0,9.2114704406750647,36.332282193204342,44.747460178035944,46.997854813280213,47.937811909545815,47.907664252561148,48.885595615515911,49.883085605729725,41.759488581975724,33.917907037269394,25.733016710667993,23.014546720555273,18.185192554885575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$44 & \": \" & Translate!$E$32","v":"Resource rent tax: Cumulative cashflow "}]
[]
[null,{"$f":"Translate!$E$82","v":"Determine cashflow for RRT"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Sales revenues: net, after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":3733.2780191354932},{"$f":" ProjectCashflows!J$236","v":0},{"$f":" ProjectCashflows!K$236","v":0},{"$f":" ProjectCashflows!L$236","v":0},{"$f":" ProjectCashflows!M$236","v":0},{"$f":" ProjectCashflows!N$236","v":0},{"$f":" ProjectCashflows!O$236","v":15.965874359999999},{"$f":" ProjectCashflows!P$236","v":122.138938854},{"$f":" ProjectCashflows!Q$236","v":249.16343526216002},{"$f":" ProjectCashflows!R$236","v":254.14670396740317},{"$f":" ProjectCashflows!S$236","v":259.22963804675129},{"$f":" ProjectCashflows!T$236","v":264.41423080768635},{"$f":" ProjectCashflows!U$236","v":269.70251542384005},{"$f":" ProjectCashflows!V$236","v":275.09656573231683},{"$f":" ProjectCashflows!W$236","v":280.59849704696319},{"$f":" ProjectCashflows!X$236","v":286.21046698790241},{"$f":" ProjectCashflows!Y$236","v":291.93467632766055},{"$f":" ProjectCashflows!Z$236","v":297.77336985421374},{"$f":" ProjectCashflows!AA$236","v":253.1073643760817},{"$f":" ProjectCashflows!AB$236","v":206.53560933088266},{"$f":" ProjectCashflows!AC$236","v":157.99974113812524},{"$f":" ProjectCashflows!AD$236","v":139.6717711661027},{"$f":" ProjectCashflows!AE$236","v":109.58862045340366},{"$f":" ProjectCashflows!AF$236","v":0},{"$f":" ProjectCashflows!AG$236","v":0},{"$f":" ProjectCashflows!AH$236","v":0},{"$f":" ProjectCashflows!AI$236","v":0},{"$f":" ProjectCashflows!AJ$236","v":0},{"$f":" ProjectCashflows!AK$236","v":0},{"$f":" ProjectCashflows!AL$236","v":0},{"$f":" ProjectCashflows!AM$236","v":0},{"$f":" ProjectCashflows!AN$236","v":0},{"$f":" ProjectCashflows!AO$236","v":0},{"$f":" ProjectCashflows!AP$236","v":0},{"$f":" ProjectCashflows!AQ$236","v":0},{"$f":" ProjectCashflows!AR$236","v":0},{"$f":" ProjectCashflows!AS$236","v":0},{"$f":" ProjectCashflows!AT$236","v":0},{"$f":" ProjectCashflows!AU$236","v":0},{"$f":" ProjectCashflows!AV$236","v":0},{"$f":" ProjectCashflows!AW$236","v":0},{"$f":" ProjectCashflows!AX$236","v":0}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$238","v":"Exploration costs, after ELT"},{"$f":" ProjectCashflows!F$238","v":0},{"$f":" ProjectCashflows!G$238","v":"US$ mn"},{"$f":" ProjectCashflows!H$238","v":0},{"$f":" ProjectCashflows!I$238","v":30.603999999999999},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":10},{"$f":" ProjectCashflows!L$238","v":10.199999999999999},{"$f":" ProjectCashflows!M$238","v":10.404},{"$f":" ProjectCashflows!N$238","v":0},{"$f":" ProjectCashflows!O$238","v":0},{"$f":" ProjectCashflows!P$238","v":0},{"$f":" ProjectCashflows!Q$238","v":0},{"$f":" ProjectCashflows!R$238","v":0},{"$f":" ProjectCashflows!S$238","v":0},{"$f":" ProjectCashflows!T$238","v":0},{"$f":" ProjectCashflows!U$238","v":0},{"$f":" ProjectCashflows!V$238","v":0},{"$f":" ProjectCashflows!W$238","v":0},{"$f":" ProjectCashflows!X$238","v":0},{"$f":" ProjectCashflows!Y$238","v":0},{"$f":" ProjectCashflows!Z$238","v":0},{"$f":" ProjectCashflows!AA$238","v":0},{"$f":" ProjectCashflows!AB$238","v":0},{"$f":" ProjectCashflows!AC$238","v":0},{"$f":" ProjectCashflows!AD$238","v":0},{"$f":" ProjectCashflows!AE$238","v":0},{"$f":" ProjectCashflows!AF$238","v":0},{"$f":" ProjectCashflows!AG$238","v":0},{"$f":" ProjectCashflows!AH$238","v":0},{"$f":" ProjectCashflows!AI$238","v":0},{"$f":" ProjectCashflows!AJ$238","v":0},{"$f":" ProjectCashflows!AK$238","v":0},{"$f":" ProjectCashflows!AL$238","v":0},{"$f":" ProjectCashflows!AM$238","v":0},{"$f":" ProjectCashflows!AN$238","v":0},{"$f":" ProjectCashflows!AO$238","v":0},{"$f":" ProjectCashflows!AP$238","v":0},{"$f":" ProjectCashflows!AQ$238","v":0},{"$f":" ProjectCashflows!AR$238","v":0},{"$f":" ProjectCashflows!AS$238","v":0},{"$f":" ProjectCashflows!AT$238","v":0},{"$f":" ProjectCashflows!AU$238","v":0},{"$f":" ProjectCashflows!AV$238","v":0},{"$f":" ProjectCashflows!AW$238","v":0},{"$f":" ProjectCashflows!AX$238","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$239","v":"Development costs, after ELT"},{"$f":" ProjectCashflows!F$239","v":0},{"$f":" ProjectCashflows!G$239","v":"US$ mn"},{"$f":" ProjectCashflows!H$239","v":0},{"$f":" ProjectCashflows!I$239","v":434.07652032000004},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":0},{"$f":" ProjectCashflows!M$239","v":0},{"$f":" ProjectCashflows!N$239","v":53.060399999999994},{"$f":" ProjectCashflows!O$239","v":270.60804000000002},{"$f":" ProjectCashflows!P$239","v":110.40808032},{"$f":" ProjectCashflows!Q$239","v":0},{"$f":" ProjectCashflows!R$239","v":0},{"$f":" ProjectCashflows!S$239","v":0},{"$f":" ProjectCashflows!T$239","v":0},{"$f":" ProjectCashflows!U$239","v":0},{"$f":" ProjectCashflows!V$239","v":0},{"$f":" ProjectCashflows!W$239","v":0},{"$f":" ProjectCashflows!X$239","v":0},{"$f":" ProjectCashflows!Y$239","v":0},{"$f":" ProjectCashflows!Z$239","v":0},{"$f":" ProjectCashflows!AA$239","v":0},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":0},{"$f":" ProjectCashflows!AE$239","v":0},{"$f":" ProjectCashflows!AF$239","v":0},{"$f":" ProjectCashflows!AG$239","v":0},{"$f":" ProjectCashflows!AH$239","v":0},{"$f":" ProjectCashflows!AI$239","v":0},{"$f":" ProjectCashflows!AJ$239","v":0},{"$f":" ProjectCashflows!AK$239","v":0},{"$f":" ProjectCashflows!AL$239","v":0},{"$f":" ProjectCashflows!AM$239","v":0},{"$f":" ProjectCashflows!AN$239","v":0},{"$f":" ProjectCashflows!AO$239","v":0},{"$f":" ProjectCashflows!AP$239","v":0},{"$f":" ProjectCashflows!AQ$239","v":0},{"$f":" ProjectCashflows!AR$239","v":0},{"$f":" ProjectCashflows!AS$239","v":0},{"$f":" ProjectCashflows!AT$239","v":0},{"$f":" ProjectCashflows!AU$239","v":0},{"$f":" ProjectCashflows!AV$239","v":0},{"$f":" ProjectCashflows!AW$239","v":0},{"$f":" ProjectCashflows!AX$239","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$240","v":"Replacement capital costs, after ELT"},{"$f":" ProjectCashflows!F$240","v":0},{"$f":" ProjectCashflows!G$240","v":"US$ mn"},{"$f":" ProjectCashflows!H$240","v":0},{"$f":" ProjectCashflows!I$240","v":118.46424639696978},{"$f":" ProjectCashflows!J$240","v":0},{"$f":" ProjectCashflows!K$240","v":0},{"$f":" ProjectCashflows!L$240","v":0},{"$f":" ProjectCashflows!M$240","v":0},{"$f":" ProjectCashflows!N$240","v":0},{"$f":" ProjectCashflows!O$240","v":0},{"$f":" ProjectCashflows!P$240","v":8.8326464256000001},{"$f":" ProjectCashflows!Q$240","v":9.0092993541120006},{"$f":" ProjectCashflows!R$240","v":9.1894853411942403},{"$f":" ProjectCashflows!S$240","v":9.3732750480181259},{"$f":" ProjectCashflows!T$240","v":9.5607405489784885},{"$f":" ProjectCashflows!U$240","v":9.7519553599580586},{"$f":" ProjectCashflows!V$240","v":9.9469944671572197},{"$f":" ProjectCashflows!W$240","v":10.145934356500364},{"$f":" ProjectCashflows!X$240","v":10.348853043630371},{"$f":" ProjectCashflows!Y$240","v":10.555830104502979},{"$f":" ProjectCashflows!Z$240","v":10.766946706593039},{"$f":" ProjectCashflows!AA$240","v":10.9822856407249},{"$f":" ProjectCashflows!AB$240","v":0},{"$f":" ProjectCashflows!AC$240","v":0},{"$f":" ProjectCashflows!AD$240","v":0},{"$f":" ProjectCashflows!AE$240","v":0},{"$f":" ProjectCashflows!AF$240","v":0},{"$f":" ProjectCashflows!AG$240","v":0},{"$f":" ProjectCashflows!AH$240","v":0},{"$f":" ProjectCashflows!AI$240","v":0},{"$f":" ProjectCashflows!AJ$240","v":0},{"$f":" ProjectCashflows!AK$240","v":0},{"$f":" ProjectCashflows!AL$240","v":0},{"$f":" ProjectCashflows!AM$240","v":0},{"$f":" ProjectCashflows!AN$240","v":0},{"$f":" ProjectCashflows!AO$240","v":0},{"$f":" ProjectCashflows!AP$240","v":0},{"$f":" ProjectCashflows!AQ$240","v":0},{"$f":" ProjectCashflows!AR$240","v":0},{"$f":" ProjectCashflows!AS$240","v":0},{"$f":" ProjectCashflows!AT$240","v":0},{"$f":" ProjectCashflows!AU$240","v":0},{"$f":" ProjectCashflows!AV$240","v":0},{"$f":" ProjectCashflows!AW$240","v":0},{"$f":" ProjectCashflows!AX$240","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$241","v":"Operating costs, after ELT"},{"$f":" ProjectCashflows!F$241","v":0},{"$f":" ProjectCashflows!G$241","v":"US$ mn"},{"$f":" ProjectCashflows!H$241","v":0},{"$f":" ProjectCashflows!I$241","v":1138.9661753294727},{"$f":" ProjectCashflows!J$241","v":0},{"$f":" ProjectCashflows!K$241","v":0},{"$f":" ProjectCashflows!L$241","v":0},{"$f":" ProjectCashflows!M$241","v":0},{"$f":" ProjectCashflows!N$241","v":0},{"$f":" ProjectCashflows!O$241","v":4.8709447199999998},{"$f":" ProjectCashflows!P$241","v":37.262727108},{"$f":" ProjectCashflows!Q$241","v":76.01596330032001},{"$f":" ProjectCashflows!R$241","v":77.536282566326406},{"$f":" ProjectCashflows!S$241","v":79.087008217652937},{"$f":" ProjectCashflows!T$241","v":80.668748382006001},{"$f":" ProjectCashflows!U$241","v":82.282123349646113},{"$f":" ProjectCashflows!V$241","v":83.927765816639038},{"$f":" ProjectCashflows!W$241","v":85.606321132971814},{"$f":" ProjectCashflows!X$241","v":87.318447555631252},{"$f":" ProjectCashflows!Y$241","v":89.064816506743881},{"$f":" ProjectCashflows!Z$241","v":90.846112836878774},{"$f":" ProjectCashflows!AA$241","v":77.219195911346958},{"$f":" ProjectCashflows!AB$241","v":63.010863863659118},{"$f":" ProjectCashflows!AC$241","v":48.203310855699229},{"$f":" ProjectCashflows!AD$241","v":42.611726796438113},{"$f":" ProjectCashflows!AE$241","v":33.433816409512986},{"$f":" ProjectCashflows!AF$241","v":0},{"$f":" ProjectCashflows!AG$241","v":0},{"$f":" ProjectCashflows!AH$241","v":0},{"$f":" ProjectCashflows!AI$241","v":0},{"$f":" ProjectCashflows!AJ$241","v":0},{"$f":" ProjectCashflows!AK$241","v":0},{"$f":" ProjectCashflows!AL$241","v":0},{"$f":" ProjectCashflows!AM$241","v":0},{"$f":" ProjectCashflows!AN$241","v":0},{"$f":" ProjectCashflows!AO$241","v":0},{"$f":" ProjectCashflows!AP$241","v":0},{"$f":" ProjectCashflows!AQ$241","v":0},{"$f":" ProjectCashflows!AR$241","v":0},{"$f":" ProjectCashflows!AS$241","v":0},{"$f":" ProjectCashflows!AT$241","v":0},{"$f":" ProjectCashflows!AU$241","v":0},{"$f":" ProjectCashflows!AV$241","v":0},{"$f":" ProjectCashflows!AW$241","v":0},{"$f":" ProjectCashflows!AX$241","v":0}]
[null,null,null,null,{"$f":" E$121","v":"Net decommissioning cashflows including fund"},0,"US$ mn",0,28.254397005016219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,3.5317996256270274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$367","v":"Signature bonus: tax deductible"},{"$f":" F$367","v":0},"US$ mn","assumed via depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$450","v":"Royalty deductible"},{"$f":" F$450","v":0},"US$ mn",0,186.66390095677471,0,0,0,0,0,0.79829371800000004,6.1069469427000005,12.458171763108002,12.70733519837016,12.961481902337566,13.220711540384318,13.485125771192003,13.754828286615842,14.029924852348159,14.310523349395121,14.596733816383029,14.888668492710687,12.655368218804085,10.326780466544134,7.8999870569062622,6.9835885583051356,5.4794310226701839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$455","v":"Carbon tax deductible"},{"$f":" F$455","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$530","v":"RRT: Mining company deductible for CIT prior period"},{"$f":"F$530","v":0},"US$ mn","prior period to avoid circularity",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$232","v":"Cost deductions for RRT"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K494:AX494)","v":1937.0292400082335},null,{"$f":" SUM(K485:K493)","v":10},{"$f":" SUM(L485:L493)","v":10.199999999999999},10.404,53.060399999999994,276.27727843800005,162.61040079630001,97.48343441754001,99.433103105890808,101.42176516800863,103.4502004713688,105.51920448079618,107.62958857041211,109.78218034182034,115.50962357428378,117.74918005325691,120.03352766180954,104.38864939650297,76.869443955830278,59.635097538232522,53.12711498037028,42.4450470578102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$233","v":"Mining company net cashflow before tax for RRT (via cashflows)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K496:AX496)","v":1796.2487791272606},null,{"$f":" K483 - K494","v":-10},-10.199999999999999,-10.404,-53.060399999999994,-260.31140407800007,-40.47146194230001,151.68000084462,154.71360086151236,157.80787287874267,160.96403033631753,164.18331094304386,167.46697716190471,170.81631670514287,170.70084341361863,174.18549627440365,177.73984219240418,148.71871497957875,129.6661653750524,98.36464359989273,86.544656185732421,67.143573395593464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$83","v":"Alternative basis for determining mining company net cashflow via taxable income"}]
[null,null,null,null,{"$f":" E$469","v":"Taxable income before prior period losses"},0,"US$ mn",0,1694.690630763936,0,-10,-10.199999999999999,-10.404,0,-64.156091056740024,-29.671186458654603,46.312109821539764,52.4339561511255,58.583320259426017,129.7581506900155,159.81235777869978,167.84948147600073,171.20647110552076,171.09880090200409,174.59141291255682,178.15387716332043,149.14103064991329,121.13538227596212,91.903631109528533,82.194809716268821,64.947116267448479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$462","v":"Interest expensed to P&L: Mining company"},0,"US$ mn",0,100.23959742332414,0,0,0,0,0,9.4553287907400208,19.594907724834592,23.729786969249851,18.983829575399881,14.237872181549911,9.4919147876999403,4.7459573938499702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$459","v":"Tax depreciation charge mining company "},0,"US$ mn",0,553.85931765696989,0,0,0,0,0,64.997398188000005,88.845543537119994,90.647403407942392,92.485300476181251,94.359955485784866,31.274705407580576,9.3769511304521878,9.5644901530612305,9.7557799561224545,9.9508955552449034,10.149913466349803,10.352911735676798,10.559969970390334,8.5307830990902609,6.4610124903641877,4.349846469463591,2.1964571281449929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$382","v":"Capitalized costs excluding interest"},0,"US$ mn",0,552.54076671696976,0,0,0,0,53.060399999999994,270.60804000000002,119.2407267456,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$234","v":"Mining company net cashflow before tax for RRT (via tax return)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K503:AX503)","v":1796.2487791272601},null,{"$f":" K499 + K500 + K501 - K502","v":-10},-10.199999999999999,-10.404,-53.060399999999994,-260.31140407800001,-40.47146194230001,151.68000084462003,154.71360086151239,157.80787287874267,160.96403033631753,164.18331094304389,167.46697716190474,170.81631670514287,170.7008434136186,174.18549627440365,177.73984219240418,148.71871497957872,129.66616537505237,98.364643599892716,86.544656185732407,67.143573395593478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$235","v":"Check: Mining company cashflows for RRT: cashflow versus tax return"},{"$f":" MIN( 1, SUM(K505:AX505))","v":0},{"$f":" Translate!E$444","v":"Check"},null,{"$f":" SUM(K505:AX505)","v":0},null,{"$f":" IF( ABS(K496 - K503) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$84","v":"Deduction of CIT for RRT"}]
[null,null,null,null,{"$f":" E$477","v":"CIT: Mining company"},0,"US$ mn",0,474.51337661390221,0,0,0,0,0,0,0,0,0,9.2114704406750647,36.332282193204342,44.747460178035944,46.997854813280213,47.937811909545815,47.907664252561148,48.885595615515911,49.883085605729725,41.759488581975724,33.917907037269394,25.733016710667993,23.014546720555273,18.185192554885575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$45","v":"CIT is deducted for RRT"},{"$f":" FiscalModel!F$45","v":0},{"$f":" FiscalModel!G$45","v":"Option"}]
[null,null,null,null,{"$f":" Inputs!E$82","v":"Label: no"},{"$f":" Inputs!F$82","v":"no"},{"$f":" Inputs!G$82","v":"Label"}]
[]
[null,null,null,null,{"$f":" E508 & \": \" & Translate!$E$467","v":"CIT: Mining company: deducted for RRT"},null,{"$f":" G508","v":"US$ mn"},null,{"$f":" SUM(K512:AX512)","v":474.51337661390221},null,{"$f":" K508 * ($F509 <> $F510)","v":0},0,0,0,0,0,0,0,9.2114704406750647,36.332282193204342,44.747460178035944,46.997854813280213,47.937811909545815,47.907664252561148,48.885595615515911,49.883085605729725,41.759488581975724,33.917907037269394,25.733016710667993,23.014546720555273,18.185192554885575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$85","v":"Mining company cumulative cashflow for RRT"}]
[null,null,null,null,{"$f":" FiscalModel!E$44","v":"Uplift on negative cashflows"},{"$f":" FiscalModel!F$44","v":0},{"$f":" FiscalModel!G$44","v":"%"}]
[]
[null,null,null,null,{"$f":"Translate!$E$236","v":"Mining company RRT cumulative cashflow: BEG"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" J521 * (J521 < 0)","v":0},-10,-20.2,-30.603999999999999,-83.664400000000001,-343.97580407800007,-384.44726602030005,-232.76726517568005,-78.05366431416769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"Translate!$E$237","v":"Uplift on negative cumulative cashflows"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K518:AX518)","v":0},null,{"$f":" K517 * $F515 * (K517 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$496","v":"Mining company net cashflow before tax for RRT (via cashflows)"},0,"US$ mn",0,1796.2487791272606,0,-10,-10.199999999999999,-10.404,-53.060399999999994,-260.31140407800007,-40.47146194230001,151.68000084462,154.71360086151236,157.80787287874267,160.96403033631753,164.18331094304386,167.46697716190471,170.81631670514287,170.70084341361863,174.18549627440365,177.73984219240418,148.71871497957875,129.6661653750524,98.36464359989273,86.544656185732421,67.143573395593464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$512","v":"CIT: Mining company: deducted for RRT"},0,"US$ mn",0,474.51337661390221,0,0,0,0,0,0,0,0,0,9.2114704406750647,36.332282193204342,44.747460178035944,46.997854813280213,47.937811909545815,47.907664252561148,48.885595615515911,49.883085605729725,41.759488581975724,33.917907037269394,25.733016710667993,23.014546720555273,18.185192554885575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$238","v":"Mining company RRT cumulative cashflow: END"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K517 + K518 + K519 - K520","v":-10},-20.2,-30.603999999999999,-83.664400000000001,-343.97580407800007,-384.44726602030005,-232.76726517568005,-78.05366431416769,70.542738123899909,124.63174814311319,119.43585076500793,120.4691223486245,122.87850479559705,122.79317916105748,125.29990065888774,127.85675658667446,106.95922639760303,95.748258337783,72.631626889224734,63.530109465177148,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" FiscalModel!E$46","v":"RRT tax rate"},{"$f":" FiscalModel!F$46","v":0},{"$f":" FiscalModel!G$46","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$45 & \": \" & Translate!$E$459","v":"RRT: Mining company"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K524:AX524)","v":0},null,{"$f":" K521 * $F523 * (K521 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$86","v":"RRT deductible for CIT"}]
[null,null,null,null,{"$f":" FiscalModel!E$45","v":"CIT is deducted for RRT"},{"$f":" FiscalModel!F$45","v":0},{"$f":" FiscalModel!G$45","v":"Option"}]
[null,null,null,null,{"$f":" Inputs!E$82","v":"Label: no"},{"$f":" Inputs!F$82","v":"no"},{"$f":" Inputs!G$82","v":"Label"}]
[null,null,null,null,{"$f":" E524 & \" \" & Translate!$E$355","v":"RRT: Mining company deductible for CIT"},null,{"$f":"G524","v":"US$ mn"},null,{"$f":" SUM(K529:AX529)","v":0},null,{"$f":" ($F527 = $F528) * K524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E529 & \" \" & Translate!$E$604","v":"RRT: Mining company deductible for CIT prior period"},null,{"$f":"G529","v":"US$ mn"},{"$f":"Translate!$E$307","v":"prior period to avoid circularity"},{"$f":" SUM(K530:AX530)","v":0},null,{"$f":" J529","v":0},{"$f":" K529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"Translate!$E$33","v":"VAT cashflow: Simplified approach assuming VAT is creditable"}]
[]
[null,{"$f":"Translate!$E$87","v":"VAT applicable periods"}]
[null,null,{"$f":"Translate!$E$113","v":"Flags from project cashflows"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$48","v":"Model calendar years"},{"$f":" ProjectCashflows!F$48","v":0},{"$f":" ProjectCashflows!G$48","v":"Years"},{"$f":" ProjectCashflows!H$48","v":0},{"$f":" ProjectCashflows!I$48","v":0},{"$f":" ProjectCashflows!J$48","v":0},{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":" ProjectCashflows!E$185","v":"Cumulative project activity"},{"$f":" ProjectCashflows!F$185","v":0},{"$f":" ProjectCashflows!G$185","v":"Years"},{"$f":" ProjectCashflows!H$185","v":0},{"$f":" ProjectCashflows!I$185","v":0},{"$f":" ProjectCashflows!J$185","v":0},{"$f":" ProjectCashflows!K$185","v":1},{"$f":" ProjectCashflows!L$185","v":2},{"$f":" ProjectCashflows!M$185","v":3},{"$f":" ProjectCashflows!N$185","v":4},{"$f":" ProjectCashflows!O$185","v":5},{"$f":" ProjectCashflows!P$185","v":6},{"$f":" ProjectCashflows!Q$185","v":7},{"$f":" ProjectCashflows!R$185","v":8},{"$f":" ProjectCashflows!S$185","v":9},{"$f":" ProjectCashflows!T$185","v":10},{"$f":" ProjectCashflows!U$185","v":11},{"$f":" ProjectCashflows!V$185","v":12},{"$f":" ProjectCashflows!W$185","v":13},{"$f":" ProjectCashflows!X$185","v":14},{"$f":" ProjectCashflows!Y$185","v":15},{"$f":" ProjectCashflows!Z$185","v":16},{"$f":" ProjectCashflows!AA$185","v":17},{"$f":" ProjectCashflows!AB$185","v":18},{"$f":" ProjectCashflows!AC$185","v":19},{"$f":" ProjectCashflows!AD$185","v":20},{"$f":" ProjectCashflows!AE$185","v":21},{"$f":" ProjectCashflows!AF$185","v":22},{"$f":" ProjectCashflows!AG$185","v":0},{"$f":" ProjectCashflows!AH$185","v":0},{"$f":" ProjectCashflows!AI$185","v":0},{"$f":" ProjectCashflows!AJ$185","v":0},{"$f":" ProjectCashflows!AK$185","v":0},{"$f":" ProjectCashflows!AL$185","v":0},{"$f":" ProjectCashflows!AM$185","v":0},{"$f":" ProjectCashflows!AN$185","v":0},{"$f":" ProjectCashflows!AO$185","v":0},{"$f":" ProjectCashflows!AP$185","v":0},{"$f":" ProjectCashflows!AQ$185","v":0},{"$f":" ProjectCashflows!AR$185","v":0},{"$f":" ProjectCashflows!AS$185","v":0},{"$f":" ProjectCashflows!AT$185","v":0},{"$f":" ProjectCashflows!AU$185","v":0},{"$f":" ProjectCashflows!AV$185","v":0},{"$f":" ProjectCashflows!AW$185","v":0},{"$f":" ProjectCashflows!AX$185","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$205","v":"Cumulative years from start of development"},{"$f":" ProjectCashflows!F$205","v":0},{"$f":" ProjectCashflows!G$205","v":"Years"},{"$f":" ProjectCashflows!H$205","v":0},{"$f":" ProjectCashflows!I$205","v":0},{"$f":" ProjectCashflows!J$205","v":0},{"$f":" ProjectCashflows!K$205","v":0},{"$f":" ProjectCashflows!L$205","v":0},{"$f":" ProjectCashflows!M$205","v":0},{"$f":" ProjectCashflows!N$205","v":1},{"$f":" ProjectCashflows!O$205","v":2},{"$f":" ProjectCashflows!P$205","v":3},{"$f":" ProjectCashflows!Q$205","v":4},{"$f":" ProjectCashflows!R$205","v":5},{"$f":" ProjectCashflows!S$205","v":6},{"$f":" ProjectCashflows!T$205","v":7},{"$f":" ProjectCashflows!U$205","v":8},{"$f":" ProjectCashflows!V$205","v":9},{"$f":" ProjectCashflows!W$205","v":10},{"$f":" ProjectCashflows!X$205","v":11},{"$f":" ProjectCashflows!Y$205","v":12},{"$f":" ProjectCashflows!Z$205","v":13},{"$f":" ProjectCashflows!AA$205","v":14},{"$f":" ProjectCashflows!AB$205","v":15},{"$f":" ProjectCashflows!AC$205","v":16},{"$f":" ProjectCashflows!AD$205","v":17},{"$f":" ProjectCashflows!AE$205","v":18},{"$f":" ProjectCashflows!AF$205","v":19},{"$f":" ProjectCashflows!AG$205","v":0},{"$f":" ProjectCashflows!AH$205","v":0},{"$f":" ProjectCashflows!AI$205","v":0},{"$f":" ProjectCashflows!AJ$205","v":0},{"$f":" ProjectCashflows!AK$205","v":0},{"$f":" ProjectCashflows!AL$205","v":0},{"$f":" ProjectCashflows!AM$205","v":0},{"$f":" ProjectCashflows!AN$205","v":0},{"$f":" ProjectCashflows!AO$205","v":0},{"$f":" ProjectCashflows!AP$205","v":0},{"$f":" ProjectCashflows!AQ$205","v":0},{"$f":" ProjectCashflows!AR$205","v":0},{"$f":" ProjectCashflows!AS$205","v":0},{"$f":" ProjectCashflows!AT$205","v":0},{"$f":" ProjectCashflows!AU$205","v":0},{"$f":" ProjectCashflows!AV$205","v":0},{"$f":" ProjectCashflows!AW$205","v":0},{"$f":" ProjectCashflows!AX$205","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$193","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$193","v":0},{"$f":" ProjectCashflows!G$193","v":"Years"},{"$f":" ProjectCashflows!H$193","v":0},{"$f":" ProjectCashflows!I$193","v":0},{"$f":" ProjectCashflows!J$193","v":0},{"$f":" ProjectCashflows!K$193","v":0},{"$f":" ProjectCashflows!L$193","v":0},{"$f":" ProjectCashflows!M$193","v":0},{"$f":" ProjectCashflows!N$193","v":0},{"$f":" ProjectCashflows!O$193","v":1},{"$f":" ProjectCashflows!P$193","v":2},{"$f":" ProjectCashflows!Q$193","v":3},{"$f":" ProjectCashflows!R$193","v":4},{"$f":" ProjectCashflows!S$193","v":5},{"$f":" ProjectCashflows!T$193","v":6},{"$f":" ProjectCashflows!U$193","v":7},{"$f":" ProjectCashflows!V$193","v":8},{"$f":" ProjectCashflows!W$193","v":9},{"$f":" ProjectCashflows!X$193","v":10},{"$f":" ProjectCashflows!Y$193","v":11},{"$f":" ProjectCashflows!Z$193","v":12},{"$f":" ProjectCashflows!AA$193","v":13},{"$f":" ProjectCashflows!AB$193","v":14},{"$f":" ProjectCashflows!AC$193","v":15},{"$f":" ProjectCashflows!AD$193","v":16},{"$f":" ProjectCashflows!AE$193","v":17},{"$f":" ProjectCashflows!AF$193","v":0},{"$f":" ProjectCashflows!AG$193","v":0},{"$f":" ProjectCashflows!AH$193","v":0},{"$f":" ProjectCashflows!AI$193","v":0},{"$f":" ProjectCashflows!AJ$193","v":0},{"$f":" ProjectCashflows!AK$193","v":0},{"$f":" ProjectCashflows!AL$193","v":0},{"$f":" ProjectCashflows!AM$193","v":0},{"$f":" ProjectCashflows!AN$193","v":0},{"$f":" ProjectCashflows!AO$193","v":0},{"$f":" ProjectCashflows!AP$193","v":0},{"$f":" ProjectCashflows!AQ$193","v":0},{"$f":" ProjectCashflows!AR$193","v":0},{"$f":" ProjectCashflows!AS$193","v":0},{"$f":" ProjectCashflows!AT$193","v":0},{"$f":" ProjectCashflows!AU$193","v":0},{"$f":" ProjectCashflows!AV$193","v":0},{"$f":" ProjectCashflows!AW$193","v":0},{"$f":" ProjectCashflows!AX$193","v":0}]
[]
[null,null,null,null,{"$f":" E$66","v":"VAT applicable from"},{"$f":" F$66","v":0},{"$f":" G$66","v":"selected"}]
[null,null,null,null,null,{"$f":" Translate!E$562","v":"Exploration"},{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$563","v":"FID"},{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$564","v":"Production"},{"$f":"Translate!$E$351","v":"Option"}]
[null,null,null,null,{"$f":"Translate!$E$239","v":"Selected VAT start period"},{"$f":" MATCH(F541, F542:F544, 0)","v":{"$error":"#N/A"}},{"$f":" Translate!E$363","v":"selected"}]
[]
[null,null,{"$f":"Translate!$E$114","v":"Start year for each alternative"}]
[null,null,null,null,{"$f":"Translate!$E$240","v":"Exploration start year"},{"$f":" SUM(K548:AX548)","v":2021},{"$f":"Translate!$E$365","v":"Year"},null,null,null,{"$f":" (K537 = 1) * K536","v":2021},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$241","v":"FID year"},{"$f":" SUM(K549:AX549)","v":2024},{"$f":"Translate!$E$365","v":"Year"},null,null,null,{"$f":" (K538 = 1) * K536","v":0},0,0,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$242","v":"Production start year"},{"$f":" SUM(K550:AX550)","v":2025},{"$f":"Translate!$E$365","v":"Year"},null,null,null,{"$f":" (K539 = 1) * K536","v":0},0,0,0,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$115","v":"VAT applicable flag"}]
[null,null,null,null,{"$f":" Translate!$E$165 & \": \" & F541","v":"VAT applicable from: 0"},{"$f":" INDEX(F548:F550, F545)","v":{"$error":"#N/A"}},{"$f":"Translate!$E$586","v":"Flag"},null,null,null,{"$f":" IFERROR((K536 >= $F553) * 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$379","v":"Project costs"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$238","v":"Exploration costs, after ELT"},{"$f":" ProjectCashflows!F$238","v":0},{"$f":" ProjectCashflows!G$238","v":"US$ mn"},{"$f":" ProjectCashflows!H$238","v":0},{"$f":" ProjectCashflows!I$238","v":30.603999999999999},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":10},{"$f":" ProjectCashflows!L$238","v":10.199999999999999},{"$f":" ProjectCashflows!M$238","v":10.404},{"$f":" ProjectCashflows!N$238","v":0},{"$f":" ProjectCashflows!O$238","v":0},{"$f":" ProjectCashflows!P$238","v":0},{"$f":" ProjectCashflows!Q$238","v":0},{"$f":" ProjectCashflows!R$238","v":0},{"$f":" ProjectCashflows!S$238","v":0},{"$f":" ProjectCashflows!T$238","v":0},{"$f":" ProjectCashflows!U$238","v":0},{"$f":" ProjectCashflows!V$238","v":0},{"$f":" ProjectCashflows!W$238","v":0},{"$f":" ProjectCashflows!X$238","v":0},{"$f":" ProjectCashflows!Y$238","v":0},{"$f":" ProjectCashflows!Z$238","v":0},{"$f":" ProjectCashflows!AA$238","v":0},{"$f":" ProjectCashflows!AB$238","v":0},{"$f":" ProjectCashflows!AC$238","v":0},{"$f":" ProjectCashflows!AD$238","v":0},{"$f":" ProjectCashflows!AE$238","v":0},{"$f":" ProjectCashflows!AF$238","v":0},{"$f":" ProjectCashflows!AG$238","v":0},{"$f":" ProjectCashflows!AH$238","v":0},{"$f":" ProjectCashflows!AI$238","v":0},{"$f":" ProjectCashflows!AJ$238","v":0},{"$f":" ProjectCashflows!AK$238","v":0},{"$f":" ProjectCashflows!AL$238","v":0},{"$f":" ProjectCashflows!AM$238","v":0},{"$f":" ProjectCashflows!AN$238","v":0},{"$f":" ProjectCashflows!AO$238","v":0},{"$f":" ProjectCashflows!AP$238","v":0},{"$f":" ProjectCashflows!AQ$238","v":0},{"$f":" ProjectCashflows!AR$238","v":0},{"$f":" ProjectCashflows!AS$238","v":0},{"$f":" ProjectCashflows!AT$238","v":0},{"$f":" ProjectCashflows!AU$238","v":0},{"$f":" ProjectCashflows!AV$238","v":0},{"$f":" ProjectCashflows!AW$238","v":0},{"$f":" ProjectCashflows!AX$238","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$239","v":"Development costs, after ELT"},{"$f":" ProjectCashflows!F$239","v":0},{"$f":" ProjectCashflows!G$239","v":"US$ mn"},{"$f":" ProjectCashflows!H$239","v":0},{"$f":" ProjectCashflows!I$239","v":434.07652032000004},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":0},{"$f":" ProjectCashflows!M$239","v":0},{"$f":" ProjectCashflows!N$239","v":53.060399999999994},{"$f":" ProjectCashflows!O$239","v":270.60804000000002},{"$f":" ProjectCashflows!P$239","v":110.40808032},{"$f":" ProjectCashflows!Q$239","v":0},{"$f":" ProjectCashflows!R$239","v":0},{"$f":" ProjectCashflows!S$239","v":0},{"$f":" ProjectCashflows!T$239","v":0},{"$f":" ProjectCashflows!U$239","v":0},{"$f":" ProjectCashflows!V$239","v":0},{"$f":" ProjectCashflows!W$239","v":0},{"$f":" ProjectCashflows!X$239","v":0},{"$f":" ProjectCashflows!Y$239","v":0},{"$f":" ProjectCashflows!Z$239","v":0},{"$f":" ProjectCashflows!AA$239","v":0},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":0},{"$f":" ProjectCashflows!AE$239","v":0},{"$f":" ProjectCashflows!AF$239","v":0},{"$f":" ProjectCashflows!AG$239","v":0},{"$f":" ProjectCashflows!AH$239","v":0},{"$f":" ProjectCashflows!AI$239","v":0},{"$f":" ProjectCashflows!AJ$239","v":0},{"$f":" ProjectCashflows!AK$239","v":0},{"$f":" ProjectCashflows!AL$239","v":0},{"$f":" ProjectCashflows!AM$239","v":0},{"$f":" ProjectCashflows!AN$239","v":0},{"$f":" ProjectCashflows!AO$239","v":0},{"$f":" ProjectCashflows!AP$239","v":0},{"$f":" ProjectCashflows!AQ$239","v":0},{"$f":" ProjectCashflows!AR$239","v":0},{"$f":" ProjectCashflows!AS$239","v":0},{"$f":" ProjectCashflows!AT$239","v":0},{"$f":" ProjectCashflows!AU$239","v":0},{"$f":" ProjectCashflows!AV$239","v":0},{"$f":" ProjectCashflows!AW$239","v":0},{"$f":" ProjectCashflows!AX$239","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$240","v":"Replacement capital costs, after ELT"},{"$f":" ProjectCashflows!F$240","v":0},{"$f":" ProjectCashflows!G$240","v":"US$ mn"},{"$f":" ProjectCashflows!H$240","v":0},{"$f":" ProjectCashflows!I$240","v":118.46424639696978},{"$f":" ProjectCashflows!J$240","v":0},{"$f":" ProjectCashflows!K$240","v":0},{"$f":" ProjectCashflows!L$240","v":0},{"$f":" ProjectCashflows!M$240","v":0},{"$f":" ProjectCashflows!N$240","v":0},{"$f":" ProjectCashflows!O$240","v":0},{"$f":" ProjectCashflows!P$240","v":8.8326464256000001},{"$f":" ProjectCashflows!Q$240","v":9.0092993541120006},{"$f":" ProjectCashflows!R$240","v":9.1894853411942403},{"$f":" ProjectCashflows!S$240","v":9.3732750480181259},{"$f":" ProjectCashflows!T$240","v":9.5607405489784885},{"$f":" ProjectCashflows!U$240","v":9.7519553599580586},{"$f":" ProjectCashflows!V$240","v":9.9469944671572197},{"$f":" ProjectCashflows!W$240","v":10.145934356500364},{"$f":" ProjectCashflows!X$240","v":10.348853043630371},{"$f":" ProjectCashflows!Y$240","v":10.555830104502979},{"$f":" ProjectCashflows!Z$240","v":10.766946706593039},{"$f":" ProjectCashflows!AA$240","v":10.9822856407249},{"$f":" ProjectCashflows!AB$240","v":0},{"$f":" ProjectCashflows!AC$240","v":0},{"$f":" ProjectCashflows!AD$240","v":0},{"$f":" ProjectCashflows!AE$240","v":0},{"$f":" ProjectCashflows!AF$240","v":0},{"$f":" ProjectCashflows!AG$240","v":0},{"$f":" ProjectCashflows!AH$240","v":0},{"$f":" ProjectCashflows!AI$240","v":0},{"$f":" ProjectCashflows!AJ$240","v":0},{"$f":" ProjectCashflows!AK$240","v":0},{"$f":" ProjectCashflows!AL$240","v":0},{"$f":" ProjectCashflows!AM$240","v":0},{"$f":" ProjectCashflows!AN$240","v":0},{"$f":" ProjectCashflows!AO$240","v":0},{"$f":" ProjectCashflows!AP$240","v":0},{"$f":" ProjectCashflows!AQ$240","v":0},{"$f":" ProjectCashflows!AR$240","v":0},{"$f":" ProjectCashflows!AS$240","v":0},{"$f":" ProjectCashflows!AT$240","v":0},{"$f":" ProjectCashflows!AU$240","v":0},{"$f":" ProjectCashflows!AV$240","v":0},{"$f":" ProjectCashflows!AW$240","v":0},{"$f":" ProjectCashflows!AX$240","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$241","v":"Operating costs, after ELT"},{"$f":" ProjectCashflows!F$241","v":0},{"$f":" ProjectCashflows!G$241","v":"US$ mn"},{"$f":" ProjectCashflows!H$241","v":0},{"$f":" ProjectCashflows!I$241","v":1138.9661753294727},{"$f":" ProjectCashflows!J$241","v":0},{"$f":" ProjectCashflows!K$241","v":0},{"$f":" ProjectCashflows!L$241","v":0},{"$f":" ProjectCashflows!M$241","v":0},{"$f":" ProjectCashflows!N$241","v":0},{"$f":" ProjectCashflows!O$241","v":4.8709447199999998},{"$f":" ProjectCashflows!P$241","v":37.262727108},{"$f":" ProjectCashflows!Q$241","v":76.01596330032001},{"$f":" ProjectCashflows!R$241","v":77.536282566326406},{"$f":" ProjectCashflows!S$241","v":79.087008217652937},{"$f":" ProjectCashflows!T$241","v":80.668748382006001},{"$f":" ProjectCashflows!U$241","v":82.282123349646113},{"$f":" ProjectCashflows!V$241","v":83.927765816639038},{"$f":" ProjectCashflows!W$241","v":85.606321132971814},{"$f":" ProjectCashflows!X$241","v":87.318447555631252},{"$f":" ProjectCashflows!Y$241","v":89.064816506743881},{"$f":" ProjectCashflows!Z$241","v":90.846112836878774},{"$f":" ProjectCashflows!AA$241","v":77.219195911346958},{"$f":" ProjectCashflows!AB$241","v":63.010863863659118},{"$f":" ProjectCashflows!AC$241","v":48.203310855699229},{"$f":" ProjectCashflows!AD$241","v":42.611726796438113},{"$f":" ProjectCashflows!AE$241","v":33.433816409512986},{"$f":" ProjectCashflows!AF$241","v":0},{"$f":" ProjectCashflows!AG$241","v":0},{"$f":" ProjectCashflows!AH$241","v":0},{"$f":" ProjectCashflows!AI$241","v":0},{"$f":" ProjectCashflows!AJ$241","v":0},{"$f":" ProjectCashflows!AK$241","v":0},{"$f":" ProjectCashflows!AL$241","v":0},{"$f":" ProjectCashflows!AM$241","v":0},{"$f":" ProjectCashflows!AN$241","v":0},{"$f":" ProjectCashflows!AO$241","v":0},{"$f":" ProjectCashflows!AP$241","v":0},{"$f":" ProjectCashflows!AQ$241","v":0},{"$f":" ProjectCashflows!AR$241","v":0},{"$f":" ProjectCashflows!AS$241","v":0},{"$f":" ProjectCashflows!AT$241","v":0},{"$f":" ProjectCashflows!AU$241","v":0},{"$f":" ProjectCashflows!AV$241","v":0},{"$f":" ProjectCashflows!AW$241","v":0},{"$f":" ProjectCashflows!AX$241","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$242","v":"Decommissioning costs, after ELT"},{"$f":" ProjectCashflows!F$242","v":0},{"$f":" ProjectCashflows!G$242","v":"US$ mn"},{"$f":" ProjectCashflows!H$242","v":0},{"$f":" ProjectCashflows!I$242","v":30.313326877958442},{"$f":" ProjectCashflows!J$242","v":0},{"$f":" ProjectCashflows!K$242","v":0},{"$f":" ProjectCashflows!L$242","v":0},{"$f":" ProjectCashflows!M$242","v":0},{"$f":" ProjectCashflows!N$242","v":0},{"$f":" ProjectCashflows!O$242","v":0},{"$f":" ProjectCashflows!P$242","v":0},{"$f":" ProjectCashflows!Q$242","v":0},{"$f":" ProjectCashflows!R$242","v":0},{"$f":" ProjectCashflows!S$242","v":0},{"$f":" ProjectCashflows!T$242","v":0},{"$f":" ProjectCashflows!U$242","v":0},{"$f":" ProjectCashflows!V$242","v":0},{"$f":" ProjectCashflows!W$242","v":0},{"$f":" ProjectCashflows!X$242","v":0},{"$f":" ProjectCashflows!Y$242","v":0},{"$f":" ProjectCashflows!Z$242","v":0},{"$f":" ProjectCashflows!AA$242","v":0},{"$f":" ProjectCashflows!AB$242","v":0},{"$f":" ProjectCashflows!AC$242","v":0},{"$f":" ProjectCashflows!AD$242","v":0},{"$f":" ProjectCashflows!AE$242","v":0},{"$f":" ProjectCashflows!AF$242","v":30.313326877958442},{"$f":" ProjectCashflows!AG$242","v":0},{"$f":" ProjectCashflows!AH$242","v":0},{"$f":" ProjectCashflows!AI$242","v":0},{"$f":" ProjectCashflows!AJ$242","v":0},{"$f":" ProjectCashflows!AK$242","v":0},{"$f":" ProjectCashflows!AL$242","v":0},{"$f":" ProjectCashflows!AM$242","v":0},{"$f":" ProjectCashflows!AN$242","v":0},{"$f":" ProjectCashflows!AO$242","v":0},{"$f":" ProjectCashflows!AP$242","v":0},{"$f":" ProjectCashflows!AQ$242","v":0},{"$f":" ProjectCashflows!AR$242","v":0},{"$f":" ProjectCashflows!AS$242","v":0},{"$f":" ProjectCashflows!AT$242","v":0},{"$f":" ProjectCashflows!AU$242","v":0},{"$f":" ProjectCashflows!AV$242","v":0},{"$f":" ProjectCashflows!AW$242","v":0},{"$f":" ProjectCashflows!AX$242","v":0}]
[]
[null,null,null,null,{"$f":" E$62","v":"VAT Rate"},{"$f":" F$62","v":0},{"$f":" G$62","v":"%"}]
[null,null,null,null,{"$f":" E$63","v":"% Exploration & capex subject to VAT"},{"$f":" F$63","v":0},{"$f":" G$63","v":"%"}]
[null,null,null,null,{"$f":" E$64","v":"% opex subject to VAT"},{"$f":" F$64","v":0},{"$f":" G$64","v":"%"}]
[]
[null,null,null,null,{"$f":" E556 & \": \" & Translate!$E$463","v":"Exploration costs, after ELT: VAT charged"},null,{"$f":" G556","v":"US$ mn"},null,{"$f":" SUM(K566:AX566)","v":0},null,{"$f":" K556 * $F563 * K$553 * $F562","v":0},{"$f":" L556 * $F563 * L$553 * $F562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E557 & \": \" & Translate!$E$463","v":"Development costs, after ELT: VAT charged"},null,{"$f":" G557","v":"US$ mn"},null,0,null,{"$f":" K557 * $F563 * K$553 * $F562","v":0},{"$f":" L557 * $F563 * L$553 * $F562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E558 & \": \" & Translate!$E$463","v":"Replacement capital costs, after ELT: VAT charged"},null,{"$f":" G558","v":"US$ mn"},null,0,null,{"$f":" K558 * $F563 * K$553 * $F562","v":0},{"$f":" L558 * $F563 * L$553 * $F562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E559 & \": \" & Translate!$E$463","v":"Operating costs, after ELT: VAT charged"},null,{"$f":" G559","v":"US$ mn"},null,0,null,{"$f":" K559 * $F564 * K$553 * $F562","v":0},{"$f":" L559 * $F564 * L$553 * $F562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E560 & \": \" & Translate!$E$463","v":"Decommissioning costs, after ELT: VAT charged"},null,{"$f":" G560","v":"US$ mn"},null,0,null,{"$f":" K560 * $F563 * K$553 * $F562","v":0},{"$f":" L560 * $F563 * L$553 * $F562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$243","v":"Input VAT charged"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,0,null,{"$f":"SUM(K566:K570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$244","v":"Input VAT refund due"},null,{"$f":" Translate!E$10","v":"US$ mn"},{"$f":"Translate!$E$308","v":"assumes 100% is creditable / refundable"},{"$f":" SUM(K573:AX573)","v":0},null,{"$f":" K571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$65","v":"VAT refund delay"},{"$f":" F$65","v":0},{"$f":" G$65","v":"Months"}]
[null,null,null,null,{"$f":"Translate!$E$245","v":"VAT refund months"},{"$f":" MOD(F575, 12)","v":0},{"$f":" Translate!E$362","v":"Months"}]
[null,null,null,null,{"$f":"Translate!$E$246","v":"VAT refunds years"},{"$f":" INT(F575 / 12)","v":0},{"$f":" Translate!E$358","v":"Years"}]
[]
[null,null,{"$f":"Translate!$E$116","v":"Scheduled refunds"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$45","v":"Model years"},{"$f":" ProjectCashflows!F$45","v":0},{"$f":" ProjectCashflows!G$45","v":"Columns"},{"$f":" ProjectCashflows!H$45","v":0},{"$f":" ProjectCashflows!I$45","v":0},{"$f":" ProjectCashflows!J$45","v":0},{"$f":" ProjectCashflows!K$45","v":1},{"$f":" ProjectCashflows!L$45","v":2},{"$f":" ProjectCashflows!M$45","v":3},{"$f":" ProjectCashflows!N$45","v":4},{"$f":" ProjectCashflows!O$45","v":5},{"$f":" ProjectCashflows!P$45","v":6},{"$f":" ProjectCashflows!Q$45","v":7},{"$f":" ProjectCashflows!R$45","v":8},{"$f":" ProjectCashflows!S$45","v":9},{"$f":" ProjectCashflows!T$45","v":10},{"$f":" ProjectCashflows!U$45","v":11},{"$f":" ProjectCashflows!V$45","v":12},{"$f":" ProjectCashflows!W$45","v":13},{"$f":" ProjectCashflows!X$45","v":14},{"$f":" ProjectCashflows!Y$45","v":15},{"$f":" ProjectCashflows!Z$45","v":16},{"$f":" ProjectCashflows!AA$45","v":17},{"$f":" ProjectCashflows!AB$45","v":18},{"$f":" ProjectCashflows!AC$45","v":19},{"$f":" ProjectCashflows!AD$45","v":20},{"$f":" ProjectCashflows!AE$45","v":21},{"$f":" ProjectCashflows!AF$45","v":22},{"$f":" ProjectCashflows!AG$45","v":23},{"$f":" ProjectCashflows!AH$45","v":24},{"$f":" ProjectCashflows!AI$45","v":25},{"$f":" ProjectCashflows!AJ$45","v":26},{"$f":" ProjectCashflows!AK$45","v":27},{"$f":" ProjectCashflows!AL$45","v":28},{"$f":" ProjectCashflows!AM$45","v":29},{"$f":" ProjectCashflows!AN$45","v":30},{"$f":" ProjectCashflows!AO$45","v":31},{"$f":" ProjectCashflows!AP$45","v":32},{"$f":" ProjectCashflows!AQ$45","v":33},{"$f":" ProjectCashflows!AR$45","v":34},{"$f":" ProjectCashflows!AS$45","v":35},{"$f":" ProjectCashflows!AT$45","v":36},{"$f":" ProjectCashflows!AU$45","v":37},{"$f":" ProjectCashflows!AV$45","v":38},{"$f":" ProjectCashflows!AW$45","v":39},{"$f":" ProjectCashflows!AX$45","v":40},{"$f":" AY$14","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$248 & \": \" & Translate!$E$247","v":"VAT refunds paid: interim calc. applying month delay"},null,{"$f":" G573","v":"US$ mn"},null,{"$f":" SUM(K581:BH581)","v":0},null,{"$f":" J573 * $F576 / 12 + K573 * (12 - $F576) / 12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$248","v":"VAT refunds paid"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K582:BH582)","v":0},null,{"$f":" SUMIFS($K581:$BH581, $K580:$BH580, K580 - $F577)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$88","v":"VAT cashflow"}]
[null,null,null,null,{"$f":" E$571","v":"Input VAT charged"},{"$f":" F$571","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$582","v":"VAT refunds paid"},{"$f":" F$582","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$249","v":"VAT cashflow: investor"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K587:AX587)","v":0},null,{"$f":" K586 - K585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$250","v":"VAT cashflow: government"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K588:AX588)","v":0},null,{"$f":" K587 * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$34","v":"Mining company cashflows"}]
[]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$268","v":"Project cashflows after decommissioning, royalty, bonus and carbon tax"},0,"US$ mn",0,1796.2487791272606,0,-10,-10.199999999999999,-10.404,-53.060399999999994,-260.31140407800001,-40.47146194230001,151.68000084462,154.71360086151236,157.80787287874267,160.96403033631753,164.18331094304392,167.46697716190471,170.81631670514287,170.70084341361866,174.18549627440362,177.73984219240421,148.71871497957875,129.6661653750524,98.364643599892716,86.544656185732407,67.143573395593464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$340","v":"Loan cashflows before interest withholding tax: Mining company"},0,"US$ mn",0,101.55814836332412,0,0,0,0,-37.142279999999992,-189.42562799999999,-77.285656223999993,90.574257305164764,85.828299911314787,81.082342517464809,76.336385123614846,71.590427729764883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$477","v":"CIT: Mining company"},0,"US$ mn",0,474.51337661390221,0,0,0,0,0,0,0,0,0,9.2114704406750647,36.332282193204342,44.747460178035944,46.997854813280213,47.937811909545815,47.907664252561148,48.885595615515911,49.883085605729725,41.759488581975724,33.917907037269394,25.733016710667993,23.014546720555273,18.185192554885575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$524","v":"RRT: Mining company"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"E$587","v":"VAT cashflow: investor"},{"$f":"F$587","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$251","v":"Mining company cash flow before distributions"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K598:AX598)","v":1220.1772541500341},null,{"$f":" K593  - K594  - K595 - K596 + K597","v":-10},{"$f":" L593  - L594  - L595 - L596 + L597","v":-10.199999999999999},-10.404,-15.918120000000002,-70.885776078000021,36.814194281699983,61.105743539455233,68.885300950197575,67.51405992060279,48.295363019498346,47.845423035243094,120.4691223486245,122.87850479559705,122.79317916105751,125.29990065888771,127.85675658667449,106.95922639760303,95.748258337783,72.631626889224719,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E598  & \": \" & Translate!$E$19","v":"Mining company cash flow before distributions: Total"},{"$f":"SUM(K598:AX598)","v":1220.1772541500341},{"$f":" Translate!E$10","v":"US$ mn"}]
[null,null,null,null,{"$f":" E598 & \": \" & Translate!E$755","v":"Mining company cash flow before distributions: cumulative"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" J600 + K598","v":-10},-20.2,-30.603999999999999,-46.522120000000001,-117.40789607800002,-80.593701796300039,-19.487958256844806,49.397342693352769,116.91140261395556,165.2067656334539,213.052188668697,333.52131101732152,456.39981581291858,579.19299497397606,704.49289563286379,832.34965221953826,939.30887861714132,1035.0571369549243,1107.688763844149,1171.2188733093262,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341]
[]
[null,null,null,null,{"$f":"Translate!$E$252","v":"Mining company equity contributions"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K602:AX602)","v":-117.40789607800002},null,{"$f":" K598 * ( K598 < 0)","v":-10},-10.199999999999999,-10.404,-15.918120000000002,-70.885776078000021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$253","v":"Mining company positive cashflows distributed"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K603:AX603)","v":1337.5851502280339},null,{"$f":" K598 * (K598 > 0)","v":0},0,0,0,0,36.814194281699983,{"$f":" Q598 * (Q598 > 0)","v":61.105743539455233},68.885300950197575,67.51405992060279,48.295363019498346,47.845423035243094,120.4691223486245,122.87850479559705,122.79317916105751,125.29990065888771,127.85675658667449,106.95922639760303,95.748258337783,72.631626889224719,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$256","v":"Mining company distributions deemed dividends"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K605:AX605)","v":1220.1772541500341},null,{"$f":" MAX( 0, MIN(K603, $F599 - SUM($J605:J605)))","v":0},{"$f":" MAX( 0, MIN(L603, $F599 - SUM($J605:K605)))","v":0},{"$f":" MAX( 0, MIN(M603, $F599 - SUM($J605:L605)))","v":0},{"$f":" MAX( 0, MIN(N603, $F599 - SUM($J605:M605)))","v":0},{"$f":" MAX( 0, MIN(O603, $F599 - SUM($J605:N605)))","v":0},{"$f":" MAX( 0, MIN(P603, $F599 - SUM($J605:O605)))","v":36.814194281699983},{"$f":" MAX( 0, MIN(Q603, $F599 - SUM($J605:P605)))","v":61.105743539455233},{"$f":" MAX( 0, MIN(R603, $F599 - SUM($J605:Q605)))","v":68.885300950197575},{"$f":" MAX( 0, MIN(S603, $F599 - SUM($J605:R605)))","v":67.51405992060279},{"$f":" MAX( 0, MIN(T603, $F599 - SUM($J605:S605)))","v":48.295363019498346},{"$f":" MAX( 0, MIN(U603, $F599 - SUM($J605:T605)))","v":47.845423035243094},{"$f":" MAX( 0, MIN(V603, $F599 - SUM($J605:U605)))","v":120.4691223486245},{"$f":" MAX( 0, MIN(W603, $F599 - SUM($J605:V605)))","v":122.87850479559705},{"$f":" MAX( 0, MIN(X603, $F599 - SUM($J605:W605)))","v":122.79317916105751},{"$f":" MAX( 0, MIN(Y603, $F599 - SUM($J605:X605)))","v":125.29990065888771},{"$f":" MAX( 0, MIN(Z603, $F599 - SUM($J605:Y605)))","v":127.85675658667449},{"$f":" MAX( 0, MIN(AA603, $F599 - SUM($J605:Z605)))","v":106.95922639760303},{"$f":" MAX( 0, MIN(AB603, $F599 - SUM($J605:AA605)))","v":95.748258337783},{"$f":" MAX( 0, MIN(AC603, $F599 - SUM($J605:AB605)))","v":67.712221117109948},{"$f":" MAX( 0, MIN(AD603, $F599 - SUM($J605:AC605)))","v":0},{"$f":" MAX( 0, MIN(AE603, $F599 - SUM($J605:AD605)))","v":0},{"$f":" MAX( 0, MIN(AF603, $F599 - SUM($J605:AE605)))","v":0},{"$f":" MAX( 0, MIN(AG603, $F599 - SUM($J605:AF605)))","v":0},{"$f":" MAX( 0, MIN(AH603, $F599 - SUM($J605:AG605)))","v":0},{"$f":" MAX( 0, MIN(AI603, $F599 - SUM($J605:AH605)))","v":0},{"$f":" MAX( 0, MIN(AJ603, $F599 - SUM($J605:AI605)))","v":0},{"$f":" MAX( 0, MIN(AK603, $F599 - SUM($J605:AJ605)))","v":0},{"$f":" MAX( 0, MIN(AL603, $F599 - SUM($J605:AK605)))","v":0},{"$f":" MAX( 0, MIN(AM603, $F599 - SUM($J605:AL605)))","v":0},{"$f":" MAX( 0, MIN(AN603, $F599 - SUM($J605:AM605)))","v":0},{"$f":" MAX( 0, MIN(AO603, $F599 - SUM($J605:AN605)))","v":0},{"$f":" MAX( 0, MIN(AP603, $F599 - SUM($J605:AO605)))","v":0},{"$f":" MAX( 0, MIN(AQ603, $F599 - SUM($J605:AP605)))","v":0},{"$f":" MAX( 0, MIN(AR603, $F599 - SUM($J605:AQ605)))","v":0},{"$f":" MAX( 0, MIN(AS603, $F599 - SUM($J605:AR605)))","v":0},{"$f":" MAX( 0, MIN(AT603, $F599 - SUM($J605:AS605)))","v":0},{"$f":" MAX( 0, MIN(AU603, $F599 - SUM($J605:AT605)))","v":0},{"$f":" MAX( 0, MIN(AV603, $F599 - SUM($J605:AU605)))","v":0},{"$f":" MAX( 0, MIN(AW603, $F599 - SUM($J605:AV605)))","v":0},{"$f":" MAX( 0, MIN(AX603, $F599 - SUM($J605:AW605)))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$257","v":"Mining company distributions deemed return of capital"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K606:AX606)","v":117.40789607799979},null,{"$f":" K603 - K605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9194057721147715,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$444 & \": \" & E$603","v":"Check: Mining company positive cashflows distributed"},{"$f":" IF( ABS( SUM(K605:AX606) - SUM(K603:AX603)) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$35","v":"Mining company economic limit"}]
[]
[null,{"$f":"Translate!$E$89","v":"Project economic limit: pre-fiscal"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$116","v":"Project economic limit"},{"$f":" ProjectCashflows!F$116","v":2041},{"$f":" ProjectCashflows!G$116","v":"Year"}]
[]
[null,{"$f":"Translate!$E$90","v":"Mining company economic limit: post-fiscal"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$48","v":"Model calendar years"},{"$f":" ProjectCashflows!F$48","v":0},{"$f":" ProjectCashflows!G$48","v":"Years"},{"$f":" ProjectCashflows!H$48","v":0},{"$f":" ProjectCashflows!I$48","v":0},{"$f":" ProjectCashflows!J$48","v":0},{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":" E$600","v":"Mining company cash flow before distributions: cumulative"},{"$f":" F$600","v":0},"US$ mn",0,0,0,-10,-20.2,-30.603999999999999,-46.522120000000001,-117.40789607800002,-80.593701796300039,-19.487958256844806,49.397342693352769,116.91140261395556,165.2067656334539,213.052188668697,333.52131101732152,456.39981581291858,579.19299497397606,704.49289563286379,832.34965221953826,939.30887861714132,1035.0571369549243,1107.688763844149,1171.2188733093262,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341]
[null,null,null,null,{"$f":"Translate!$E$254","v":"Maximum cumulative cashflow"},{"$f":" MAX(K618:AX618)","v":1220.1772541500341},{"$f":"G618","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!$E$35","v":"Mining company economic limit"},{"$f":" INDEX(K617:AX617, , MATCH(F619, K618:AX618, 0))","v":2041},{"$f":"Translate!$E$365","v":"Year"}]
[]
[null,{"$f":"Translate!$E$91","v":"Post-fiscal ELT versus pre-fiscal ELT"}]
[null,null,null,null,{"$f":"Translate!$E$255","v":"Mining company post-fiscal EL reached before project EL"},{"$f":" F614 - F620","v":0},{"$f":" Translate!E$358","v":"Years"}]
[]
[{"$f":"Translate!$E$36","v":"State participation (Share of mining company equity)"}]
[]
[null,{"$f":"Translate!$E$92","v":"State participation share of equity contributions"}]
[null,null,null,null,{"$f":" E$602","v":"Mining company equity contributions"},0,"US$ mn",0,-117.40789607800002,0,-10,-10.199999999999999,-10.404,-15.918120000000002,-70.885776078000021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$51","v":"State participation"},{"$f":" F$51","v":0},{"$f":" G$51","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$92","v":"State participation share of equity contributions"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K630:AX630)","v":0},null,{"$f":" K628 * $F629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$52","v":"State participation meets share of equity contributions and mining company loan"},{"$f":" F$52","v":0},{"$f":" G$52","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$81","v":"Label: yes"},{"$f":"Inputs!F$81","v":"yes"},{"$f":"Inputs!G$81","v":"Label"}]
[null,null,null,null,{"$f":" E630 & \": \" & Translate!E$98","v":"State participation share of equity contributions: met by state"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K633:AX633)","v":0},null,{"$f":" K630 * ($F631 = $F632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$99","v":"State participation share of distributions"}]
[null,null,null,null,{"$f":" E$605","v":"Mining company distributions deemed dividends"},{"$f":" F$605","v":0},"US$ mn",0,1220.1772541500341,0,0,0,0,0,0,36.814194281699983,61.105743539455233,68.885300950197575,67.51405992060279,48.295363019498346,47.845423035243094,120.4691223486245,122.87850479559705,122.79317916105751,125.29990065888771,127.85675658667449,106.95922639760303,95.748258337783,67.712221117109948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$606","v":"Mining company distributions deemed return of capital"},{"$f":" F$606","v":0},"US$ mn",0,117.40789607799979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9194057721147715,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$51","v":"State participation"},{"$f":" F$51","v":0},{"$f":" G$51","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$99","v":"State participation share of distributions"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K640:AX640)","v":0},null,{"$f":" K636 * $F639 + K637 * $F639 * ($F631 = $F632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$117","v":"Loan available until"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$193","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$193","v":0},{"$f":" ProjectCashflows!G$193","v":"Years"},{"$f":" ProjectCashflows!H$193","v":0},{"$f":" ProjectCashflows!I$193","v":0},{"$f":" ProjectCashflows!J$193","v":0},{"$f":" ProjectCashflows!K$193","v":0},{"$f":" ProjectCashflows!L$193","v":0},{"$f":" ProjectCashflows!M$193","v":0},{"$f":" ProjectCashflows!N$193","v":0},{"$f":" ProjectCashflows!O$193","v":1},{"$f":" ProjectCashflows!P$193","v":2},{"$f":" ProjectCashflows!Q$193","v":3},{"$f":" ProjectCashflows!R$193","v":4},{"$f":" ProjectCashflows!S$193","v":5},{"$f":" ProjectCashflows!T$193","v":6},{"$f":" ProjectCashflows!U$193","v":7},{"$f":" ProjectCashflows!V$193","v":8},{"$f":" ProjectCashflows!W$193","v":9},{"$f":" ProjectCashflows!X$193","v":10},{"$f":" ProjectCashflows!Y$193","v":11},{"$f":" ProjectCashflows!Z$193","v":12},{"$f":" ProjectCashflows!AA$193","v":13},{"$f":" ProjectCashflows!AB$193","v":14},{"$f":" ProjectCashflows!AC$193","v":15},{"$f":" ProjectCashflows!AD$193","v":16},{"$f":" ProjectCashflows!AE$193","v":17},{"$f":" ProjectCashflows!AF$193","v":0},{"$f":" ProjectCashflows!AG$193","v":0},{"$f":" ProjectCashflows!AH$193","v":0},{"$f":" ProjectCashflows!AI$193","v":0},{"$f":" ProjectCashflows!AJ$193","v":0},{"$f":" ProjectCashflows!AK$193","v":0},{"$f":" ProjectCashflows!AL$193","v":0},{"$f":" ProjectCashflows!AM$193","v":0},{"$f":" ProjectCashflows!AN$193","v":0},{"$f":" ProjectCashflows!AO$193","v":0},{"$f":" ProjectCashflows!AP$193","v":0},{"$f":" ProjectCashflows!AQ$193","v":0},{"$f":" ProjectCashflows!AR$193","v":0},{"$f":" ProjectCashflows!AS$193","v":0},{"$f":" ProjectCashflows!AT$193","v":0},{"$f":" ProjectCashflows!AU$193","v":0},{"$f":" ProjectCashflows!AV$193","v":0},{"$f":" ProjectCashflows!AW$193","v":0},{"$f":" ProjectCashflows!AX$193","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$188","v":"Project activity (excl. decommissioning)"},{"$f":" ProjectCashflows!F$188","v":0},{"$f":" ProjectCashflows!G$188","v":"Flag"},{"$f":" ProjectCashflows!H$188","v":0},{"$f":" ProjectCashflows!I$188","v":21},{"$f":" ProjectCashflows!J$188","v":0},{"$f":" ProjectCashflows!K$188","v":1},{"$f":" ProjectCashflows!L$188","v":1},{"$f":" ProjectCashflows!M$188","v":1},{"$f":" ProjectCashflows!N$188","v":1},{"$f":" ProjectCashflows!O$188","v":1},{"$f":" ProjectCashflows!P$188","v":1},{"$f":" ProjectCashflows!Q$188","v":1},{"$f":" ProjectCashflows!R$188","v":1},{"$f":" ProjectCashflows!S$188","v":1},{"$f":" ProjectCashflows!T$188","v":1},{"$f":" ProjectCashflows!U$188","v":1},{"$f":" ProjectCashflows!V$188","v":1},{"$f":" ProjectCashflows!W$188","v":1},{"$f":" ProjectCashflows!X$188","v":1},{"$f":" ProjectCashflows!Y$188","v":1},{"$f":" ProjectCashflows!Z$188","v":1},{"$f":" ProjectCashflows!AA$188","v":1},{"$f":" ProjectCashflows!AB$188","v":1},{"$f":" ProjectCashflows!AC$188","v":1},{"$f":" ProjectCashflows!AD$188","v":1},{"$f":" ProjectCashflows!AE$188","v":1},{"$f":" ProjectCashflows!AF$188","v":0},{"$f":" ProjectCashflows!AG$188","v":0},{"$f":" ProjectCashflows!AH$188","v":0},{"$f":" ProjectCashflows!AI$188","v":0},{"$f":" ProjectCashflows!AJ$188","v":0},{"$f":" ProjectCashflows!AK$188","v":0},{"$f":" ProjectCashflows!AL$188","v":0},{"$f":" ProjectCashflows!AM$188","v":0},{"$f":" ProjectCashflows!AN$188","v":0},{"$f":" ProjectCashflows!AO$188","v":0},{"$f":" ProjectCashflows!AP$188","v":0},{"$f":" ProjectCashflows!AQ$188","v":0},{"$f":" ProjectCashflows!AR$188","v":0},{"$f":" ProjectCashflows!AS$188","v":0},{"$f":" ProjectCashflows!AT$188","v":0},{"$f":" ProjectCashflows!AU$188","v":0},{"$f":" ProjectCashflows!AV$188","v":0},{"$f":" ProjectCashflows!AW$188","v":0},{"$f":" ProjectCashflows!AX$188","v":0}]
[null,null,null,null,{"$f":" E$54","v":"Carried interest: Financing by parent company till production year"},{"$f":" F$54","v":0},{"$f":" G$54","v":"Production year"}]
[null,null,null,null,{"$f":"Translate!$E$258","v":"Carried interest financing available"},null,{"$f":"Translate!$E$586","v":"Flag"},null,{"$f":" SUM(K646:AX646)","v":4},null,{"$f":" (K643 <= $F645) *  K644 * 1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$118","v":"Drawdowns "}]
[null,null,null,null,{"$f":" E$633","v":"State participation share of equity contributions: met by state"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$259","v":"Negative state participation cashflows during financing period"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K650:AX650)","v":0},null,{"$f":" (K649 < 0) * K649 * K646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Carried interest: State participation equity and share of loan met by parent company"},{"$f":" F$53","v":0},{"$f":" G$53","v":"%"}]
[null,null,null,null,{"$f":" Translate!$E$122 & \": \" & Translate!$E$260","v":"Carried interest loan: Drawdowns (mid period)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K652:AX652)","v":0},null,{"$f":" K650 * $F651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E652 & \": \" & Translate!$E$475","v":"Carried interest loan: Drawdowns (mid period): Positive"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K653:AX653)","v":0},null,{"$f":" K652 * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$119","v":"Interest rate"}]
[null,null,null,null,{"$f":" Inputs!E$47","v":"LIBOR: nominal"},{"$f":" Inputs!F$47","v":2.0000000000000018E-2},{"$f":" Inputs!G$47","v":"%"}]
[null,null,null,null,{"$f":" E$56","v":"Carried interest: Interest rate margin above LIBOR"},{"$f":" F$56","v":0},{"$f":" G$56","v":"%"}]
[null,null,null,null,{"$f":"  Translate!$E$122 & \": \" & Translate!E$119","v":"Carried interest loan: Interest rate"},{"$f":" F656 + F657","v":2.0000000000000018E-2},"%"]
[]
[null,null,{"$f":"Translate!$E$120","v":"Repayments"}]
[null,null,null,null,{"$f":" E$640","v":"State participation share of distributions"},0,"US$ mn",0,0,0,{"$f":" K$640","v":0},0,0,0,{"$f":" O$640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$55","v":"Carried interest: Proportion state participation cashflows used to repay equity carry"},{"$f":" F$55","v":0},{"$f":" G$55","v":"%"}]
[null,null,null,null,{"$f":"  Translate!$E$122 & \": \" & Translate!$E$261","v":"Carried interest loan: Potential repayment"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K663:AX663)","v":0},null,{"$f":" (K661 > 0) * K661 * $F662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"  Translate!$E$122 & \": \" & Translate!$E$69","v":"Carried interest loan: Loan account"}]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"  Translate!$E$122 & \": \" & Translate!$E$262","v":"Carried interest loan: Opening balance: BEG"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" J671","v":0},{"$f":" K671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$653","v":"Carried interest loan: Drawdowns (mid period): Positive"},{"$f":" F$653","v":0},"US$ mn",0,0,0,{"$f":" K$653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"   Translate!$E$122 & \": \" & Translate!$E$263","v":"Carried interest loan: Interest charge"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K668:AX668)","v":0},null,{"$f":" (K666 + K667 / 2) * $F658","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"   Translate!$E$122 & \": \" & Translate!$E$264","v":"Carried interest loan: Balance to be repaid"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K666 + K667 + K668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":"   Translate!$E$122 & \": \" & Translate!$E$265","v":"Carried interest loan: Repayment (end of period)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K670:AX670)","v":0},null,{"$f":" MIN(K669, K663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!$E$122 & \": \" & Translate!$E$266","v":"Carried interest loan: Closing balance: END"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" K666 + K667 + K668 - K670","v":0},{"$f":" L666 + L667 + L668 - L670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$121","v":"Carried interest loan cashflows"}]
[null,null,null,null,{"$f":"  Translate!$E$121 & \": \" & Translate!E$152","v":"Carried interest loan cashflows: State participation"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K674:AX674)","v":0},null,{"$f":" K667 - K670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!$E$444 & \": \" &Translate!$E$122","v":"Check: Carried interest loan"}]
[null,null,null,null,{"$f":" E667 & \", \" & Translate!$E$19","v":"Carried interest loan: Drawdowns (mid period): Positive, Total"},{"$f":" SUM(K667:AX667)","v":0},{"$f":" G667","v":"US$ mn"}]
[null,null,null,null,{"$f":" E668 & \", \" & Translate!$E$19","v":"Carried interest loan: Interest charge, Total"},{"$f":" SUM(K668:AX668)","v":0},{"$f":" G668","v":"US$ mn"}]
[null,null,null,null,{"$f":" E670 & \", \" & Translate!$E$19","v":"Carried interest loan: Repayment (end of period), Total"},{"$f":" SUM(K670:AX670)","v":0},{"$f":" G670","v":"US$ mn"}]
[null,null,null,null,{"$f":"  Translate!$E$122 & \": \" & Translate!$E$268","v":"Carried interest loan: Closing balance"},{"$f":" AX671","v":0},{"$f":" G671","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$121","v":"Check: Carried interest loan cashflows"},{"$f":" IF( ABS( F677 + F678 - F679 - F680) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$100","v":"State participation cashflows after carried interest financing"}]
[null,null,null,null,{"$f":" E$633","v":"State participation share of equity contributions: met by state"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$640","v":"State participation share of distributions"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$674","v":"Carried interest loan cashflows: State participation"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$269","v":"State participation before tax, after carried interest, excluding share of loan"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K687:AX687)","v":0},null,{"$f":"SUM(K684:K686)","v":0},0,0,0,{"$f":"SUM(O684:O686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$37","v":"State participation (Share of mining company loan)"}]
[]
[null,{"$f":"Translate!$E$93","v":"State participation share of mining company loan"}]
[null,null,null,null,{"$f":" E$325","v":"Lender cashflows after interest withholding tax"},{"$f":" F$325","v":0},"US$ mn",0,94.43921227254917,0,0,0,0,-37.142279999999992,-189.42562799999999,-77.285656223999993,88.201278608239775,83.929916953774793,79.658555299309825,75.387193644844857,71.115831990379888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$51","v":"State participation"},{"$f":" F$51","v":0},{"$f":" G$51","v":"%"}]
[null,null,null,null,{"$f":" E$52","v":"State participation meets share of equity contributions and mining company loan"},{"$f":" F$52","v":0},"Option"]
[null,null,null,null,{"$f":"Inputs!E$81","v":"Label: yes"},{"$f":"Inputs!F$81","v":"yes"},{"$f":"Inputs!G$81","v":"Label"}]
[]
[null,null,null,null,{"$f":" E$53","v":"Carried interest: State participation equity and share of loan met by parent company"},{"$f":" F$53","v":0},"%"]
[null,null,null,null,{"$f":" Translate!E$94","v":"Share of loan met directly by state participant"},{"$f":" F695 * (F696 = F697) * ( 1 - F699)","v":0},"%"]
[null,null,null,null,{"$f":" Translate!E$95","v":"Share of loan met by parent company on behalf of state participant"},{"$f":" F695 - F700","v":0},"%"]
[]
[null,null,null,null,{"$f":" Translate!E$96","v":"Project loan cashflows met by state participant"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K703:AX703)","v":0},null,{"$f":" K693 * $F700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$97","v":"Project loan cashflows net of state participation share, met by parent company"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K704:AX704)","v":94.43921227254917},null,{"$f":" K693 - K703","v":0},0,0,-37.142279999999992,-189.42562799999999,-77.285656223999993,88.201278608239775,83.929916953774793,79.658555299309825,75.387193644844857,71.115831990379888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$101","v":"State participation cashflows including share of loan"}]
[null,null,null,null,{"$f":" E$687","v":"State participation before tax, after carried interest, excluding share of loan"},{"$f":" F$687","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$703","v":"Project loan cashflows met by state participant"},{"$f":" F$703","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$101","v":"State participation cashflows including share of loan"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K709:AX709)","v":0},null,{"$f":"K707 + K708","v":0},{"$f":"L707 + L708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$38","v":"Parent company cashflows"}]
[]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$598","v":"Mining company cash flow before distributions"},0,"US$ mn",0,1220.1772541500341,0,-10,-10.199999999999999,-10.404,-15.918120000000002,-70.885776078000021,36.814194281699983,61.105743539455233,68.885300950197575,67.51405992060279,48.295363019498346,47.845423035243094,120.4691223486245,122.87850479559705,122.79317916105751,125.29990065888771,127.85675658667449,106.95922639760303,95.748258337783,72.631626889224719,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$687","v":"State participation before tax, after carried interest, excluding share of loan"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$270","v":"Parent company cashflows, before distributions"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K716:AX716)","v":1220.1772541500341},null,{"$f":" K714 - K715","v":-10},-10.199999999999999,-10.404,-15.918120000000002,-70.885776078000021,36.814194281699983,61.105743539455233,68.885300950197575,67.51405992060279,48.295363019498346,47.845423035243094,120.4691223486245,122.87850479559705,122.79317916105751,125.29990065888771,127.85675658667449,106.95922639760303,95.748258337783,72.631626889224719,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E716 & \" CUM\"","v":"Parent company cashflows, before distributions CUM"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,null,null,{"$f":" J717 + K716","v":-10},-20.2,-30.603999999999999,-46.522120000000001,-117.40789607800002,-80.593701796300039,-19.487958256844806,49.397342693352769,116.91140261395556,165.2067656334539,213.052188668697,333.52131101732152,456.39981581291858,579.19299497397606,704.49289563286379,832.34965221953826,939.30887861714132,1035.0571369549243,1107.688763844149,1171.2188733093262,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341,1220.1772541500341]
[]
[null,null,null,null,{"$f":"Translate!$E$271","v":"Total dividend distributions"},{"$f":"SUM(K716:AX716)","v":1220.1772541500341},{"$f":" Translate!E$10","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":"Translate!$E$272","v":"Distributions to parent deemed to be dividends"},null,{"$f":" Translate!E$10","v":"US$ mn"},{"$f":"Translate!$E$309","v":"Distributions are made once equity cashflows are positive. Distributions are deemed return of capital and do not attract withholding tax after the total positive post-tax cashflow has been distributed as dividends."},{"$f":" SUM(K721:AX721)","v":1220.1772541500341},null,{"$f":" MAX( 0, MIN(K716, $F719 - SUM($J721:J721)))","v":0},{"$f":" MAX( 0, MIN(L716, $F719 - SUM($J721:K721)))","v":0},{"$f":" MAX( 0, MIN(M716, $F719 - SUM($J721:L721)))","v":0},{"$f":" MAX( 0, MIN(N716, $F719 - SUM($J721:M721)))","v":0},{"$f":" MAX( 0, MIN(O716, $F719 - SUM($J721:N721)))","v":0},{"$f":" MAX( 0, MIN(P716, $F719 - SUM($J721:O721)))","v":36.814194281699983},{"$f":" MAX( 0, MIN(Q716, $F719 - SUM($J721:P721)))","v":61.105743539455233},{"$f":" MAX( 0, MIN(R716, $F719 - SUM($J721:Q721)))","v":68.885300950197575},{"$f":" MAX( 0, MIN(S716, $F719 - SUM($J721:R721)))","v":67.51405992060279},{"$f":" MAX( 0, MIN(T716, $F719 - SUM($J721:S721)))","v":48.295363019498346},{"$f":" MAX( 0, MIN(U716, $F719 - SUM($J721:T721)))","v":47.845423035243094},{"$f":" MAX( 0, MIN(V716, $F719 - SUM($J721:U721)))","v":120.4691223486245},{"$f":" MAX( 0, MIN(W716, $F719 - SUM($J721:V721)))","v":122.87850479559705},{"$f":" MAX( 0, MIN(X716, $F719 - SUM($J721:W721)))","v":122.79317916105751},{"$f":" MAX( 0, MIN(Y716, $F719 - SUM($J721:X721)))","v":125.29990065888771},{"$f":" MAX( 0, MIN(Z716, $F719 - SUM($J721:Y721)))","v":127.85675658667449},{"$f":" MAX( 0, MIN(AA716, $F719 - SUM($J721:Z721)))","v":106.95922639760303},{"$f":" MAX( 0, MIN(AB716, $F719 - SUM($J721:AA721)))","v":95.748258337783},{"$f":" MAX( 0, MIN(AC716, $F719 - SUM($J721:AB721)))","v":67.712221117109948},{"$f":" MAX( 0, MIN(AD716, $F719 - SUM($J721:AC721)))","v":0},{"$f":" MAX( 0, MIN(AE716, $F719 - SUM($J721:AD721)))","v":0},{"$f":" MAX( 0, MIN(AF716, $F719 - SUM($J721:AE721)))","v":0},{"$f":" MAX( 0, MIN(AG716, $F719 - SUM($J721:AF721)))","v":0},{"$f":" MAX( 0, MIN(AH716, $F719 - SUM($J721:AG721)))","v":0},{"$f":" MAX( 0, MIN(AI716, $F719 - SUM($J721:AH721)))","v":0},{"$f":" MAX( 0, MIN(AJ716, $F719 - SUM($J721:AI721)))","v":0},{"$f":" MAX( 0, MIN(AK716, $F719 - SUM($J721:AJ721)))","v":0},{"$f":" MAX( 0, MIN(AL716, $F719 - SUM($J721:AK721)))","v":0},{"$f":" MAX( 0, MIN(AM716, $F719 - SUM($J721:AL721)))","v":0},{"$f":" MAX( 0, MIN(AN716, $F719 - SUM($J721:AM721)))","v":0},{"$f":" MAX( 0, MIN(AO716, $F719 - SUM($J721:AN721)))","v":0},{"$f":" MAX( 0, MIN(AP716, $F719 - SUM($J721:AO721)))","v":0},{"$f":" MAX( 0, MIN(AQ716, $F719 - SUM($J721:AP721)))","v":0},{"$f":" MAX( 0, MIN(AR716, $F719 - SUM($J721:AQ721)))","v":0},{"$f":" MAX( 0, MIN(AS716, $F719 - SUM($J721:AR721)))","v":0},{"$f":" MAX( 0, MIN(AT716, $F719 - SUM($J721:AS721)))","v":0},{"$f":" MAX( 0, MIN(AU716, $F719 - SUM($J721:AT721)))","v":0},{"$f":" MAX( 0, MIN(AV716, $F719 - SUM($J721:AU721)))","v":0},{"$f":" MAX( 0, MIN(AW716, $F719 - SUM($J721:AV721)))","v":0},{"$f":" MAX( 0, MIN(AX716, $F719 - SUM($J721:AW721)))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$273","v":"Distributions to parent deemed to be return of capital"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K722:AX722)","v":117.40789607799979},null,{"$f":" IF(K716 > 0, K716 - K721, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9194057721147715,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" FiscalModel!E$48","v":"Dividend withholding tax"},{"$f":" FiscalModel!F$48","v":0.1},{"$f":" FiscalModel!G$48","v":"%"}]
[null,null,null,null,{"$f":"Translate!$E$150","v":"Dividend withholding tax"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K725:AX725)","v":122.01772541500345},null,{"$f":" K721 * $F724","v":0},0,0,0,0,3.6814194281699986,6.1105743539455233,6.8885300950197577,6.7514059920602794,4.829536301949835,4.7845423035243098,12.04691223486245,12.287850479559706,12.279317916105752,12.529990065888772,12.785675658667451,10.695922639760305,9.5748258337783003,6.771222111710995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$274","v":"Net cashflow after fiscal regime: Parent company (excluding loan)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K727:AX727)","v":1098.1595287350306},null,{"$f":" K716 - K725","v":-10},-10.199999999999999,-10.404,-15.918120000000002,-70.885776078000021,33.132774853529988,54.99516918550971,61.996770855177814,60.762653928542512,43.465826717548509,43.060880731718782,108.42221011376205,110.59065431603734,110.51386124495176,112.76991059299894,115.07108092800704,96.263303757842721,86.173432504004694,65.860404777513722,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$39","v":"Government revenues"}]
[]
[null,{"$f":"Translate!$E$39 & \": \" & Translate!E$5","v":"Government revenues: nominal"}]
[null,null,null,null,{"$f":" E$136","v":"Signature bonus"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$174","v":"Royalty"},0,"US$ mn",0,186.66390095677471,0,0,0,0,0,0.79829371800000004,6.1069469427000005,12.458171763108002,12.70733519837016,12.961481902337566,13.220711540384318,13.485125771192003,13.754828286615842,14.029924852348159,14.310523349395121,14.596733816383029,14.888668492710687,12.655368218804085,10.326780466544134,7.8999870569062622,6.9835885583051356,5.4794310226701839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$249","v":"Carbon tax"},{"$f":" F$249","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$477","v":"CIT: Mining company"},0,"US$ mn",0,474.51337661390221,0,0,0,0,0,0,0,0,0,9.2114704406750647,36.332282193204342,44.747460178035944,46.997854813280213,47.937811909545815,47.907664252561148,48.885595615515911,49.883085605729725,41.759488581975724,33.917907037269394,25.733016710667993,23.014546720555273,18.185192554885575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$524","v":"RRT: Mining company"},0,"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$725","v":"Dividend withholding tax"},0,"US$ mn",0,122.01772541500345,0,0,0,0,0,0,3.6814194281699986,6.1105743539455233,6.8885300950197577,6.7514059920602794,4.829536301949835,4.7845423035243098,12.04691223486245,12.287850479559706,12.279317916105752,12.529990065888772,12.785675658667451,10.695922639760305,9.5748258337783003,6.771222111710995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$323","v":"Interest withholding tax"},0,"US$ mn",0,7.1189360907749553,0,0,0,0,0,0,0,2.3729786969249851,1.8983829575399882,1.4237872181549911,0.9491914787699941,0.47459573938499705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$588","v":"VAT cashflow: government"},{"$f":" F$588","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$275","v":"Government revenues excluding participation"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K741:AX741)","v":790.3139390764552},null,{"$f":"SUM(K733:K740)","v":0},{"$f":"SUM(L733:L740)","v":0},0,0,0.79829371800000004,9.7883663708699995,20.94172481397851,21.494248250929903,30.348145553227901,55.331721514308498,63.491723992137253,72.799595334758507,74.255587241453682,74.497505518062013,76.012319497787715,77.557429757107855,65.110779440540114,53.819513337591829,40.404225879285249,29.99813527886041,23.664623577555759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$709","v":"State participation cashflows including share of loan"},{"$f":" F$709","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$276","v":"Government revenues including participation"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K743:AX743)","v":790.3139390764552},null,{"$f":" K741 + K742","v":0},0,0,0,0.79829371800000004,9.7883663708699995,20.94172481397851,21.494248250929903,30.348145553227901,55.331721514308498,63.491723992137253,72.799595334758507,74.255587241453682,74.497505518062013,76.012319497787715,77.557429757107855,65.110779440540114,53.819513337591829,40.404225879285249,29.99813527886041,23.664623577555759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$39 & \": \" & Translate!E$6","v":"Government revenues: real"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$213","v":"Inflation index"},{"$f":" ProjectCashflows!F$213","v":0},{"$f":" ProjectCashflows!G$213","v":"Index"},{"$f":" ProjectCashflows!H$213","v":"base year is first project year"},{"$f":" ProjectCashflows!I$213","v":0},{"$f":" ProjectCashflows!J$213","v":0},{"$f":" ProjectCashflows!K$213","v":1},{"$f":" ProjectCashflows!L$213","v":1.02},{"$f":" ProjectCashflows!M$213","v":1.0404},{"$f":" ProjectCashflows!N$213","v":1.0612079999999999},{"$f":" ProjectCashflows!O$213","v":1.08243216},{"$f":" ProjectCashflows!P$213","v":1.1040808032},{"$f":" ProjectCashflows!Q$213","v":1.1261624192640001},{"$f":" ProjectCashflows!R$213","v":1.14868566764928},{"$f":" ProjectCashflows!S$213","v":1.1716593810022657},{"$f":" ProjectCashflows!T$213","v":1.1950925686223111},{"$f":" ProjectCashflows!U$213","v":1.2189944199947573},{"$f":" ProjectCashflows!V$213","v":1.2433743083946525},{"$f":" ProjectCashflows!W$213","v":1.2682417945625455},{"$f":" ProjectCashflows!X$213","v":1.2936066304537963},{"$f":" ProjectCashflows!Y$213","v":1.3194787630628724},{"$f":" ProjectCashflows!Z$213","v":1.3458683383241299},{"$f":" ProjectCashflows!AA$213","v":1.3727857050906125},{"$f":" ProjectCashflows!AB$213","v":1.4002414191924248},{"$f":" ProjectCashflows!AC$213","v":1.4282462475762734},{"$f":" ProjectCashflows!AD$213","v":1.4568111725277988},{"$f":" ProjectCashflows!AE$213","v":1.4859473959783549},{"$f":" ProjectCashflows!AF$213","v":1.5156663438979221},{"$f":" ProjectCashflows!AG$213","v":1},{"$f":" ProjectCashflows!AH$213","v":1},{"$f":" ProjectCashflows!AI$213","v":1},{"$f":" ProjectCashflows!AJ$213","v":1},{"$f":" ProjectCashflows!AK$213","v":1},{"$f":" ProjectCashflows!AL$213","v":1},{"$f":" ProjectCashflows!AM$213","v":1},{"$f":" ProjectCashflows!AN$213","v":1},{"$f":" ProjectCashflows!AO$213","v":1},{"$f":" ProjectCashflows!AP$213","v":1},{"$f":" ProjectCashflows!AQ$213","v":1},{"$f":" ProjectCashflows!AR$213","v":1},{"$f":" ProjectCashflows!AS$213","v":1},{"$f":" ProjectCashflows!AT$213","v":1},{"$f":" ProjectCashflows!AU$213","v":1},{"$f":" ProjectCashflows!AV$213","v":1},{"$f":" ProjectCashflows!AW$213","v":1},{"$f":" ProjectCashflows!AX$213","v":1}]
[null,null,null,null,{"$f":" Inputs!E$53","v":"Label for real terms cashflows: Million"},{"$f":" Inputs!F$53","v":"US$ mn 2021"},{"$f":" Inputs!G$53","v":"Label"}]
[]
[null,null,null,null,{"$f":" E733","v":"Signature bonus"},null,{"$f":" $F$747","v":"US$ mn 2021"},null,{"$f":" SUM(K749:AX749)","v":0},null,{"$f":" K733 / K$746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Royalty",null,"US$ mn 2021",null,{"$f":" SUM(K750:AX750)","v":147.5},null,{"$f":" K734 / K$746","v":0},0,0,0,0.73750000000000004,5.53125,11.062500000000002,11.0625,11.0625,11.062500000000002,11.0625,11.0625,11.0625,11.0625,11.062500000000002,11.0625,9.2187500000000018,7.3750000000000009,5.53125,4.7937500000000002,3.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carbon tax",null,"US$ mn 2021",{"$f":" H735","v":0},{"$f":" SUM(K751:AX751)","v":0},null,{"$f":" K735 / K$746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CIT: Mining company",null,"US$ mn 2021",null,362.41177277536571,null,{"$f":" K736 / K$746","v":0},0,0,0,0,0,0,0,7.8619013256185006,30.401228446335146,36.708502880782994,37.798637542993923,37.798637542993923,37.034182667844838,37.049171979122292,37.063867382335445,30.419524640387579,24.222899403183778,18.017212896121233,15.797892791157951,12.238113276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"RRT: Mining company",null,"US$ mn 2021",null,0,null,{"$f":" K737 / K$746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividend withholding tax",null,"US$ mn 2021",null,95.722174595619009,null,{"$f":" K738 / K$746","v":0},0,0,0,0,3.3343749999999988,5.4260151550245039,5.9968799899077201,5.7622600062186704,4.0411399323796893,3.9249911443769259,9.6888862457006049,9.6888862457006102,9.4923121349479906,9.4961665292764739,9.4999453472455748,7.7914000707446958,6.8379821526065729,4.7409346414889759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest withholding tax",null,"US$ mn 2021",null,6.158557237434052,null,{"$f":" K739 / K$746","v":0},0,0,0,0,0,2.1071371734068678,1.6526566065936219,1.2151886813188395,0.7942409681822481,0.38933380793247452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E740","v":"VAT cashflow: government"},null,"US$ mn 2021",null,{"$f":" SUM(K756:AX756)","v":0},null,{"$f":" K740 / K$746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E741","v":"Government revenues excluding participation"},null,"US$ mn 2021",null,611.79250460841877,null,{"$f":"SUM(K749:K756)","v":0},{"$f":"SUM(L749:L756)","v":0},0,0,0.73750000000000004,8.8656249999999979,18.595652328431374,18.712036596501342,25.901850013156011,46.299109346897083,52.085327833092393,58.550023788694531,58.550023788694531,57.588994802792826,57.607838508398764,57.626312729581016,47.429674711132272,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E742","v":"State participation cashflows including share of loan"},null,"US$ mn 2021",null,0,null,{"$f":" K742 / K$746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E743","v":"Government revenues including participation"},null,"US$ mn 2021",null,611.79250460841877,null,{"$f":" K757 + K758","v":0},0,0,0,0.73750000000000004,8.8656249999999979,18.595652328431374,18.712036596501342,25.901850013156011,46.299109346897083,52.085327833092393,58.550023788694531,58.550023788694531,57.588994802792826,57.607838508398764,57.626312729581016,47.429674711132272,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!E39 & \": \" & Translate!$E$19","v":"Government revenues: Total"}]
[null,null,null,null,{"$f":" E749 & \": \" & Translate!$E$19","v":"Signature bonus: Total"},{"$f":" SUM(K749:AX749)","v":0},{"$f":" G749","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" E750 & \": \" & Translate!$E$19","v":"Royalty: Total"},147.5,"US$ mn 2021"]
[null,null,null,null,{"$f":" E751 & \": \" & Translate!$E$19","v":"Carbon tax: Total"},0,"US$ mn 2021"]
[null,null,null,null,{"$f":" E752 & \": \" & Translate!$E$19","v":"CIT: Mining company: Total"},362.41177277536571,"US$ mn 2021"]
[null,null,null,null,{"$f":" E753 & \": \" & Translate!$E$19","v":"RRT: Mining company: Total"},0,"US$ mn 2021"]
[null,null,null,null,{"$f":" E754 & \": \" & Translate!$E$19","v":"Dividend withholding tax: Total"},95.722174595619009,"US$ mn 2021"]
[null,null,null,null,{"$f":" E755 & \": \" & Translate!$E$19","v":"Interest withholding tax: Total"},6.158557237434052,"US$ mn 2021"]
[null,null,null,null,{"$f":" E756 & \": \" & Translate!$E$19","v":"VAT cashflow: government: Total"},{"$f":" SUM(K756:AX756)","v":0},{"$f":" G756","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" E757 & \": \" & Translate!$E$19","v":"Government revenues excluding participation: Total"},{"$f":" SUM(K757:AX757)","v":611.79250460841877},{"$f":" G757","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" E758 & \": \" & Translate!$E$19","v":"State participation cashflows including share of loan: Total"},{"$f":" SUM(K758:AX758)","v":0},{"$f":" G758","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" E759 & \": \" & Translate!$E$19","v":"Government revenues including participation: Total"},{"$f":" SUM(K759:AX759)","v":611.79250460841877},{"$f":" G759","v":"US$ mn 2021"}]
[]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & C$761","v":"Check: Government revenues: Total"},{"$f":" IF( ABS( SUM(F762:F769) + F771 - F772) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[{"$f":"Translate!$E$40","v":"Cashflow reconciliation"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Project cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":1980.8537502110926},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-10},{"$f":" ProjectCashflows!L$245","v":-10.199999999999999},{"$f":" ProjectCashflows!M$245","v":-10.404},{"$f":" ProjectCashflows!N$245","v":-53.060399999999994},{"$f":" ProjectCashflows!O$245","v":-259.51311036000004},{"$f":" ProjectCashflows!P$245","v":-34.364514999600004},{"$f":" ProjectCashflows!Q$245","v":164.138172607728},{"$f":" ProjectCashflows!R$245","v":167.42093605988254},{"$f":" ProjectCashflows!S$245","v":170.76935478108021},{"$f":" ProjectCashflows!T$245","v":174.18474187670188},{"$f":" ProjectCashflows!U$245","v":177.6684367142359},{"$f":" ProjectCashflows!V$245","v":181.22180544852057},{"$f":" ProjectCashflows!W$245","v":184.846241557491},{"$f":" ProjectCashflows!X$245","v":188.54316638864077},{"$f":" ProjectCashflows!Y$245","v":192.3140297164137},{"$f":" ProjectCashflows!Z$245","v":196.16031031074192},{"$f":" ProjectCashflows!AA$245","v":164.90588282400984},{"$f":" ProjectCashflows!AB$245","v":143.52474546722354},{"$f":" ProjectCashflows!AC$245","v":109.79643028242602},{"$f":" ProjectCashflows!AD$245","v":97.060044369664581},{"$f":" ProjectCashflows!AE$245","v":76.154804043890678},{"$f":" ProjectCashflows!AF$245","v":-30.313326877958442},{"$f":" ProjectCashflows!AG$245","v":0},{"$f":" ProjectCashflows!AH$245","v":0},{"$f":" ProjectCashflows!AI$245","v":0},{"$f":" ProjectCashflows!AJ$245","v":0},{"$f":" ProjectCashflows!AK$245","v":0},{"$f":" ProjectCashflows!AL$245","v":0},{"$f":" ProjectCashflows!AM$245","v":0},{"$f":" ProjectCashflows!AN$245","v":0},{"$f":" ProjectCashflows!AO$245","v":0},{"$f":" ProjectCashflows!AP$245","v":0},{"$f":" ProjectCashflows!AQ$245","v":0},{"$f":" ProjectCashflows!AR$245","v":0},{"$f":" ProjectCashflows!AS$245","v":0},{"$f":" ProjectCashflows!AT$245","v":0},{"$f":" ProjectCashflows!AU$245","v":0},{"$f":" ProjectCashflows!AV$245","v":0},{"$f":" ProjectCashflows!AW$245","v":0},{"$f":" ProjectCashflows!AX$245","v":0}]
[null,null,null,null,{"$f":" E$125","v":"Net decommissioning cashflows"},0,"US$ mn",0,2.0589298729422225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,-3.5317996256270274,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$277","v":"Project cashflows after decommissioning fund"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K780:AX780)","v":1982.9126800840349},null,{"$f":" K778 + K779","v":-10},-10.199999999999999,-10.404,-53.060399999999994,-259.51311036000004,-34.364514999600004,164.138172607728,167.42093605988254,170.76935478108021,174.18474187670188,177.6684367142359,181.22180544852057,184.846241557491,185.01136676301374,188.78223009078667,192.62851068511489,161.37408319838281,139.99294584159651,106.26463065679899,93.528244744037551,72.623004418263648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$741","v":"Government revenues excluding participation"},0,"US$ mn",0,790.3139390764552,0,0,0,0,0,0.79829371800000004,9.7883663708699995,20.94172481397851,21.494248250929903,30.348145553227901,55.331721514308498,63.491723992137253,72.799595334758507,74.255587241453682,74.497505518062013,76.012319497787715,77.557429757107855,65.110779440540114,53.819513337591829,40.404225879285249,29.99813527886041,23.664623577555759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$727","v":"Net cashflow after fiscal regime: Parent company (excluding loan)"},0,"US$ mn",0,1098.1595287350306,0,-10,-10.199999999999999,-10.404,-15.918120000000002,-70.885776078000021,33.132774853529988,54.99516918550971,61.996770855177814,60.762653928542512,43.465826717548509,43.060880731718782,108.42221011376205,110.59065431603734,110.51386124495176,112.76991059299894,115.07108092800704,96.263303757842721,86.173432504004694,65.860404777513722,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$709","v":"State participation cashflows including share of loan"},{"$f":" F$709","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$704","v":"Project loan cashflows net of state participation share, met by parent company"},{"$f":" F$704","v":0},"US$ mn",0,94.43921227254917,0,0,0,0,-37.142279999999992,-189.42562799999999,-77.285656223999993,88.201278608239775,83.929916953774793,79.658555299309825,75.387193644844857,71.115831990379888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$278","v":"Sum of participant cashflows"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K786:AX786)","v":1982.9126800840349},null,{"$f":"SUM(K782:K785)","v":-10},-10.199999999999999,-10.404,-53.060399999999994,-259.51311036000004,-34.364514999600004,164.138172607728,167.42093605988251,170.76935478108024,174.18474187670188,177.66843671423592,181.22180544852057,184.84624155749103,185.01136676301377,188.78223009078664,192.62851068511489,161.37408319838283,139.99294584159651,106.26463065679897,93.528244744037551,72.623004418263648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$279","v":"Difference"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K788:AX788)","v":0},null,{"$f":" K780 - K786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$40","v":"Check: Cashflow reconciliation"},{"$f":" MIN( 1, SUM(K789:AX789))","v":0},{"$f":" Translate!E$444","v":"Check"},null,{"$f":" SUM(K789:AX789)","v":0},null,{"$f":" IF( ABS(K788) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" $A$1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[]
[null,null,null,null,{"$f":" E$115","v":"Check: decommissioning cashflows"},{"$f":" F$115","v":0},{"$f":" G$115","v":"Check"}]
[null,null,null,null,{"$f":" E$313","v":"Check: Loan cashflows"},{"$f":" F$313","v":0},{"$f":" G$313","v":"Check"}]
[null,null,null,null,{"$f":" E$337","v":"Check: interest allocation"},{"$f":" F$337","v":0},{"$f":" G$337","v":"Check"}]
[null,null,null,null,{"$f":" E$348","v":"Check: loan cashflows allocation"},{"$f":" F$348","v":0},{"$f":" G$348","v":"Check"}]
[null,null,null,null,{"$f":" E$401","v":"Check: costs into depreciation"},{"$f":" F$401","v":0},{"$f":" G$401","v":"Check"}]
[null,null,null,null,{"$f":" E$438","v":"Check: depreciation"},{"$f":" F$438","v":0},{"$f":" G$438","v":"Check"}]
[null,null,null,null,{"$f":" E$505","v":"Check: Mining company cashflows for RRT: cashflow versus tax return"},{"$f":" F$505","v":0},{"$f":" G$505","v":"Check"}]
[null,null,null,null,{"$f":" E$608","v":"Check: Mining company positive cashflows distributed"},{"$f":" F$608","v":0},{"$f":" G$608","v":"Check"}]
[null,null,null,null,{"$f":" E$681","v":"Check: Carried interest loan cashflows"},{"$f":" F$681","v":0},{"$f":" G$681","v":"Check"}]
[null,null,null,null,{"$f":" E$774","v":"Check: Government revenues: Total"},{"$f":" F$774","v":0},{"$f":" G$774","v":"Check"}]
[null,null,null,null,{"$f":" E$789","v":"Check: Cashflow reconciliation"},{"$f":" F$789","v":0},{"$f":" G$789","v":"Check"}]
[null,null,null,null,{"$f":" E$7","v":"Check: Translation of options"},{"$f":" F$7","v":0},{"$f":" G$7","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},{"$f":" SUM(F792:F806)","v":0},{"$f":" Translate!E$444","v":"Check"}]

{"sheet":"ProjectCashflows","index":8,"n_rows":290,"n_cols":50,"rows_kept":290,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"},null,null,null,{"$f":" Track!$F$1","v":0},{"$f":" Track!$G$1","v":"Track changes"}]
[{"$f":"Translate!$E$367","v":"Data for selected project"}]
[]
[null,null,null,null,{"$f":" Inputs!E$12","v":"Selected project"},{"$f":" Inputs!F$12","v":"Gold(2MMoz)"},{"$f":" Inputs!G$12","v":"Option"}]
[]
[null,{"$f":"Translate!$E$374","v":"Raw project data"}]
[null,null,null,null,{"$f":"Translate!$E$392","v":"Mineral"},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":"Gold"},{"$f":" Translate!E$585","v":"Label"},null,null,null,{"$f":" Translate!E$352","v":"Do not change start-row of this block, unless all project examples changed accordingly"}]
[null,null,null,null,{"$f":"Translate!$E$393","v":"Mineral units"},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":"ounce"},{"$f":" Translate!E$445","v":"Units"}]
[]
[null,null,null,null,{"$f":"F$9 & \" \" & Translate!$E$437","v":"Gold sales"},null,{"$f":" \"000 \" & F10","v":"000 ounce"},null,{"$f":" SUM(K12:AX12)","v":2000},null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":10},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":125},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":100},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":65},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":50},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0}]
[]
[null,null,null,null,{"$f":"Translate!$E$394","v":"Transport costs post-fiscal point"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K14:AX14)","v":50},null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0.25},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":1.875},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":3.125},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":2.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":1.875},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":1.625},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":1.25},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$395","v":"Exploration costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,30,null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":10},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":10},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":10},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$396","v":"Development costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,400,null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":50},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":100},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$397","v":"Replacement capital costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,96,null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":8},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$398","v":"Operating costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,900,null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":4.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":33.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":67.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":56.25},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":45},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":33.75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":29.25},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":22.5},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$399","v":"Decommissioning costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,20,null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":20},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0}]
[null,null,null,null,{"$f":"Translate!$E$400","v":"Total costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K20:AX20)","v":1496},null,{"$f":"SUM(K14:K19)","v":10},10,10,50,254.75,143.625,79.25,79.25,79.25,79.25,79.25,79.25,79.25,79.25,79.25,79.25,67.375,47.5,35.625,30.875,23.75,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$12","v":"Gold sales"},null,{"$f":" G12","v":"000 ounce"},null,{"$f":" SUM(K22:AX22)","v":2000},null,{"$f":" K12","v":0},0,0,0,10,75,150,150,150,150,150,150,150,150,150,150,125,100,75,65,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E22 & \": \" & Translate!$E$19","v":"Gold sales: Total"},{"$f":" SUM(K12:AX12)","v":2000},{"$f":" G22","v":"000 ounce"}]
[]
[null,{"$f":" Translate!E$602","v":"Unit costs"}]
[null,null,null,null,{"$f":"Translate!$E$401","v":"Total sales"},{"$f":" SUM(K12:AX12)","v":2000},{"$f":" G12","v":"000 ounce"}]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[]
[null,null,null,null,{"$f":" E14","v":"Transport costs post-fiscal point"},{"$f":" SUM(K14:AX14) / F$26 * F$27","v":25},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Exploration costs",15,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Development costs",200,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Replacement capital costs",48,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Operating costs",450,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Decommissioning costs",10,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,{"$f":" E23","v":"Gold sales: Total"},{"$f":"SUM(F29:F34)","v":748},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[]
[null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$603","v":"Check: Check project data in correct row"}]
[null,null,null,null,{"$f":" Inputs!E$15","v":"First row of project data"},{"$f":" Inputs!F$15","v":12},{"$f":" Inputs!G$15","v":"row"}]
[null,null,null,null,{"$f":"Translate!$E$402","v":"First row of project data"},{"$f":" ROW(F12)","v":12},{"$f":" Translate!E$587","v":"row"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$402","v":"Check: First row of project data"},{"$f":" IF( ABS(F38 - F39) <> 0, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$368","v":"Model timeline"}]
[]
[null,null,null,null,{"$f":"Translate!$E$403","v":"Model years"},null,{"$f":" Translate!E$622","v":"Columns"},null,null,null,{"$f":" J45 + 1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,null,null,null,{"$f":" Inputs!E$7","v":"Model first calendar year"},{"$f":" Inputs!F$7","v":2021},{"$f":" Inputs!G$7","v":"Calendar year"}]
[null,null,null,null,{"$f":"Translate!$E$404","v":"Model calendar years"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" IF(K45 = 1, $F47, J48 + 1)","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[]
[]
[{"$f":"Translate!$E$369","v":"Project data with sensitivity factors applied"}]
[]
[null,{"$f":"Translate!$E$375","v":"Sensitivity factors"}]
[null,null,null,null,{"$f":" Inputs!E$34","v":"Production sensitivity"},{"$f":" Inputs!F$34","v":1},{"$f":" Inputs!G$34","v":"factor"}]
[null,null,null,null,{"$f":" Inputs!E$35","v":"Exploration cost sensitivity"},{"$f":" Inputs!F$35","v":1},{"$f":" Inputs!G$35","v":"factor"}]
[null,null,null,null,{"$f":" Inputs!E$36","v":"Capex sensitivity (Development; Replacement; Decommissioning) "},{"$f":" Inputs!F$36","v":1},{"$f":" Inputs!G$36","v":"factor"}]
[null,null,null,null,{"$f":" Inputs!E$37","v":"Operating cost sensitivity"},{"$f":" Inputs!F$37","v":1},{"$f":" Inputs!G$37","v":"factor"}]
[]
[null,{"$f":"Translate!$E$376","v":"Project data with sensitivies applied"}]
[null,null,null,null,{"$f":" E12","v":"Gold sales"},null,{"$f":" G12","v":"000 ounce"},null,{"$f":" SUM(K60:AX60)","v":2000},null,{"$f":" K12 * $F54","v":0},0,0,0,10,75,150,150,150,150,150,150,150,150,150,150,125,100,75,65,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$48","v":"Model calendar years"},{"$f":"F$48","v":0},"Years",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":"Translate!$E$405","v":"Peak production year"},{"$f":" MAX(K60:AX60)","v":150},{"$f":"G60","v":"000 ounce"}]
[null,null,null,null,{"$f":"Translate!$E$405","v":"Peak production year"},{"$f":"INDEX(K61:AX61,,MATCH(F62,K60:AX60,0))","v":2027},{"$f":" Translate!E$365","v":"Year"}]
[]
[null,null,null,null,{"$f":" E14","v":"Transport costs post-fiscal point"},null,{"$f":" G14","v":"US$ mn 2021"},null,50,null,{"$f":" K14 * $F54","v":0},0,0,0,0.25,1.875,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.125,2.5,1.875,1.625,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Exploration costs",null,"US$ mn 2021",null,30,null,{"$f":" K15 * $F55","v":10},10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Development costs",null,"US$ mn 2021",null,400,null,{"$f":" K16 * $F56","v":0},0,0,50,250,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Replacement capital costs",null,"US$ mn 2021",null,96,null,{"$f":" K17 * $F56","v":0},0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating costs",null,"US$ mn 2021",null,900,null,{"$f":" K18 * $F57","v":0},0,0,0,4.5,33.75,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,56.25,45,33.75,29.25,22.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Decommissioning costs",null,"US$ mn 2021",null,20,null,{"$f":" K19 * $F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E15 & \": \" & Inputs!F$85","v":"Project cashflows: real"}]
[]
[null,{"$f":"Translate!$E$377","v":"Mineral Price"}]
[null,null,null,null,{"$f":" Inputs!E$30","v":"Gold (into model)"},{"$f":" Inputs!F$30","v":1500},{"$f":" Inputs!G$30","v":"US$ 2021 / ounce"}]
[null,null,null,null,{"$f":" Inputs!E$33","v":"Price sensitivity"},{"$f":" Inputs!F$33","v":1},{"$f":" Inputs!G$33","v":"factor"}]
[null,null,null,null,{"$f":" E76 & \" \" & Translate!$E$442","v":"Gold (into model) (into model)"},{"$f":" F76 * F77","v":1500},{"$f":" Inputs!G$30","v":"US$ 2021 / ounce"}]
[null,null,null,null,{"$f":" E$9","v":"Mineral"},{"$f":" F$9","v":"Gold"},{"$f":" G$9","v":"Label"}]
[null,null,null,null,{"$f":" E$10","v":"Mineral units"},{"$f":" F$10","v":"ounce"},{"$f":" G$10","v":"Units"}]
[null,null,null,null,{"$f":" $F79 & \" \" & Translate!$E$439","v":"Gold price realized from sales"},null,{"$f":" Translate!E$9 & \" / \" & $F80 & \" \" & Translate!E$624","v":"US$ / ounce const"},null,{"$f":" SUM(K81:AX81)","v":60000},null,{"$f":" $F78","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[]
[null,{"$f":"Translate!$E$378","v":"Revenues"}]
[null,null,null,null,{"$f":" E$60","v":"Gold sales"},0,"000 ounce",0,2000,0,0,0,0,0,10,75,150,150,150,150,150,150,150,150,150,150,125,100,75,65,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$81","v":"Gold price realized from sales"},0,"US$ / ounce const",0,60000,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":"Translate!$E$441 & \": \" & Translate!E$555","v":"Sales revenues: gross"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K87:AX87)","v":3000},null,{"$f":" K84 * K85 / $F86","v":0},0,0,0,15,112.5,225,225,225,225,225,225,225,225,225,225,187.5,150,112.5,97.5,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$65","v":"Transport costs post-fiscal point"},0,"US$ mn 2021",0,50,0,0,0,0,0,0.25,1.875,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.125,2.5,1.875,1.625,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$441 & \": \" & Translate!E$556","v":"Sales revenues: net"},null,{"$f":" G$65","v":"US$ mn 2021"},null,{"$f":" SUM(K89:AX89)","v":2950},null,{"$f":" K87 - K88","v":0},0,0,0,14.75,110.625,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,184.375,147.5,110.625,95.875,73.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$379","v":"Project costs"}]
[null,null,null,null,{"$f":" E$66","v":"Exploration costs"},0,"US$ mn 2021",0,30,0,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$67","v":"Development costs"},0,"US$ mn 2021",0,400,0,0,0,0,50,250,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$68","v":"Replacement capital costs"},0,"US$ mn 2021",0,96,0,0,0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$69","v":"Operating costs"},0,"US$ mn 2021",0,900,0,0,0,0,0,4.5,33.75,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,56.25,45,33.75,29.25,22.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$70","v":"Decommissioning costs"},0,"US$ mn 2021",0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$379","v":"Project costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K97:AX97)","v":1446},null,{"$f":"SUM(K92:K96)","v":10},10,10,50,254.5,141.75,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,64.25,45,33.75,29.25,22.5,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$406","v":"Project cashflow before decommissioning fund and ELT"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K99:AX99)","v":1504},null,{"$f":"K89-K97","v":-10},{"$f":"L89-L97","v":-10},-10,-50,-239.75,-31.125,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,120.125,102.5,76.875,66.625,51.25,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"Translate!$E$370","v":"Economic limit test (ELT)"}]
[]
[null,{"$f":"Translate!$E$380","v":"Peak production year: assumed Economic Limit will not be triggered before this period"}]
[null,null,null,null,{"$f":" E$63","v":"Peak production year"},{"$f":" F$63","v":2027},{"$f":" G$63","v":"Year"}]
[]
[null,{"$f":"Translate!$E$381","v":"Maximum cumulative cashflows used to determine when Econ Limit reached"}]
[null,null,null,null,{"$f":" E$99","v":"Project cashflow before decommissioning fund and ELT"},{"$f":" F$99","v":0},"US$ mn 2021",0,1504,0,-10,-10,-10,-50,-239.75,-31.125,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,120.125,102.5,76.875,66.625,51.25,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$70","v":"Decommissioning costs"},{"$f":" F$96","v":0},"US$ mn 2021",0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E107 & \" \" & Translate!$E$443","v":"Project cashflow before decommissioning fund and ELT (before decommissioning)"},null,{"$f":"G108","v":"US$ mn 2021"},null,{"$f":" SUM(K109:BH109)","v":1524},null,{"$f":" K107 + K108","v":-10},{"$f":" L107 + L108","v":-10},-10,-50,-239.75,-31.125,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,120.125,102.5,76.875,66.625,51.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E109 & \": \" & Translate!E$755","v":"Project cashflow before decommissioning fund and ELT (before decommissioning): cumulative"},null,{"$f":" G109","v":"US$ mn 2021"},null,null,null,{"$f":" J110 + K109","v":-10},-20,-30,-80,-319.75,-350.875,-205.125,-59.375,86.375,232.125,377.875,523.625,669.375,815.125,960.875,1106.625,1226.75,1329.25,1406.125,1472.75,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524,1524]
[null,null,null,null,{"$f":"Translate!$E$407","v":"Peak cumulative cashflows"},{"$f":" MAX(K110:AX110)","v":1524},{"$f":"G108","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"E$48","v":"Model calendar years"},{"$f":"F$48","v":0},"Years",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":"Translate!$E$408","v":"Economic limit reached"},null,{"$f":" Translate!E$586","v":"Flag"},null,null,null,{"$f":" ($F111 = K110) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"Translate!$E$409","v":"Economic limit year based on cashflows"},{"$f":" INDEX(K112:AX112, MATCH(1, K113:AX113, 0))","v":2041},{"$f":" Translate!E$365","v":"Year"}]
[null,null,null,null,{"$f":"Translate!$E$410","v":"Project economic limit"},{"$f":" MAX(F115, F104)","v":2041},{"$f":" Translate!E$365","v":"Year"}]
[]
[null,null,null,null,{"$f":" Inputs!E$40","v":"ELT applies"},{"$f":" Inputs!F$40","v":"yes"},{"$f":" Inputs!G$40","v":"Option"}]
[null,null,null,null,{"$f":" Inputs!E$81","v":"Label: yes"},{"$f":" Inputs!F$81","v":"yes"},{"$f":" Inputs!G$81","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$410","v":"Project economic limit"},null,{"$f":" Translate!E$586","v":"Flag"},null,{"$f":" SUM(K120:BH120)","v":21},null,{"$f":"IF( $F118 = $F119, (K112 <= $F116) * 1, 1)","v":1},{"$f":"IF( $F118 = $F119, (L112 <= $F116) * 1, 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$382","v":"Reschedule decommissioning costs"}]
[null,null,null,null,{"$f":"E$48","v":"Model calendar years"},{"$f":"F$48","v":0},"Years",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":" E$70","v":"Decommissioning costs"},{"$f":" F$96","v":0},"US$ mn 2021",0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E124 & \" \" & Translate!$E$440","v":"Decommissioning costs incurred before ELT reached"},null,{"$f":" G$96","v":"US$ mn 2021"},null,{"$f":" SUM(K125:AX125)","v":0},null,{"$f":" K124 * K120","v":0},{"$f":" L124 * L120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$411","v":"Decommissioning costs incurred after ELT year"},null,{"$f":" G$96","v":"US$ mn 2021"},null,{"$f":" SUM(K126:AX126)","v":20},null,{"$f":" K124 * ( K120 = 0)","v":0},{"$f":" L124 * ( L120 = 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$48","v":"Model calendar years"},{"$f":"F$48","v":0},"Years",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":"Translate!$E$412","v":"Post-production decommissioning original start year"},{"$f":" SUM(K129:AX129)","v":2042},{"$f":" Translate!E$365","v":"Year"},null,null,null,{"$f":" AND(J126 = 0, K126 > 0 ) * K128 * (SUM($J129:J129) = 0 )","v":0},{"$f":" AND(K126 = 0, L126 > 0 ) * L128 * (SUM($J129:K129) = 0 )","v":0},{"$f":" AND(L126 = 0, M126 > 0 ) * M128 * (SUM($J129:L129) = 0 )","v":0},{"$f":" AND(M126 = 0, N126 > 0 ) * N128 * (SUM($J129:M129) = 0 )","v":0},{"$f":" AND(N126 = 0, O126 > 0 ) * O128 * (SUM($J129:N129) = 0 )","v":0},{"$f":" AND(O126 = 0, P126 > 0 ) * P128 * (SUM($J129:O129) = 0 )","v":0},{"$f":" AND(P126 = 0, Q126 > 0 ) * Q128 * (SUM($J129:P129) = 0 )","v":0},{"$f":" AND(Q126 = 0, R126 > 0 ) * R128 * (SUM($J129:Q129) = 0 )","v":0},{"$f":" AND(R126 = 0, S126 > 0 ) * S128 * (SUM($J129:R129) = 0 )","v":0},{"$f":" AND(S126 = 0, T126 > 0 ) * T128 * (SUM($J129:S129) = 0 )","v":0},{"$f":" AND(T126 = 0, U126 > 0 ) * U128 * (SUM($J129:T129) = 0 )","v":0},{"$f":" AND(U126 = 0, V126 > 0 ) * V128 * (SUM($J129:U129) = 0 )","v":0},{"$f":" AND(V126 = 0, W126 > 0 ) * W128 * (SUM($J129:V129) = 0 )","v":0},{"$f":" AND(W126 = 0, X126 > 0 ) * X128 * (SUM($J129:W129) = 0 )","v":0},{"$f":" AND(X126 = 0, Y126 > 0 ) * Y128 * (SUM($J129:X129) = 0 )","v":0},{"$f":" AND(Y126 = 0, Z126 > 0 ) * Z128 * (SUM($J129:Y129) = 0 )","v":0},{"$f":" AND(Z126 = 0, AA126 > 0 ) * AA128 * (SUM($J129:Z129) = 0 )","v":0},{"$f":" AND(AA126 = 0, AB126 > 0 ) * AB128 * (SUM($J129:AA129) = 0 )","v":0},{"$f":" AND(AB126 = 0, AC126 > 0 ) * AC128 * (SUM($J129:AB129) = 0 )","v":0},{"$f":" AND(AC126 = 0, AD126 > 0 ) * AD128 * (SUM($J129:AC129) = 0 )","v":0},{"$f":" AND(AD126 = 0, AE126 > 0 ) * AE128 * (SUM($J129:AD129) = 0 )","v":0},{"$f":" AND(AE126 = 0, AF126 > 0 ) * AF128 * (SUM($J129:AE129) = 0 )","v":2042},{"$f":" AND(AF126 = 0, AG126 > 0 ) * AG128 * (SUM($J129:AF129) = 0 )","v":0},{"$f":" AND(AG126 = 0, AH126 > 0 ) * AH128 * (SUM($J129:AG129) = 0 )","v":0},{"$f":" AND(AH126 = 0, AI126 > 0 ) * AI128 * (SUM($J129:AH129) = 0 )","v":0},{"$f":" AND(AI126 = 0, AJ126 > 0 ) * AJ128 * (SUM($J129:AI129) = 0 )","v":0},{"$f":" AND(AJ126 = 0, AK126 > 0 ) * AK128 * (SUM($J129:AJ129) = 0 )","v":0},{"$f":" AND(AK126 = 0, AL126 > 0 ) * AL128 * (SUM($J129:AK129) = 0 )","v":0},{"$f":" AND(AL126 = 0, AM126 > 0 ) * AM128 * (SUM($J129:AL129) = 0 )","v":0},{"$f":" AND(AM126 = 0, AN126 > 0 ) * AN128 * (SUM($J129:AM129) = 0 )","v":0},{"$f":" AND(AN126 = 0, AO126 > 0 ) * AO128 * (SUM($J129:AN129) = 0 )","v":0},{"$f":" AND(AO126 = 0, AP126 > 0 ) * AP128 * (SUM($J129:AO129) = 0 )","v":0},{"$f":" AND(AP126 = 0, AQ126 > 0 ) * AQ128 * (SUM($J129:AP129) = 0 )","v":0},{"$f":" AND(AQ126 = 0, AR126 > 0 ) * AR128 * (SUM($J129:AQ129) = 0 )","v":0},{"$f":" AND(AR126 = 0, AS126 > 0 ) * AS128 * (SUM($J129:AR129) = 0 )","v":0},{"$f":" AND(AS126 = 0, AT126 > 0 ) * AT128 * (SUM($J129:AS129) = 0 )","v":0},{"$f":" AND(AT126 = 0, AU126 > 0 ) * AU128 * (SUM($J129:AT129) = 0 )","v":0},{"$f":" AND(AU126 = 0, AV126 > 0 ) * AV128 * (SUM($J129:AU129) = 0 )","v":0},{"$f":" AND(AV126 = 0, AW126 > 0 ) * AW128 * (SUM($J129:AV129) = 0 )","v":0},{"$f":" AND(AW126 = 0, AX126 > 0 ) * AX128 * (SUM($J129:AW129) = 0 )","v":0}]
[]
[null,null,null,null,{"$f":"E$129","v":"Post-production decommissioning original start year"},{"$f":"F$129","v":2042},{"$f":"G$129","v":"Year"}]
[null,null,null,null,{"$f":"Translate!$E$413","v":"Post-production decommissioning start with ELT"},{"$f":" F116 + 1","v":2042},{"$f":" Translate!E$365","v":"Year"}]
[null,null,null,null,{"$f":"Translate!$E$414","v":"EL reached before project end"},{"$f":" IF(F118 <> F119, 0, F131 - F132)","v":0},{"$f":"Translate!$E$358","v":"Years"},{"$f":" Translate!E$623","v":"Zero if ELT off"}]
[null,null,null,null,{"$f":"E125","v":"Decommissioning costs incurred before ELT reached"},{"$f":"F125","v":0},"US$ mn 2021",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$415","v":"Post-production decomm. costs with ELT"},null,{"$f":" G$96","v":"US$ mn 2021"},null,{"$f":" SUM(K135:AX135)","v":20},null,{"$f":" SUMIFS( $K126:$AX126, $K123:$AX123, K123 + $F133)","v":0},{"$f":" SUMIFS( $K126:$AX126, $K123:$AX123, L123 + $F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E124 & \" \" & Translate!$E$438","v":"Decommissioning costs after ELT"},null,{"$f":" G$96","v":"US$ mn 2021"},null,{"$f":" SUM(K136:AX136)","v":20},null,{"$f":"SUM(K134:K135)","v":0},{"$f":"SUM(L134:L135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" Translate!E$15 & \": \" & Inputs!F$85 & \", \" & Translate!E$438","v":"Project cashflows: real, after ELT"}]
[]
[null,null,null,null,{"$f":"E$120","v":"Project economic limit"},{"$f":"F$120","v":0},"Flag",0,21,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$12 & \", \" & Translate!E$383","v":"Gold sales, before ELT"},null,{"$f":" G$12","v":"000 ounce"},0,2000,0,0,0,0,0,10,75,150,150,150,150,150,150,150,150,150,150,125,100,75,65,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E12 & \", \" & Translate!$E$438","v":"Gold sales, after ELT"},null,"000 ounce",0,{"$f":" SUM(K143:AX143)","v":2000},null,{"$f":"K142 * K140","v":0},0,0,0,10,75,150,150,150,150,150,150,150,150,150,150,125,100,75,65,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E143 & \", \" & Translate!$E$19","v":"Gold sales, after ELT, Total"},{"$f":" SUM(K143:AX143)","v":2000},{"$f":" G143","v":"000 ounce"}]
[]
[null,{"$f":" Translate!E$15 & \": \" & Inputs!F$85 & \", \" & Translate!E$383","v":"Project cashflows: real, before ELT"}]
[null,null,null,null,{"$f":" E$81","v":"Gold price realized from sales"},0,"US$ / ounce const",0,60000,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[]
[null,null,null,null,{"$f":" E$87","v":"Sales revenues: gross"},0,"US$ mn 2021",0,3000,0,0,0,0,0,15,112.5,225,225,225,225,225,225,225,225,225,225,187.5,150,112.5,97.5,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$65","v":"Transport costs post-fiscal point"},0,"US$ mn 2021",0,50,0,0,0,0,0,0.25,1.875,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.125,2.5,1.875,1.625,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$89","v":"Sales revenues: net"},0,"US$ mn 2021",0,2950,0,0,0,0,0,14.75,110.625,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,184.375,147.5,110.625,95.875,73.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$66","v":"Exploration costs"},0,"US$ mn 2021",0,30,0,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$67","v":"Development costs"},{"$f":" F$93","v":0},"US$ mn 2021",0,400,0,0,0,0,50,250,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$68","v":"Replacement capital costs"},{"$f":" F$94","v":0},"US$ mn 2021",0,96,0,0,0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$69","v":"Operating costs"},{"$f":" F$95","v":0},"US$ mn 2021",0,900,0,0,0,0,0,4.5,33.75,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,56.25,45,33.75,29.25,22.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$70","v":"Decommissioning costs"},{"$f":" F$96","v":0},"US$ mn 2021",0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$379","v":"Project costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K158:AX158)","v":1446},null,{"$f":"SUM(K153:K157)","v":10},10,10,50,254.5,141.75,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,64.25,45,33.75,29.25,22.5,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$15 & \": \" & Inputs!F$85 & \", \" & Translate!E$438","v":"Project cashflows: real, after ELT"}]
[null,null,null,null,{"$f":"E$120 & \", \" & Translate!$E$438","v":"Project economic limit, after ELT"},{"$f":"F$120","v":0},"Flag",0,21,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E147 & \", \" & Translate!$E$438","v":"Gold price realized from sales, after ELT"},null,{"$f":"G147","v":"US$ / ounce const"},{"$f":" H$81","v":0},{"$f":" SUM(K163:AX163)","v":31500},null,{"$f":"K147 * K$161","v":1500},{"$f":"L147 * L$161","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E149 & \", \" & Translate!$E$438","v":"Sales revenues: gross, after ELT"},null,{"$f":"G149","v":"US$ mn 2021"},{"$f":" H$87","v":0},{"$f":" SUM(K165:AX165)","v":3000},null,{"$f":"K149 * K$161","v":0},{"$f":"L149 * L$161","v":0},0,0,15,112.5,225,225,225,225,225,225,225,225,225,225,187.5,150,112.5,97.5,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E150 & \", \" & Translate!$E$438","v":"Transport costs post-fiscal point, after ELT"},null,{"$f":"G150","v":"US$ mn 2021"},{"$f":" H$65","v":0},{"$f":" SUM(K166:AX166)","v":50},null,{"$f":"K150 * K$161","v":0},0,0,0,0.25,1.875,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.125,2.5,1.875,1.625,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E151 & \", \" & Translate!$E$438","v":"Sales revenues: net, after ELT"},null,{"$f":"G151","v":"US$ mn 2021"},{"$f":" H$89","v":0},2950,null,{"$f":" K165 - K166","v":0},{"$f":" L165 - L166","v":0},0,0,14.75,110.625,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,184.375,147.5,110.625,95.875,73.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E153 & \", \" & Translate!$E$438","v":"Exploration costs, after ELT"},null,"US$ mn 2021",{"$f":" H$66","v":0},30,null,{"$f":"K153 * K$161","v":10},{"$f":"L153 * L$161","v":10},10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E154 & \", \" & Translate!$E$438","v":"Development costs, after ELT"},null,"US$ mn 2021",{"$f":" H$93","v":0},400,null,{"$f":"K154 * K$161","v":0},0,0,50,250,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E155 & \", \" & Translate!$E$438","v":"Replacement capital costs, after ELT"},null,"US$ mn 2021",{"$f":" H$94","v":0},96,null,{"$f":"K155 * K$161","v":0},0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E156 & \", \" & Translate!$E$438","v":"Operating costs, after ELT"},null,"US$ mn 2021",{"$f":" H$95","v":0},900,null,{"$f":"K156 * K$161","v":0},0,0,0,4.5,33.75,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,56.25,45,33.75,29.25,22.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E157 & \", \" & Translate!$E$438","v":"Decommissioning costs, after ELT"},{"$f":"F$136","v":0},"US$ mn 2021",0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E158 & \", \" & Translate!$E$438","v":"Project costs, after ELT"},null,"US$ mn 2021",null,1446,null,{"$f":"SUM(K169:K173)","v":10},{"$f":"SUM(L169:L173)","v":10},10,50,254.5,141.75,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,64.25,45,33.75,29.25,22.5,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"Translate!$E$605","v":"add"},{"$f":" E$167","v":"Sales revenues: net, after ELT"},{"$f":" F$167","v":0},"US$ mn 2021",0,2950,0,0,0,0,0,14.75,110.625,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,221.25,184.375,147.5,110.625,95.875,73.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$174","v":"Project costs, after ELT"},{"$f":" F$174","v":0},{"$f":" Inputs!F$53","v":"US$ mn 2021"},0,1446,0,10,10,10,50,254.5,141.75,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,64.25,45,33.75,29.25,22.5,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$15 & \": \" & Inputs!F$85 & \", \" & Translate!E$438","v":"Project cashflows: real, after ELT"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K178:AX178)","v":1504},null,{"$f":" K176 - K177","v":-10},-10,-10,-50,-239.75,-31.125,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,145.75,120.125,102.5,76.875,66.625,51.25,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"Translate!$E$371","v":"Flags"}]
[]
[null,{"$f":"Translate!$E$384","v":"Project period"}]
[null,null,null,null,{"$f":" E$48","v":"Model calendar years"},0,"Years",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":"Translate!$E$416","v":"Project activity"},null,{"$f":" Translate!E$586","v":"Flag"},null,{"$f":" SUM(K184:AX184)","v":22},null,{"$f":" AND( SUM($K165:K174) > 0, SUM(K165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:L174) > 0, SUM(L165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:M174) > 0, SUM(M165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:N174) > 0, SUM(N165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:O174) > 0, SUM(O165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:P174) > 0, SUM(P165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Q174) > 0, SUM(Q165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:R174) > 0, SUM(R165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:S174) > 0, SUM(S165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:T174) > 0, SUM(T165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:U174) > 0, SUM(U165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:V174) > 0, SUM(V165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:W174) > 0, SUM(W165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:X174) > 0, SUM(X165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Y174) > 0, SUM(Y165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Z174) > 0, SUM(Z165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AA174) > 0, SUM(AA165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AB174) > 0, SUM(AB165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AC174) > 0, SUM(AC165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AD174) > 0, SUM(AD165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AE174) > 0, SUM(AE165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AF174) > 0, SUM(AF165:$AX174) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AG174) > 0, SUM(AG165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AH174) > 0, SUM(AH165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AI174) > 0, SUM(AI165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AJ174) > 0, SUM(AJ165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AK174) > 0, SUM(AK165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AL174) > 0, SUM(AL165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AM174) > 0, SUM(AM165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AN174) > 0, SUM(AN165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AO174) > 0, SUM(AO165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AP174) > 0, SUM(AP165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AQ174) > 0, SUM(AQ165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AR174) > 0, SUM(AR165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AS174) > 0, SUM(AS165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AT174) > 0, SUM(AT165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AU174) > 0, SUM(AU165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AV174) > 0, SUM(AV165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AW174) > 0, SUM(AW165:$AX174) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AX174) > 0, SUM(AX165:$AX174) > 0 ) * 1","v":0}]
[null,null,null,null,{"$f":"Translate!$E$417","v":"Cumulative project activity"},null,{"$f":"Translate!$E$358","v":"Years"},null,null,null,{"$f":" ( J185 + K184 ) * K184","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$418","v":"First project activity year"},{"$f":" INDEX(K183:AX183, , MATCH(1, K185:AX185, 0))","v":2021},{"$f":" Translate!E$365","v":"Year"}]
[]
[null,null,null,null,{"$f":"Translate!$E$419","v":"Project activity (excl. decommissioning)"},null,{"$f":" Translate!E$586","v":"Flag"},null,{"$f":" SUM(K188:AX188)","v":21},null,{"$f":" AND( SUM($K165:K172) > 0, SUM(K165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:L172) > 0, SUM(L165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:M172) > 0, SUM(M165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:N172) > 0, SUM(N165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:O172) > 0, SUM(O165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:P172) > 0, SUM(P165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Q172) > 0, SUM(Q165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:R172) > 0, SUM(R165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:S172) > 0, SUM(S165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:T172) > 0, SUM(T165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:U172) > 0, SUM(U165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:V172) > 0, SUM(V165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:W172) > 0, SUM(W165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:X172) > 0, SUM(X165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Y172) > 0, SUM(Y165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Z172) > 0, SUM(Z165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AA172) > 0, SUM(AA165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AB172) > 0, SUM(AB165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AC172) > 0, SUM(AC165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AD172) > 0, SUM(AD165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AE172) > 0, SUM(AE165:$AX172) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AF172) > 0, SUM(AF165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AG172) > 0, SUM(AG165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AH172) > 0, SUM(AH165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AI172) > 0, SUM(AI165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AJ172) > 0, SUM(AJ165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AK172) > 0, SUM(AK165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AL172) > 0, SUM(AL165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AM172) > 0, SUM(AM165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AN172) > 0, SUM(AN165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AO172) > 0, SUM(AO165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AP172) > 0, SUM(AP165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AQ172) > 0, SUM(AQ165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AR172) > 0, SUM(AR165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AS172) > 0, SUM(AS165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AT172) > 0, SUM(AT165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AU172) > 0, SUM(AU165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AV172) > 0, SUM(AV165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AW172) > 0, SUM(AW165:$AX172) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AX172) > 0, SUM(AX165:$AX172) > 0 ) * 1","v":0}]
[null,null,null,null,{"$f":" E188 & \": \" & Translate!E$755","v":"Project activity (excl. decommissioning): cumulative"},null,{"$f":" Translate!E$586","v":"Flag"},null,null,null,{"$f":" (J189 + K188) * K188","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":" (AC189 + AD188) * AD188","v":20},{"$f":" (AD189 + AE188) * AE188","v":21},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$385","v":"Production period"}]
[null,null,null,null,{"$f":"Translate!$E$420","v":"Production years after ELT"},null,{"$f":" Translate!E$586","v":"Flag"},null,{"$f":" SUM(K192:AX192)","v":17},null,{"$f":" AND( SUM($K165:K165) > 0, SUM(K165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:L165) > 0, SUM(L165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:M165) > 0, SUM(M165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:N165) > 0, SUM(N165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:O165) > 0, SUM(O165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:P165) > 0, SUM(P165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Q165) > 0, SUM(Q165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:R165) > 0, SUM(R165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:S165) > 0, SUM(S165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:T165) > 0, SUM(T165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:U165) > 0, SUM(U165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:V165) > 0, SUM(V165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:W165) > 0, SUM(W165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:X165) > 0, SUM(X165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Y165) > 0, SUM(Y165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:Z165) > 0, SUM(Z165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AA165) > 0, SUM(AA165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AB165) > 0, SUM(AB165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AC165) > 0, SUM(AC165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AD165) > 0, SUM(AD165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AE165) > 0, SUM(AE165:$AX165) > 0 ) * 1","v":1},{"$f":" AND( SUM($K165:AF165) > 0, SUM(AF165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AG165) > 0, SUM(AG165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AH165) > 0, SUM(AH165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AI165) > 0, SUM(AI165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AJ165) > 0, SUM(AJ165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AK165) > 0, SUM(AK165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AL165) > 0, SUM(AL165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AM165) > 0, SUM(AM165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AN165) > 0, SUM(AN165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AO165) > 0, SUM(AO165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AP165) > 0, SUM(AP165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AQ165) > 0, SUM(AQ165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AR165) > 0, SUM(AR165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AS165) > 0, SUM(AS165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AT165) > 0, SUM(AT165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AU165) > 0, SUM(AU165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AV165) > 0, SUM(AV165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AW165) > 0, SUM(AW165:$AX165) > 0 ) * 1","v":0},{"$f":" AND( SUM($K165:AX165) > 0, SUM(AX165:$AX165) > 0 ) * 1","v":0}]
[null,null,null,null,{"$f":"Translate!$E$421","v":"Cumulative production years"},null,{"$f":"Translate!$E$358","v":"Years"},null,null,null,{"$f":" ( J193 + K192 ) * K192","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$422","v":"Remaining production years"},null,{"$f":"Translate!$E$358","v":"Years"},null,null,null,{"$f":" SUM( K192:$AX192) * K192","v":0},{"$f":" SUM( L192:$AX192) * L192","v":0},{"$f":" SUM( M192:$AX192) * M192","v":0},{"$f":" SUM( N192:$AX192) * N192","v":0},{"$f":" SUM( O192:$AX192) * O192","v":17},{"$f":" SUM( P192:$AX192) * P192","v":16},{"$f":" SUM( Q192:$AX192) * Q192","v":15},{"$f":" SUM( R192:$AX192) * R192","v":14},{"$f":" SUM( S192:$AX192) * S192","v":13},{"$f":" SUM( T192:$AX192) * T192","v":12},{"$f":" SUM( U192:$AX192) * U192","v":11},{"$f":" SUM( V192:$AX192) * V192","v":10},{"$f":" SUM( W192:$AX192) * W192","v":9},{"$f":" SUM( X192:$AX192) * X192","v":8},{"$f":" SUM( Y192:$AX192) * Y192","v":7},{"$f":" SUM( Z192:$AX192) * Z192","v":6},{"$f":" SUM( AA192:$AX192) * AA192","v":5},{"$f":" SUM( AB192:$AX192) * AB192","v":4},{"$f":" SUM( AC192:$AX192) * AC192","v":3},{"$f":" SUM( AD192:$AX192) * AD192","v":2},{"$f":" SUM( AE192:$AX192) * AE192","v":1},{"$f":" SUM( AF192:$AX192) * AF192","v":0},{"$f":" SUM( AG192:$AX192) * AG192","v":0},{"$f":" SUM( AH192:$AX192) * AH192","v":0},{"$f":" SUM( AI192:$AX192) * AI192","v":0},{"$f":" SUM( AJ192:$AX192) * AJ192","v":0},{"$f":" SUM( AK192:$AX192) * AK192","v":0},{"$f":" SUM( AL192:$AX192) * AL192","v":0},{"$f":" SUM( AM192:$AX192) * AM192","v":0},{"$f":" SUM( AN192:$AX192) * AN192","v":0},{"$f":" SUM( AO192:$AX192) * AO192","v":0},{"$f":" SUM( AP192:$AX192) * AP192","v":0},{"$f":" SUM( AQ192:$AX192) * AQ192","v":0},{"$f":" SUM( AR192:$AX192) * AR192","v":0},{"$f":" SUM( AS192:$AX192) * AS192","v":0},{"$f":" SUM( AT192:$AX192) * AT192","v":0},{"$f":" SUM( AU192:$AX192) * AU192","v":0},{"$f":" SUM( AV192:$AX192) * AV192","v":0},{"$f":" SUM( AW192:$AX192) * AW192","v":0},{"$f":" SUM( AX192:$AX192) * AX192","v":0}]
[null,null,null,null,{"$f":" E192","v":"Production years after ELT"},{"$f":" SUM(K192:AX192)","v":17},{"$f":"Translate!$E$358","v":"Years"}]
[]
[]
[null,{"$f":"Translate!$E$386","v":"Development period (used for depreciation calculations)"}]
[null,null,null,null,{"$f":" E$48","v":"Model calendar years"},0,"Years",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":" E$67","v":"Development costs"},0,"US$ mn 2021",0,400,0,0,0,0,50,250,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$336","v":"Final investment decision (start of development)"},null,{"$f":" Translate!E$586","v":"Flag"},null,null,null,{"$f":" AND( J200 = 0, K200 > 0, (SUM($J201:J201) = 0)) * K199","v":0},{"$f":" AND( K200 = 0, L200 > 0, (SUM($J201:K201) = 0)) * L199","v":0},{"$f":" AND( L200 = 0, M200 > 0, (SUM($J201:L201) = 0)) * M199","v":0},{"$f":" AND( M200 = 0, N200 > 0, (SUM($J201:M201) = 0)) * N199","v":2024},{"$f":" AND( N200 = 0, O200 > 0, (SUM($J201:N201) = 0)) * O199","v":0},{"$f":" AND( O200 = 0, P200 > 0, (SUM($J201:O201) = 0)) * P199","v":0},{"$f":" AND( P200 = 0, Q200 > 0, (SUM($J201:P201) = 0)) * Q199","v":0},{"$f":" AND( Q200 = 0, R200 > 0, (SUM($J201:Q201) = 0)) * R199","v":0},{"$f":" AND( R200 = 0, S200 > 0, (SUM($J201:R201) = 0)) * S199","v":0},{"$f":" AND( S200 = 0, T200 > 0, (SUM($J201:S201) = 0)) * T199","v":0},{"$f":" AND( T200 = 0, U200 > 0, (SUM($J201:T201) = 0)) * U199","v":0},{"$f":" AND( U200 = 0, V200 > 0, (SUM($J201:U201) = 0)) * V199","v":0},{"$f":" AND( V200 = 0, W200 > 0, (SUM($J201:V201) = 0)) * W199","v":0},{"$f":" AND( W200 = 0, X200 > 0, (SUM($J201:W201) = 0)) * X199","v":0},{"$f":" AND( X200 = 0, Y200 > 0, (SUM($J201:X201) = 0)) * Y199","v":0},{"$f":" AND( Y200 = 0, Z200 > 0, (SUM($J201:Y201) = 0)) * Z199","v":0},{"$f":" AND( Z200 = 0, AA200 > 0, (SUM($J201:Z201) = 0)) * AA199","v":0},{"$f":" AND( AA200 = 0, AB200 > 0, (SUM($J201:AA201) = 0)) * AB199","v":0},{"$f":" AND( AB200 = 0, AC200 > 0, (SUM($J201:AB201) = 0)) * AC199","v":0},{"$f":" AND( AC200 = 0, AD200 > 0, (SUM($J201:AC201) = 0)) * AD199","v":0},{"$f":" AND( AD200 = 0, AE200 > 0, (SUM($J201:AD201) = 0)) * AE199","v":0},{"$f":" AND( AE200 = 0, AF200 > 0, (SUM($J201:AE201) = 0)) * AF199","v":0},{"$f":" AND( AF200 = 0, AG200 > 0, (SUM($J201:AF201) = 0)) * AG199","v":0},{"$f":" AND( AG200 = 0, AH200 > 0, (SUM($J201:AG201) = 0)) * AH199","v":0},{"$f":" AND( AH200 = 0, AI200 > 0, (SUM($J201:AH201) = 0)) * AI199","v":0},{"$f":" AND( AI200 = 0, AJ200 > 0, (SUM($J201:AI201) = 0)) * AJ199","v":0},{"$f":" AND( AJ200 = 0, AK200 > 0, (SUM($J201:AJ201) = 0)) * AK199","v":0},{"$f":" AND( AK200 = 0, AL200 > 0, (SUM($J201:AK201) = 0)) * AL199","v":0},{"$f":" AND( AL200 = 0, AM200 > 0, (SUM($J201:AL201) = 0)) * AM199","v":0},{"$f":" AND( AM200 = 0, AN200 > 0, (SUM($J201:AM201) = 0)) * AN199","v":0},{"$f":" AND( AN200 = 0, AO200 > 0, (SUM($J201:AN201) = 0)) * AO199","v":0},{"$f":" AND( AO200 = 0, AP200 > 0, (SUM($J201:AO201) = 0)) * AP199","v":0},{"$f":" AND( AP200 = 0, AQ200 > 0, (SUM($J201:AP201) = 0)) * AQ199","v":0},{"$f":" AND( AQ200 = 0, AR200 > 0, (SUM($J201:AQ201) = 0)) * AR199","v":0},{"$f":" AND( AR200 = 0, AS200 > 0, (SUM($J201:AR201) = 0)) * AS199","v":0},{"$f":" AND( AS200 = 0, AT200 > 0, (SUM($J201:AS201) = 0)) * AT199","v":0},{"$f":" AND( AT200 = 0, AU200 > 0, (SUM($J201:AT201) = 0)) * AU199","v":0},{"$f":" AND( AU200 = 0, AV200 > 0, (SUM($J201:AU201) = 0)) * AV199","v":0},{"$f":" AND( AV200 = 0, AW200 > 0, (SUM($J201:AV201) = 0)) * AW199","v":0},{"$f":" AND( AW200 = 0, AX200 > 0, (SUM($J201:AW201) = 0)) * AX199","v":0}]
[null,null,null,null,{"$f":"Translate!$E563","v":"FID"},{"$f":" SUM(K201:AX201)","v":2024},{"$f":" Translate!E$365","v":"Year"}]
[]
[null,null,null,null,{"$f":" E$184","v":"Project activity"},0,"Flag",0,22,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$423","v":"Cumulative years from start of development"},null,{"$f":"Translate!$E$358","v":"Years"},null,null,null,{"$f":" IF( K199 >= $F202, J205 + 1, 0) * K204","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$424","v":"FID forward flag"},null,{"$f":" Translate!E$586","v":"Flag"},null,{"$f":" SUM(K206:AX206)","v":37},null,{"$f":" (K199 >= $F202 ) * 1","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$f":"Translate!$E$372","v":"Inflation Indices"}]
[]
[null,{"$f":"Translate!$E$387","v":"Index for escalating revenues and costs"}]
[null,null,null,null,{"$f":" Inputs!E$45","v":"Inflation rate"},{"$f":" Inputs!F$45","v":0.02},{"$f":" Inputs!G$45","v":"%"}]
[null,null,null,null,{"$f":" E$185","v":"Cumulative project activity"},0,"Years",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$425","v":"Inflation index"},null,{"$f":"Translate!$E$608","v":"Index"},{"$f":"Translate!E607","v":"base year is first project year"},null,null,{"$f":" IF( K212 <= 1, 1, J213 * ( 1 + $F211))","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"Translate!$E$389","v":"Discount factors (assumes discounting to middle of the year, assuming cashflows received on average in middle of the year)"}]
[null,null,null,null,{"$f":" Inputs!E$55","v":"Discount rate"},{"$f":" Inputs!F$55","v":0.08},{"$f":" Inputs!G$55","v":"% real"}]
[null,null,null,null,{"$f":" Inputs!E$59","v":"Short NPV label"},{"$f":" Inputs!F$59","v":"NPV8"},{"$f":" Inputs!G$59","v":"Label"}]
[]
[null,null,{"$f":"Translate!E$390 & \": \" & Inputs!F$83","v":"Discount factor: full-cycle"}]
[null,null,null,null,{"$f":" E$185","v":"Cumulative project activity"},0,"Years",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C219 & \", \" & F$217","v":"Discount factor: full-cycle, NPV8"},null,{"$f":"Translate!E$356","v":"factor"},null,null,null,{"$f":" IF( K220 = 0, 0,  1 / ( 1 + $F216) ^ (K220 - 1)  )","v":1},0.92592592592592582,0.85733882030178321,0.79383224102016958,0.73502985279645328,0.68058319703375303,0.63016962688310452,0.58349039526213387,0.54026888450197574,0.50024896713145905,0.46319348808468425,0.42888285933767062,0.39711375864599124,0.36769792467221413,0.34046104136316119,0.31524170496588994,0.29189046756100923,0.27026895144537894,0.25024902911609154,0.23171206399638106,0.21454820740405653,0.19865574759634863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!E$390 & \": \" & Inputs!F$84","v":"Discount factor: FID forward"}]
[null,null,null,null,{"$f":" E$205","v":"Cumulative years from start of development"},0,"Years",0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" C223 & \", \" & F217","v":"Discount factor: FID forward, NPV8"},null,{"$f":"Translate!E$356","v":"factor"},null,null,null,{"$f":" IF( K224 = 0, 0,  1 / ( 1 + $F216) ^ (K224 - 1))","v":0},0,0,1,0.92592592592592582,0.85733882030178321,0.79383224102016958,0.73502985279645328,0.68058319703375303,0.63016962688310452,0.58349039526213387,0.54026888450197574,0.50024896713145905,0.46319348808468425,0.42888285933767062,0.39711375864599124,0.36769792467221413,0.34046104136316119,0.31524170496588994,0.29189046756100923,0.27026895144537894,0.25024902911609154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" Translate!E$15 & \": \" & Inputs!F$86 & \", \" & Translate!E$438","v":"Project cashflows: nominal, after ELT"}]
[]
[null,{"$f":" Translate!E$15 & \": \" & Inputs!F$86 & \", \" & Translate!E$438","v":"Project cashflows: nominal, after ELT"}]
[null,null,null,null,{"$f":" E$213","v":"Inflation index"},0,"Index","base year is first project year",0,0,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$10","v":"Mineral units"},{"$f":" F$10","v":"ounce"},{"$f":" G$10","v":"Units"}]
[null,null,null,null,{"$f":" E163","v":"Gold price realized from sales, after ELT"},null,{"$f":" Translate!E$9 & \" / \" & F231","v":"US$ / ounce"},null,null,null,{"$f":" K163 * K230","v":1500},1530,1560.6,1591.8119999999999,1623.64824,1656.1212048,1689.243628896,1723.02850147392,1757.4890715033987,1792.6388529334665,1828.491629992136,1865.0614625919786,1902.3626918438183,1940.4099456806944,1979.2181445943086,2018.8025074861948,2059.1785576359189,2100.3621287886372,2142.3693713644102,2185.2167587916983,2228.9210939675322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E165","v":"Sales revenues: gross, after ELT"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K234:AX234)","v":3796.5539177649084},null,{"$f":" K165 * K$230","v":0},0,0,0,16.2364824,124.20909036,253.38654433440001,258.45427522108798,263.62336072550977,268.89582794002001,274.27374449882041,279.75921938879679,285.35440377657272,291.06149185210415,296.88272168914631,302.82037612292925,257.39731970448986,210.03621287886372,160.67770285233075,142.03908932146038,111.44605469837661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E166","v":"Transport costs post-fiscal point, after ELT"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K235:AX235)","v":63.275898629415138},null,{"$f":" K166 * K$230","v":0},0,0,0,0.27060803999999999,2.0701515060000002,4.2231090722400006,4.3075712536848005,4.3937226787584969,4.4815971323336665,4.5712290749803399,4.6626536564799466,4.7559067296095456,4.8510248642017366,4.9480453614857716,5.0470062687154869,4.2899553284081637,3.5006035479810622,2.6779617142055128,2.367318155357673,1.8574342449729437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E167","v":"Sales revenues: net, after ELT"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K236:AX236)","v":3733.2780191354932},null,{"$f":" K234 - K235","v":0},0,0,0,15.965874359999999,122.138938854,249.16343526216002,254.14670396740317,259.22963804675129,264.41423080768635,269.70251542384005,275.09656573231683,280.59849704696319,286.21046698790241,291.93467632766055,297.77336985421374,253.1073643760817,206.53560933088266,157.99974113812524,139.6717711661027,109.58862045340366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E169","v":"Exploration costs, after ELT"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K238:AX238)","v":30.603999999999999},null,{"$f":" K169 * K$230","v":10},10.199999999999999,10.404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Development costs, after ELT",null,{"$f":" Translate!E$10","v":"US$ mn"},null,434.07652032000004,null,{"$f":" K170 * K$230","v":0},0,0,53.060399999999994,270.60804000000002,110.40808032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Replacement capital costs, after ELT",null,{"$f":" Translate!E$10","v":"US$ mn"},null,118.46424639696978,null,{"$f":" K171 * K$230","v":0},0,0,0,0,8.8326464256000001,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating costs, after ELT",null,{"$f":" Translate!E$10","v":"US$ mn"},null,1138.9661753294727,null,{"$f":" K172 * K$230","v":0},0,0,0,4.8709447199999998,37.262727108,76.01596330032001,77.536282566326406,79.087008217652937,80.668748382006001,82.282123349646113,83.927765816639038,85.606321132971814,87.318447555631252,89.064816506743881,90.846112836878774,77.219195911346958,63.010863863659118,48.203310855699229,42.611726796438113,33.433816409512986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Decommissioning costs, after ELT",null,{"$f":" Translate!E$10","v":"US$ mn"},null,30.313326877958442,null,{"$f":" K173 * K$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project costs, after ELT",null,{"$f":" Translate!E$10","v":"US$ mn"},null,1752.4242689244006,null,{"$f":"SUM(K238:K242)","v":10},{"$f":"SUM(L238:L242)","v":10.199999999999999},10.404,53.060399999999994,275.47898472000003,156.50345385360001,85.025262654432012,86.725767907520648,88.460283265671066,90.229488930984488,92.034078709604174,93.874760283796263,95.752255489472176,97.667300599261623,99.620646611246855,101.61305954347182,88.201481552071854,63.010863863659118,48.203310855699229,42.611726796438113,33.433816409512986,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!$E$428","v":"Project cashflow before decommissioning fund"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K245:AX245)","v":1980.8537502110926},null,{"$f":"K236-K243","v":-10},-10.199999999999999,-10.404,-53.060399999999994,-259.51311036000004,-34.364514999600004,164.138172607728,167.42093605988254,170.76935478108021,174.18474187670188,177.6684367142359,181.22180544852057,184.846241557491,188.54316638864077,192.3140297164137,196.16031031074192,164.90588282400984,143.52474546722354,109.79643028242602,97.060044369664581,76.154804043890678,-30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$429","v":"Project benefits"}]
[null,null,null,null,{"$f":" E$236","v":"Sales revenues: net, after ELT"},0,"US$ mn",0,3733.2780191354932,0,0,0,0,0,15.965874359999999,122.138938854,249.16343526216002,254.14670396740317,259.22963804675129,264.41423080768635,269.70251542384005,275.09656573231683,280.59849704696319,286.21046698790241,291.93467632766055,297.77336985421374,253.1073643760817,206.53560933088266,157.99974113812524,139.6717711661027,109.58862045340366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$240","v":"Replacement capital costs, after ELT"},0,"US$ mn",0,118.46424639696978,0,0,0,0,0,0,8.8326464256000001,9.0092993541120006,9.1894853411942403,9.3732750480181259,9.5607405489784885,9.7519553599580586,9.9469944671572197,10.145934356500364,10.348853043630371,10.555830104502979,10.766946706593039,10.9822856407249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$241","v":"Operating costs, after ELT"},0,"US$ mn",0,1138.9661753294727,0,0,0,0,0,4.8709447199999998,37.262727108,76.01596330032001,77.536282566326406,79.087008217652937,80.668748382006001,82.282123349646113,83.927765816639038,85.606321132971814,87.318447555631252,89.064816506743881,90.846112836878774,77.219195911346958,63.010863863659118,48.203310855699229,42.611726796438113,33.433816409512986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!$E$606","v":"less"},{"$f":" E$242","v":"Decommissioning costs, after ELT"},0,"US$ mn",0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$429","v":"Project benefits"},null,{"$f":" Translate!E$10","v":"US$ mn"},{"$f":" Translate!E$625","v":"cashflows excluding exploration & development costs"},{"$f":" SUM(K252:AX252)","v":2445.5342705310932},null,{"$f":" K248 - K249 - K250 - K251","v":0},0,0,0,11.09492964,76.043565320400006,164.13817260772802,167.42093605988254,170.76935478108024,174.18474187670188,177.6684367142359,181.2218054485206,184.846241557491,188.5431663886408,192.31402971641367,196.16031031074192,164.90588282400984,143.52474546722354,109.79643028242602,97.060044369664581,76.154804043890678,-30.313326877958442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$15 & \": \" &  Translate!$E$19","v":"Project cashflows: Total"}]
[null,null,null,null,{"$f":" E234 & \", \" & Translate!$E$19","v":"Sales revenues: gross, after ELT, Total"},{"$f":" SUM(K234:AX234)","v":3796.5539177649084},{"$f":" G234","v":"US$ mn"}]
[null,null,null,null,{"$f":" E235 & \", \" & Translate!$E$19","v":"Transport costs post-fiscal point, after ELT, Total"},{"$f":" SUM(K235:AX235)","v":63.275898629415138},{"$f":" G235","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" E238 & \", \" & Translate!$E$19","v":"Exploration costs, after ELT, Total"},{"$f":" SUM(K238:AX238)","v":30.603999999999999},{"$f":" G238","v":"US$ mn"}]
[null,null,null,null,{"$f":" E239 & \", \" & Translate!$E$19","v":"Development costs, after ELT, Total"},{"$f":" SUM(K239:AX239)","v":434.07652032000004},{"$f":" G239","v":"US$ mn"}]
[null,null,null,null,{"$f":" E240 & \", \" & Translate!$E$19","v":"Replacement capital costs, after ELT, Total"},{"$f":" SUM(K240:AX240)","v":118.46424639696978},{"$f":" G240","v":"US$ mn"}]
[null,null,null,null,{"$f":" E241 & \", \" & Translate!$E$19","v":"Operating costs, after ELT, Total"},{"$f":" SUM(K241:AX241)","v":1138.9661753294727},{"$f":" G241","v":"US$ mn"}]
[null,null,null,null,{"$f":" E242 & \", \" & Translate!$E$19","v":"Decommissioning costs, after ELT, Total"},{"$f":" SUM(K242:AX242)","v":30.313326877958442},{"$f":" G242","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" E245 & \", \" & Translate!$E$19","v":"Project cashflow before decommissioning fund, Total"},{"$f":" SUM(K245:AX245)","v":1980.8537502110926},{"$f":" G245","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" Translate!E$444 &  \": \" & E264","v":"Check: Project cashflow before decommissioning fund, Total"},{"$f":" IF( ABS(F255 - F256 - SUM(F258:F262) - F264 ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$373","v":"GHG emissions from coal combustion"}]
[]
[null,null,null,null,{"$f":" E$9","v":"Mineral"},{"$f":" F$9","v":"Gold"},{"$f":" G$9","v":"Label"}]
[null,null,null,null,{"$f":" E$143","v":"Gold sales, after ELT"},{"$f":" F$143","v":0},"000 ounce",0,2000,0,0,0,0,0,10,75,150,150,150,150,150,150,150,150,150,150,125,100,75,65,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$63","v":"Heat content per coal consumed"},{"$f":" Inputs!F$63","v":20.92},{"$f":" Inputs!G$63","v":"Btu mn / MT"}]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!$E$430","v":"Mineral product for which emissions calculated"},{"$f":" Translate!E$489","v":"Coal"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$431","v":"Heat content of coal sold"},null,{"$f":" Translate!E$751 & \" \" & Translate!$E$611","v":"Btu trillion"},null,{"$f":" SUM(K276:AX276)","v":0},null,{"$f":" K272 * $F273 / $F274 * ($F271 = $F275)","v":0},{"$f":" L272 * $F273 / $F274 * ($F271 = $F275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$276","v":"Heat content of coal sold"},{"$f":" F$276","v":0},"Btu trillion",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$64","v":"Average carbon coefficient of coal combusted (EPA)"},{"$f":" Inputs!F$64","v":26.08},{"$f":" Inputs!G$64","v":"kilograms of Carbon / Btu mn"}]
[null,null,null,null,{"$f":" Inputs!E$65","v":"Ratio of molecular weight of carbon dioxide to carbon"},{"$f":" Inputs!F$65","v":3.6666666666666665},{"$f":" Inputs!G$65","v":"kilograms of CO2 / kilograms of Carbon"},{"$f":" Inputs!H$65","v":0},{"$f":" Inputs!I$65","v":0},{"$f":" Inputs!J$65","v":0},{"$f":" Inputs!K$65","v":0},{"$f":" Inputs!L$65","v":0},{"$f":" Inputs!M$65","v":0},{"$f":" Inputs!N$65","v":0},{"$f":" Inputs!O$65","v":0},{"$f":" Inputs!P$65","v":0},{"$f":" Inputs!Q$65","v":0},{"$f":" Inputs!R$65","v":0},{"$f":" Inputs!S$65","v":0},{"$f":" Inputs!T$65","v":0},{"$f":" Inputs!U$65","v":0},{"$f":" Inputs!V$65","v":0},{"$f":" Inputs!W$65","v":0},{"$f":" Inputs!X$65","v":0},{"$f":" Inputs!Y$65","v":0},{"$f":" Inputs!Z$65","v":0},{"$f":" Inputs!AA$65","v":0},{"$f":" Inputs!AB$65","v":0},{"$f":" Inputs!AC$65","v":0},{"$f":" Inputs!AD$65","v":0},{"$f":" Inputs!AE$65","v":0},{"$f":" Inputs!AF$65","v":0},{"$f":" Inputs!AG$65","v":0},{"$f":" Inputs!AH$65","v":0},{"$f":" Inputs!AI$65","v":0},{"$f":" Inputs!AJ$65","v":0},{"$f":" Inputs!AK$65","v":0},{"$f":" Inputs!AL$65","v":0},{"$f":" Inputs!AM$65","v":0},{"$f":" Inputs!AN$65","v":0},{"$f":" Inputs!AO$65","v":0},{"$f":" Inputs!AP$65","v":0},{"$f":" Inputs!AQ$65","v":0},{"$f":" Inputs!AR$65","v":0},{"$f":" Inputs!AS$65","v":0},{"$f":" Inputs!AT$65","v":0},{"$f":" Inputs!AU$65","v":0},{"$f":" Inputs!AV$65","v":0},{"$f":" Inputs!AW$65","v":0},{"$f":" Inputs!AX$65","v":0}]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!$E$432","v":"Scope 3: GHG emissions from coal combusted"},null,{"$f":" Translate!E$729","v":"Mn t CO2 eq"},null,{"$f":" SUM(K282:AX282)","v":0},null,{"$f":" K278 * $F279 * $F280 / $F281","v":0},{"$f":" L278 * $F279 * $F280 / $F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":" $A$1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$40","v":"Check: First row of project data"},{"$f":" F$40","v":0},{"$f":" G$40","v":"Check"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$266","v":"Check: Project cashflow before decommissioning fund, Total"},{"$f":" ProjectCashflows!F$266","v":0},{"$f":" ProjectCashflows!G$266","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},{"$f":" SUM(F286:F289)","v":0},{"$f":" Translate!E$444","v":"Check"}]

{"sheet":"Analysis","index":9,"n_rows":325,"n_cols":50,"rows_kept":325,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"},null,null,null,{"$f":" Track!$F$1","v":0},{"$f":" Track!$G$1","v":"Track changes"}]
[{"$f":"Translate!E$11 & \": \" & Inputs!F$86 & \", \" & Inputs!F$83","v":"Analysis: nominal, full-cycle"}]
[]
[null,{"$f":" Translate!E$12 & \": \" & Inputs!F$83 & \", \" & Inputs!F$86","v":"Cashflows: full-cycle, nominal"}]
[null,null,{"$f":"Translate!E15  & \": \" & Inputs!F$83 & \", \" & Inputs!F$86","v":"Project cashflows: full-cycle, nominal"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$234","v":"Sales revenues: gross, after ELT"},{"$f":" ProjectCashflows!F$234","v":0},{"$f":" ProjectCashflows!G$234","v":"US$ mn"},{"$f":" ProjectCashflows!H$234","v":0},{"$f":" ProjectCashflows!I$234","v":3796.5539177649084},{"$f":" ProjectCashflows!J$234","v":0},{"$f":" ProjectCashflows!K$234","v":0},{"$f":" ProjectCashflows!L$234","v":0},{"$f":" ProjectCashflows!M$234","v":0},{"$f":" ProjectCashflows!N$234","v":0},{"$f":" ProjectCashflows!O$234","v":16.2364824},{"$f":" ProjectCashflows!P$234","v":124.20909036},{"$f":" ProjectCashflows!Q$234","v":253.38654433440001},{"$f":" ProjectCashflows!R$234","v":258.45427522108798},{"$f":" ProjectCashflows!S$234","v":263.62336072550977},{"$f":" ProjectCashflows!T$234","v":268.89582794002001},{"$f":" ProjectCashflows!U$234","v":274.27374449882041},{"$f":" ProjectCashflows!V$234","v":279.75921938879679},{"$f":" ProjectCashflows!W$234","v":285.35440377657272},{"$f":" ProjectCashflows!X$234","v":291.06149185210415},{"$f":" ProjectCashflows!Y$234","v":296.88272168914631},{"$f":" ProjectCashflows!Z$234","v":302.82037612292925},{"$f":" ProjectCashflows!AA$234","v":257.39731970448986},{"$f":" ProjectCashflows!AB$234","v":210.03621287886372},{"$f":" ProjectCashflows!AC$234","v":160.67770285233075},{"$f":" ProjectCashflows!AD$234","v":142.03908932146038},{"$f":" ProjectCashflows!AE$234","v":111.44605469837661},{"$f":" ProjectCashflows!AF$234","v":0},{"$f":" ProjectCashflows!AG$234","v":0},{"$f":" ProjectCashflows!AH$234","v":0},{"$f":" ProjectCashflows!AI$234","v":0},{"$f":" ProjectCashflows!AJ$234","v":0},{"$f":" ProjectCashflows!AK$234","v":0},{"$f":" ProjectCashflows!AL$234","v":0},{"$f":" ProjectCashflows!AM$234","v":0},{"$f":" ProjectCashflows!AN$234","v":0},{"$f":" ProjectCashflows!AO$234","v":0},{"$f":" ProjectCashflows!AP$234","v":0},{"$f":" ProjectCashflows!AQ$234","v":0},{"$f":" ProjectCashflows!AR$234","v":0},{"$f":" ProjectCashflows!AS$234","v":0},{"$f":" ProjectCashflows!AT$234","v":0},{"$f":" ProjectCashflows!AU$234","v":0},{"$f":" ProjectCashflows!AV$234","v":0},{"$f":" ProjectCashflows!AW$234","v":0},{"$f":" ProjectCashflows!AX$234","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$235","v":"Transport costs post-fiscal point, after ELT"},{"$f":" ProjectCashflows!F$235","v":0},{"$f":" ProjectCashflows!G$235","v":"US$ mn"},{"$f":" ProjectCashflows!H$235","v":0},{"$f":" ProjectCashflows!I$235","v":63.275898629415138},{"$f":" ProjectCashflows!J$235","v":0},{"$f":" ProjectCashflows!K$235","v":0},{"$f":" ProjectCashflows!L$235","v":0},{"$f":" ProjectCashflows!M$235","v":0},{"$f":" ProjectCashflows!N$235","v":0},{"$f":" ProjectCashflows!O$235","v":0.27060803999999999},{"$f":" ProjectCashflows!P$235","v":2.0701515060000002},{"$f":" ProjectCashflows!Q$235","v":4.2231090722400006},{"$f":" ProjectCashflows!R$235","v":4.3075712536848005},{"$f":" ProjectCashflows!S$235","v":4.3937226787584969},{"$f":" ProjectCashflows!T$235","v":4.4815971323336665},{"$f":" ProjectCashflows!U$235","v":4.5712290749803399},{"$f":" ProjectCashflows!V$235","v":4.6626536564799466},{"$f":" ProjectCashflows!W$235","v":4.7559067296095456},{"$f":" ProjectCashflows!X$235","v":4.8510248642017366},{"$f":" ProjectCashflows!Y$235","v":4.9480453614857716},{"$f":" ProjectCashflows!Z$235","v":5.0470062687154869},{"$f":" ProjectCashflows!AA$235","v":4.2899553284081637},{"$f":" ProjectCashflows!AB$235","v":3.5006035479810622},{"$f":" ProjectCashflows!AC$235","v":2.6779617142055128},{"$f":" ProjectCashflows!AD$235","v":2.367318155357673},{"$f":" ProjectCashflows!AE$235","v":1.8574342449729437},{"$f":" ProjectCashflows!AF$235","v":0},{"$f":" ProjectCashflows!AG$235","v":0},{"$f":" ProjectCashflows!AH$235","v":0},{"$f":" ProjectCashflows!AI$235","v":0},{"$f":" ProjectCashflows!AJ$235","v":0},{"$f":" ProjectCashflows!AK$235","v":0},{"$f":" ProjectCashflows!AL$235","v":0},{"$f":" ProjectCashflows!AM$235","v":0},{"$f":" ProjectCashflows!AN$235","v":0},{"$f":" ProjectCashflows!AO$235","v":0},{"$f":" ProjectCashflows!AP$235","v":0},{"$f":" ProjectCashflows!AQ$235","v":0},{"$f":" ProjectCashflows!AR$235","v":0},{"$f":" ProjectCashflows!AS$235","v":0},{"$f":" ProjectCashflows!AT$235","v":0},{"$f":" ProjectCashflows!AU$235","v":0},{"$f":" ProjectCashflows!AV$235","v":0},{"$f":" ProjectCashflows!AW$235","v":0},{"$f":" ProjectCashflows!AX$235","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Sales revenues: net, after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":3733.2780191354932},{"$f":" ProjectCashflows!J$236","v":0},{"$f":" ProjectCashflows!K$236","v":0},{"$f":" ProjectCashflows!L$236","v":0},{"$f":" ProjectCashflows!M$236","v":0},{"$f":" ProjectCashflows!N$236","v":0},{"$f":" ProjectCashflows!O$236","v":15.965874359999999},{"$f":" ProjectCashflows!P$236","v":122.138938854},{"$f":" ProjectCashflows!Q$236","v":249.16343526216002},{"$f":" ProjectCashflows!R$236","v":254.14670396740317},{"$f":" ProjectCashflows!S$236","v":259.22963804675129},{"$f":" ProjectCashflows!T$236","v":264.41423080768635},{"$f":" ProjectCashflows!U$236","v":269.70251542384005},{"$f":" ProjectCashflows!V$236","v":275.09656573231683},{"$f":" ProjectCashflows!W$236","v":280.59849704696319},{"$f":" ProjectCashflows!X$236","v":286.21046698790241},{"$f":" ProjectCashflows!Y$236","v":291.93467632766055},{"$f":" ProjectCashflows!Z$236","v":297.77336985421374},{"$f":" ProjectCashflows!AA$236","v":253.1073643760817},{"$f":" ProjectCashflows!AB$236","v":206.53560933088266},{"$f":" ProjectCashflows!AC$236","v":157.99974113812524},{"$f":" ProjectCashflows!AD$236","v":139.6717711661027},{"$f":" ProjectCashflows!AE$236","v":109.58862045340366},{"$f":" ProjectCashflows!AF$236","v":0},{"$f":" ProjectCashflows!AG$236","v":0},{"$f":" ProjectCashflows!AH$236","v":0},{"$f":" ProjectCashflows!AI$236","v":0},{"$f":" ProjectCashflows!AJ$236","v":0},{"$f":" ProjectCashflows!AK$236","v":0},{"$f":" ProjectCashflows!AL$236","v":0},{"$f":" ProjectCashflows!AM$236","v":0},{"$f":" ProjectCashflows!AN$236","v":0},{"$f":" ProjectCashflows!AO$236","v":0},{"$f":" ProjectCashflows!AP$236","v":0},{"$f":" ProjectCashflows!AQ$236","v":0},{"$f":" ProjectCashflows!AR$236","v":0},{"$f":" ProjectCashflows!AS$236","v":0},{"$f":" ProjectCashflows!AT$236","v":0},{"$f":" ProjectCashflows!AU$236","v":0},{"$f":" ProjectCashflows!AV$236","v":0},{"$f":" ProjectCashflows!AW$236","v":0},{"$f":" ProjectCashflows!AX$236","v":0}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$238","v":"Exploration costs, after ELT"},{"$f":" ProjectCashflows!F$238","v":0},{"$f":" ProjectCashflows!G$238","v":"US$ mn"},{"$f":" ProjectCashflows!H$238","v":0},{"$f":" ProjectCashflows!I$238","v":30.603999999999999},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":10},{"$f":" ProjectCashflows!L$238","v":10.199999999999999},{"$f":" ProjectCashflows!M$238","v":10.404},{"$f":" ProjectCashflows!N$238","v":0},{"$f":" ProjectCashflows!O$238","v":0},{"$f":" ProjectCashflows!P$238","v":0},{"$f":" ProjectCashflows!Q$238","v":0},{"$f":" ProjectCashflows!R$238","v":0},{"$f":" ProjectCashflows!S$238","v":0},{"$f":" ProjectCashflows!T$238","v":0},{"$f":" ProjectCashflows!U$238","v":0},{"$f":" ProjectCashflows!V$238","v":0},{"$f":" ProjectCashflows!W$238","v":0},{"$f":" ProjectCashflows!X$238","v":0},{"$f":" ProjectCashflows!Y$238","v":0},{"$f":" ProjectCashflows!Z$238","v":0},{"$f":" ProjectCashflows!AA$238","v":0},{"$f":" ProjectCashflows!AB$238","v":0},{"$f":" ProjectCashflows!AC$238","v":0},{"$f":" ProjectCashflows!AD$238","v":0},{"$f":" ProjectCashflows!AE$238","v":0},{"$f":" ProjectCashflows!AF$238","v":0},{"$f":" ProjectCashflows!AG$238","v":0},{"$f":" ProjectCashflows!AH$238","v":0},{"$f":" ProjectCashflows!AI$238","v":0},{"$f":" ProjectCashflows!AJ$238","v":0},{"$f":" ProjectCashflows!AK$238","v":0},{"$f":" ProjectCashflows!AL$238","v":0},{"$f":" ProjectCashflows!AM$238","v":0},{"$f":" ProjectCashflows!AN$238","v":0},{"$f":" ProjectCashflows!AO$238","v":0},{"$f":" ProjectCashflows!AP$238","v":0},{"$f":" ProjectCashflows!AQ$238","v":0},{"$f":" ProjectCashflows!AR$238","v":0},{"$f":" ProjectCashflows!AS$238","v":0},{"$f":" ProjectCashflows!AT$238","v":0},{"$f":" ProjectCashflows!AU$238","v":0},{"$f":" ProjectCashflows!AV$238","v":0},{"$f":" ProjectCashflows!AW$238","v":0},{"$f":" ProjectCashflows!AX$238","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$239","v":"Development costs, after ELT"},{"$f":" ProjectCashflows!F$239","v":0},{"$f":" ProjectCashflows!G$239","v":"US$ mn"},{"$f":" ProjectCashflows!H$239","v":0},{"$f":" ProjectCashflows!I$239","v":434.07652032000004},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":0},{"$f":" ProjectCashflows!M$239","v":0},{"$f":" ProjectCashflows!N$239","v":53.060399999999994},{"$f":" ProjectCashflows!O$239","v":270.60804000000002},{"$f":" ProjectCashflows!P$239","v":110.40808032},{"$f":" ProjectCashflows!Q$239","v":0},{"$f":" ProjectCashflows!R$239","v":0},{"$f":" ProjectCashflows!S$239","v":0},{"$f":" ProjectCashflows!T$239","v":0},{"$f":" ProjectCashflows!U$239","v":0},{"$f":" ProjectCashflows!V$239","v":0},{"$f":" ProjectCashflows!W$239","v":0},{"$f":" ProjectCashflows!X$239","v":0},{"$f":" ProjectCashflows!Y$239","v":0},{"$f":" ProjectCashflows!Z$239","v":0},{"$f":" ProjectCashflows!AA$239","v":0},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":0},{"$f":" ProjectCashflows!AE$239","v":0},{"$f":" ProjectCashflows!AF$239","v":0},{"$f":" ProjectCashflows!AG$239","v":0},{"$f":" ProjectCashflows!AH$239","v":0},{"$f":" ProjectCashflows!AI$239","v":0},{"$f":" ProjectCashflows!AJ$239","v":0},{"$f":" ProjectCashflows!AK$239","v":0},{"$f":" ProjectCashflows!AL$239","v":0},{"$f":" ProjectCashflows!AM$239","v":0},{"$f":" ProjectCashflows!AN$239","v":0},{"$f":" ProjectCashflows!AO$239","v":0},{"$f":" ProjectCashflows!AP$239","v":0},{"$f":" ProjectCashflows!AQ$239","v":0},{"$f":" ProjectCashflows!AR$239","v":0},{"$f":" ProjectCashflows!AS$239","v":0},{"$f":" ProjectCashflows!AT$239","v":0},{"$f":" ProjectCashflows!AU$239","v":0},{"$f":" ProjectCashflows!AV$239","v":0},{"$f":" ProjectCashflows!AW$239","v":0},{"$f":" ProjectCashflows!AX$239","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$240","v":"Replacement capital costs, after ELT"},{"$f":" ProjectCashflows!F$240","v":0},{"$f":" ProjectCashflows!G$240","v":"US$ mn"},{"$f":" ProjectCashflows!H$240","v":0},{"$f":" ProjectCashflows!I$240","v":118.46424639696978},{"$f":" ProjectCashflows!J$240","v":0},{"$f":" ProjectCashflows!K$240","v":0},{"$f":" ProjectCashflows!L$240","v":0},{"$f":" ProjectCashflows!M$240","v":0},{"$f":" ProjectCashflows!N$240","v":0},{"$f":" ProjectCashflows!O$240","v":0},{"$f":" ProjectCashflows!P$240","v":8.8326464256000001},{"$f":" ProjectCashflows!Q$240","v":9.0092993541120006},{"$f":" ProjectCashflows!R$240","v":9.1894853411942403},{"$f":" ProjectCashflows!S$240","v":9.3732750480181259},{"$f":" ProjectCashflows!T$240","v":9.5607405489784885},{"$f":" ProjectCashflows!U$240","v":9.7519553599580586},{"$f":" ProjectCashflows!V$240","v":9.9469944671572197},{"$f":" ProjectCashflows!W$240","v":10.145934356500364},{"$f":" ProjectCashflows!X$240","v":10.348853043630371},{"$f":" ProjectCashflows!Y$240","v":10.555830104502979},{"$f":" ProjectCashflows!Z$240","v":10.766946706593039},{"$f":" ProjectCashflows!AA$240","v":10.9822856407249},{"$f":" ProjectCashflows!AB$240","v":0},{"$f":" ProjectCashflows!AC$240","v":0},{"$f":" ProjectCashflows!AD$240","v":0},{"$f":" ProjectCashflows!AE$240","v":0},{"$f":" ProjectCashflows!AF$240","v":0},{"$f":" ProjectCashflows!AG$240","v":0},{"$f":" ProjectCashflows!AH$240","v":0},{"$f":" ProjectCashflows!AI$240","v":0},{"$f":" ProjectCashflows!AJ$240","v":0},{"$f":" ProjectCashflows!AK$240","v":0},{"$f":" ProjectCashflows!AL$240","v":0},{"$f":" ProjectCashflows!AM$240","v":0},{"$f":" ProjectCashflows!AN$240","v":0},{"$f":" ProjectCashflows!AO$240","v":0},{"$f":" ProjectCashflows!AP$240","v":0},{"$f":" ProjectCashflows!AQ$240","v":0},{"$f":" ProjectCashflows!AR$240","v":0},{"$f":" ProjectCashflows!AS$240","v":0},{"$f":" ProjectCashflows!AT$240","v":0},{"$f":" ProjectCashflows!AU$240","v":0},{"$f":" ProjectCashflows!AV$240","v":0},{"$f":" ProjectCashflows!AW$240","v":0},{"$f":" ProjectCashflows!AX$240","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$241","v":"Operating costs, after ELT"},{"$f":" ProjectCashflows!F$241","v":0},{"$f":" ProjectCashflows!G$241","v":"US$ mn"},{"$f":" ProjectCashflows!H$241","v":0},{"$f":" ProjectCashflows!I$241","v":1138.9661753294727},{"$f":" ProjectCashflows!J$241","v":0},{"$f":" ProjectCashflows!K$241","v":0},{"$f":" ProjectCashflows!L$241","v":0},{"$f":" ProjectCashflows!M$241","v":0},{"$f":" ProjectCashflows!N$241","v":0},{"$f":" ProjectCashflows!O$241","v":4.8709447199999998},{"$f":" ProjectCashflows!P$241","v":37.262727108},{"$f":" ProjectCashflows!Q$241","v":76.01596330032001},{"$f":" ProjectCashflows!R$241","v":77.536282566326406},{"$f":" ProjectCashflows!S$241","v":79.087008217652937},{"$f":" ProjectCashflows!T$241","v":80.668748382006001},{"$f":" ProjectCashflows!U$241","v":82.282123349646113},{"$f":" ProjectCashflows!V$241","v":83.927765816639038},{"$f":" ProjectCashflows!W$241","v":85.606321132971814},{"$f":" ProjectCashflows!X$241","v":87.318447555631252},{"$f":" ProjectCashflows!Y$241","v":89.064816506743881},{"$f":" ProjectCashflows!Z$241","v":90.846112836878774},{"$f":" ProjectCashflows!AA$241","v":77.219195911346958},{"$f":" ProjectCashflows!AB$241","v":63.010863863659118},{"$f":" ProjectCashflows!AC$241","v":48.203310855699229},{"$f":" ProjectCashflows!AD$241","v":42.611726796438113},{"$f":" ProjectCashflows!AE$241","v":33.433816409512986},{"$f":" ProjectCashflows!AF$241","v":0},{"$f":" ProjectCashflows!AG$241","v":0},{"$f":" ProjectCashflows!AH$241","v":0},{"$f":" ProjectCashflows!AI$241","v":0},{"$f":" ProjectCashflows!AJ$241","v":0},{"$f":" ProjectCashflows!AK$241","v":0},{"$f":" ProjectCashflows!AL$241","v":0},{"$f":" ProjectCashflows!AM$241","v":0},{"$f":" ProjectCashflows!AN$241","v":0},{"$f":" ProjectCashflows!AO$241","v":0},{"$f":" ProjectCashflows!AP$241","v":0},{"$f":" ProjectCashflows!AQ$241","v":0},{"$f":" ProjectCashflows!AR$241","v":0},{"$f":" ProjectCashflows!AS$241","v":0},{"$f":" ProjectCashflows!AT$241","v":0},{"$f":" ProjectCashflows!AU$241","v":0},{"$f":" ProjectCashflows!AV$241","v":0},{"$f":" ProjectCashflows!AW$241","v":0},{"$f":" ProjectCashflows!AX$241","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$242","v":"Decommissioning costs, after ELT"},{"$f":" ProjectCashflows!F$242","v":0},{"$f":" ProjectCashflows!G$242","v":"US$ mn"},{"$f":" ProjectCashflows!H$242","v":0},{"$f":" ProjectCashflows!I$242","v":30.313326877958442},{"$f":" ProjectCashflows!J$242","v":0},{"$f":" ProjectCashflows!K$242","v":0},{"$f":" ProjectCashflows!L$242","v":0},{"$f":" ProjectCashflows!M$242","v":0},{"$f":" ProjectCashflows!N$242","v":0},{"$f":" ProjectCashflows!O$242","v":0},{"$f":" ProjectCashflows!P$242","v":0},{"$f":" ProjectCashflows!Q$242","v":0},{"$f":" ProjectCashflows!R$242","v":0},{"$f":" ProjectCashflows!S$242","v":0},{"$f":" ProjectCashflows!T$242","v":0},{"$f":" ProjectCashflows!U$242","v":0},{"$f":" ProjectCashflows!V$242","v":0},{"$f":" ProjectCashflows!W$242","v":0},{"$f":" ProjectCashflows!X$242","v":0},{"$f":" ProjectCashflows!Y$242","v":0},{"$f":" ProjectCashflows!Z$242","v":0},{"$f":" ProjectCashflows!AA$242","v":0},{"$f":" ProjectCashflows!AB$242","v":0},{"$f":" ProjectCashflows!AC$242","v":0},{"$f":" ProjectCashflows!AD$242","v":0},{"$f":" ProjectCashflows!AE$242","v":0},{"$f":" ProjectCashflows!AF$242","v":30.313326877958442},{"$f":" ProjectCashflows!AG$242","v":0},{"$f":" ProjectCashflows!AH$242","v":0},{"$f":" ProjectCashflows!AI$242","v":0},{"$f":" ProjectCashflows!AJ$242","v":0},{"$f":" ProjectCashflows!AK$242","v":0},{"$f":" ProjectCashflows!AL$242","v":0},{"$f":" ProjectCashflows!AM$242","v":0},{"$f":" ProjectCashflows!AN$242","v":0},{"$f":" ProjectCashflows!AO$242","v":0},{"$f":" ProjectCashflows!AP$242","v":0},{"$f":" ProjectCashflows!AQ$242","v":0},{"$f":" ProjectCashflows!AR$242","v":0},{"$f":" ProjectCashflows!AS$242","v":0},{"$f":" ProjectCashflows!AT$242","v":0},{"$f":" ProjectCashflows!AU$242","v":0},{"$f":" ProjectCashflows!AV$242","v":0},{"$f":" ProjectCashflows!AW$242","v":0},{"$f":" ProjectCashflows!AX$242","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$243","v":"Project costs, after ELT"},{"$f":" ProjectCashflows!F$243","v":0},{"$f":" ProjectCashflows!G$243","v":"US$ mn"},{"$f":" ProjectCashflows!H$243","v":0},{"$f":" ProjectCashflows!I$243","v":1752.4242689244006},{"$f":" ProjectCashflows!J$243","v":0},{"$f":" ProjectCashflows!K$243","v":10},{"$f":" ProjectCashflows!L$243","v":10.199999999999999},{"$f":" ProjectCashflows!M$243","v":10.404},{"$f":" ProjectCashflows!N$243","v":53.060399999999994},{"$f":" ProjectCashflows!O$243","v":275.47898472000003},{"$f":" ProjectCashflows!P$243","v":156.50345385360001},{"$f":" ProjectCashflows!Q$243","v":85.025262654432012},{"$f":" ProjectCashflows!R$243","v":86.725767907520648},{"$f":" ProjectCashflows!S$243","v":88.460283265671066},{"$f":" ProjectCashflows!T$243","v":90.229488930984488},{"$f":" ProjectCashflows!U$243","v":92.034078709604174},{"$f":" ProjectCashflows!V$243","v":93.874760283796263},{"$f":" ProjectCashflows!W$243","v":95.752255489472176},{"$f":" ProjectCashflows!X$243","v":97.667300599261623},{"$f":" ProjectCashflows!Y$243","v":99.620646611246855},{"$f":" ProjectCashflows!Z$243","v":101.61305954347182},{"$f":" ProjectCashflows!AA$243","v":88.201481552071854},{"$f":" ProjectCashflows!AB$243","v":63.010863863659118},{"$f":" ProjectCashflows!AC$243","v":48.203310855699229},{"$f":" ProjectCashflows!AD$243","v":42.611726796438113},{"$f":" ProjectCashflows!AE$243","v":33.433816409512986},{"$f":" ProjectCashflows!AF$243","v":30.313326877958442},{"$f":" ProjectCashflows!AG$243","v":0},{"$f":" ProjectCashflows!AH$243","v":0},{"$f":" ProjectCashflows!AI$243","v":0},{"$f":" ProjectCashflows!AJ$243","v":0},{"$f":" ProjectCashflows!AK$243","v":0},{"$f":" ProjectCashflows!AL$243","v":0},{"$f":" ProjectCashflows!AM$243","v":0},{"$f":" ProjectCashflows!AN$243","v":0},{"$f":" ProjectCashflows!AO$243","v":0},{"$f":" ProjectCashflows!AP$243","v":0},{"$f":" ProjectCashflows!AQ$243","v":0},{"$f":" ProjectCashflows!AR$243","v":0},{"$f":" ProjectCashflows!AS$243","v":0},{"$f":" ProjectCashflows!AT$243","v":0},{"$f":" ProjectCashflows!AU$243","v":0},{"$f":" ProjectCashflows!AV$243","v":0},{"$f":" ProjectCashflows!AW$243","v":0},{"$f":" ProjectCashflows!AX$243","v":0}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Project cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":1980.8537502110926},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-10},{"$f":" ProjectCashflows!L$245","v":-10.199999999999999},{"$f":" ProjectCashflows!M$245","v":-10.404},{"$f":" ProjectCashflows!N$245","v":-53.060399999999994},{"$f":" ProjectCashflows!O$245","v":-259.51311036000004},{"$f":" ProjectCashflows!P$245","v":-34.364514999600004},{"$f":" ProjectCashflows!Q$245","v":164.138172607728},{"$f":" ProjectCashflows!R$245","v":167.42093605988254},{"$f":" ProjectCashflows!S$245","v":170.76935478108021},{"$f":" ProjectCashflows!T$245","v":174.18474187670188},{"$f":" ProjectCashflows!U$245","v":177.6684367142359},{"$f":" ProjectCashflows!V$245","v":181.22180544852057},{"$f":" ProjectCashflows!W$245","v":184.846241557491},{"$f":" ProjectCashflows!X$245","v":188.54316638864077},{"$f":" ProjectCashflows!Y$245","v":192.3140297164137},{"$f":" ProjectCashflows!Z$245","v":196.16031031074192},{"$f":" ProjectCashflows!AA$245","v":164.90588282400984},{"$f":" ProjectCashflows!AB$245","v":143.52474546722354},{"$f":" ProjectCashflows!AC$245","v":109.79643028242602},{"$f":" ProjectCashflows!AD$245","v":97.060044369664581},{"$f":" ProjectCashflows!AE$245","v":76.154804043890678},{"$f":" ProjectCashflows!AF$245","v":-30.313326877958442},{"$f":" ProjectCashflows!AG$245","v":0},{"$f":" ProjectCashflows!AH$245","v":0},{"$f":" ProjectCashflows!AI$245","v":0},{"$f":" ProjectCashflows!AJ$245","v":0},{"$f":" ProjectCashflows!AK$245","v":0},{"$f":" ProjectCashflows!AL$245","v":0},{"$f":" ProjectCashflows!AM$245","v":0},{"$f":" ProjectCashflows!AN$245","v":0},{"$f":" ProjectCashflows!AO$245","v":0},{"$f":" ProjectCashflows!AP$245","v":0},{"$f":" ProjectCashflows!AQ$245","v":0},{"$f":" ProjectCashflows!AR$245","v":0},{"$f":" ProjectCashflows!AS$245","v":0},{"$f":" ProjectCashflows!AT$245","v":0},{"$f":" ProjectCashflows!AU$245","v":0},{"$f":" ProjectCashflows!AV$245","v":0},{"$f":" ProjectCashflows!AW$245","v":0},{"$f":" ProjectCashflows!AX$245","v":0}]
[]
[null,null,{"$f":"Translate!E16  & \": \" & Inputs!F$83 & \", \" & Inputs!F$86","v":"Project participants: full-cycle, nominal"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Project cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":1980.8537502110926},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-10},{"$f":" ProjectCashflows!L$245","v":-10.199999999999999},{"$f":" ProjectCashflows!M$245","v":-10.404},{"$f":" ProjectCashflows!N$245","v":-53.060399999999994},{"$f":" ProjectCashflows!O$245","v":-259.51311036000004},{"$f":" ProjectCashflows!P$245","v":-34.364514999600004},{"$f":" ProjectCashflows!Q$245","v":164.138172607728},{"$f":" ProjectCashflows!R$245","v":167.42093605988254},{"$f":" ProjectCashflows!S$245","v":170.76935478108021},{"$f":" ProjectCashflows!T$245","v":174.18474187670188},{"$f":" ProjectCashflows!U$245","v":177.6684367142359},{"$f":" ProjectCashflows!V$245","v":181.22180544852057},{"$f":" ProjectCashflows!W$245","v":184.846241557491},{"$f":" ProjectCashflows!X$245","v":188.54316638864077},{"$f":" ProjectCashflows!Y$245","v":192.3140297164137},{"$f":" ProjectCashflows!Z$245","v":196.16031031074192},{"$f":" ProjectCashflows!AA$245","v":164.90588282400984},{"$f":" ProjectCashflows!AB$245","v":143.52474546722354},{"$f":" ProjectCashflows!AC$245","v":109.79643028242602},{"$f":" ProjectCashflows!AD$245","v":97.060044369664581},{"$f":" ProjectCashflows!AE$245","v":76.154804043890678},{"$f":" ProjectCashflows!AF$245","v":-30.313326877958442},{"$f":" ProjectCashflows!AG$245","v":0},{"$f":" ProjectCashflows!AH$245","v":0},{"$f":" ProjectCashflows!AI$245","v":0},{"$f":" ProjectCashflows!AJ$245","v":0},{"$f":" ProjectCashflows!AK$245","v":0},{"$f":" ProjectCashflows!AL$245","v":0},{"$f":" ProjectCashflows!AM$245","v":0},{"$f":" ProjectCashflows!AN$245","v":0},{"$f":" ProjectCashflows!AO$245","v":0},{"$f":" ProjectCashflows!AP$245","v":0},{"$f":" ProjectCashflows!AQ$245","v":0},{"$f":" ProjectCashflows!AR$245","v":0},{"$f":" ProjectCashflows!AS$245","v":0},{"$f":" ProjectCashflows!AT$245","v":0},{"$f":" ProjectCashflows!AU$245","v":0},{"$f":" ProjectCashflows!AV$245","v":0},{"$f":" ProjectCashflows!AW$245","v":0},{"$f":" ProjectCashflows!AX$245","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E$125","v":"Net decommissioning cashflows"},{"$f":" FiscalModel!F$125","v":0},{"$f":" FiscalModel!G$125","v":"US$ mn"},{"$f":" FiscalModel!H$125","v":0},{"$f":" FiscalModel!I$125","v":2.0589298729422225},{"$f":" FiscalModel!J$125","v":0},{"$f":" FiscalModel!K$125","v":0},{"$f":" FiscalModel!L$125","v":0},{"$f":" FiscalModel!M$125","v":0},{"$f":" FiscalModel!N$125","v":0},{"$f":" FiscalModel!O$125","v":0},{"$f":" FiscalModel!P$125","v":0},{"$f":" FiscalModel!Q$125","v":0},{"$f":" FiscalModel!R$125","v":0},{"$f":" FiscalModel!S$125","v":0},{"$f":" FiscalModel!T$125","v":0},{"$f":" FiscalModel!U$125","v":0},{"$f":" FiscalModel!V$125","v":0},{"$f":" FiscalModel!W$125","v":0},{"$f":" FiscalModel!X$125","v":-3.5317996256270274},{"$f":" FiscalModel!Y$125","v":-3.5317996256270274},{"$f":" FiscalModel!Z$125","v":-3.5317996256270274},{"$f":" FiscalModel!AA$125","v":-3.5317996256270274},{"$f":" FiscalModel!AB$125","v":-3.5317996256270274},{"$f":" FiscalModel!AC$125","v":-3.5317996256270274},{"$f":" FiscalModel!AD$125","v":-3.5317996256270274},{"$f":" FiscalModel!AE$125","v":-3.5317996256270274},{"$f":" FiscalModel!AF$125","v":30.313326877958442},{"$f":" FiscalModel!AG$125","v":0},{"$f":" FiscalModel!AH$125","v":0},{"$f":" FiscalModel!AI$125","v":0},{"$f":" FiscalModel!AJ$125","v":0},{"$f":" FiscalModel!AK$125","v":0},{"$f":" FiscalModel!AL$125","v":0},{"$f":" FiscalModel!AM$125","v":0},{"$f":" FiscalModel!AN$125","v":0},{"$f":" FiscalModel!AO$125","v":0},{"$f":" FiscalModel!AP$125","v":0},{"$f":" FiscalModel!AQ$125","v":0},{"$f":" FiscalModel!AR$125","v":0},{"$f":" FiscalModel!AS$125","v":0},{"$f":" FiscalModel!AT$125","v":0},{"$f":" FiscalModel!AU$125","v":0},{"$f":" FiscalModel!AV$125","v":0},{"$f":" FiscalModel!AW$125","v":0},{"$f":" FiscalModel!AX$125","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E$741","v":"Government revenues excluding participation"},{"$f":" FiscalModel!F$741","v":0},{"$f":" FiscalModel!G$741","v":"US$ mn"},{"$f":" FiscalModel!H$741","v":0},{"$f":" FiscalModel!I$741","v":790.3139390764552},{"$f":" FiscalModel!J$741","v":0},{"$f":" FiscalModel!K$741","v":0},{"$f":" FiscalModel!L$741","v":0},{"$f":" FiscalModel!M$741","v":0},{"$f":" FiscalModel!N$741","v":0},{"$f":" FiscalModel!O$741","v":0.79829371800000004},{"$f":" FiscalModel!P$741","v":9.7883663708699995},{"$f":" FiscalModel!Q$741","v":20.94172481397851},{"$f":" FiscalModel!R$741","v":21.494248250929903},{"$f":" FiscalModel!S$741","v":30.348145553227901},{"$f":" FiscalModel!T$741","v":55.331721514308498},{"$f":" FiscalModel!U$741","v":63.491723992137253},{"$f":" FiscalModel!V$741","v":72.799595334758507},{"$f":" FiscalModel!W$741","v":74.255587241453682},{"$f":" FiscalModel!X$741","v":74.497505518062013},{"$f":" FiscalModel!Y$741","v":76.012319497787715},{"$f":" FiscalModel!Z$741","v":77.557429757107855},{"$f":" FiscalModel!AA$741","v":65.110779440540114},{"$f":" FiscalModel!AB$741","v":53.819513337591829},{"$f":" FiscalModel!AC$741","v":40.404225879285249},{"$f":" FiscalModel!AD$741","v":29.99813527886041},{"$f":" FiscalModel!AE$741","v":23.664623577555759},{"$f":" FiscalModel!AF$741","v":0},{"$f":" FiscalModel!AG$741","v":0},{"$f":" FiscalModel!AH$741","v":0},{"$f":" FiscalModel!AI$741","v":0},{"$f":" FiscalModel!AJ$741","v":0},{"$f":" FiscalModel!AK$741","v":0},{"$f":" FiscalModel!AL$741","v":0},{"$f":" FiscalModel!AM$741","v":0},{"$f":" FiscalModel!AN$741","v":0},{"$f":" FiscalModel!AO$741","v":0},{"$f":" FiscalModel!AP$741","v":0},{"$f":" FiscalModel!AQ$741","v":0},{"$f":" FiscalModel!AR$741","v":0},{"$f":" FiscalModel!AS$741","v":0},{"$f":" FiscalModel!AT$741","v":0},{"$f":" FiscalModel!AU$741","v":0},{"$f":" FiscalModel!AV$741","v":0},{"$f":" FiscalModel!AW$741","v":0},{"$f":" FiscalModel!AX$741","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E$709","v":"State participation cashflows including share of loan"},{"$f":" FiscalModel!F$709","v":0},{"$f":" FiscalModel!G$709","v":"US$ mn"},{"$f":" FiscalModel!H$709","v":0},{"$f":" FiscalModel!I$709","v":0},{"$f":" FiscalModel!J$709","v":0},{"$f":" FiscalModel!K$709","v":0},{"$f":" FiscalModel!L$709","v":0},{"$f":" FiscalModel!M$709","v":0},{"$f":" FiscalModel!N$709","v":0},{"$f":" FiscalModel!O$709","v":0},{"$f":" FiscalModel!P$709","v":0},{"$f":" FiscalModel!Q$709","v":0},{"$f":" FiscalModel!R$709","v":0},{"$f":" FiscalModel!S$709","v":0},{"$f":" FiscalModel!T$709","v":0},{"$f":" FiscalModel!U$709","v":0},{"$f":" FiscalModel!V$709","v":0},{"$f":" FiscalModel!W$709","v":0},{"$f":" FiscalModel!X$709","v":0},{"$f":" FiscalModel!Y$709","v":0},{"$f":" FiscalModel!Z$709","v":0},{"$f":" FiscalModel!AA$709","v":0},{"$f":" FiscalModel!AB$709","v":0},{"$f":" FiscalModel!AC$709","v":0},{"$f":" FiscalModel!AD$709","v":0},{"$f":" FiscalModel!AE$709","v":0},{"$f":" FiscalModel!AF$709","v":0},{"$f":" FiscalModel!AG$709","v":0},{"$f":" FiscalModel!AH$709","v":0},{"$f":" FiscalModel!AI$709","v":0},{"$f":" FiscalModel!AJ$709","v":0},{"$f":" FiscalModel!AK$709","v":0},{"$f":" FiscalModel!AL$709","v":0},{"$f":" FiscalModel!AM$709","v":0},{"$f":" FiscalModel!AN$709","v":0},{"$f":" FiscalModel!AO$709","v":0},{"$f":" FiscalModel!AP$709","v":0},{"$f":" FiscalModel!AQ$709","v":0},{"$f":" FiscalModel!AR$709","v":0},{"$f":" FiscalModel!AS$709","v":0},{"$f":" FiscalModel!AT$709","v":0},{"$f":" FiscalModel!AU$709","v":0},{"$f":" FiscalModel!AV$709","v":0},{"$f":" FiscalModel!AW$709","v":0},{"$f":" FiscalModel!AX$709","v":0}]
[null,null,null,null,{"$f":"Translate!$E$276","v":"Government revenues including participation"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K26:AX26)","v":790.3139390764552},null,{"$f":" K24 + K25","v":0},{"$f":" L24 + L25","v":0},0,0,0.79829371800000004,9.7883663708699995,20.94172481397851,21.494248250929903,30.348145553227901,55.331721514308498,63.491723992137253,72.799595334758507,74.255587241453682,74.497505518062013,76.012319497787715,77.557429757107855,65.110779440540114,53.819513337591829,40.404225879285249,29.99813527886041,23.664623577555759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$727","v":"Net cashflow after fiscal regime: Parent company (excluding loan)"},{"$f":" FiscalModel!F$727","v":0},{"$f":" FiscalModel!G$727","v":"US$ mn"},{"$f":" FiscalModel!H$727","v":0},{"$f":" FiscalModel!I$727","v":1098.1595287350306},{"$f":" FiscalModel!J$727","v":0},{"$f":" FiscalModel!K$727","v":-10},{"$f":" FiscalModel!L$727","v":-10.199999999999999},{"$f":" FiscalModel!M$727","v":-10.404},{"$f":" FiscalModel!N$727","v":-15.918120000000002},{"$f":" FiscalModel!O$727","v":-70.885776078000021},{"$f":" FiscalModel!P$727","v":33.132774853529988},{"$f":" FiscalModel!Q$727","v":54.99516918550971},{"$f":" FiscalModel!R$727","v":61.996770855177814},{"$f":" FiscalModel!S$727","v":60.762653928542512},{"$f":" FiscalModel!T$727","v":43.465826717548509},{"$f":" FiscalModel!U$727","v":43.060880731718782},{"$f":" FiscalModel!V$727","v":108.42221011376205},{"$f":" FiscalModel!W$727","v":110.59065431603734},{"$f":" FiscalModel!X$727","v":110.51386124495176},{"$f":" FiscalModel!Y$727","v":112.76991059299894},{"$f":" FiscalModel!Z$727","v":115.07108092800704},{"$f":" FiscalModel!AA$727","v":96.263303757842721},{"$f":" FiscalModel!AB$727","v":86.173432504004694},{"$f":" FiscalModel!AC$727","v":65.860404777513722},{"$f":" FiscalModel!AD$727","v":63.530109465177134},{"$f":" FiscalModel!AE$727","v":48.958380840707889},{"$f":" FiscalModel!AF$727","v":0},{"$f":" FiscalModel!AG$727","v":0},{"$f":" FiscalModel!AH$727","v":0},{"$f":" FiscalModel!AI$727","v":0},{"$f":" FiscalModel!AJ$727","v":0},{"$f":" FiscalModel!AK$727","v":0},{"$f":" FiscalModel!AL$727","v":0},{"$f":" FiscalModel!AM$727","v":0},{"$f":" FiscalModel!AN$727","v":0},{"$f":" FiscalModel!AO$727","v":0},{"$f":" FiscalModel!AP$727","v":0},{"$f":" FiscalModel!AQ$727","v":0},{"$f":" FiscalModel!AR$727","v":0},{"$f":" FiscalModel!AS$727","v":0},{"$f":" FiscalModel!AT$727","v":0},{"$f":" FiscalModel!AU$727","v":0},{"$f":" FiscalModel!AV$727","v":0},{"$f":" FiscalModel!AW$727","v":0},{"$f":" FiscalModel!AX$727","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E$704","v":"Project loan cashflows net of state participation share, met by parent company"},{"$f":" FiscalModel!F$704","v":0},{"$f":" FiscalModel!G$704","v":"US$ mn"},{"$f":" FiscalModel!H$704","v":0},{"$f":" FiscalModel!I$704","v":94.43921227254917},{"$f":" FiscalModel!J$704","v":0},{"$f":" FiscalModel!K$704","v":0},{"$f":" FiscalModel!L$704","v":0},{"$f":" FiscalModel!M$704","v":0},{"$f":" FiscalModel!N$704","v":-37.142279999999992},{"$f":" FiscalModel!O$704","v":-189.42562799999999},{"$f":" FiscalModel!P$704","v":-77.285656223999993},{"$f":" FiscalModel!Q$704","v":88.201278608239775},{"$f":" FiscalModel!R$704","v":83.929916953774793},{"$f":" FiscalModel!S$704","v":79.658555299309825},{"$f":" FiscalModel!T$704","v":75.387193644844857},{"$f":" FiscalModel!U$704","v":71.115831990379888},{"$f":" FiscalModel!V$704","v":0},{"$f":" FiscalModel!W$704","v":0},{"$f":" FiscalModel!X$704","v":0},{"$f":" FiscalModel!Y$704","v":0},{"$f":" FiscalModel!Z$704","v":0},{"$f":" FiscalModel!AA$704","v":0},{"$f":" FiscalModel!AB$704","v":0},{"$f":" FiscalModel!AC$704","v":0},{"$f":" FiscalModel!AD$704","v":0},{"$f":" FiscalModel!AE$704","v":0},{"$f":" FiscalModel!AF$704","v":0},{"$f":" FiscalModel!AG$704","v":0},{"$f":" FiscalModel!AH$704","v":0},{"$f":" FiscalModel!AI$704","v":0},{"$f":" FiscalModel!AJ$704","v":0},{"$f":" FiscalModel!AK$704","v":0},{"$f":" FiscalModel!AL$704","v":0},{"$f":" FiscalModel!AM$704","v":0},{"$f":" FiscalModel!AN$704","v":0},{"$f":" FiscalModel!AO$704","v":0},{"$f":" FiscalModel!AP$704","v":0},{"$f":" FiscalModel!AQ$704","v":0},{"$f":" FiscalModel!AR$704","v":0},{"$f":" FiscalModel!AS$704","v":0},{"$f":" FiscalModel!AT$704","v":0},{"$f":" FiscalModel!AU$704","v":0},{"$f":" FiscalModel!AV$704","v":0},{"$f":" FiscalModel!AW$704","v":0},{"$f":" FiscalModel!AX$704","v":0}]
[null,null,null,null,{"$f":"Translate!$E$433","v":"Investors (Parent company + lender)"},null,{"$f":" Translate!E$10","v":"US$ mn"},null,{"$f":" SUM(K29:AX29)","v":1192.5987410075795},null,{"$f":" K27 + K28","v":-10},{"$f":" L27 + L28","v":-10.199999999999999},-10.404,-53.060399999999994,-260.31140407800001,-44.152881370470006,143.19644779374948,145.92668780895261,140.42120922785233,118.85302036239337,114.17671272209867,108.42221011376205,110.59065431603734,110.51386124495176,112.76991059299894,115.07108092800704,96.263303757842721,86.173432504004694,65.860404777513722,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$252","v":"Project benefits"},{"$f":" ProjectCashflows!F$252","v":0},{"$f":" ProjectCashflows!G$252","v":"US$ mn"},{"$f":" ProjectCashflows!H$252","v":"cashflows excluding exploration & development costs"},{"$f":" ProjectCashflows!I$252","v":2445.5342705310932},{"$f":" ProjectCashflows!J$252","v":0},{"$f":" ProjectCashflows!K$252","v":0},{"$f":" ProjectCashflows!L$252","v":0},{"$f":" ProjectCashflows!M$252","v":0},{"$f":" ProjectCashflows!N$252","v":0},{"$f":" ProjectCashflows!O$252","v":11.09492964},{"$f":" ProjectCashflows!P$252","v":76.043565320400006},{"$f":" ProjectCashflows!Q$252","v":164.13817260772802},{"$f":" ProjectCashflows!R$252","v":167.42093605988254},{"$f":" ProjectCashflows!S$252","v":170.76935478108024},{"$f":" ProjectCashflows!T$252","v":174.18474187670188},{"$f":" ProjectCashflows!U$252","v":177.6684367142359},{"$f":" ProjectCashflows!V$252","v":181.2218054485206},{"$f":" ProjectCashflows!W$252","v":184.846241557491},{"$f":" ProjectCashflows!X$252","v":188.5431663886408},{"$f":" ProjectCashflows!Y$252","v":192.31402971641367},{"$f":" ProjectCashflows!Z$252","v":196.16031031074192},{"$f":" ProjectCashflows!AA$252","v":164.90588282400984},{"$f":" ProjectCashflows!AB$252","v":143.52474546722354},{"$f":" ProjectCashflows!AC$252","v":109.79643028242602},{"$f":" ProjectCashflows!AD$252","v":97.060044369664581},{"$f":" ProjectCashflows!AE$252","v":76.154804043890678},{"$f":" ProjectCashflows!AF$252","v":-30.313326877958442},{"$f":" ProjectCashflows!AG$252","v":0},{"$f":" ProjectCashflows!AH$252","v":0},{"$f":" ProjectCashflows!AI$252","v":0},{"$f":" ProjectCashflows!AJ$252","v":0},{"$f":" ProjectCashflows!AK$252","v":0},{"$f":" ProjectCashflows!AL$252","v":0},{"$f":" ProjectCashflows!AM$252","v":0},{"$f":" ProjectCashflows!AN$252","v":0},{"$f":" ProjectCashflows!AO$252","v":0},{"$f":" ProjectCashflows!AP$252","v":0},{"$f":" ProjectCashflows!AQ$252","v":0},{"$f":" ProjectCashflows!AR$252","v":0},{"$f":" ProjectCashflows!AS$252","v":0},{"$f":" ProjectCashflows!AT$252","v":0},{"$f":" ProjectCashflows!AU$252","v":0},{"$f":" ProjectCashflows!AV$252","v":0},{"$f":" ProjectCashflows!AW$252","v":0},{"$f":" ProjectCashflows!AX$252","v":0}]
[]
[null,null,null,null,{"$f":" Translate!E$444 &  \": \" & B6","v":"Check: Cashflows: full-cycle, nominal"},null,{"$f":" G23","v":"US$ mn"},null,{"$f":" SUM(K32:AX32)","v":0},null,{"$f":" K22 + K23 - SUM(K26:K28)","v":0},{"$f":" L22 + L23 - SUM(L26:L28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E32","v":"Check: Cashflows: full-cycle, nominal"},{"$f":" MIN( 1, SUM(K33:AX33))","v":0},{"$f":" Translate!E$444","v":"Check"},null,{"$f":" SUM(K33:AX33)","v":0},null,{"$f":" IF( ABS( K32) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E22","v":"Total: Project cashflow before decommissioning fund"},{"$f":" SUM(K22:AX22)","v":1980.8537502110926},{"$f":" G22","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E23","v":"Total: Net decommissioning cashflows"},2.0589298729422225,"US$ mn"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E24","v":"Total: Government revenues excluding participation"},790.3139390764552,"US$ mn"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E25","v":"Total: State participation cashflows including share of loan"},0,"US$ mn"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E26","v":"Total: Government revenues including participation"},790.3139390764552,"US$ mn"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E27","v":"Total: Net cashflow after fiscal regime: Parent company (excluding loan)"},1098.1595287350306,"US$ mn"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E28","v":"Total: Project loan cashflows net of state participation share, met by parent company"},94.43921227254917,"US$ mn"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E29","v":"Total: Investors (Parent company + lender)"},1192.5987410075795,"US$ mn"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E30","v":"Total: Project benefits"},2445.5342705310932,"US$ mn"]
[]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \"  & B6 &  \", \" & Translate!$E$19","v":"Check: Cashflows: full-cycle, nominal, Total"},{"$f":" IF( ABS(F35 + F36 - SUM(F39:F41) ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":" Translate!E$13 & \": \" & Inputs!F$83 & \", \" & Inputs!F$86","v":"IRR: full-cycle, nominal"}]
[null,null,null,null,{"$f":" E22","v":"Project cashflow before decommissioning fund"},{"$f":" IFERROR( IRR( K22:AX22), 0)","v":0.30265048310200227},{"$f":" \"% \" & Translate!E$18 & \" \" & G23","v":"% p.a. US$ mn"}]
[null,null,null,null,{"$f":" E27","v":"Net cashflow after fiscal regime: Parent company (excluding loan)"},{"$f":" IFERROR( IRR( K27:AX27), 0)","v":0.34012645554266663},{"$f":" \"% \" & Translate!E$18 & \" \" & G27","v":"% p.a. US$ mn"}]
[null,null,null,null,{"$f":" E28","v":"Project loan cashflows net of state participation share, met by parent company"},{"$f":" IFERROR( IRR( K28:AX28), 0)","v":7.5857902388054788E-2},{"$f":" \"% \" & Translate!E$18 & \" \" & G28","v":"% p.a. US$ mn"}]
[null,null,null,null,{"$f":" E29","v":"Investors (Parent company + lender)"},{"$f":" IFERROR( IRR( K29:AX29), 0)","v":0.23125950791025351},{"$f":" \"% \" & Translate!E$18 & \" \" & G29","v":"% p.a. US$ mn"}]
[null,null,null,null,{"$f":" E25","v":"State participation cashflows including share of loan"},{"$f":" IFERROR( IRR( K25:AX25), 0)","v":0},{"$f":" \"% \" & Translate!E$18 & \" \" & G25","v":"% p.a. US$ mn"}]
[]
[null,{"$f":"  Translate!$E$14 & \": \" & Inputs!F$83 & \", \" & Inputs!F$86 & \", \" & Inputs!F$87","v":"Payback: full-cycle, nominal, undiscounted"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Project cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":1980.8537502110926},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-10},{"$f":" ProjectCashflows!L$245","v":-10.199999999999999},{"$f":" ProjectCashflows!M$245","v":-10.404},{"$f":" ProjectCashflows!N$245","v":-53.060399999999994},{"$f":" ProjectCashflows!O$245","v":-259.51311036000004},{"$f":" ProjectCashflows!P$245","v":-34.364514999600004},{"$f":" ProjectCashflows!Q$245","v":164.138172607728},{"$f":" ProjectCashflows!R$245","v":167.42093605988254},{"$f":" ProjectCashflows!S$245","v":170.76935478108021},{"$f":" ProjectCashflows!T$245","v":174.18474187670188},{"$f":" ProjectCashflows!U$245","v":177.6684367142359},{"$f":" ProjectCashflows!V$245","v":181.22180544852057},{"$f":" ProjectCashflows!W$245","v":184.846241557491},{"$f":" ProjectCashflows!X$245","v":188.54316638864077},{"$f":" ProjectCashflows!Y$245","v":192.3140297164137},{"$f":" ProjectCashflows!Z$245","v":196.16031031074192},{"$f":" ProjectCashflows!AA$245","v":164.90588282400984},{"$f":" ProjectCashflows!AB$245","v":143.52474546722354},{"$f":" ProjectCashflows!AC$245","v":109.79643028242602},{"$f":" ProjectCashflows!AD$245","v":97.060044369664581},{"$f":" ProjectCashflows!AE$245","v":76.154804043890678},{"$f":" ProjectCashflows!AF$245","v":-30.313326877958442},{"$f":" ProjectCashflows!AG$245","v":0},{"$f":" ProjectCashflows!AH$245","v":0},{"$f":" ProjectCashflows!AI$245","v":0},{"$f":" ProjectCashflows!AJ$245","v":0},{"$f":" ProjectCashflows!AK$245","v":0},{"$f":" ProjectCashflows!AL$245","v":0},{"$f":" ProjectCashflows!AM$245","v":0},{"$f":" ProjectCashflows!AN$245","v":0},{"$f":" ProjectCashflows!AO$245","v":0},{"$f":" ProjectCashflows!AP$245","v":0},{"$f":" ProjectCashflows!AQ$245","v":0},{"$f":" ProjectCashflows!AR$245","v":0},{"$f":" ProjectCashflows!AS$245","v":0},{"$f":" ProjectCashflows!AT$245","v":0},{"$f":" ProjectCashflows!AU$245","v":0},{"$f":" ProjectCashflows!AV$245","v":0},{"$f":" ProjectCashflows!AW$245","v":0},{"$f":" ProjectCashflows!AX$245","v":0}]
[null,null,null,null,{"$f":" E29","v":"Investors (Parent company + lender)"},0,"US$ mn",0,1192.5987410075795,0,-10,{"$f":" L29","v":-10.199999999999999},-10.404,-53.060399999999994,-260.31140407800001,-44.152881370470006,143.19644779374948,145.92668780895261,140.42120922785233,118.85302036239337,114.17671272209867,108.42221011376205,110.59065431603734,110.51386124495176,112.76991059299894,115.07108092800704,96.263303757842721,86.173432504004694,65.860404777513722,63.530109465177134,48.958380840707889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E55 & \" Cum\"","v":"Project cashflow before decommissioning fund Cum"},null,{"$f":" G23","v":"US$ mn"},null,null,null,{"$f":" J57 + K55","v":-10},-20.2,-30.603999999999999,-83.664400000000001,-343.17751036000004,-377.54202535960007,-213.40385275187208,-45.982916691989544,124.78643808909067,298.97117996579254,476.63961668002844,657.86142212854907,842.70766368604006,1031.2508300746808,1223.5648597910945,1419.7251701018363,1584.6310529258462,1728.1557983930697,1837.9522286754957,1935.0122730451603,2011.167077089051,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926,1980.8537502110926]
[null,null,null,null,{"$f":" E56 & \" Cum\"","v":"Investors (Parent company + lender) Cum"},null,{"$f":" G27","v":"US$ mn"},null,null,null,{"$f":" J58 + K56","v":-10},-20.2,-30.603999999999999,-83.664400000000001,-343.97580407800001,-388.12868544847004,-244.93223765472055,-99.005549845767945,41.415659382084385,160.26867974447777,274.44539246657644,382.86760258033848,493.45825689637581,603.97211814132754,716.74202873432648,831.81310966233355,928.07641342017632,1014.249845924181,1080.1102507016947,1143.6403601668717,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795,1192.5987410075795]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$193","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$193","v":0},{"$f":" ProjectCashflows!G$193","v":"Years"},{"$f":" ProjectCashflows!H$193","v":0},{"$f":" ProjectCashflows!I$193","v":0},{"$f":" ProjectCashflows!J$193","v":0},{"$f":" ProjectCashflows!K$193","v":0},{"$f":" ProjectCashflows!L$193","v":0},{"$f":" ProjectCashflows!M$193","v":0},{"$f":" ProjectCashflows!N$193","v":0},{"$f":" ProjectCashflows!O$193","v":1},{"$f":" ProjectCashflows!P$193","v":2},{"$f":" ProjectCashflows!Q$193","v":3},{"$f":" ProjectCashflows!R$193","v":4},{"$f":" ProjectCashflows!S$193","v":5},{"$f":" ProjectCashflows!T$193","v":6},{"$f":" ProjectCashflows!U$193","v":7},{"$f":" ProjectCashflows!V$193","v":8},{"$f":" ProjectCashflows!W$193","v":9},{"$f":" ProjectCashflows!X$193","v":10},{"$f":" ProjectCashflows!Y$193","v":11},{"$f":" ProjectCashflows!Z$193","v":12},{"$f":" ProjectCashflows!AA$193","v":13},{"$f":" ProjectCashflows!AB$193","v":14},{"$f":" ProjectCashflows!AC$193","v":15},{"$f":" ProjectCashflows!AD$193","v":16},{"$f":" ProjectCashflows!AE$193","v":17},{"$f":" ProjectCashflows!AF$193","v":0},{"$f":" ProjectCashflows!AG$193","v":0},{"$f":" ProjectCashflows!AH$193","v":0},{"$f":" ProjectCashflows!AI$193","v":0},{"$f":" ProjectCashflows!AJ$193","v":0},{"$f":" ProjectCashflows!AK$193","v":0},{"$f":" ProjectCashflows!AL$193","v":0},{"$f":" ProjectCashflows!AM$193","v":0},{"$f":" ProjectCashflows!AN$193","v":0},{"$f":" ProjectCashflows!AO$193","v":0},{"$f":" ProjectCashflows!AP$193","v":0},{"$f":" ProjectCashflows!AQ$193","v":0},{"$f":" ProjectCashflows!AR$193","v":0},{"$f":" ProjectCashflows!AS$193","v":0},{"$f":" ProjectCashflows!AT$193","v":0},{"$f":" ProjectCashflows!AU$193","v":0},{"$f":" ProjectCashflows!AV$193","v":0},{"$f":" ProjectCashflows!AW$193","v":0},{"$f":" ProjectCashflows!AX$193","v":0}]
[null,null,null,null,{"$f":" Translate!E$14 & \": \" & E55","v":"Payback: Project cashflow before decommissioning fund"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" IFERROR( AND( K57 > 0, J57 < 0 ) * (ABS(J57 / K55) + J60), 0)","v":0},0,0,0,0,0,0,0,4.2692691364380799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$14 & \": \" & E56","v":"Payback: Investors (Parent company + lender)"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" IFERROR( AND( K58 > 0, J58 < 0 ) * (ABS(J58 / K56) + J60), 0)","v":0},0,0,0,0,0,0,0,4.7050612253674453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E61","v":"Payback: Project cashflow before decommissioning fund"},{"$f":" SUM(K61:AX61)","v":4.2692691364380799},{"$f":" Translate!E$360","v":"Production year"}]
[null,null,null,null,{"$f":" E62","v":"Payback: Investors (Parent company + lender)"},{"$f":" SUM(K62:AX62)","v":4.7050612253674453},{"$f":" Translate!E$360","v":"Production year"}]
[]
[{"$f":"Translate!E$11 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85","v":"Analysis: full-cycle, real"}]
[null,{"$f":" Translate!E$12 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85","v":"Cashflows: full-cycle, real"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$213","v":"Inflation index"},{"$f":" ProjectCashflows!F$213","v":0},{"$f":" ProjectCashflows!G$213","v":"Index"},{"$f":" ProjectCashflows!H$213","v":"base year is first project year"},{"$f":" ProjectCashflows!I$213","v":0},{"$f":" ProjectCashflows!J$213","v":0},{"$f":" ProjectCashflows!K$213","v":1},{"$f":" ProjectCashflows!L$213","v":1.02},{"$f":" ProjectCashflows!M$213","v":1.0404},{"$f":" ProjectCashflows!N$213","v":1.0612079999999999},{"$f":" ProjectCashflows!O$213","v":1.08243216},{"$f":" ProjectCashflows!P$213","v":1.1040808032},{"$f":" ProjectCashflows!Q$213","v":1.1261624192640001},{"$f":" ProjectCashflows!R$213","v":1.14868566764928},{"$f":" ProjectCashflows!S$213","v":1.1716593810022657},{"$f":" ProjectCashflows!T$213","v":1.1950925686223111},{"$f":" ProjectCashflows!U$213","v":1.2189944199947573},{"$f":" ProjectCashflows!V$213","v":1.2433743083946525},{"$f":" ProjectCashflows!W$213","v":1.2682417945625455},{"$f":" ProjectCashflows!X$213","v":1.2936066304537963},{"$f":" ProjectCashflows!Y$213","v":1.3194787630628724},{"$f":" ProjectCashflows!Z$213","v":1.3458683383241299},{"$f":" ProjectCashflows!AA$213","v":1.3727857050906125},{"$f":" ProjectCashflows!AB$213","v":1.4002414191924248},{"$f":" ProjectCashflows!AC$213","v":1.4282462475762734},{"$f":" ProjectCashflows!AD$213","v":1.4568111725277988},{"$f":" ProjectCashflows!AE$213","v":1.4859473959783549},{"$f":" ProjectCashflows!AF$213","v":1.5156663438979221},{"$f":" ProjectCashflows!AG$213","v":1},{"$f":" ProjectCashflows!AH$213","v":1},{"$f":" ProjectCashflows!AI$213","v":1},{"$f":" ProjectCashflows!AJ$213","v":1},{"$f":" ProjectCashflows!AK$213","v":1},{"$f":" ProjectCashflows!AL$213","v":1},{"$f":" ProjectCashflows!AM$213","v":1},{"$f":" ProjectCashflows!AN$213","v":1},{"$f":" ProjectCashflows!AO$213","v":1},{"$f":" ProjectCashflows!AP$213","v":1},{"$f":" ProjectCashflows!AQ$213","v":1},{"$f":" ProjectCashflows!AR$213","v":1},{"$f":" ProjectCashflows!AS$213","v":1},{"$f":" ProjectCashflows!AT$213","v":1},{"$f":" ProjectCashflows!AU$213","v":1},{"$f":" ProjectCashflows!AV$213","v":1},{"$f":" ProjectCashflows!AW$213","v":1},{"$f":" ProjectCashflows!AX$213","v":1}]
[null,null,null,null,{"$f":" Inputs!E$53","v":"Label for real terms cashflows: Million"},{"$f":" Inputs!F$53","v":"US$ mn 2021"},{"$f":" Inputs!G$53","v":"Label"}]
[]
[null,null,{"$f":"Translate!$E$15 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85","v":"Project cashflows: full-cycle, real"}]
[null,null,null,null,{"$f":" E8","v":"Sales revenues: gross, after ELT"},null,{"$f":" $F$70","v":"US$ mn 2021"},null,{"$f":" SUM(K73:AX73)","v":3000},null,{"$f":" K8 / K$69","v":0},0,0,0,15,112.5,225,224.99999999999997,224.99999999999997,225.00000000000003,225,225,225,225,225.00000000000003,225.00000000000003,187.5,150,112.5,97.5,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E9","v":"Transport costs post-fiscal point, after ELT"},null,{"$f":" $F$70","v":"US$ mn 2021"},null,{"$f":" SUM(K74:AX74)","v":50},null,{"$f":" K9 / K$69","v":0},0,0,0,0.25,1.8750000000000002,3.7500000000000004,3.7500000000000004,3.7500000000000004,3.75,3.75,3.75,3.75,3.7500000000000004,3.75,3.75,3.125,2.5,1.8750000000000002,1.625,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E10","v":"Sales revenues: net, after ELT"},null,{"$f":" $F$70","v":"US$ mn 2021"},null,{"$f":" SUM(K75:AX75)","v":2950},null,{"$f":" K10 / K$69","v":0},0,0,0,14.75,110.625,221.25,221.24999999999997,221.25,221.25000000000003,221.25,221.24999999999997,221.25,221.24999999999997,221.25000000000003,221.25,184.37500000000003,147.5,110.625,95.875,73.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E12","v":"Exploration costs, after ELT"},null,{"$f":" $F$70","v":"US$ mn 2021"},null,{"$f":" SUM(K77:AX77)","v":30},null,{"$f":" K12 / K$69","v":10},10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Development costs, after ELT",null,"US$ mn 2021",null,400,null,{"$f":" K13 / K$69","v":0},0,0,50,250.00000000000003,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Replacement capital costs, after ELT",null,"US$ mn 2021",null,96,null,{"$f":" K14 / K$69","v":0},0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating costs, after ELT",null,"US$ mn 2021",null,900,null,{"$f":" K15 / K$69","v":0},0,0,0,4.5,33.75,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,56.250000000000007,45,33.75,29.25,22.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Decommissioning costs, after ELT",null,"US$ mn 2021",null,20,null,{"$f":" K16 / K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project costs, after ELT",null,"US$ mn 2021",null,1446,null,{"$f":" K17 / K$69","v":10},10,10,50,254.50000000000003,141.75,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.5,75.499999999999986,75.500000000000014,64.25,45,33.75,29.25,22.5,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E19","v":"Project cashflow before decommissioning fund"},null,{"$f":" $F$70","v":"US$ mn 2021"},null,{"$f":" SUM(K84:AX84)","v":1504},null,{"$f":" K19 / K$69","v":-10},-10,-10,-50,-239.75000000000006,-31.125000000000004,145.75,145.74999999999997,145.74999999999997,145.75000000000003,145.75,145.74999999999997,145.75,145.74999999999997,145.75000000000003,145.75,120.12500000000001,102.5,76.875,66.624999999999986,51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E73","v":"Total: Sales revenues: gross, after ELT"},{"$f":" SUM(K73:AX73)","v":3000},{"$f":" G73","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E74","v":"Total: Transport costs post-fiscal point, after ELT"},{"$f":" SUM(K74:AX74)","v":50},{"$f":" G74","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E75","v":"Total: Sales revenues: net, after ELT"},{"$f":" SUM(K75:AX75)","v":2950},{"$f":" G75","v":"US$ mn 2021"}]
[]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E77","v":"Total: Exploration costs, after ELT"},{"$f":" SUM(K77:AX77)","v":30},{"$f":" G77","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E78","v":"Total: Development costs, after ELT"},400,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E79","v":"Total: Replacement capital costs, after ELT"},96,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E80","v":"Total: Operating costs, after ELT"},900,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E81","v":"Total: Decommissioning costs, after ELT"},20,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E82","v":"Total: Project costs, after ELT"},1446,"US$ mn 2021"]
[]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" &  E84","v":"Total: Project cashflow before decommissioning fund"},{"$f":" SUM(K84:AX84)","v":1504},{"$f":" G84","v":"US$ mn 2021"}]
[]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & C$72 &  \", \" &  Translate!$E$19","v":"Check: Project cashflows: full-cycle, real, Total"},{"$f":" IF( ABS( F86 - F87 - SUM(F90:F94) - F97) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,null,{"$f":" Translate!E$434 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85","v":"Unit analysis: full-cycle, real"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$144","v":"Gold sales, after ELT, Total"},{"$f":" ProjectCashflows!F$144","v":2000},{"$f":" ProjectCashflows!G$144","v":"000 ounce"}]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[null,null,null,null,{"$f":" Inputs!E$52","v":"Label for real terms cashflows"},{"$f":" Inputs!F$52","v":"US$ 2021"},{"$f":" Inputs!G$52","v":"Label"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$10","v":"Mineral units"},{"$f":" ProjectCashflows!F$10","v":"ounce"},{"$f":" ProjectCashflows!G$10","v":"Units"}]
[]
[null,null,null,null,{"$f":" E73","v":"Sales revenues: gross, after ELT"},{"$f":" F86 / F$102 * F$103","v":1500},{"$f":" F$104 & \" / \" & F$105","v":"US$ 2021 / ounce"}]
[null,null,null,null,{"$f":" E74","v":"Transport costs post-fiscal point, after ELT"},{"$f":" F87 / F$102 * F$103","v":25},{"$f":" F$104 & \" / \" & F$105","v":"US$ 2021 / ounce"}]
[null,null,null,null,{"$f":" E75","v":"Sales revenues: net, after ELT"},{"$f":" F88 / F$102 * F$103","v":1475},"US$ 2021 / ounce"]
[]
[null,null,null,null,{"$f":" E77","v":"Exploration costs, after ELT"},{"$f":" F90 / F$102 * F$103","v":15},"US$ 2021 / ounce"]
[null,null,null,null,"Development costs, after ELT",200,"US$ 2021 / ounce"]
[null,null,null,null,"Replacement capital costs, after ELT",48,"US$ 2021 / ounce"]
[null,null,null,null,"Operating costs, after ELT",450,"US$ 2021 / ounce"]
[null,null,null,null,"Decommissioning costs, after ELT",10,"US$ 2021 / ounce"]
[null,null,null,null,"Project costs, after ELT",723,"US$ 2021 / ounce"]
[]
[null,null,null,null,{"$f":" E84","v":"Project cashflow before decommissioning fund"},{"$f":" F97 / F$102 * F$103","v":752},"US$ 2021 / ounce"]
[]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & C$101","v":"Check: Unit analysis: full-cycle, real"},{"$f":" IF( ABS(F107 - F108 - SUM(F111:F115) - F118) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,null,{"$f":"Translate!$E$16 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85","v":"Project participants: full-cycle, real"}]
[null,null,null,null,{"$f":" E22","v":"Project cashflow before decommissioning fund"},null,{"$f":" $F$70","v":"US$ mn 2021"},null,{"$f":" SUM(K123:AX123)","v":1504},null,{"$f":" K22 / K$69","v":-10},-10,-10,-50,-239.75000000000006,-31.125000000000004,145.75,145.74999999999997,145.74999999999997,145.75000000000003,145.75,145.74999999999997,145.75,145.74999999999997,145.75000000000003,145.75,120.12500000000001,102.5,76.875,66.624999999999986,51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net decommissioning cashflows",null,"US$ mn 2021",null,-0.40000000000000924,null,{"$f":" K23 / K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-2.7301959826752547,-2.6766627281129947,-2.6241791452088181,-2.5727246521655078,-2.5222790707504976,-2.4728226183828408,-2.4243359003753344,-2.3767999023287589,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues excluding participation",null,"US$ mn 2021",null,611.79250460841865,null,{"$f":" K24 / K$69","v":0},0,0,0,0.73750000000000004,8.8656249999999996,18.595652328431374,18.712036596501338,25.901850013156011,46.29910934689709,52.085327833092393,58.550023788694524,58.550023788694531,57.588994802792826,57.607838508398771,57.626312729581016,47.429674711132279,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"State participation cashflows including share of loan",null,"US$ mn 2021",null,0,null,{"$f":" K25 / K$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues including participation",null,"US$ mn 2021",null,611.79250460841865,null,{"$f":" K26 / K$69","v":0},0,0,0,0.73750000000000004,8.8656249999999996,18.595652328431374,18.712036596501338,25.901850013156011,46.29910934689709,52.085327833092393,58.550023788694524,58.550023788694531,57.588994802792826,57.607838508398771,57.626312729581016,47.429674711132279,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow after fiscal regime: Parent company (excluding loan)",null,"US$ mn 2021",null,831.01304756082709,null,{"$f":" K27 / K$69","v":-10},-10,-10,-15.000000000000004,-65.487500000000026,30.009374999999988,48.834136395220533,53.971919909169479,51.860340055968031,36.3702593914172,35.324920299392332,87.19997621130544,87.199976211305483,85.430809214531905,85.465498763488256,85.499508125210156,70.122600636702245,61.541839373459155,46.112779844006937,43.609021308466701,32.947586821183165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project loan cashflows net of state participation share, met by parent company",null,"US$ mn 2021",null,60.794447830754194,null,{"$f":" K28 / K$69","v":0},0,0,-34.999999999999993,-175,-69.999999999999986,78.320211276348076,73.066043494329136,67.987809930875954,63.080631261685731,58.339751867515311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Investors (Parent company + lender)",null,"US$ mn 2021",null,891.80749539158114,null,{"$f":" K29 / K$69","v":-10},-10,-10,-50,-240.48750000000001,-39.990625000000001,127.15434767156862,127.03796340349861,119.84814998684399,99.450890653102931,93.664672166907636,87.19997621130544,87.199976211305483,85.430809214531905,85.465498763488256,85.499508125210156,70.122600636702245,61.541839373459155,46.112779844006937,43.609021308466701,32.947586821183165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project benefits",null,"US$ mn 2021",null,1934,null,{"$f":" K30 / K$69","v":0},0,0,0,10.25,68.875,145.75,145.74999999999997,145.75,145.75000000000003,145.75,145.75,145.75,145.75,145.75000000000003,145.75,120.12500000000001,102.5,76.875,66.624999999999986,51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$444 &  \": \" & B68","v":"Check: Cashflows: full-cycle, real"},null,{"$f":" G123","v":"US$ mn 2021"},null,{"$f":" SUM(K133:AX133)","v":0},null,{"$f":" K123 + K124 - SUM(K127:K129)","v":0},{"$f":" L123 + L124 - SUM(L127:L129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E133","v":"Check: Cashflows: full-cycle, real"},{"$f":" MIN( 1, SUM(K134:AX134))","v":0},{"$f":" Translate!E$444","v":"Check"},null,{"$f":" SUM(K134:AX134)","v":0},null,{"$f":" IF( ABS( K133) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E123","v":"Total: Project cashflow before decommissioning fund"},{"$f":" SUM(K123:AX123)","v":1504},{"$f":" G123","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E124","v":"Total: Net decommissioning cashflows"},-0.40000000000000924,"US$ mn 2021"]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E125","v":"Total: Government revenues excluding participation"},611.79250460841865,"US$ mn 2021"]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E126","v":"Total: State participation cashflows including share of loan"},0,"US$ mn 2021"]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E127","v":"Total: Government revenues including participation"},611.79250460841865,"US$ mn 2021"]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E128","v":"Total: Net cashflow after fiscal regime: Parent company (excluding loan)"},831.01304756082709,"US$ mn 2021"]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E129","v":"Total: Project loan cashflows net of state participation share, met by parent company"},60.794447830754194,"US$ mn 2021"]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E130","v":"Total: Investors (Parent company + lender)"},891.80749539158114,"US$ mn 2021"]
[null,null,null,null,{"$f":"  Translate!$E$19 &  \": \" & E131","v":"Total: Project benefits"},1934,"US$ mn 2021"]
[]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & B68 &  \", \" &  Translate!$E$19","v":"Check: Cashflows: full-cycle, real, Total"},{"$f":" IF( ABS(F136 + F137 - SUM(F140:F142) ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$17 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85","v":"Government share metrics: full-cycle, real"}]
[null,null,null,null,{"$f":"Translate!$E$435","v":"Average Effective Tax Rate (excl. participation)"},{"$f":" F138 / F136","v":0.4067769312555975},{"$f":" \"% \" & Inputs!F$83 &\", \" &  Inputs!F$85 &\", \" & Inputs!F$87","v":"% full-cycle, real, undiscounted"}]
[null,null,null,null,{"$f":"Translate!$E$436","v":"Average Effective Tax Rate (incl. participation)"},{"$f":" F140 / F136","v":0.4067769312555975},{"$f":" \"% \" & Inputs!F$83 &\", \" &  Inputs!F$85 &\", \" & Inputs!F$87","v":"% full-cycle, real, undiscounted"}]
[null,null,null,null,{"$f":"Translate!$E510","v":"Government share of project benefits"},{"$f":" F140 / F144","v":0.31633531779132301},{"$f":" \"% \" & Inputs!F$83 &\", \" &  Inputs!F$85 &\", \" & Inputs!F$87","v":"% full-cycle, real, undiscounted"}]
[]
[null,{"$f":" Translate!E$13 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85","v":"IRR: full-cycle, real"}]
[null,null,null,null,{"$f":" E123","v":"Project cashflow before decommissioning fund"},{"$f":" IFERROR( IRR( K123:AX123), 0)","v":0.2771083167569921},{"$f":" \"% \" & Translate!E$18 & \" \" & G123","v":"% p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E128","v":"Net cashflow after fiscal regime: Parent company (excluding loan)"},{"$f":" IFERROR( IRR( K128:AX128), 0)","v":0.31384946621920196},{"$f":" \"% \" & Translate!E$18 & \" \" & G128","v":"% p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E129","v":"Project loan cashflows net of state participation share, met by parent company"},{"$f":" IFERROR( IRR( K129:AX129), 0)","v":5.4762649400369456E-2},{"$f":" \"% \" & Translate!E$18 & \" \" & G129","v":"% p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E130","v":"Investors (Parent company + lender)"},{"$f":" IFERROR( IRR( K130:AX130), 0)","v":0.20711716461514151},{"$f":" \"% \" & Translate!E$18 & \" \" & G130","v":"% p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E126","v":"State participation cashflows including share of loan"},{"$f":" IFERROR( IRR( K126:AX126), 0)","v":0},{"$f":" \"% \" & Translate!E$18 & \" \" & G126","v":"% p.a. US$ mn 2021"}]
[]
[null,{"$f":"  Translate!$E$14 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85 & \", \" & Inputs!F$87","v":"Payback: full-cycle, real, undiscounted"}]
[null,null,null,null,{"$f":" E123","v":"Project cashflow before decommissioning fund"},0,"US$ mn 2021",0,1504,0,-10,{"$f":" L123","v":-10},-10,-50,-239.75000000000006,-31.125000000000004,145.75,145.74999999999997,145.74999999999997,145.75000000000003,145.75,145.74999999999997,145.75,145.74999999999997,145.75000000000003,145.75,120.12500000000001,102.5,76.875,66.624999999999986,51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E130","v":"Investors (Parent company + lender)"},0,"US$ mn 2021",0,891.80749539158114,0,-10,{"$f":" L130","v":-10},-10,-50,-240.48750000000001,-39.990625000000001,127.15434767156862,127.03796340349861,119.84814998684399,99.450890653102931,93.664672166907636,87.19997621130544,87.199976211305483,85.430809214531905,85.465498763488256,85.499508125210156,70.122600636702245,61.541839373459155,46.112779844006937,43.609021308466701,32.947586821183165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E123 & \" Cum\"","v":"Project cashflow before decommissioning fund Cum"},null,{"$f":" G123","v":"US$ mn 2021"},null,null,null,{"$f":" J163 + K161","v":-10},-20,-30,-80,-319.75000000000006,-350.87500000000006,-205.12500000000006,-59.375000000000085,86.374999999999886,232.12499999999991,377.87499999999989,523.62499999999989,669.37499999999989,815.12499999999989,960.87499999999989,1106.625,1226.75,1329.25,1406.125,1472.75,1524,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504,1504]
[null,null,null,null,{"$f":" E128 & \" Cum\"","v":"Net cashflow after fiscal regime: Parent company (excluding loan) Cum"},null,{"$f":" G128","v":"US$ mn 2021"},null,null,null,{"$f":" J164 + K162","v":-10},-20,-30,-80,-320.48750000000001,-360.47812500000003,-233.32377732843142,-106.28581392493281,13.562336061911182,113.01322671501411,206.67789888192175,293.8778750932272,381.07785130453271,466.50866051906462,551.97415928255282,637.47366740776295,707.59626804446521,769.1381074179244,815.25088726193133,858.85990857039803,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114,891.80749539158114]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$193","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$193","v":0},{"$f":" ProjectCashflows!G$193","v":"Years"},{"$f":" ProjectCashflows!H$193","v":0},{"$f":" ProjectCashflows!I$193","v":0},{"$f":" ProjectCashflows!J$193","v":0},{"$f":" ProjectCashflows!K$193","v":0},{"$f":" ProjectCashflows!L$193","v":0},{"$f":" ProjectCashflows!M$193","v":0},{"$f":" ProjectCashflows!N$193","v":0},{"$f":" ProjectCashflows!O$193","v":1},{"$f":" ProjectCashflows!P$193","v":2},{"$f":" ProjectCashflows!Q$193","v":3},{"$f":" ProjectCashflows!R$193","v":4},{"$f":" ProjectCashflows!S$193","v":5},{"$f":" ProjectCashflows!T$193","v":6},{"$f":" ProjectCashflows!U$193","v":7},{"$f":" ProjectCashflows!V$193","v":8},{"$f":" ProjectCashflows!W$193","v":9},{"$f":" ProjectCashflows!X$193","v":10},{"$f":" ProjectCashflows!Y$193","v":11},{"$f":" ProjectCashflows!Z$193","v":12},{"$f":" ProjectCashflows!AA$193","v":13},{"$f":" ProjectCashflows!AB$193","v":14},{"$f":" ProjectCashflows!AC$193","v":15},{"$f":" ProjectCashflows!AD$193","v":16},{"$f":" ProjectCashflows!AE$193","v":17},{"$f":" ProjectCashflows!AF$193","v":0},{"$f":" ProjectCashflows!AG$193","v":0},{"$f":" ProjectCashflows!AH$193","v":0},{"$f":" ProjectCashflows!AI$193","v":0},{"$f":" ProjectCashflows!AJ$193","v":0},{"$f":" ProjectCashflows!AK$193","v":0},{"$f":" ProjectCashflows!AL$193","v":0},{"$f":" ProjectCashflows!AM$193","v":0},{"$f":" ProjectCashflows!AN$193","v":0},{"$f":" ProjectCashflows!AO$193","v":0},{"$f":" ProjectCashflows!AP$193","v":0},{"$f":" ProjectCashflows!AQ$193","v":0},{"$f":" ProjectCashflows!AR$193","v":0},{"$f":" ProjectCashflows!AS$193","v":0},{"$f":" ProjectCashflows!AT$193","v":0},{"$f":" ProjectCashflows!AU$193","v":0},{"$f":" ProjectCashflows!AV$193","v":0},{"$f":" ProjectCashflows!AW$193","v":0},{"$f":" ProjectCashflows!AX$193","v":0}]
[null,null,null,null,{"$f":" Translate!E$14 &  \": \"  & E161","v":"Payback: Project cashflow before decommissioning fund"},null,{"$f":" Translate!E$360","v":"Production year"},null,null,null,{"$f":" IFERROR( AND( K163 > 0, J163 < 0 ) * (ABS(J163 / K161) + J166), 0)","v":0},0,0,0,0,0,0,0,4.4073756432247002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$14 &  \": \"  & E162","v":"Payback: Investors (Parent company + lender)"},null,{"$f":" Translate!E$360","v":"Production year"},null,null,null,{"$f":" IFERROR( AND( K164 > 0, J164 < 0 ) * (ABS(J164 / K162) + J166), 0)","v":0},0,0,0,0,0,0,0,4.8868373348825163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E167","v":"Payback: Project cashflow before decommissioning fund"},{"$f":" SUM(K167:AX167)","v":4.4073756432247002},{"$f":" Translate!E$360","v":"Production year"}]
[null,null,null,null,{"$f":" E168","v":"Payback: Investors (Parent company + lender)"},{"$f":" SUM(K168:AX168)","v":4.8868373348825163},{"$f":" Translate!E$360","v":"Production year"}]
[]
[null,{"$f":"Translate!$E$16 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"Project participants: full-cycle, real, NPV8"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$221","v":"Discount factor: full-cycle, NPV8"},{"$f":" ProjectCashflows!F$221","v":0},{"$f":" ProjectCashflows!G$221","v":"factor"},{"$f":" ProjectCashflows!H$221","v":0},{"$f":" ProjectCashflows!I$221","v":0},{"$f":" ProjectCashflows!J$221","v":0},{"$f":" ProjectCashflows!K$221","v":1},{"$f":" ProjectCashflows!L$221","v":0.92592592592592582},{"$f":" ProjectCashflows!M$221","v":0.85733882030178321},{"$f":" ProjectCashflows!N$221","v":0.79383224102016958},{"$f":" ProjectCashflows!O$221","v":0.73502985279645328},{"$f":" ProjectCashflows!P$221","v":0.68058319703375303},{"$f":" ProjectCashflows!Q$221","v":0.63016962688310452},{"$f":" ProjectCashflows!R$221","v":0.58349039526213387},{"$f":" ProjectCashflows!S$221","v":0.54026888450197574},{"$f":" ProjectCashflows!T$221","v":0.50024896713145905},{"$f":" ProjectCashflows!U$221","v":0.46319348808468425},{"$f":" ProjectCashflows!V$221","v":0.42888285933767062},{"$f":" ProjectCashflows!W$221","v":0.39711375864599124},{"$f":" ProjectCashflows!X$221","v":0.36769792467221413},{"$f":" ProjectCashflows!Y$221","v":0.34046104136316119},{"$f":" ProjectCashflows!Z$221","v":0.31524170496588994},{"$f":" ProjectCashflows!AA$221","v":0.29189046756100923},{"$f":" ProjectCashflows!AB$221","v":0.27026895144537894},{"$f":" ProjectCashflows!AC$221","v":0.25024902911609154},{"$f":" ProjectCashflows!AD$221","v":0.23171206399638106},{"$f":" ProjectCashflows!AE$221","v":0.21454820740405653},{"$f":" ProjectCashflows!AF$221","v":0.19865574759634863},{"$f":" ProjectCashflows!AG$221","v":0},{"$f":" ProjectCashflows!AH$221","v":0},{"$f":" ProjectCashflows!AI$221","v":0},{"$f":" ProjectCashflows!AJ$221","v":0},{"$f":" ProjectCashflows!AK$221","v":0},{"$f":" ProjectCashflows!AL$221","v":0},{"$f":" ProjectCashflows!AM$221","v":0},{"$f":" ProjectCashflows!AN$221","v":0},{"$f":" ProjectCashflows!AO$221","v":0},{"$f":" ProjectCashflows!AP$221","v":0},{"$f":" ProjectCashflows!AQ$221","v":0},{"$f":" ProjectCashflows!AR$221","v":0},{"$f":" ProjectCashflows!AS$221","v":0},{"$f":" ProjectCashflows!AT$221","v":0},{"$f":" ProjectCashflows!AU$221","v":0},{"$f":" ProjectCashflows!AV$221","v":0},{"$f":" ProjectCashflows!AW$221","v":0},{"$f":" ProjectCashflows!AX$221","v":0}]
[null,null,null,null,{"$f":" Inputs!E$59","v":"Short NPV label"},{"$f":" Inputs!F$59","v":"NPV8"},{"$f":" Inputs!G$59","v":"Label"}]
[]
[null,null,null,null,{"$f":" E123","v":"Project cashflow before decommissioning fund"},null,{"$f":" G123 & \" \" & F$176","v":"US$ mn 2021 NPV8"},null,null,null,{"$f":" IFERROR( K123 * K$175, 0)","v":-10},{"$f":" IFERROR( L123 * L$175, 0)","v":-9.2592592592592577},-8.5733882030178314,-39.691612051008477,-176.22340720794972,-21.183152007675567,91.847223118212483,85.043725109455991,78.744189916162952,72.911286959410177,67.510450888342731,62.509676748465481,57.879330322653225,53.591972520975197,49.622196778680753,45.946478498778461,35.063342415766236,27.702567523151341,19.237894113299536,15.437816263758885,10.995595629457895,-3.9731149519269726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net decommissioning cashflows",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K124 * K$175, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1.0038873967781075,-0.91129937979131015,-0.82725070787155952,-0.75095380162632486,-0.68169371970436177,-0.61882145942661726,-0.56174787529649362,-0.5099381584027719,3.9731149519269726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues excluding participation",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K125 * K$175, 0)","v":0},0,0,0,0.54208451643738431,6.0337954062023664,11.718415289455532,10.91829362985208,13.993963613145283,23.161081629891751,24.125584677044355,25.111101616783941,23.251020015540686,21.175353872945848,19.613224689250263,18.166217075770685,13.844269927698976,10.388025405962239,7.0793942680661059,4.7713320522154099,3.4168117802807578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"State participation cashflows including share of loan",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K126 * K$175, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues including participation",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K127 * K$175, 0)","v":0},0,0,0,0.54208451643738431,6.0337954062023664,11.718415289455532,10.91829362985208,13.993963613145283,23.161081629891751,24.125584677044355,25.111101616783941,23.251020015540686,21.175353872945848,19.613224689250263,18.166217075770685,13.844269927698976,10.388025405962239,7.0793942680661059,4.7713320522154099,3.4168117802807578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow after fiscal regime: Parent company (excluding loan)",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K128 * K$175, 0)","v":-10},-9.2592592592592577,-8.5733882030178314,-11.907483615302546,-48.135267485007752,20.423876378484774,30.773789511334758,31.492096880857531,28.01852807193098,18.194184694859704,16.362273049789003,37.398575131681532,34.628310307112542,31.412731251251248,29.097672709639177,26.953010715136209,20.468118686440942,16.632848397484743,11.539678385806811,10.104736336246981,7.0688456907743653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project loan cashflows net of state participation share, met by parent company",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K129 * K$175, 0)","v":0},0,0,-27.784128435705931,-128.63022423937932,-47.640823792362703,49.355018317422179,42.633334598746373,36.731698231086703,31.556020634658715,27.022593161509388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Investors (Parent company + lender)",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K130 * K$175, 0)","v":-10},-9.2592592592592577,-8.5733882030178314,-39.691612051008477,-176.76549172438706,-27.216947413877932,80.128807828756948,74.125431479603904,64.750226303017683,49.750205329518415,43.384866211298387,37.398575131681532,34.628310307112542,31.412731251251248,29.097672709639177,26.953010715136209,20.468118686440942,16.632848397484743,11.539678385806811,10.104736336246981,7.0688456907743653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project benefits",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K131 * K$175, 0)","v":0},0,0,0,7.5340559911636458,46.875167695699737,91.847223118212483,85.043725109455991,78.744189916162966,72.911286959410177,67.510450888342731,62.509676748465495,57.879330322653225,53.591972520975212,49.622196778680753,45.946478498778461,35.063342415766236,27.702567523151341,19.237894113299536,15.437816263758885,10.995595629457895,-3.9731149519269726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$444 &  \": \" & B173","v":"Check: Project participants: full-cycle, real, NPV8"},null,{"$f":" G178","v":"US$ mn 2021 NPV8"},null,{"$f":" SUM(K188:AX188)","v":0},null,{"$f":" K178 + K179 - SUM(K182:K184)","v":0},{"$f":" L178 + L179 - SUM(L182:L184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E188","v":"Check: Project participants: full-cycle, real, NPV8"},{"$f":" MIN( 1, SUM(K189:AX189))","v":0},{"$f":" Translate!E$444","v":"Check"},null,{"$f":" SUM(K189:AX189)","v":0},null,{"$f":" IF( ABS( K188) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E178","v":"Total: Project cashflow before decommissioning fund"},{"$f":" SUM(K178:AX178)","v":505.1398131257335},{"$f":" G178","v":"US$ mn 2021 NPV8"}]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E179","v":"Total: Net decommissioning cashflows"},{"$f":" SUM(K179:AX179)","v":-1.8924775469705732},"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E180","v":"Total: Government revenues excluding participation"},237.30996946654363,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E181","v":"Total: State participation cashflows including share of loan"},0,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E182","v":"Total: Government revenues including participation"},237.30996946654363,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E183","v":"Total: Net cashflow after fiscal regime: Parent company (excluding loan)"},282.69387763624388,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E184","v":"Total: Project loan cashflows net of state participation share, met by parent company"},-16.756511524024599,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E185","v":"Total: Investors (Parent company + lender)"},265.93736611221931,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E186","v":"Total: Project benefits"},824.47985554150762,"US$ mn 2021 NPV8"]
[]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \"  & B173  &  \", \"  & Translate!$E$19","v":"Check: Project participants: full-cycle, real, NPV8, Total"},{"$f":" IF( ABS(F191 + F192 - SUM(F195:F197)) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$17  & \": \" & Inputs!F$83 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"Government share metrics: full-cycle, real, NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$435","v":"Average Effective Tax Rate (excl. participation)"},{"$f":" F193 / F191","v":0.46979066646539541},{"$f":" \"% \" & Inputs!F$83 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"% full-cycle, real, NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$436","v":"Average Effective Tax Rate (incl. participation)"},{"$f":" F195 / F191","v":0.46979066646539541},{"$f":" \"% \" & Inputs!F$83 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"% full-cycle, real, NPV8"}]
[null,null,null,null,{"$f":"Translate!E$510","v":"Government share of project benefits"},{"$f":" F195 / F199","v":0.28782991830732063},{"$f":" \"% \" & Inputs!F$83 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"% full-cycle, real, NPV8"}]
[]
[{"$f":"Translate!E$11 & \": \" & Inputs!F$84 & \", \" & Inputs!F$85","v":"Analysis: FID forward, real"}]
[]
[null,{"$f":" Translate!E$12 & \": \" & Inputs!F$83 & \", \" & Inputs!F$85","v":"Cashflows: full-cycle, real"}]
[null,null,null,null,{"$f":" E$123","v":"Project cashflow before decommissioning fund"},{"$f":" F$123","v":0},"US$ mn 2021",0,1504,0,-10,-10,-10,-50,-239.75000000000006,-31.125000000000004,145.75,145.74999999999997,145.74999999999997,145.75000000000003,145.75,145.74999999999997,145.75,145.74999999999997,145.75000000000003,145.75,120.12500000000001,102.5,76.875,66.624999999999986,51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$124","v":"Net decommissioning cashflows"},{"$f":" F$124","v":0},"US$ mn 2021",0,-0.40000000000000924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.7301959826752547,-2.6766627281129947,-2.6241791452088181,-2.5727246521655078,-2.5222790707504976,-2.4728226183828408,-2.4243359003753344,-2.3767999023287589,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$125","v":"Government revenues excluding participation"},{"$f":" F$125","v":0},"US$ mn 2021",0,611.79250460841865,0,0,0,0,0,0.73750000000000004,8.8656249999999996,18.595652328431374,18.712036596501338,25.901850013156011,46.29910934689709,52.085327833092393,58.550023788694524,58.550023788694531,57.588994802792826,57.607838508398771,57.626312729581016,47.429674711132279,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$126","v":"State participation cashflows including share of loan"},{"$f":" F$126","v":0},"US$ mn 2021",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$127","v":"Government revenues including participation"},{"$f":" F$127","v":0},"US$ mn 2021",0,611.79250460841865,0,0,0,0,0,0.73750000000000004,8.8656249999999996,18.595652328431374,18.712036596501338,25.901850013156011,46.29910934689709,52.085327833092393,58.550023788694524,58.550023788694531,57.588994802792826,57.607838508398771,57.626312729581016,47.429674711132279,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$128","v":"Net cashflow after fiscal regime: Parent company (excluding loan)"},{"$f":" F$128","v":0},"US$ mn 2021",0,831.01304756082709,0,-10,-10,-10,-15.000000000000004,-65.487500000000026,30.009374999999988,48.834136395220533,53.971919909169479,51.860340055968031,36.3702593914172,35.324920299392332,87.19997621130544,87.199976211305483,85.430809214531905,85.465498763488256,85.499508125210156,70.122600636702245,61.541839373459155,46.112779844006937,43.609021308466701,32.947586821183165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$129","v":"Project loan cashflows net of state participation share, met by parent company"},{"$f":" F$129","v":0},"US$ mn 2021",0,60.794447830754194,0,0,0,0,-34.999999999999993,-175,-69.999999999999986,78.320211276348076,73.066043494329136,67.987809930875954,63.080631261685731,58.339751867515311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$130","v":"Investors (Parent company + lender)"},{"$f":" F$130","v":0},"US$ mn 2021",0,891.80749539158114,0,-10,-10,-10,-50,-240.48750000000001,-39.990625000000001,127.15434767156862,127.03796340349861,119.84814998684399,99.450890653102931,93.664672166907636,87.19997621130544,87.199976211305483,85.430809214531905,85.465498763488256,85.499508125210156,70.122600636702245,61.541839373459155,46.112779844006937,43.609021308466701,32.947586821183165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$131","v":"Project benefits"},{"$f":" F$131","v":0},"US$ mn 2021",0,1934,0,0,0,0,0,10.25,68.875,145.75,145.74999999999997,145.75,145.75000000000003,145.75,145.75,145.75,145.75,145.75000000000003,145.75,120.12500000000001,102.5,76.875,66.624999999999986,51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$206","v":"FID forward flag"},{"$f":" ProjectCashflows!F$206","v":0},{"$f":" ProjectCashflows!G$206","v":"Flag"},{"$f":" ProjectCashflows!H$206","v":0},{"$f":" ProjectCashflows!I$206","v":37},{"$f":" ProjectCashflows!J$206","v":0},{"$f":" ProjectCashflows!K$206","v":0},{"$f":" ProjectCashflows!L$206","v":0},{"$f":" ProjectCashflows!M$206","v":0},{"$f":" ProjectCashflows!N$206","v":1},{"$f":" ProjectCashflows!O$206","v":1},{"$f":" ProjectCashflows!P$206","v":1},{"$f":" ProjectCashflows!Q$206","v":1},{"$f":" ProjectCashflows!R$206","v":1},{"$f":" ProjectCashflows!S$206","v":1},{"$f":" ProjectCashflows!T$206","v":1},{"$f":" ProjectCashflows!U$206","v":1},{"$f":" ProjectCashflows!V$206","v":1},{"$f":" ProjectCashflows!W$206","v":1},{"$f":" ProjectCashflows!X$206","v":1},{"$f":" ProjectCashflows!Y$206","v":1},{"$f":" ProjectCashflows!Z$206","v":1},{"$f":" ProjectCashflows!AA$206","v":1},{"$f":" ProjectCashflows!AB$206","v":1},{"$f":" ProjectCashflows!AC$206","v":1},{"$f":" ProjectCashflows!AD$206","v":1},{"$f":" ProjectCashflows!AE$206","v":1},{"$f":" ProjectCashflows!AF$206","v":1},{"$f":" ProjectCashflows!AG$206","v":1},{"$f":" ProjectCashflows!AH$206","v":1},{"$f":" ProjectCashflows!AI$206","v":1},{"$f":" ProjectCashflows!AJ$206","v":1},{"$f":" ProjectCashflows!AK$206","v":1},{"$f":" ProjectCashflows!AL$206","v":1},{"$f":" ProjectCashflows!AM$206","v":1},{"$f":" ProjectCashflows!AN$206","v":1},{"$f":" ProjectCashflows!AO$206","v":1},{"$f":" ProjectCashflows!AP$206","v":1},{"$f":" ProjectCashflows!AQ$206","v":1},{"$f":" ProjectCashflows!AR$206","v":1},{"$f":" ProjectCashflows!AS$206","v":1},{"$f":" ProjectCashflows!AT$206","v":1},{"$f":" ProjectCashflows!AU$206","v":1},{"$f":" ProjectCashflows!AV$206","v":1},{"$f":" ProjectCashflows!AW$206","v":1},{"$f":" ProjectCashflows!AX$206","v":1}]
[]
[null,{"$f":" Translate!E$12 & \": \" & Inputs!F$84 & \", \" & Inputs!F$85","v":"Cashflows: FID forward, real"}]
[null,null,null,null,{"$f":" E211 & \": \" & Inputs!F$84","v":"Project cashflow before decommissioning fund: FID forward"},null,{"$f":" G211","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$245","v":0},null,null,{"$f":" K211 * K$221","v":0},0,0,-50,-239.75000000000006,-31.125000000000004,145.75,145.74999999999997,145.74999999999997,145.75000000000003,145.75,145.74999999999997,145.75,145.74999999999997,145.75000000000003,145.75,120.12500000000001,102.5,76.875,66.624999999999986,51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E212 & \": \" & Inputs!F$84","v":"Net decommissioning cashflows: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$125","v":0},null,null,{"$f":" K212 * K$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-2.7301959826752547,-2.6766627281129947,-2.6241791452088181,-2.5727246521655078,-2.5222790707504976,-2.4728226183828408,-2.4243359003753344,-2.3767999023287589,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E213 & \": \" & Inputs!F$84","v":"Government revenues excluding participation: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$741","v":0},null,null,{"$f":" K213 * K$221","v":0},0,0,0,0.73750000000000004,8.8656249999999996,18.595652328431374,18.712036596501338,25.901850013156011,46.29910934689709,52.085327833092393,58.550023788694524,58.550023788694531,57.588994802792826,57.607838508398771,57.626312729581016,47.429674711132279,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E214 & \": \" & Inputs!F$84","v":"State participation cashflows including share of loan: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$784","v":0},null,null,{"$f":" K214 * K$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E215 & \": \" & Inputs!F$84","v":"Government revenues including participation: FID forward"},null,"US$ mn 2021",null,null,null,{"$f":" K215 * K$221","v":0},0,0,0,0.73750000000000004,8.8656249999999996,18.595652328431374,18.712036596501338,25.901850013156011,46.29910934689709,52.085327833092393,58.550023788694524,58.550023788694531,57.588994802792826,57.607838508398771,57.626312729581016,47.429674711132279,38.435881555790353,28.28939753761021,20.591642791157952,15.925613276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E216 & \": \" & Inputs!F$84","v":"Net cashflow after fiscal regime: Parent company (excluding loan): FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$783","v":0},null,null,{"$f":" K216 * K$221","v":0},0,0,-15.000000000000004,-65.487500000000026,30.009374999999988,48.834136395220533,53.971919909169479,51.860340055968031,36.3702593914172,35.324920299392332,87.19997621130544,87.199976211305483,85.430809214531905,85.465498763488256,85.499508125210156,70.122600636702245,61.541839373459155,46.112779844006937,43.609021308466701,32.947586821183165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E217 & \": \" & Inputs!F$84","v":"Project loan cashflows net of state participation share, met by parent company: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$785","v":0},null,null,{"$f":" K217 * K$221","v":0},0,0,-34.999999999999993,-175,-69.999999999999986,78.320211276348076,73.066043494329136,67.987809930875954,63.080631261685731,58.339751867515311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E218 & \": \" & Inputs!F$84","v":"Investors (Parent company + lender): FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$785","v":0},null,null,{"$f":" K218 * K$221","v":0},0,0,-50,-240.48750000000001,-39.990625000000001,127.15434767156862,127.03796340349861,119.84814998684399,99.450890653102931,93.664672166907636,87.19997621130544,87.199976211305483,85.430809214531905,85.465498763488256,85.499508125210156,70.122600636702245,61.541839373459155,46.112779844006937,43.609021308466701,32.947586821183165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E219 & \": \" & Inputs!F$84","v":"Project benefits: FID forward"},null,"US$ mn 2021",{"$f":" ProjectCashflows!H$252","v":"cashflows excluding exploration & development costs"},null,null,{"$f":" K219 * K$221","v":0},0,0,0,10.25,68.875,145.75,145.74999999999997,145.75,145.75000000000003,145.75,145.75,145.75,145.75,145.75000000000003,145.75,120.12500000000001,102.5,76.875,66.624999999999986,51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$444 &  \": \" & B223","v":"Check: Cashflows: FID forward, real"},null,{"$f":" G225","v":"US$ mn 2021"},null,{"$f":" SUM(K234:AX234)","v":0},null,{"$f":" K224 + K225 - SUM(K228:K230)","v":0},{"$f":" L224 + L225 - SUM(L228:L230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E234","v":"Check: Cashflows: FID forward, real"},{"$f":" MIN( 1, SUM(K235:AX235))","v":0},{"$f":" Translate!E$444","v":"Check"},null,{"$f":" SUM(K235:AX235)","v":0},null,{"$f":" IF( ABS( K234) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E224","v":"Total: Project cashflow before decommissioning fund: FID forward"},{"$f":" SUM(K224:AX224)","v":1534},{"$f":" G224","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E225","v":"Total: Net decommissioning cashflows: FID forward"},-0.40000000000000924,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E226","v":"Total: Government revenues excluding participation: FID forward"},{"$f":" SUM(K226:AX226)","v":611.79250460841865},"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E227","v":"Total: State participation cashflows including share of loan: FID forward"},0,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E228","v":"Total: Government revenues including participation: FID forward"},611.79250460841865,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E229","v":"Total: Net cashflow after fiscal regime: Parent company (excluding loan): FID forward"},861.01304756082686,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E230","v":"Total: Project loan cashflows net of state participation share, met by parent company: FID forward"},60.794447830754194,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E231","v":"Total: Investors (Parent company + lender): FID forward"},921.80749539158114,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!$E$19 &  \": \" & E232","v":"Total: Project benefits: FID forward"},1934,"US$ mn 2021"]
[]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & B223 &  \", \"  & Translate!$E$19","v":"Check: Cashflows: FID forward, real, Total"},{"$f":" IF( ABS(F237 + F238 - SUM(F241:F243) ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$17 & \": \" & Inputs!F$84 & \", \" & Inputs!F$85","v":"Government share metrics: FID forward, real"}]
[null,null,null,null,{"$f":"Translate!$E$435","v":"Average Effective Tax Rate (excl. participation)"},{"$f":" F239 / F237","v":0.39882171095724817},{"$f":" \"% \" & Inputs!F$85 &\", \" &  Inputs!F$84 &\", \" & Inputs!F$87","v":"% real, FID forward, undiscounted"}]
[null,null,null,null,{"$f":"Translate!$E$436","v":"Average Effective Tax Rate (incl. participation)"},{"$f":" F241 / F237","v":0.39882171095724817},{"$f":" \"% \" & Inputs!F$85 &\", \" &  Inputs!F$84 &\", \" & Inputs!F$87","v":"% real, FID forward, undiscounted"}]
[null,null,null,null,{"$f":"Translate!E$510","v":"Government share of project benefits"},{"$f":" F241 / F245","v":0.31633531779132301},{"$f":" \"% \" & Inputs!F$85 &\", \" &  Inputs!F$84 &\", \" & Inputs!F$87","v":"% real, FID forward, undiscounted"}]
[]
[null,{"$f":" Translate!E$13 & \": \" & Inputs!F$84 & \", \" & Inputs!F$85","v":"IRR: FID forward, real"}]
[null,null,null,null,{"$f":" E224","v":"Project cashflow before decommissioning fund: FID forward"},{"$f":" IFERROR( IRR( K224:AX224), 0)","v":0.32357722056597038},{"$f":" \"% \" & Translate!E$18 & \" \" & G225","v":"% p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E229","v":"Net cashflow after fiscal regime: Parent company (excluding loan): FID forward"},{"$f":" IFERROR( IRR( K229:AX229), 0)","v":0.50992349748940002},{"$f":" \"% \" & Translate!E$18 & \" \" & G229","v":"% p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E230","v":"Project loan cashflows net of state participation share, met by parent company: FID forward"},{"$f":" IFERROR( IRR( K230:AX230), 0)","v":5.4762649400369456E-2},{"$f":" \"% \" & Translate!E$18 & \" \" & G230","v":"% p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E231","v":"Investors (Parent company + lender): FID forward"},{"$f":" IFERROR( IRR( K231:AX231), 0)","v":0.24324745050459429},{"$f":" \"% \" & Translate!E$18 & \" \" & G231","v":"% p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E227","v":"State participation cashflows including share of loan: FID forward"},{"$f":" IFERROR( IRR( K227:AX227), 0)","v":0},{"$f":" \"% \" & Translate!E$18 & \" \" & G227","v":"% p.a. US$ mn 2021"}]
[]
[null,{"$f":"  Translate!$E$14 & \": \" & Inputs!F$84 & \", \" & Inputs!F$85 & \", \" & Inputs!F$87","v":"Payback: FID forward, real, undiscounted"}]
[null,null,null,null,{"$f":" E224","v":"Project cashflow before decommissioning fund: FID forward"},0,"US$ mn 2021",0,0,0,0,0,0,-50,-239.75000000000006,-31.125000000000004,145.75,145.74999999999997,145.74999999999997,145.75000000000003,145.75,145.74999999999997,145.75,145.74999999999997,145.75000000000003,145.75,120.12500000000001,102.5,76.875,{"$f":" AD224","v":66.624999999999986},51.249999999999993,-20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E231","v":"Investors (Parent company + lender): FID forward"},0,"US$ mn 2021",0,0,0,0,0,0,-50,-240.48750000000001,-39.990625000000001,127.15434767156862,127.03796340349861,119.84814998684399,99.450890653102931,93.664672166907636,87.19997621130544,87.199976211305483,85.430809214531905,85.465498763488256,85.499508125210156,70.122600636702245,61.541839373459155,46.112779844006937,{"$f":" AD231","v":43.609021308466701},32.947586821183165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E262 & \" Cum\"","v":"Project cashflow before decommissioning fund: FID forward Cum"},null,{"$f":" G225","v":"US$ mn 2021"},null,null,null,{"$f":" J264 + K262","v":0},0,0,-50,-289.75000000000006,-320.87500000000006,-175.12500000000006,-29.375000000000085,116.37499999999989,262.12499999999989,407.87499999999989,553.62499999999989,699.37499999999989,845.12499999999989,990.87499999999989,1136.625,1256.75,1359.25,1436.125,{"$f":" AC264 + AD262","v":1502.75},1554,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534,1534]
[null,null,null,null,{"$f":" E263 & \" Cum\"","v":"Investors (Parent company + lender): FID forward Cum"},null,{"$f":" G229","v":"US$ mn 2021"},null,null,null,{"$f":" J265 + K263","v":0},0,0,-50,-290.48750000000001,-330.47812500000003,-203.32377732843142,-76.28581392493281,43.562336061911182,143.01322671501413,236.67789888192175,323.8778750932272,411.07785130453271,496.50866051906462,581.97415928255282,667.47366740776295,737.59626804446521,799.1381074179244,845.25088726193133,{"$f":" AC265 + AD263","v":888.85990857039803},921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114,921.80749539158114]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$193","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$193","v":0},{"$f":" ProjectCashflows!G$193","v":"Years"},{"$f":" ProjectCashflows!H$193","v":0},{"$f":" ProjectCashflows!I$193","v":0},{"$f":" ProjectCashflows!J$193","v":0},{"$f":" ProjectCashflows!K$193","v":0},{"$f":" ProjectCashflows!L$193","v":0},{"$f":" ProjectCashflows!M$193","v":0},{"$f":" ProjectCashflows!N$193","v":0},{"$f":" ProjectCashflows!O$193","v":1},{"$f":" ProjectCashflows!P$193","v":2},{"$f":" ProjectCashflows!Q$193","v":3},{"$f":" ProjectCashflows!R$193","v":4},{"$f":" ProjectCashflows!S$193","v":5},{"$f":" ProjectCashflows!T$193","v":6},{"$f":" ProjectCashflows!U$193","v":7},{"$f":" ProjectCashflows!V$193","v":8},{"$f":" ProjectCashflows!W$193","v":9},{"$f":" ProjectCashflows!X$193","v":10},{"$f":" ProjectCashflows!Y$193","v":11},{"$f":" ProjectCashflows!Z$193","v":12},{"$f":" ProjectCashflows!AA$193","v":13},{"$f":" ProjectCashflows!AB$193","v":14},{"$f":" ProjectCashflows!AC$193","v":15},{"$f":" ProjectCashflows!AD$193","v":16},{"$f":" ProjectCashflows!AE$193","v":17},{"$f":" ProjectCashflows!AF$193","v":0},{"$f":" ProjectCashflows!AG$193","v":0},{"$f":" ProjectCashflows!AH$193","v":0},{"$f":" ProjectCashflows!AI$193","v":0},{"$f":" ProjectCashflows!AJ$193","v":0},{"$f":" ProjectCashflows!AK$193","v":0},{"$f":" ProjectCashflows!AL$193","v":0},{"$f":" ProjectCashflows!AM$193","v":0},{"$f":" ProjectCashflows!AN$193","v":0},{"$f":" ProjectCashflows!AO$193","v":0},{"$f":" ProjectCashflows!AP$193","v":0},{"$f":" ProjectCashflows!AQ$193","v":0},{"$f":" ProjectCashflows!AR$193","v":0},{"$f":" ProjectCashflows!AS$193","v":0},{"$f":" ProjectCashflows!AT$193","v":0},{"$f":" ProjectCashflows!AU$193","v":0},{"$f":" ProjectCashflows!AV$193","v":0},{"$f":" ProjectCashflows!AW$193","v":0},{"$f":" ProjectCashflows!AX$193","v":0}]
[null,null,null,null,{"$f":" Translate!E$14 & \": \" & E262","v":"Payback: Project cashflow before decommissioning fund: FID forward"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" IFERROR( AND( K264 > 0, J264 < 0 ) * (ABS(J264 / K262) + J267), 0)","v":0},0,0,0,0,0,0,0,4.2015437392795887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$14 & \": \" & E263","v":"Payback: Investors (Parent company + lender): FID forward"},null,{"$f":" Translate!E$358","v":"Years"},null,null,null,{"$f":" IFERROR( AND( K265 > 0, J265 < 0 ) * (ABS(J265 / K263) + J267), 0)","v":0},0,0,0,0,0,0,0,4.6365205798613234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E268","v":"Payback: Project cashflow before decommissioning fund: FID forward"},{"$f":" SUM(K268:AX268)","v":4.2015437392795887},{"$f":" Translate!E$360","v":"Production year"}]
[null,null,null,null,{"$f":" E269","v":"Payback: Investors (Parent company + lender): FID forward"},{"$f":" SUM(K269:AX269)","v":4.6365205798613234},{"$f":" Translate!E$360","v":"Production year"}]
[]
[null,{"$f":"Translate!$E$16 & \": \" & Inputs!F$84 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"Project participants: FID forward, real, NPV8"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$225","v":"Discount factor: FID forward, NPV8"},{"$f":" ProjectCashflows!F$225","v":0},{"$f":" ProjectCashflows!G$225","v":"factor"},{"$f":" ProjectCashflows!H$225","v":0},{"$f":" ProjectCashflows!I$225","v":0},{"$f":" ProjectCashflows!J$225","v":0},{"$f":" ProjectCashflows!K$225","v":0},{"$f":" ProjectCashflows!L$225","v":0},{"$f":" ProjectCashflows!M$225","v":0},{"$f":" ProjectCashflows!N$225","v":1},{"$f":" ProjectCashflows!O$225","v":0.92592592592592582},{"$f":" ProjectCashflows!P$225","v":0.85733882030178321},{"$f":" ProjectCashflows!Q$225","v":0.79383224102016958},{"$f":" ProjectCashflows!R$225","v":0.73502985279645328},{"$f":" ProjectCashflows!S$225","v":0.68058319703375303},{"$f":" ProjectCashflows!T$225","v":0.63016962688310452},{"$f":" ProjectCashflows!U$225","v":0.58349039526213387},{"$f":" ProjectCashflows!V$225","v":0.54026888450197574},{"$f":" ProjectCashflows!W$225","v":0.50024896713145905},{"$f":" ProjectCashflows!X$225","v":0.46319348808468425},{"$f":" ProjectCashflows!Y$225","v":0.42888285933767062},{"$f":" ProjectCashflows!Z$225","v":0.39711375864599124},{"$f":" ProjectCashflows!AA$225","v":0.36769792467221413},{"$f":" ProjectCashflows!AB$225","v":0.34046104136316119},{"$f":" ProjectCashflows!AC$225","v":0.31524170496588994},{"$f":" ProjectCashflows!AD$225","v":0.29189046756100923},{"$f":" ProjectCashflows!AE$225","v":0.27026895144537894},{"$f":" ProjectCashflows!AF$225","v":0.25024902911609154},{"$f":" ProjectCashflows!AG$225","v":0},{"$f":" ProjectCashflows!AH$225","v":0},{"$f":" ProjectCashflows!AI$225","v":0},{"$f":" ProjectCashflows!AJ$225","v":0},{"$f":" ProjectCashflows!AK$225","v":0},{"$f":" ProjectCashflows!AL$225","v":0},{"$f":" ProjectCashflows!AM$225","v":0},{"$f":" ProjectCashflows!AN$225","v":0},{"$f":" ProjectCashflows!AO$225","v":0},{"$f":" ProjectCashflows!AP$225","v":0},{"$f":" ProjectCashflows!AQ$225","v":0},{"$f":" ProjectCashflows!AR$225","v":0},{"$f":" ProjectCashflows!AS$225","v":0},{"$f":" ProjectCashflows!AT$225","v":0},{"$f":" ProjectCashflows!AU$225","v":0},{"$f":" ProjectCashflows!AV$225","v":0},{"$f":" ProjectCashflows!AW$225","v":0},{"$f":" ProjectCashflows!AX$225","v":0}]
[null,null,null,null,{"$f":" Inputs!E$59","v":"Short NPV label"},{"$f":" Inputs!F$59","v":"NPV8"},{"$f":" Inputs!G$59","v":"Label"}]
[]
[null,null,null,null,{"$f":" E224","v":"Project cashflow before decommissioning fund: FID forward"},null,{"$f":" G224 & \" \" & F$176","v":"US$ mn 2021 NPV8"},null,null,null,{"$f":" IFERROR( K224 * K$276, 0)","v":0},{"$f":" IFERROR( L224 * L$276, 0)","v":0},0,-50,-221.99074074074076,-26.684670781893004,115.70104912868972,107.13060104508304,99.195000967669486,91.847223118212497,85.043725109456005,78.744189916162952,72.911286959410162,67.510450888342717,62.509676748465502,57.879330322653225,44.169713201249728,34.897256739724021,24.234206069252789,19.447202401252234,13.851283761575669,-5.0049805823218305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net decommissioning cashflows: FID forward",null,"US$ mn 2021 NPV8",null,null,null,0,{"$f":" IFERROR( L225 * L$276, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-1.2646090003701433,-1.1479747643156712,-1.0420976437142981,-0.9459855153543012,-0.85873775903622096,-0.77953681829722288,-0.70764053948549666,-0.64237521739787273,5.0049805823218305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues excluding participation: FID forward",null,"US$ mn 2021 NPV8",null,null,null,0,0,0,0,0.68287037037037035,7.6008444787379963,14.761828361110613,13.753905505048225,17.628363891042476,29.176292462154198,30.391288524688903,31.632756039882135,29.289588925816798,26.674847377996361,24.707014499744837,22.884201644953247,17.439792959161537,13.085920260195504,8.9179979122140907,6.0105042421603798,4.3041988013610357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"State participation cashflows including share of loan: FID forward",null,"US$ mn 2021 NPV8",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues including participation: FID forward",null,"US$ mn 2021 NPV8",null,null,null,0,0,0,0,0.68287037037037035,7.6008444787379963,14.761828361110613,13.753905505048225,17.628363891042476,29.176292462154198,30.391288524688903,31.632756039882135,29.289588925816798,26.674847377996361,24.707014499744837,22.884201644953247,17.439792959161537,13.085920260195504,8.9179979122140907,6.0105042421603798,4.3041988013610357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow after fiscal regime: Parent company (excluding loan): FID forward",null,"US$ mn 2021 NPV8",null,null,null,0,0,0,-15.000000000000004,-60.63657407407409,25.728202160493815,38.76611193290254,39.670972345978811,35.295276034548323,22.919432790331104,20.611751708095809,47.111433876280813,43.621698033593368,39.570994509976217,36.654687484404995,33.953031033985674,25.783934726733897,20.952598720492301,14.536671338741471,12.72905761960636,8.9047097428167596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project loan cashflows net of state participation share, met by parent company: FID forward",null,"US$ mn 2021 NPV8",null,null,null,0,0,0,-34.999999999999993,-162.03703703703701,-60.013717421124809,62.173108834676547,53.705723194055999,46.271361042078702,39.751497865727195,34.040684876671321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IFERROR( AV230 * AV$276, 0)","v":0},0,0]
[null,null,null,null,"Investors (Parent company + lender): FID forward",null,"US$ mn 2021 NPV8",null,null,null,0,0,0,-50,-222.67361111111109,-34.285515260631001,100.9392207675791,93.376695540034802,81.566637076627032,62.670930656058303,54.652436584767123,47.111433876280813,43.621698033593368,39.570994509976217,36.654687484404995,33.953031033985674,25.783934726733897,20.952598720492301,14.536671338741471,12.72905761960636,8.9047097428167596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project benefits: FID forward",null,"US$ mn 2021 NPV8",null,null,null,0,0,0,0,9.4907407407407405,59.049211248285317,115.70104912868972,107.13060104508304,99.1950009676695,91.847223118212497,85.043725109456005,78.744189916162966,72.911286959410162,67.510450888342731,62.509676748465502,57.879330322653225,44.169713201249728,34.897256739724021,24.234206069252789,19.447202401252234,13.851283761575669,-5.0049805823218305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$444 &  \": \" & B274","v":"Check: Project participants: FID forward, real, NPV8"},null,{"$f":" G279","v":"US$ mn 2021 NPV8"},null,{"$f":" SUM(K289:AX289)","v":0},null,{"$f":" K279 + K280 - SUM(K283:K285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AD279 + AD280 - SUM(AD283:AD285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E289","v":"Check: Project participants: FID forward, real, NPV8"},{"$f":" MIN( 1, SUM(K290:AX290))","v":0},{"$f":" Translate!E$444","v":"Check"},null,{"$f":" SUM(K290:AX290)","v":0},null,{"$f":" IF( ABS( K289) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E279","v":"Total: Project cashflow before decommissioning fund: FID forward"},{"$f":" SUM(K279:AX279)","v":671.39180427224403},{"$f":" G279","v":"US$ mn 2021 NPV8"}]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E280","v":"Total: Net decommissioning cashflows: FID forward"},-2.3839766756493965,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E281","v":"Total: Government revenues excluding participation: FID forward"},298.94221625663874,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E282","v":"Total: State participation cashflows including share of loan: FID forward"},0,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E283","v":"Total: Government revenues including participation: FID forward"},298.94221625663874,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E284","v":"Total: Net cashflow after fiscal regime: Parent company (excluding loan): FID forward"},391.17398998490813,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E285","v":"Total: Project loan cashflows net of state participation share, met by parent company: FID forward"},-21.108378644952047,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E286","v":"Total: Investors (Parent company + lender): FID forward"},370.06561133995615,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$19 & \": \" & E287","v":"Total: Project benefits: FID forward"},1038.6071677839038,"US$ mn 2021 NPV8"]
[]
[null,null,null,null,{"$f":" Translate!E$444 & \": \" & Translate!$E$19 &  \": \" & B274","v":"Check: Total: Project participants: FID forward, real, NPV8"},{"$f":" IF( ABS(F292 + F293 - SUM(F296:F298)) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[null,{"$f":"Translate!$E$17  & \": \" & Inputs!F$84 & \", \" & Inputs!F$85 & \", \" & Inputs!F$59","v":"Government share metrics: FID forward, real, NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$435","v":"Average Effective Tax Rate (excl. participation)"},{"$f":" F294 / F292","v":0.4452574701603299},{"$f":" \"% \" & Inputs!F$85 &\", \" &  Inputs!F$84 &\", \" & $F$277","v":"% real, FID forward, NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$436","v":"Average Effective Tax Rate (incl. participation)"},{"$f":" F296 / F292","v":0.4452574701603299},{"$f":" \"% \" & Inputs!F$85 &\", \" &  Inputs!F$84 &\", \" & $F$277","v":"% real, FID forward, NPV8"}]
[null,null,null,null,{"$f":"Translate!E$510","v":"Government share of project benefits"},{"$f":" F296 / F300","v":0.28782991830732069},{"$f":" \"% \" & Inputs!F$85 &\", \" &  Inputs!F$84 &\", \" & $F$277","v":"% real, FID forward, NPV8"}]
[]
[]
[{"$f":"A1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$33","v":"Check: Cashflows: full-cycle, nominal"},{"$f":" F$33","v":0},{"$f":" G$33","v":"Check"}]
[null,null,null,null,{"$f":" E$45","v":"Check: Cashflows: full-cycle, nominal, Total"},{"$f":" F$45","v":0},{"$f":" G$45","v":"Check"}]
[null,null,null,null,{"$f":" E$99","v":"Check: Project cashflows: full-cycle, real, Total"},{"$f":" F$99","v":0},{"$f":" G$99","v":"Check"}]
[null,null,null,null,{"$f":" E$120","v":"Check: Unit analysis: full-cycle, real"},{"$f":" F$120","v":0},{"$f":" G$120","v":"Check"}]
[null,null,null,null,{"$f":" E$134","v":"Check: Cashflows: full-cycle, real"},{"$f":" F$134","v":0},{"$f":" G$134","v":"Check"}]
[null,null,null,null,{"$f":" E$146","v":"Check: Cashflows: full-cycle, real, Total"},{"$f":" F$146","v":0},{"$f":" G$146","v":"Check"}]
[null,null,null,null,{"$f":" E$189","v":"Check: Project participants: full-cycle, real, NPV8"},{"$f":" F$189","v":0},{"$f":" G$189","v":"Check"}]
[null,null,null,null,{"$f":" E$201","v":"Check: Project participants: full-cycle, real, NPV8, Total"},{"$f":" F$201","v":0},{"$f":" G$201","v":"Check"}]
[null,null,null,null,{"$f":" E$235","v":"Check: Cashflows: FID forward, real"},{"$f":" F$235","v":0},{"$f":" G$235","v":"Check"}]
[null,null,null,null,{"$f":" E$247","v":"Check: Cashflows: FID forward, real, Total"},{"$f":" F$247","v":0},{"$f":" G$247","v":"Check"}]
[null,null,null,null,{"$f":" E$290","v":"Check: Project participants: FID forward, real, NPV8"},{"$f":" F$290","v":0},{"$f":" G$290","v":"Check"}]
[null,null,null,null,{"$f":" E$302","v":"Check: Total: Project participants: FID forward, real, NPV8"},{"$f":" F$302","v":0},{"$f":" G$302","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},{"$f":" SUM(F311:F324)","v":0},{"$f":" Translate!E$444","v":"Check"}]

{"sheet":"Charts","index":10,"n_rows":154,"n_cols":50,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"},null,null,null,{"$f":" Track!$F$1","v":0},{"$f":" Track!$G$1","v":"Track changes"}]
[{"$f":"Translate!E39","v":"Government revenues"}]
[]
[null,null,null,null,{"$f":"Translate!$E$498","v":"Chart title"},{"$f":" A4","v":"Government revenues"}]
[null,null,null,null,{"$f":"Translate!$E$500","v":"Horizontal axis"},{"$f":" G10","v":"Years"}]
[null,null,null,null,{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},{"$f":" G13","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$48","v":"Model calendar years"},{"$f":" ProjectCashflows!F$48","v":0},{"$f":" ProjectCashflows!G$48","v":"Years"},{"$f":" ProjectCashflows!H$48","v":0},{"$f":" ProjectCashflows!I$48","v":0},{"$f":" ProjectCashflows!J$48","v":0},{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[]
[null,null,null,null,{"$f":" FiscalModel!E749","v":"Signature bonus"},{"$f":" FiscalModel!F749","v":0},{"$f":" FiscalModel!G749","v":"US$ mn 2021"},{"$f":" FiscalModel!H749","v":0},{"$f":" FiscalModel!I749","v":0},{"$f":" FiscalModel!J749","v":0},{"$f":" FiscalModel!K749","v":0},{"$f":" FiscalModel!L749","v":0},{"$f":" FiscalModel!M749","v":0},{"$f":" FiscalModel!N749","v":0},{"$f":" FiscalModel!O749","v":0},{"$f":" FiscalModel!P749","v":0},{"$f":" FiscalModel!Q749","v":0},{"$f":" FiscalModel!R749","v":0},{"$f":" FiscalModel!S749","v":0},{"$f":" FiscalModel!T749","v":0},{"$f":" FiscalModel!U749","v":0},{"$f":" FiscalModel!V749","v":0},{"$f":" FiscalModel!W749","v":0},{"$f":" FiscalModel!X749","v":0},{"$f":" FiscalModel!Y749","v":0},{"$f":" FiscalModel!Z749","v":0},{"$f":" FiscalModel!AA749","v":0},{"$f":" FiscalModel!AB749","v":0},{"$f":" FiscalModel!AC749","v":0},{"$f":" FiscalModel!AD749","v":0},{"$f":" FiscalModel!AE749","v":0},{"$f":" FiscalModel!AF749","v":0},{"$f":" FiscalModel!AG749","v":0},{"$f":" FiscalModel!AH749","v":0},{"$f":" FiscalModel!AI749","v":0},{"$f":" FiscalModel!AJ749","v":0},{"$f":" FiscalModel!AK749","v":0},{"$f":" FiscalModel!AL749","v":0},{"$f":" FiscalModel!AM749","v":0},{"$f":" FiscalModel!AN749","v":0},{"$f":" FiscalModel!AO749","v":0},{"$f":" FiscalModel!AP749","v":0},{"$f":" FiscalModel!AQ749","v":0},{"$f":" FiscalModel!AR749","v":0},{"$f":" FiscalModel!AS749","v":0},{"$f":" FiscalModel!AT749","v":0},{"$f":" FiscalModel!AU749","v":0},{"$f":" FiscalModel!AV749","v":0},{"$f":" FiscalModel!AW749","v":0},{"$f":" FiscalModel!AX749","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E750","v":"Royalty"},{"$f":" FiscalModel!F750","v":0},{"$f":" FiscalModel!G750","v":"US$ mn 2021"},{"$f":" FiscalModel!H750","v":0},{"$f":" FiscalModel!I750","v":147.5},{"$f":" FiscalModel!J750","v":0},{"$f":" FiscalModel!K750","v":0},{"$f":" FiscalModel!L750","v":0},{"$f":" FiscalModel!M750","v":0},{"$f":" FiscalModel!N750","v":0},{"$f":" FiscalModel!O750","v":0.73750000000000004},{"$f":" FiscalModel!P750","v":5.53125},{"$f":" FiscalModel!Q750","v":11.062500000000002},{"$f":" FiscalModel!R750","v":11.0625},{"$f":" FiscalModel!S750","v":11.0625},{"$f":" FiscalModel!T750","v":11.062500000000002},{"$f":" FiscalModel!U750","v":11.0625},{"$f":" FiscalModel!V750","v":11.0625},{"$f":" FiscalModel!W750","v":11.0625},{"$f":" FiscalModel!X750","v":11.0625},{"$f":" FiscalModel!Y750","v":11.062500000000002},{"$f":" FiscalModel!Z750","v":11.0625},{"$f":" FiscalModel!AA750","v":9.2187500000000018},{"$f":" FiscalModel!AB750","v":7.3750000000000009},{"$f":" FiscalModel!AC750","v":5.53125},{"$f":" FiscalModel!AD750","v":4.7937500000000002},{"$f":" FiscalModel!AE750","v":3.6875},{"$f":" FiscalModel!AF750","v":0},{"$f":" FiscalModel!AG750","v":0},{"$f":" FiscalModel!AH750","v":0},{"$f":" FiscalModel!AI750","v":0},{"$f":" FiscalModel!AJ750","v":0},{"$f":" FiscalModel!AK750","v":0},{"$f":" FiscalModel!AL750","v":0},{"$f":" FiscalModel!AM750","v":0},{"$f":" FiscalModel!AN750","v":0},{"$f":" FiscalModel!AO750","v":0},{"$f":" FiscalModel!AP750","v":0},{"$f":" FiscalModel!AQ750","v":0},{"$f":" FiscalModel!AR750","v":0},{"$f":" FiscalModel!AS750","v":0},{"$f":" FiscalModel!AT750","v":0},{"$f":" FiscalModel!AU750","v":0},{"$f":" FiscalModel!AV750","v":0},{"$f":" FiscalModel!AW750","v":0},{"$f":" FiscalModel!AX750","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E751","v":"Carbon tax"},{"$f":" FiscalModel!F751","v":0},{"$f":" FiscalModel!G751","v":"US$ mn 2021"},{"$f":" FiscalModel!H751","v":0},{"$f":" FiscalModel!I751","v":0},{"$f":" FiscalModel!J751","v":0},{"$f":" FiscalModel!K751","v":0},{"$f":" FiscalModel!L751","v":0},{"$f":" FiscalModel!M751","v":0},{"$f":" FiscalModel!N751","v":0},{"$f":" FiscalModel!O751","v":0},{"$f":" FiscalModel!P751","v":0},{"$f":" FiscalModel!Q751","v":0},{"$f":" FiscalModel!R751","v":0},{"$f":" FiscalModel!S751","v":0},{"$f":" FiscalModel!T751","v":0},{"$f":" FiscalModel!U751","v":0},{"$f":" FiscalModel!V751","v":0},{"$f":" FiscalModel!W751","v":0},{"$f":" FiscalModel!X751","v":0},{"$f":" FiscalModel!Y751","v":0},{"$f":" FiscalModel!Z751","v":0},{"$f":" FiscalModel!AA751","v":0},{"$f":" FiscalModel!AB751","v":0},{"$f":" FiscalModel!AC751","v":0},{"$f":" FiscalModel!AD751","v":0},{"$f":" FiscalModel!AE751","v":0},{"$f":" FiscalModel!AF751","v":0},{"$f":" FiscalModel!AG751","v":0},{"$f":" FiscalModel!AH751","v":0},{"$f":" FiscalModel!AI751","v":0},{"$f":" FiscalModel!AJ751","v":0},{"$f":" FiscalModel!AK751","v":0},{"$f":" FiscalModel!AL751","v":0},{"$f":" FiscalModel!AM751","v":0},{"$f":" FiscalModel!AN751","v":0},{"$f":" FiscalModel!AO751","v":0},{"$f":" FiscalModel!AP751","v":0},{"$f":" FiscalModel!AQ751","v":0},{"$f":" FiscalModel!AR751","v":0},{"$f":" FiscalModel!AS751","v":0},{"$f":" FiscalModel!AT751","v":0},{"$f":" FiscalModel!AU751","v":0},{"$f":" FiscalModel!AV751","v":0},{"$f":" FiscalModel!AW751","v":0},{"$f":" FiscalModel!AX751","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E752","v":"CIT: Mining company"},{"$f":" FiscalModel!F752","v":0},{"$f":" FiscalModel!G752","v":"US$ mn 2021"},{"$f":" FiscalModel!H752","v":0},{"$f":" FiscalModel!I752","v":362.41177277536571},{"$f":" FiscalModel!J752","v":0},{"$f":" FiscalModel!K752","v":0},{"$f":" FiscalModel!L752","v":0},{"$f":" FiscalModel!M752","v":0},{"$f":" FiscalModel!N752","v":0},{"$f":" FiscalModel!O752","v":0},{"$f":" FiscalModel!P752","v":0},{"$f":" FiscalModel!Q752","v":0},{"$f":" FiscalModel!R752","v":0},{"$f":" FiscalModel!S752","v":7.8619013256185006},{"$f":" FiscalModel!T752","v":30.401228446335146},{"$f":" FiscalModel!U752","v":36.708502880782994},{"$f":" FiscalModel!V752","v":37.798637542993923},{"$f":" FiscalModel!W752","v":37.798637542993923},{"$f":" FiscalModel!X752","v":37.034182667844838},{"$f":" FiscalModel!Y752","v":37.049171979122292},{"$f":" FiscalModel!Z752","v":37.063867382335445},{"$f":" FiscalModel!AA752","v":30.419524640387579},{"$f":" FiscalModel!AB752","v":24.222899403183778},{"$f":" FiscalModel!AC752","v":18.017212896121233},{"$f":" FiscalModel!AD752","v":15.797892791157951},{"$f":" FiscalModel!AE752","v":12.238113276488066},{"$f":" FiscalModel!AF752","v":0},{"$f":" FiscalModel!AG752","v":0},{"$f":" FiscalModel!AH752","v":0},{"$f":" FiscalModel!AI752","v":0},{"$f":" FiscalModel!AJ752","v":0},{"$f":" FiscalModel!AK752","v":0},{"$f":" FiscalModel!AL752","v":0},{"$f":" FiscalModel!AM752","v":0},{"$f":" FiscalModel!AN752","v":0},{"$f":" FiscalModel!AO752","v":0},{"$f":" FiscalModel!AP752","v":0},{"$f":" FiscalModel!AQ752","v":0},{"$f":" FiscalModel!AR752","v":0},{"$f":" FiscalModel!AS752","v":0},{"$f":" FiscalModel!AT752","v":0},{"$f":" FiscalModel!AU752","v":0},{"$f":" FiscalModel!AV752","v":0},{"$f":" FiscalModel!AW752","v":0},{"$f":" FiscalModel!AX752","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E753","v":"RRT: Mining company"},{"$f":" FiscalModel!F753","v":0},{"$f":" FiscalModel!G753","v":"US$ mn 2021"},{"$f":" FiscalModel!H753","v":0},{"$f":" FiscalModel!I753","v":0},{"$f":" FiscalModel!J753","v":0},{"$f":" FiscalModel!K753","v":0},{"$f":" FiscalModel!L753","v":0},{"$f":" FiscalModel!M753","v":0},{"$f":" FiscalModel!N753","v":0},{"$f":" FiscalModel!O753","v":0},{"$f":" FiscalModel!P753","v":0},{"$f":" FiscalModel!Q753","v":0},{"$f":" FiscalModel!R753","v":0},{"$f":" FiscalModel!S753","v":0},{"$f":" FiscalModel!T753","v":0},{"$f":" FiscalModel!U753","v":0},{"$f":" FiscalModel!V753","v":0},{"$f":" FiscalModel!W753","v":0},{"$f":" FiscalModel!X753","v":0},{"$f":" FiscalModel!Y753","v":0},{"$f":" FiscalModel!Z753","v":0},{"$f":" FiscalModel!AA753","v":0},{"$f":" FiscalModel!AB753","v":0},{"$f":" FiscalModel!AC753","v":0},{"$f":" FiscalModel!AD753","v":0},{"$f":" FiscalModel!AE753","v":0},{"$f":" FiscalModel!AF753","v":0},{"$f":" FiscalModel!AG753","v":0},{"$f":" FiscalModel!AH753","v":0},{"$f":" FiscalModel!AI753","v":0},{"$f":" FiscalModel!AJ753","v":0},{"$f":" FiscalModel!AK753","v":0},{"$f":" FiscalModel!AL753","v":0},{"$f":" FiscalModel!AM753","v":0},{"$f":" FiscalModel!AN753","v":0},{"$f":" FiscalModel!AO753","v":0},{"$f":" FiscalModel!AP753","v":0},{"$f":" FiscalModel!AQ753","v":0},{"$f":" FiscalModel!AR753","v":0},{"$f":" FiscalModel!AS753","v":0},{"$f":" FiscalModel!AT753","v":0},{"$f":" FiscalModel!AU753","v":0},{"$f":" FiscalModel!AV753","v":0},{"$f":" FiscalModel!AW753","v":0},{"$f":" FiscalModel!AX753","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E754","v":"Dividend withholding tax"},{"$f":" FiscalModel!F754","v":0},{"$f":" FiscalModel!G754","v":"US$ mn 2021"},{"$f":" FiscalModel!H754","v":0},{"$f":" FiscalModel!I754","v":95.722174595619009},{"$f":" FiscalModel!J754","v":0},{"$f":" FiscalModel!K754","v":0},{"$f":" FiscalModel!L754","v":0},{"$f":" FiscalModel!M754","v":0},{"$f":" FiscalModel!N754","v":0},{"$f":" FiscalModel!O754","v":0},{"$f":" FiscalModel!P754","v":3.3343749999999988},{"$f":" FiscalModel!Q754","v":5.4260151550245039},{"$f":" FiscalModel!R754","v":5.9968799899077201},{"$f":" FiscalModel!S754","v":5.7622600062186704},{"$f":" FiscalModel!T754","v":4.0411399323796893},{"$f":" FiscalModel!U754","v":3.9249911443769259},{"$f":" FiscalModel!V754","v":9.6888862457006049},{"$f":" FiscalModel!W754","v":9.6888862457006102},{"$f":" FiscalModel!X754","v":9.4923121349479906},{"$f":" FiscalModel!Y754","v":9.4961665292764739},{"$f":" FiscalModel!Z754","v":9.4999453472455748},{"$f":" FiscalModel!AA754","v":7.7914000707446958},{"$f":" FiscalModel!AB754","v":6.8379821526065729},{"$f":" FiscalModel!AC754","v":4.7409346414889759},{"$f":" FiscalModel!AD754","v":0},{"$f":" FiscalModel!AE754","v":0},{"$f":" FiscalModel!AF754","v":0},{"$f":" FiscalModel!AG754","v":0},{"$f":" FiscalModel!AH754","v":0},{"$f":" FiscalModel!AI754","v":0},{"$f":" FiscalModel!AJ754","v":0},{"$f":" FiscalModel!AK754","v":0},{"$f":" FiscalModel!AL754","v":0},{"$f":" FiscalModel!AM754","v":0},{"$f":" FiscalModel!AN754","v":0},{"$f":" FiscalModel!AO754","v":0},{"$f":" FiscalModel!AP754","v":0},{"$f":" FiscalModel!AQ754","v":0},{"$f":" FiscalModel!AR754","v":0},{"$f":" FiscalModel!AS754","v":0},{"$f":" FiscalModel!AT754","v":0},{"$f":" FiscalModel!AU754","v":0},{"$f":" FiscalModel!AV754","v":0},{"$f":" FiscalModel!AW754","v":0},{"$f":" FiscalModel!AX754","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E755","v":"Interest withholding tax"},{"$f":" FiscalModel!F755","v":0},{"$f":" FiscalModel!G755","v":"US$ mn 2021"},{"$f":" FiscalModel!H755","v":0},{"$f":" FiscalModel!I755","v":6.158557237434052},{"$f":" FiscalModel!J755","v":0},{"$f":" FiscalModel!K755","v":0},{"$f":" FiscalModel!L755","v":0},{"$f":" FiscalModel!M755","v":0},{"$f":" FiscalModel!N755","v":0},{"$f":" FiscalModel!O755","v":0},{"$f":" FiscalModel!P755","v":0},{"$f":" FiscalModel!Q755","v":2.1071371734068678},{"$f":" FiscalModel!R755","v":1.6526566065936219},{"$f":" FiscalModel!S755","v":1.2151886813188395},{"$f":" FiscalModel!T755","v":0.7942409681822481},{"$f":" FiscalModel!U755","v":0.38933380793247452},{"$f":" FiscalModel!V755","v":0},{"$f":" FiscalModel!W755","v":0},{"$f":" FiscalModel!X755","v":0},{"$f":" FiscalModel!Y755","v":0},{"$f":" FiscalModel!Z755","v":0},{"$f":" FiscalModel!AA755","v":0},{"$f":" FiscalModel!AB755","v":0},{"$f":" FiscalModel!AC755","v":0},{"$f":" FiscalModel!AD755","v":0},{"$f":" FiscalModel!AE755","v":0},{"$f":" FiscalModel!AF755","v":0},{"$f":" FiscalModel!AG755","v":0},{"$f":" FiscalModel!AH755","v":0},{"$f":" FiscalModel!AI755","v":0},{"$f":" FiscalModel!AJ755","v":0},{"$f":" FiscalModel!AK755","v":0},{"$f":" FiscalModel!AL755","v":0},{"$f":" FiscalModel!AM755","v":0},{"$f":" FiscalModel!AN755","v":0},{"$f":" FiscalModel!AO755","v":0},{"$f":" FiscalModel!AP755","v":0},{"$f":" FiscalModel!AQ755","v":0},{"$f":" FiscalModel!AR755","v":0},{"$f":" FiscalModel!AS755","v":0},{"$f":" FiscalModel!AT755","v":0},{"$f":" FiscalModel!AU755","v":0},{"$f":" FiscalModel!AV755","v":0},{"$f":" FiscalModel!AW755","v":0},{"$f":" FiscalModel!AX755","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E756","v":"VAT cashflow: government"},{"$f":" FiscalModel!F756","v":0},{"$f":" FiscalModel!G756","v":"US$ mn 2021"},{"$f":" FiscalModel!H756","v":0},{"$f":" FiscalModel!I756","v":0},{"$f":" FiscalModel!J756","v":0},{"$f":" FiscalModel!K756","v":0},{"$f":" FiscalModel!L756","v":0},{"$f":" FiscalModel!M756","v":0},{"$f":" FiscalModel!N756","v":0},{"$f":" FiscalModel!O756","v":0},{"$f":" FiscalModel!P756","v":0},{"$f":" FiscalModel!Q756","v":0},{"$f":" FiscalModel!R756","v":0},{"$f":" FiscalModel!S756","v":0},{"$f":" FiscalModel!T756","v":0},{"$f":" FiscalModel!U756","v":0},{"$f":" FiscalModel!V756","v":0},{"$f":" FiscalModel!W756","v":0},{"$f":" FiscalModel!X756","v":0},{"$f":" FiscalModel!Y756","v":0},{"$f":" FiscalModel!Z756","v":0},{"$f":" FiscalModel!AA756","v":0},{"$f":" FiscalModel!AB756","v":0},{"$f":" FiscalModel!AC756","v":0},{"$f":" FiscalModel!AD756","v":0},{"$f":" FiscalModel!AE756","v":0},{"$f":" FiscalModel!AF756","v":0},{"$f":" FiscalModel!AG756","v":0},{"$f":" FiscalModel!AH756","v":0},{"$f":" FiscalModel!AI756","v":0},{"$f":" FiscalModel!AJ756","v":0},{"$f":" FiscalModel!AK756","v":0},{"$f":" FiscalModel!AL756","v":0},{"$f":" FiscalModel!AM756","v":0},{"$f":" FiscalModel!AN756","v":0},{"$f":" FiscalModel!AO756","v":0},{"$f":" FiscalModel!AP756","v":0},{"$f":" FiscalModel!AQ756","v":0},{"$f":" FiscalModel!AR756","v":0},{"$f":" FiscalModel!AS756","v":0},{"$f":" FiscalModel!AT756","v":0},{"$f":" FiscalModel!AU756","v":0},{"$f":" FiscalModel!AV756","v":0},{"$f":" FiscalModel!AW756","v":0},{"$f":" FiscalModel!AX756","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E757","v":"Government revenues excluding participation"},{"$f":" FiscalModel!F757","v":0},{"$f":" FiscalModel!G757","v":"US$ mn 2021"},{"$f":" FiscalModel!H757","v":0},{"$f":" FiscalModel!I757","v":611.79250460841877},{"$f":" FiscalModel!J757","v":0},{"$f":" FiscalModel!K757","v":0},{"$f":" FiscalModel!L757","v":0},{"$f":" FiscalModel!M757","v":0},{"$f":" FiscalModel!N757","v":0},{"$f":" FiscalModel!O757","v":0.73750000000000004},{"$f":" FiscalModel!P757","v":8.8656249999999979},{"$f":" FiscalModel!Q757","v":18.595652328431374},{"$f":" FiscalModel!R757","v":18.712036596501342},{"$f":" FiscalModel!S757","v":25.901850013156011},{"$f":" FiscalModel!T757","v":46.299109346897083},{"$f":" FiscalModel!U757","v":52.085327833092393},{"$f":" FiscalModel!V757","v":58.550023788694531},{"$f":" FiscalModel!W757","v":58.550023788694531},{"$f":" FiscalModel!X757","v":57.588994802792826},{"$f":" FiscalModel!Y757","v":57.607838508398764},{"$f":" FiscalModel!Z757","v":57.626312729581016},{"$f":" FiscalModel!AA757","v":47.429674711132272},{"$f":" FiscalModel!AB757","v":38.435881555790353},{"$f":" FiscalModel!AC757","v":28.28939753761021},{"$f":" FiscalModel!AD757","v":20.591642791157952},{"$f":" FiscalModel!AE757","v":15.925613276488066},{"$f":" FiscalModel!AF757","v":0},{"$f":" FiscalModel!AG757","v":0},{"$f":" FiscalModel!AH757","v":0},{"$f":" FiscalModel!AI757","v":0},{"$f":" FiscalModel!AJ757","v":0},{"$f":" FiscalModel!AK757","v":0},{"$f":" FiscalModel!AL757","v":0},{"$f":" FiscalModel!AM757","v":0},{"$f":" FiscalModel!AN757","v":0},{"$f":" FiscalModel!AO757","v":0},{"$f":" FiscalModel!AP757","v":0},{"$f":" FiscalModel!AQ757","v":0},{"$f":" FiscalModel!AR757","v":0},{"$f":" FiscalModel!AS757","v":0},{"$f":" FiscalModel!AT757","v":0},{"$f":" FiscalModel!AU757","v":0},{"$f":" FiscalModel!AV757","v":0},{"$f":" FiscalModel!AW757","v":0},{"$f":" FiscalModel!AX757","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E758","v":"State participation cashflows including share of loan"},{"$f":" FiscalModel!F758","v":0},{"$f":" FiscalModel!G758","v":"US$ mn 2021"},{"$f":" FiscalModel!H758","v":0},{"$f":" FiscalModel!I758","v":0},{"$f":" FiscalModel!J758","v":0},{"$f":" FiscalModel!K758","v":0},{"$f":" FiscalModel!L758","v":0},{"$f":" FiscalModel!M758","v":0},{"$f":" FiscalModel!N758","v":0},{"$f":" FiscalModel!O758","v":0},{"$f":" FiscalModel!P758","v":0},{"$f":" FiscalModel!Q758","v":0},{"$f":" FiscalModel!R758","v":0},{"$f":" FiscalModel!S758","v":0},{"$f":" FiscalModel!T758","v":0},{"$f":" FiscalModel!U758","v":0},{"$f":" FiscalModel!V758","v":0},{"$f":" FiscalModel!W758","v":0},{"$f":" FiscalModel!X758","v":0},{"$f":" FiscalModel!Y758","v":0},{"$f":" FiscalModel!Z758","v":0},{"$f":" FiscalModel!AA758","v":0},{"$f":" FiscalModel!AB758","v":0},{"$f":" FiscalModel!AC758","v":0},{"$f":" FiscalModel!AD758","v":0},{"$f":" FiscalModel!AE758","v":0},{"$f":" FiscalModel!AF758","v":0},{"$f":" FiscalModel!AG758","v":0},{"$f":" FiscalModel!AH758","v":0},{"$f":" FiscalModel!AI758","v":0},{"$f":" FiscalModel!AJ758","v":0},{"$f":" FiscalModel!AK758","v":0},{"$f":" FiscalModel!AL758","v":0},{"$f":" FiscalModel!AM758","v":0},{"$f":" FiscalModel!AN758","v":0},{"$f":" FiscalModel!AO758","v":0},{"$f":" FiscalModel!AP758","v":0},{"$f":" FiscalModel!AQ758","v":0},{"$f":" FiscalModel!AR758","v":0},{"$f":" FiscalModel!AS758","v":0},{"$f":" FiscalModel!AT758","v":0},{"$f":" FiscalModel!AU758","v":0},{"$f":" FiscalModel!AV758","v":0},{"$f":" FiscalModel!AW758","v":0},{"$f":" FiscalModel!AX758","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E759","v":"Government revenues including participation"},{"$f":" FiscalModel!F759","v":0},{"$f":" FiscalModel!G759","v":"US$ mn 2021"},{"$f":" FiscalModel!H759","v":0},{"$f":" FiscalModel!I759","v":611.79250460841877},{"$f":" FiscalModel!J759","v":0},{"$f":" FiscalModel!K759","v":0},{"$f":" FiscalModel!L759","v":0},{"$f":" FiscalModel!M759","v":0},{"$f":" FiscalModel!N759","v":0},{"$f":" FiscalModel!O759","v":0.73750000000000004},{"$f":" FiscalModel!P759","v":8.8656249999999979},{"$f":" FiscalModel!Q759","v":18.595652328431374},{"$f":" FiscalModel!R759","v":18.712036596501342},{"$f":" FiscalModel!S759","v":25.901850013156011},{"$f":" FiscalModel!T759","v":46.299109346897083},{"$f":" FiscalModel!U759","v":52.085327833092393},{"$f":" FiscalModel!V759","v":58.550023788694531},{"$f":" FiscalModel!W759","v":58.550023788694531},{"$f":" FiscalModel!X759","v":57.588994802792826},{"$f":" FiscalModel!Y759","v":57.607838508398764},{"$f":" FiscalModel!Z759","v":57.626312729581016},{"$f":" FiscalModel!AA759","v":47.429674711132272},{"$f":" FiscalModel!AB759","v":38.435881555790353},{"$f":" FiscalModel!AC759","v":28.28939753761021},{"$f":" FiscalModel!AD759","v":20.591642791157952},{"$f":" FiscalModel!AE759","v":15.925613276488066},{"$f":" FiscalModel!AF759","v":0},{"$f":" FiscalModel!AG759","v":0},{"$f":" FiscalModel!AH759","v":0},{"$f":" FiscalModel!AI759","v":0},{"$f":" FiscalModel!AJ759","v":0},{"$f":" FiscalModel!AK759","v":0},{"$f":" FiscalModel!AL759","v":0},{"$f":" FiscalModel!AM759","v":0},{"$f":" FiscalModel!AN759","v":0},{"$f":" FiscalModel!AO759","v":0},{"$f":" FiscalModel!AP759","v":0},{"$f":" FiscalModel!AQ759","v":0},{"$f":" FiscalModel!AR759","v":0},{"$f":" FiscalModel!AS759","v":0},{"$f":" FiscalModel!AT759","v":0},{"$f":" FiscalModel!AU759","v":0},{"$f":" FiscalModel!AV759","v":0},{"$f":" FiscalModel!AW759","v":0},{"$f":" FiscalModel!AX759","v":0}]
[]
[null,{"$f":" Translate!E$626","v":"For chart"}]
[null,null,null,null,{"$f":" E12","v":"Signature bonus"},0,"US$ mn 2021",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E13","v":"Royalty"},0,"US$ mn 2021",0,147.5,0,0,0,0,0,0.73750000000000004,5.53125,11.062500000000002,11.0625,11.0625,11.062500000000002,11.0625,11.0625,11.0625,11.0625,11.062500000000002,11.0625,9.2187500000000018,7.3750000000000009,5.53125,4.7937500000000002,3.6875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E14","v":"Carbon tax"},0,"US$ mn 2021",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E15","v":"CIT: Mining company"},0,"US$ mn 2021",0,362.41177277536571,0,0,0,0,0,0,0,0,0,7.8619013256185006,30.401228446335146,36.708502880782994,37.798637542993923,37.798637542993923,37.034182667844838,37.049171979122292,37.063867382335445,30.419524640387579,24.222899403183778,18.017212896121233,15.797892791157951,12.238113276488066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E16","v":"RRT: Mining company"},0,"US$ mn 2021",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E17","v":"Dividend withholding tax"},0,"US$ mn 2021",0,95.722174595619009,0,0,0,0,0,0,3.3343749999999988,5.4260151550245039,5.9968799899077201,5.7622600062186704,4.0411399323796893,3.9249911443769259,9.6888862457006049,9.6888862457006102,9.4923121349479906,9.4961665292764739,9.4999453472455748,7.7914000707446958,6.8379821526065729,4.7409346414889759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E18","v":"Interest withholding tax"},0,"US$ mn 2021",0,6.158557237434052,0,0,0,0,0,0,0,2.1071371734068678,1.6526566065936219,1.2151886813188395,0.7942409681822481,0.38933380793247452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E19","v":"VAT cashflow: government"},0,"US$ mn 2021",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E21","v":"State participation cashflows including share of loan"},0,"US$ mn 2021",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":" \"% \" & Translate!E$19","v":"% Total"}]
[null,null,null,null,{"$f":" E12","v":"Signature bonus"},{"$f":" SUM( K12:AX12)","v":0},{"$f":" F60 / $F$69","v":0}]
[null,null,null,null,"Royalty",147.5,0.24109481382811024]
[null,null,null,null,"Carbon tax",0,0]
[null,null,null,null,"CIT: Mining company",362.41177277536571,0.59237694160265886]
[null,null,null,null,"RRT: Mining company",0,0]
[null,null,null,null,"Dividend withholding tax",95.722174595619009,0.15646182958205171]
[null,null,null,null,"Interest withholding tax",6.158557237434052,1.0066414987179143E-2]
[null,null,null,null,{"$f":" E19","v":"VAT cashflow: government"},{"$f":" SUM( K19:AX19)","v":0},{"$f":" F67 / $F$69","v":0}]
[null,null,null,null,{"$f":" E21","v":"State participation cashflows including share of loan"},{"$f":" SUM( K21:AX21)","v":0},{"$f":" F68 / $F$69","v":0}]
[null,null,null,null,{"$f":" E22","v":"Government revenues including participation"},{"$f":" SUM( K22:AX22)","v":611.79250460841877},{"$f":" F69 / $F$69","v":1}]
[]
[{"$f":"Translate!E310","v":"Project revenues and costs"}]
[]
[null,null,null,null,{"$f":"Translate!$E$498","v":"Chart title"},{"$f":" A71","v":"Project revenues and costs"}]
[null,null,null,null,{"$f":"Translate!$E$500","v":"Horizontal axis"},{"$f":" G78","v":"Years"}]
[null,null,null,null,{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},{"$f":" G80","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$48","v":"Model calendar years"},{"$f":" ProjectCashflows!F$48","v":0},{"$f":" ProjectCashflows!G$48","v":"Years"},{"$f":" ProjectCashflows!H$48","v":0},{"$f":" ProjectCashflows!I$48","v":0},{"$f":" ProjectCashflows!J$48","v":0},{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$167","v":"Sales revenues: net, after ELT"},{"$f":" ProjectCashflows!F$167","v":0},{"$f":" ProjectCashflows!G$167","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$167","v":0},{"$f":" ProjectCashflows!I$167","v":2950},{"$f":" ProjectCashflows!J$167","v":0},{"$f":" ProjectCashflows!K$167","v":0},{"$f":" ProjectCashflows!L$167","v":0},{"$f":" ProjectCashflows!M$167","v":0},{"$f":" ProjectCashflows!N$167","v":0},{"$f":" ProjectCashflows!O$167","v":14.75},{"$f":" ProjectCashflows!P$167","v":110.625},{"$f":" ProjectCashflows!Q$167","v":221.25},{"$f":" ProjectCashflows!R$167","v":221.25},{"$f":" ProjectCashflows!S$167","v":221.25},{"$f":" ProjectCashflows!T$167","v":221.25},{"$f":" ProjectCashflows!U$167","v":221.25},{"$f":" ProjectCashflows!V$167","v":221.25},{"$f":" ProjectCashflows!W$167","v":221.25},{"$f":" ProjectCashflows!X$167","v":221.25},{"$f":" ProjectCashflows!Y$167","v":221.25},{"$f":" ProjectCashflows!Z$167","v":221.25},{"$f":" ProjectCashflows!AA$167","v":184.375},{"$f":" ProjectCashflows!AB$167","v":147.5},{"$f":" ProjectCashflows!AC$167","v":110.625},{"$f":" ProjectCashflows!AD$167","v":95.875},{"$f":" ProjectCashflows!AE$167","v":73.75},{"$f":" ProjectCashflows!AF$167","v":0},{"$f":" ProjectCashflows!AG$167","v":0},{"$f":" ProjectCashflows!AH$167","v":0},{"$f":" ProjectCashflows!AI$167","v":0},{"$f":" ProjectCashflows!AJ$167","v":0},{"$f":" ProjectCashflows!AK$167","v":0},{"$f":" ProjectCashflows!AL$167","v":0},{"$f":" ProjectCashflows!AM$167","v":0},{"$f":" ProjectCashflows!AN$167","v":0},{"$f":" ProjectCashflows!AO$167","v":0},{"$f":" ProjectCashflows!AP$167","v":0},{"$f":" ProjectCashflows!AQ$167","v":0},{"$f":" ProjectCashflows!AR$167","v":0},{"$f":" ProjectCashflows!AS$167","v":0},{"$f":" ProjectCashflows!AT$167","v":0},{"$f":" ProjectCashflows!AU$167","v":0},{"$f":" ProjectCashflows!AV$167","v":0},{"$f":" ProjectCashflows!AW$167","v":0},{"$f":" ProjectCashflows!AX$167","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$169","v":"Exploration costs, after ELT"},{"$f":" ProjectCashflows!F$169","v":0},{"$f":" ProjectCashflows!G$169","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$169","v":0},{"$f":" ProjectCashflows!I$169","v":30},{"$f":" ProjectCashflows!J$169","v":0},{"$f":" ProjectCashflows!K$169","v":10},{"$f":" ProjectCashflows!L$169","v":10},{"$f":" ProjectCashflows!M$169","v":10},{"$f":" ProjectCashflows!N$169","v":0},{"$f":" ProjectCashflows!O$169","v":0},{"$f":" ProjectCashflows!P$169","v":0},{"$f":" ProjectCashflows!Q$169","v":0},{"$f":" ProjectCashflows!R$169","v":0},{"$f":" ProjectCashflows!S$169","v":0},{"$f":" ProjectCashflows!T$169","v":0},{"$f":" ProjectCashflows!U$169","v":0},{"$f":" ProjectCashflows!V$169","v":0},{"$f":" ProjectCashflows!W$169","v":0},{"$f":" ProjectCashflows!X$169","v":0},{"$f":" ProjectCashflows!Y$169","v":0},{"$f":" ProjectCashflows!Z$169","v":0},{"$f":" ProjectCashflows!AA$169","v":0},{"$f":" ProjectCashflows!AB$169","v":0},{"$f":" ProjectCashflows!AC$169","v":0},{"$f":" ProjectCashflows!AD$169","v":0},{"$f":" ProjectCashflows!AE$169","v":0},{"$f":" ProjectCashflows!AF$169","v":0},{"$f":" ProjectCashflows!AG$169","v":0},{"$f":" ProjectCashflows!AH$169","v":0},{"$f":" ProjectCashflows!AI$169","v":0},{"$f":" ProjectCashflows!AJ$169","v":0},{"$f":" ProjectCashflows!AK$169","v":0},{"$f":" ProjectCashflows!AL$169","v":0},{"$f":" ProjectCashflows!AM$169","v":0},{"$f":" ProjectCashflows!AN$169","v":0},{"$f":" ProjectCashflows!AO$169","v":0},{"$f":" ProjectCashflows!AP$169","v":0},{"$f":" ProjectCashflows!AQ$169","v":0},{"$f":" ProjectCashflows!AR$169","v":0},{"$f":" ProjectCashflows!AS$169","v":0},{"$f":" ProjectCashflows!AT$169","v":0},{"$f":" ProjectCashflows!AU$169","v":0},{"$f":" ProjectCashflows!AV$169","v":0},{"$f":" ProjectCashflows!AW$169","v":0},{"$f":" ProjectCashflows!AX$169","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$170","v":"Development costs, after ELT"},{"$f":" ProjectCashflows!F$170","v":0},{"$f":" ProjectCashflows!G$170","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$170","v":0},{"$f":" ProjectCashflows!I$170","v":400},{"$f":" ProjectCashflows!J$170","v":0},{"$f":" ProjectCashflows!K$170","v":0},{"$f":" ProjectCashflows!L$170","v":0},{"$f":" ProjectCashflows!M$170","v":0},{"$f":" ProjectCashflows!N$170","v":50},{"$f":" ProjectCashflows!O$170","v":250},{"$f":" ProjectCashflows!P$170","v":100},{"$f":" ProjectCashflows!Q$170","v":0},{"$f":" ProjectCashflows!R$170","v":0},{"$f":" ProjectCashflows!S$170","v":0},{"$f":" ProjectCashflows!T$170","v":0},{"$f":" ProjectCashflows!U$170","v":0},{"$f":" ProjectCashflows!V$170","v":0},{"$f":" ProjectCashflows!W$170","v":0},{"$f":" ProjectCashflows!X$170","v":0},{"$f":" ProjectCashflows!Y$170","v":0},{"$f":" ProjectCashflows!Z$170","v":0},{"$f":" ProjectCashflows!AA$170","v":0},{"$f":" ProjectCashflows!AB$170","v":0},{"$f":" ProjectCashflows!AC$170","v":0},{"$f":" ProjectCashflows!AD$170","v":0},{"$f":" ProjectCashflows!AE$170","v":0},{"$f":" ProjectCashflows!AF$170","v":0},{"$f":" ProjectCashflows!AG$170","v":0},{"$f":" ProjectCashflows!AH$170","v":0},{"$f":" ProjectCashflows!AI$170","v":0},{"$f":" ProjectCashflows!AJ$170","v":0},{"$f":" ProjectCashflows!AK$170","v":0},{"$f":" ProjectCashflows!AL$170","v":0},{"$f":" ProjectCashflows!AM$170","v":0},{"$f":" ProjectCashflows!AN$170","v":0},{"$f":" ProjectCashflows!AO$170","v":0},{"$f":" ProjectCashflows!AP$170","v":0},{"$f":" ProjectCashflows!AQ$170","v":0},{"$f":" ProjectCashflows!AR$170","v":0},{"$f":" ProjectCashflows!AS$170","v":0},{"$f":" ProjectCashflows!AT$170","v":0},{"$f":" ProjectCashflows!AU$170","v":0},{"$f":" ProjectCashflows!AV$170","v":0},{"$f":" ProjectCashflows!AW$170","v":0},{"$f":" ProjectCashflows!AX$170","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$171","v":"Replacement capital costs, after ELT"},{"$f":" ProjectCashflows!F$171","v":0},{"$f":" ProjectCashflows!G$171","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$171","v":0},{"$f":" ProjectCashflows!I$171","v":96},{"$f":" ProjectCashflows!J$171","v":0},{"$f":" ProjectCashflows!K$171","v":0},{"$f":" ProjectCashflows!L$171","v":0},{"$f":" ProjectCashflows!M$171","v":0},{"$f":" ProjectCashflows!N$171","v":0},{"$f":" ProjectCashflows!O$171","v":0},{"$f":" ProjectCashflows!P$171","v":8},{"$f":" ProjectCashflows!Q$171","v":8},{"$f":" ProjectCashflows!R$171","v":8},{"$f":" ProjectCashflows!S$171","v":8},{"$f":" ProjectCashflows!T$171","v":8},{"$f":" ProjectCashflows!U$171","v":8},{"$f":" ProjectCashflows!V$171","v":8},{"$f":" ProjectCashflows!W$171","v":8},{"$f":" ProjectCashflows!X$171","v":8},{"$f":" ProjectCashflows!Y$171","v":8},{"$f":" ProjectCashflows!Z$171","v":8},{"$f":" ProjectCashflows!AA$171","v":8},{"$f":" ProjectCashflows!AB$171","v":0},{"$f":" ProjectCashflows!AC$171","v":0},{"$f":" ProjectCashflows!AD$171","v":0},{"$f":" ProjectCashflows!AE$171","v":0},{"$f":" ProjectCashflows!AF$171","v":0},{"$f":" ProjectCashflows!AG$171","v":0},{"$f":" ProjectCashflows!AH$171","v":0},{"$f":" ProjectCashflows!AI$171","v":0},{"$f":" ProjectCashflows!AJ$171","v":0},{"$f":" ProjectCashflows!AK$171","v":0},{"$f":" ProjectCashflows!AL$171","v":0},{"$f":" ProjectCashflows!AM$171","v":0},{"$f":" ProjectCashflows!AN$171","v":0},{"$f":" ProjectCashflows!AO$171","v":0},{"$f":" ProjectCashflows!AP$171","v":0},{"$f":" ProjectCashflows!AQ$171","v":0},{"$f":" ProjectCashflows!AR$171","v":0},{"$f":" ProjectCashflows!AS$171","v":0},{"$f":" ProjectCashflows!AT$171","v":0},{"$f":" ProjectCashflows!AU$171","v":0},{"$f":" ProjectCashflows!AV$171","v":0},{"$f":" ProjectCashflows!AW$171","v":0},{"$f":" ProjectCashflows!AX$171","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$172","v":"Operating costs, after ELT"},{"$f":" ProjectCashflows!F$172","v":0},{"$f":" ProjectCashflows!G$172","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$172","v":0},{"$f":" ProjectCashflows!I$172","v":900},{"$f":" ProjectCashflows!J$172","v":0},{"$f":" ProjectCashflows!K$172","v":0},{"$f":" ProjectCashflows!L$172","v":0},{"$f":" ProjectCashflows!M$172","v":0},{"$f":" ProjectCashflows!N$172","v":0},{"$f":" ProjectCashflows!O$172","v":4.5},{"$f":" ProjectCashflows!P$172","v":33.75},{"$f":" ProjectCashflows!Q$172","v":67.5},{"$f":" ProjectCashflows!R$172","v":67.5},{"$f":" ProjectCashflows!S$172","v":67.5},{"$f":" ProjectCashflows!T$172","v":67.5},{"$f":" ProjectCashflows!U$172","v":67.5},{"$f":" ProjectCashflows!V$172","v":67.5},{"$f":" ProjectCashflows!W$172","v":67.5},{"$f":" ProjectCashflows!X$172","v":67.5},{"$f":" ProjectCashflows!Y$172","v":67.5},{"$f":" ProjectCashflows!Z$172","v":67.5},{"$f":" ProjectCashflows!AA$172","v":56.25},{"$f":" ProjectCashflows!AB$172","v":45},{"$f":" ProjectCashflows!AC$172","v":33.75},{"$f":" ProjectCashflows!AD$172","v":29.25},{"$f":" ProjectCashflows!AE$172","v":22.5},{"$f":" ProjectCashflows!AF$172","v":0},{"$f":" ProjectCashflows!AG$172","v":0},{"$f":" ProjectCashflows!AH$172","v":0},{"$f":" ProjectCashflows!AI$172","v":0},{"$f":" ProjectCashflows!AJ$172","v":0},{"$f":" ProjectCashflows!AK$172","v":0},{"$f":" ProjectCashflows!AL$172","v":0},{"$f":" ProjectCashflows!AM$172","v":0},{"$f":" ProjectCashflows!AN$172","v":0},{"$f":" ProjectCashflows!AO$172","v":0},{"$f":" ProjectCashflows!AP$172","v":0},{"$f":" ProjectCashflows!AQ$172","v":0},{"$f":" ProjectCashflows!AR$172","v":0},{"$f":" ProjectCashflows!AS$172","v":0},{"$f":" ProjectCashflows!AT$172","v":0},{"$f":" ProjectCashflows!AU$172","v":0},{"$f":" ProjectCashflows!AV$172","v":0},{"$f":" ProjectCashflows!AW$172","v":0},{"$f":" ProjectCashflows!AX$172","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$173","v":"Decommissioning costs, after ELT"},{"$f":" ProjectCashflows!F$173","v":0},{"$f":" ProjectCashflows!G$173","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$173","v":0},{"$f":" ProjectCashflows!I$173","v":20},{"$f":" ProjectCashflows!J$173","v":0},{"$f":" ProjectCashflows!K$173","v":0},{"$f":" ProjectCashflows!L$173","v":0},{"$f":" ProjectCashflows!M$173","v":0},{"$f":" ProjectCashflows!N$173","v":0},{"$f":" ProjectCashflows!O$173","v":0},{"$f":" ProjectCashflows!P$173","v":0},{"$f":" ProjectCashflows!Q$173","v":0},{"$f":" ProjectCashflows!R$173","v":0},{"$f":" ProjectCashflows!S$173","v":0},{"$f":" ProjectCashflows!T$173","v":0},{"$f":" ProjectCashflows!U$173","v":0},{"$f":" ProjectCashflows!V$173","v":0},{"$f":" ProjectCashflows!W$173","v":0},{"$f":" ProjectCashflows!X$173","v":0},{"$f":" ProjectCashflows!Y$173","v":0},{"$f":" ProjectCashflows!Z$173","v":0},{"$f":" ProjectCashflows!AA$173","v":0},{"$f":" ProjectCashflows!AB$173","v":0},{"$f":" ProjectCashflows!AC$173","v":0},{"$f":" ProjectCashflows!AD$173","v":0},{"$f":" ProjectCashflows!AE$173","v":0},{"$f":" ProjectCashflows!AF$173","v":20},{"$f":" ProjectCashflows!AG$173","v":0},{"$f":" ProjectCashflows!AH$173","v":0},{"$f":" ProjectCashflows!AI$173","v":0},{"$f":" ProjectCashflows!AJ$173","v":0},{"$f":" ProjectCashflows!AK$173","v":0},{"$f":" ProjectCashflows!AL$173","v":0},{"$f":" ProjectCashflows!AM$173","v":0},{"$f":" ProjectCashflows!AN$173","v":0},{"$f":" ProjectCashflows!AO$173","v":0},{"$f":" ProjectCashflows!AP$173","v":0},{"$f":" ProjectCashflows!AQ$173","v":0},{"$f":" ProjectCashflows!AR$173","v":0},{"$f":" ProjectCashflows!AS$173","v":0},{"$f":" ProjectCashflows!AT$173","v":0},{"$f":" ProjectCashflows!AU$173","v":0},{"$f":" ProjectCashflows!AV$173","v":0},{"$f":" ProjectCashflows!AW$173","v":0},{"$f":" ProjectCashflows!AX$173","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$174","v":"Project costs, after ELT"},{"$f":" ProjectCashflows!F$174","v":0},{"$f":" ProjectCashflows!G$174","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$174","v":0},{"$f":" ProjectCashflows!I$174","v":1446},{"$f":" ProjectCashflows!J$174","v":0},{"$f":" ProjectCashflows!K$174","v":10},{"$f":" ProjectCashflows!L$174","v":10},{"$f":" ProjectCashflows!M$174","v":10},{"$f":" ProjectCashflows!N$174","v":50},{"$f":" ProjectCashflows!O$174","v":254.5},{"$f":" ProjectCashflows!P$174","v":141.75},{"$f":" ProjectCashflows!Q$174","v":75.5},{"$f":" ProjectCashflows!R$174","v":75.5},{"$f":" ProjectCashflows!S$174","v":75.5},{"$f":" ProjectCashflows!T$174","v":75.5},{"$f":" ProjectCashflows!U$174","v":75.5},{"$f":" ProjectCashflows!V$174","v":75.5},{"$f":" ProjectCashflows!W$174","v":75.5},{"$f":" ProjectCashflows!X$174","v":75.5},{"$f":" ProjectCashflows!Y$174","v":75.5},{"$f":" ProjectCashflows!Z$174","v":75.5},{"$f":" ProjectCashflows!AA$174","v":64.25},{"$f":" ProjectCashflows!AB$174","v":45},{"$f":" ProjectCashflows!AC$174","v":33.75},{"$f":" ProjectCashflows!AD$174","v":29.25},{"$f":" ProjectCashflows!AE$174","v":22.5},{"$f":" ProjectCashflows!AF$174","v":20},{"$f":" ProjectCashflows!AG$174","v":0},{"$f":" ProjectCashflows!AH$174","v":0},{"$f":" ProjectCashflows!AI$174","v":0},{"$f":" ProjectCashflows!AJ$174","v":0},{"$f":" ProjectCashflows!AK$174","v":0},{"$f":" ProjectCashflows!AL$174","v":0},{"$f":" ProjectCashflows!AM$174","v":0},{"$f":" ProjectCashflows!AN$174","v":0},{"$f":" ProjectCashflows!AO$174","v":0},{"$f":" ProjectCashflows!AP$174","v":0},{"$f":" ProjectCashflows!AQ$174","v":0},{"$f":" ProjectCashflows!AR$174","v":0},{"$f":" ProjectCashflows!AS$174","v":0},{"$f":" ProjectCashflows!AT$174","v":0},{"$f":" ProjectCashflows!AU$174","v":0},{"$f":" ProjectCashflows!AV$174","v":0},{"$f":" ProjectCashflows!AW$174","v":0},{"$f":" ProjectCashflows!AX$174","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$178","v":"Project cashflows: real, after ELT"},{"$f":" ProjectCashflows!F$178","v":0},{"$f":" ProjectCashflows!G$178","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$178","v":0},{"$f":" ProjectCashflows!I$178","v":1504},{"$f":" ProjectCashflows!J$178","v":0},{"$f":" ProjectCashflows!K$178","v":-10},{"$f":" ProjectCashflows!L$178","v":-10},{"$f":" ProjectCashflows!M$178","v":-10},{"$f":" ProjectCashflows!N$178","v":-50},{"$f":" ProjectCashflows!O$178","v":-239.75},{"$f":" ProjectCashflows!P$178","v":-31.125},{"$f":" ProjectCashflows!Q$178","v":145.75},{"$f":" ProjectCashflows!R$178","v":145.75},{"$f":" ProjectCashflows!S$178","v":145.75},{"$f":" ProjectCashflows!T$178","v":145.75},{"$f":" ProjectCashflows!U$178","v":145.75},{"$f":" ProjectCashflows!V$178","v":145.75},{"$f":" ProjectCashflows!W$178","v":145.75},{"$f":" ProjectCashflows!X$178","v":145.75},{"$f":" ProjectCashflows!Y$178","v":145.75},{"$f":" ProjectCashflows!Z$178","v":145.75},{"$f":" ProjectCashflows!AA$178","v":120.125},{"$f":" ProjectCashflows!AB$178","v":102.5},{"$f":" ProjectCashflows!AC$178","v":76.875},{"$f":" ProjectCashflows!AD$178","v":66.625},{"$f":" ProjectCashflows!AE$178","v":51.25},{"$f":" ProjectCashflows!AF$178","v":-20},{"$f":" ProjectCashflows!AG$178","v":0},{"$f":" ProjectCashflows!AH$178","v":0},{"$f":" ProjectCashflows!AI$178","v":0},{"$f":" ProjectCashflows!AJ$178","v":0},{"$f":" ProjectCashflows!AK$178","v":0},{"$f":" ProjectCashflows!AL$178","v":0},{"$f":" ProjectCashflows!AM$178","v":0},{"$f":" ProjectCashflows!AN$178","v":0},{"$f":" ProjectCashflows!AO$178","v":0},{"$f":" ProjectCashflows!AP$178","v":0},{"$f":" ProjectCashflows!AQ$178","v":0},{"$f":" ProjectCashflows!AR$178","v":0},{"$f":" ProjectCashflows!AS$178","v":0},{"$f":" ProjectCashflows!AT$178","v":0},{"$f":" ProjectCashflows!AU$178","v":0},{"$f":" ProjectCashflows!AV$178","v":0},{"$f":" ProjectCashflows!AW$178","v":0},{"$f":" ProjectCashflows!AX$178","v":0}]
[null,null,null,null,{"$f":" Translate!E$444 &  \": \" & A71","v":"Check: Project revenues and costs"},{"$f":" IF( ABS( SUM( K88:AX88)) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"},null,null,null,{"$f":" K80 - K86 - K87","v":0},{"$f":" L80 - L86 - L87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AD80 - AD86 - AD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Translate!E311","v":"Production Versus Unit Operating Costs"}]
[]
[null,null,null,null,{"$f":"Translate!$E$498","v":"Chart title"},{"$f":" A112","v":"Production Versus Unit Operating Costs"}]
[null,null,null,null,{"$f":"Translate!$E$500","v":"Horizontal axis"},{"$f":" G125","v":"Years"}]
[null,null,null,null,{"$f":"Translate!$E$499 & \" 1\"","v":"Vertical axis 1"},{"$f":" Translate!E$9 & \" / \" & F121 & \" $\" & F123","v":"US$ / ounce $2021"}]
[null,null,null,null,{"$f":"Translate!$E$499 & \" 2\"","v":"Vertical axis 2"},{"$f":"G127","v":"000 ounce"}]
[]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$9","v":"Mineral"},{"$f":" ProjectCashflows!F$9","v":"Gold"},{"$f":" ProjectCashflows!G$9","v":"Label"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$10","v":"Mineral units"},{"$f":" ProjectCashflows!F$10","v":"ounce"},{"$f":" ProjectCashflows!G$10","v":"Units"}]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[null,null,null,null,{"$f":" Inputs!E$51","v":"Model first calendar year"},{"$f":" Inputs!F$51","v":2021},{"$f":" Inputs!G$51","v":"Calendar year"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$48","v":"Model calendar years"},{"$f":" ProjectCashflows!F$48","v":0},{"$f":" ProjectCashflows!G$48","v":"Years"},{"$f":" ProjectCashflows!H$48","v":0},{"$f":" ProjectCashflows!I$48","v":0},{"$f":" ProjectCashflows!J$48","v":0},{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$143","v":"Gold sales, after ELT"},{"$f":" ProjectCashflows!F$143","v":0},{"$f":" ProjectCashflows!G$143","v":"000 ounce"},{"$f":" ProjectCashflows!H$143","v":0},{"$f":" ProjectCashflows!I$143","v":2000},{"$f":" ProjectCashflows!J$143","v":0},{"$f":" ProjectCashflows!K$143","v":0},{"$f":" ProjectCashflows!L$143","v":0},{"$f":" ProjectCashflows!M$143","v":0},{"$f":" ProjectCashflows!N$143","v":0},{"$f":" ProjectCashflows!O$143","v":10},{"$f":" ProjectCashflows!P$143","v":75},{"$f":" ProjectCashflows!Q$143","v":150},{"$f":" ProjectCashflows!R$143","v":150},{"$f":" ProjectCashflows!S$143","v":150},{"$f":" ProjectCashflows!T$143","v":150},{"$f":" ProjectCashflows!U$143","v":150},{"$f":" ProjectCashflows!V$143","v":150},{"$f":" ProjectCashflows!W$143","v":150},{"$f":" ProjectCashflows!X$143","v":150},{"$f":" ProjectCashflows!Y$143","v":150},{"$f":" ProjectCashflows!Z$143","v":150},{"$f":" ProjectCashflows!AA$143","v":125},{"$f":" ProjectCashflows!AB$143","v":100},{"$f":" ProjectCashflows!AC$143","v":75},{"$f":" ProjectCashflows!AD$143","v":65},{"$f":" ProjectCashflows!AE$143","v":50},{"$f":" ProjectCashflows!AF$143","v":0},{"$f":" ProjectCashflows!AG$143","v":0},{"$f":" ProjectCashflows!AH$143","v":0},{"$f":" ProjectCashflows!AI$143","v":0},{"$f":" ProjectCashflows!AJ$143","v":0},{"$f":" ProjectCashflows!AK$143","v":0},{"$f":" ProjectCashflows!AL$143","v":0},{"$f":" ProjectCashflows!AM$143","v":0},{"$f":" ProjectCashflows!AN$143","v":0},{"$f":" ProjectCashflows!AO$143","v":0},{"$f":" ProjectCashflows!AP$143","v":0},{"$f":" ProjectCashflows!AQ$143","v":0},{"$f":" ProjectCashflows!AR$143","v":0},{"$f":" ProjectCashflows!AS$143","v":0},{"$f":" ProjectCashflows!AT$143","v":0},{"$f":" ProjectCashflows!AU$143","v":0},{"$f":" ProjectCashflows!AV$143","v":0},{"$f":" ProjectCashflows!AW$143","v":0},{"$f":" ProjectCashflows!AX$143","v":0}]
[null,null,null,null,{"$f":" E127","v":"Gold sales, after ELT"},null,{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":" Analysis!E$80","v":"Operating costs, after ELT"},{"$f":" Analysis!F$80","v":0},{"$f":" Analysis!G$80","v":"US$ mn 2021"},{"$f":" Analysis!H$80","v":0},{"$f":" Analysis!I$80","v":900},{"$f":" Analysis!J$80","v":0},{"$f":" Analysis!K$80","v":0},{"$f":" Analysis!L$80","v":0},{"$f":" Analysis!M$80","v":0},{"$f":" Analysis!N$80","v":0},{"$f":" Analysis!O$80","v":4.5},{"$f":" Analysis!P$80","v":33.75},{"$f":" Analysis!Q$80","v":67.5},{"$f":" Analysis!R$80","v":67.5},{"$f":" Analysis!S$80","v":67.5},{"$f":" Analysis!T$80","v":67.5},{"$f":" Analysis!U$80","v":67.5},{"$f":" Analysis!V$80","v":67.5},{"$f":" Analysis!W$80","v":67.5},{"$f":" Analysis!X$80","v":67.5},{"$f":" Analysis!Y$80","v":67.5},{"$f":" Analysis!Z$80","v":67.5},{"$f":" Analysis!AA$80","v":56.250000000000007},{"$f":" Analysis!AB$80","v":45},{"$f":" Analysis!AC$80","v":33.75},{"$f":" Analysis!AD$80","v":29.25},{"$f":" Analysis!AE$80","v":22.5},{"$f":" Analysis!AF$80","v":0},{"$f":" Analysis!AG$80","v":0},{"$f":" Analysis!AH$80","v":0},{"$f":" Analysis!AI$80","v":0},{"$f":" Analysis!AJ$80","v":0},{"$f":" Analysis!AK$80","v":0},{"$f":" Analysis!AL$80","v":0},{"$f":" Analysis!AM$80","v":0},{"$f":" Analysis!AN$80","v":0},{"$f":" Analysis!AO$80","v":0},{"$f":" Analysis!AP$80","v":0},{"$f":" Analysis!AQ$80","v":0},{"$f":" Analysis!AR$80","v":0},{"$f":" Analysis!AS$80","v":0},{"$f":" Analysis!AT$80","v":0},{"$f":" Analysis!AU$80","v":0},{"$f":" Analysis!AV$80","v":0},{"$f":" Analysis!AW$80","v":0},{"$f":" Analysis!AX$80","v":0}]
[null,null,null,null,{"$f":" Translate!E$756","v":"Operating unit costs"},null,{"$f":" Translate!E$9 & \" / \" & F121 & \" $\" & F123","v":"US$ / ounce $2021"},null,null,null,{"$f":" IFERROR( K129 / K127 * $F122, 0)","v":0},0,0,0,450,450,450,450,450,450,450,450,450,450,450,450,450.00000000000006,450,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A$1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$88","v":"Check: Project revenues and costs"},{"$f":" F$88","v":0},{"$f":" G$88","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},{"$f":" SUM(F151:F153)","v":0},{"$f":" Translate!E$444","v":"Check"}]

{"sheet":"Gold(2MMoz)","index":11,"n_rows":83,"n_cols":50,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"}]
[{"$f":" Translate!E$698","v":"Project data"}]
[]
[null,null,null,null,{"$f":"Translate!E531","v":"This project example sheet name"},{"$f":" A1","v":{"$error":"#VALUE!"}},{"$f":" Translate!E$585","v":"Label"}]
[]
[null,{"$f":"Translate!$E$600","v":"Project source data"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$354","v":"Do not change row of this block"}]
[null,null,null,null,{"$f":"Translate!$E$392","v":"Mineral"},{"$f":"Translate!$E$486","v":"Gold"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$393","v":"Mineral units"},{"$f":" Translate!E$599","v":"ounce"},{"$f":" Translate!E$445","v":"Units"}]
[]
[null,null,null,null,{"$f":"F$9 & \" \" & Translate!E564","v":"Gold Production"},null,{"$f":" Translate!E596 &\" \" & F10","v":"Thousand ounce"},null,{"$f":" SUM(K12:AX12)","v":2000},null,0,0,0,0,10,75,150,150,150,150,150,150,150,150,150,150,125,100,75,65,50]
[]
[null,null,null,null,{"$f":"Translate!E532","v":"Transport and refining costs post-fiscal point"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K14:AX14)","v":50},null,{"$f":" K12 * $F23 / $F28","v":0},0,0,0,0.25,1.875,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.125,2.5,1.875,1.625,{"$f":" AE12 * $F23 / $F28","v":1.25},{"$f":" AF12 * $F23 / $F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$395","v":"Exploration costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,30,null,10,10,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$396","v":"Development costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,400,null,0,0,0,50,250,100]
[null,null,null,null,{"$f":"Translate!$E$397","v":"Replacement capital costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,96,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,{"$f":"Translate!$E$398","v":"Operating costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,900,null,{"$f":" K12 * $F24 / $F28","v":0},0,0,0,4.5,33.75,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,56.25,45,33.75,29.25,{"$f":" AE12 * $F24 / $F28","v":22.5},{"$f":" AF12 * $F24 / $F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$399","v":"Decommissioning costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,20,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$400","v":"Total costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K20:AX20)","v":1496},null,{"$f":"SUM(K14:K19)","v":10},10,10,50,254.75,143.625,79.25,79.25,79.25,79.25,79.25,79.25,79.25,79.25,79.25,79.25,67.375,47.5,35.625,30.875,23.75,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$601","v":"Cost inputs"}]
[null,null,null,null,{"$f":" E14","v":"Transport and refining costs post-fiscal point"},25,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,{"$f":" E$18","v":"Operating costs"},450,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[]
[null,{"$f":"Translate!$E$602","v":"Unit costs"}]
[null,null,null,null,{"$f":"Translate!$E$401","v":"Total sales"},{"$f":" SUM(K12:AX12)","v":2000},{"$f":" G12","v":"Thousand ounce"}]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[]
[null,null,null,null,{"$f":" E14","v":"Transport and refining costs post-fiscal point"},{"$f":" SUM(K14:AX14) / F$27 * F$28","v":25},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Exploration costs",15,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Development costs",200,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Replacement capital costs",48,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Operating costs",450,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Decommissioning costs",10,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[null,null,null,null,"Total costs",{"$f":"SUM(F30:F35)","v":748},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"}]
[]
[null,{"$f":"Translate!$E$603","v":"Check project data in correct row"}]
[null,null,null,null,{"$f":" Inputs!E$15","v":"First row of project data"},{"$f":" Inputs!F$15","v":12},{"$f":" Inputs!G$15","v":"row"}]
[null,null,null,null,{"$f":"Translate!$E$402","v":"First row of project data"},{"$f":" ROW(F12)","v":12},{"$f":" Translate!E$587","v":"row"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$402","v":"Check: First row of project data"},{"$f":" IF( ABS(F39 - F40) <> 0, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":" Translate!E$602","v":"Unit costs"}]
[]
[null,null,null,null,{"$f":" E$12","v":"Gold Production"},{"$f":" F$12","v":0},"Thousand ounce",0,2000,0,0,0,0,0,10,75,150,150,150,150,150,150,150,150,150,150,125,100,75,65,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Operating costs"},{"$f":" F$18","v":0},{"$f":" Inputs!F$53","v":"US$ mn 2021"},0,900,0,0,0,0,0,4.5,33.75,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,67.5,56.25,45,33.75,29.25,22.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"A1 & \" \" & Translate!E610","v":{"$error":"#VALUE!"}},null,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / ounce"},null,null,null,{"$f":" IFERROR(K49 / K46 * $F47, 0)","v":0},0,0,0,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":" Translate!E$757","v":"Charts"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A$1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$41","v":"Check: First row of project data"},{"$f":" F$41","v":0},{"$f":" G$41","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},{"$f":" SUM(F80:F82)","v":0},{"$f":" Translate!E$444","v":"Check"}]

{"sheet":"IronOre(250MMt)","index":12,"n_rows":83,"n_cols":50,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"}]
[{"$f":" Translate!E$698","v":"Project data"}]
[]
[null,null,null,null,{"$f":"Translate!E531","v":"This project example sheet name"},{"$f":" A1","v":{"$error":"#VALUE!"}},{"$f":" Translate!E$585","v":"Label"}]
[]
[null,{"$f":"Translate!$E$600","v":"Project source data"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$354","v":"Do not change row of this block"}]
[null,null,null,null,{"$f":"Translate!$E$392","v":"Mineral"},{"$f":"Translate!$E$487","v":"Iron Ore"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$393","v":"Mineral units"},{"$f":" Translate!E$597","v":"DMT"},{"$f":" Translate!E$445","v":"Units"}]
[]
[null,null,null,null,{"$f":"F$9 & \" \" & Translate!E564","v":"Iron Ore Production"},null,{"$f":" Translate!E596 &\" \" & F10","v":"Thousand DMT"},null,{"$f":" SUM(K12:AX12)","v":250000},null,0,0,0,0,0,0,5000,10000,10000,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500]
[]
[null,null,null,null,{"$f":"Translate!E532","v":"Transport and refining costs post-fiscal point"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K14:AX14)","v":2500},null,{"$f":" K12 * $F23 / $F28","v":0},0,0,0,0,0,50,100,100,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$395","v":"Exploration costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,30,null,10,10,10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$396","v":"Development costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,2575,null,0,0,0,400,500,1000,500,150,25]
[null,null,null,null,{"$f":"Translate!$E$397","v":"Replacement capital costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,463.5,null,null,null,null,null,null,null,null,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75,25.75]
[null,null,null,null,{"$f":"Translate!$E$398","v":"Operating costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,7500,null,{"$f":" K12 * $F24 / $F28","v":0},0,0,0,0,0,150,300,300,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$399","v":"Decommissioning costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,257.5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$400","v":"Total costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K20:AX20)","v":13326},null,{"$f":"SUM(K14:K19)","v":10},10,10,400,500,1000,700,575.75,450.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,525.75,500,500,257.5,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$601","v":"Cost inputs"}]
[null,null,null,null,{"$f":" E14","v":"Transport and refining costs post-fiscal point"},10,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[null,null,null,null,{"$f":" E18","v":"Operating costs"},30,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[]
[null,{"$f":"Translate!$E$602","v":"Unit costs"}]
[null,null,null,null,{"$f":"Translate!$E$401","v":"Total sales"},{"$f":" SUM(K12:AX12)","v":250000},{"$f":" G12","v":"Thousand DMT"}]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[]
[null,null,null,null,{"$f":" E14","v":"Transport and refining costs post-fiscal point"},{"$f":" SUM(K14:AX14) / F$27 * F$28","v":10},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[null,null,null,null,"Exploration costs",0.12000000000000001,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[null,null,null,null,"Development costs",10.3,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[null,null,null,null,"Replacement capital costs",1.8539999999999999,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[null,null,null,null,"Operating costs",30,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[null,null,null,null,"Decommissioning costs",1.03,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[null,null,null,null,"Total costs",{"$f":"SUM(F30:F35)","v":53.304000000000002},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"}]
[]
[null,{"$f":"Translate!$E$603","v":"Check project data in correct row"}]
[null,null,null,null,{"$f":" Inputs!E$15","v":"First row of project data"},{"$f":" Inputs!F$15","v":12},{"$f":" Inputs!G$15","v":"row"}]
[null,null,null,null,{"$f":"Translate!$E$402","v":"First row of project data"},{"$f":" ROW(F12)","v":12},{"$f":" Translate!E$587","v":"row"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$402","v":"Check: First row of project data"},{"$f":" IF( ABS(F39 - F40) <> 0, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":" Translate!E$602","v":"Unit costs"}]
[]
[null,null,null,null,{"$f":" E$12","v":"Iron Ore Production"},{"$f":" F$12","v":0},"Thousand DMT",0,250000,0,0,0,0,0,0,0,5000,10000,10000,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Operating costs"},{"$f":" F$18","v":0},{"$f":" Inputs!F$53","v":"US$ mn 2021"},0,7500,0,0,0,0,0,0,0,150,300,300,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,375,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"A1 & \" \" & Translate!E610","v":{"$error":"#VALUE!"}},null,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / DMT"},null,null,null,{"$f":" IFERROR(K49 / K46 * $F47, 0)","v":0},0,0,0,0,0,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":" Translate!E$757","v":"Charts"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A$1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$41","v":"Check: First row of project data"},{"$f":" F$41","v":0},{"$f":" G$41","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},{"$f":" SUM(F80:F82)","v":0},{"$f":" Translate!E$444","v":"Check"}]

{"sheet":"Coal(250MMt)","index":13,"n_rows":83,"n_cols":50,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"}]
[{"$f":" Translate!E$698","v":"Project data"}]
[]
[null,null,null,null,"This project example sheet name",{"$f":" A1","v":{"$error":"#VALUE!"}},{"$f":" Translate!E$585","v":"Label"}]
[]
[null,{"$f":"Translate!$E$600","v":"Project source data"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$354","v":"Do not change row of this block"}]
[null,null,null,null,{"$f":"Translate!$E$392","v":"Mineral"},{"$f":"Translate!$E$489","v":"Coal"},{"$f":" Translate!E$585","v":"Label"}]
[null,null,null,null,{"$f":"Translate!$E$393","v":"Mineral units"},{"$f":" Translate!E$598","v":"MT"},{"$f":" Translate!E$445","v":"Units"}]
[]
[null,null,null,null,{"$f":"F$9 & \" \" & Translate!E564","v":"Coal Production"},null,{"$f":" Translate!E596 &\" \" & F10","v":"Thousand MT"},null,{"$f":" SUM(K12:AX12)","v":250000.00000000006},null,null,null,null,3816,6587,6593,6594,6578,10565,12385,12374,12374,12374,12374,12374,12374,12374,12374,12374,12374,7199,7199,7199,7199,7199,7199,7199,7199,7199,5351.0000000000491,3000]
[]
[null,null,null,null,{"$f":"Translate!E532","v":"Transport and refining costs post-fiscal point"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K14:AX14)","v":8422.5000000000036},null,{"$f":" K12 * $F23 / $F28","v":0},0,0,128.56103999999999,221.91603000000001,222.11816999999999,222.15186,221.61281999999997,355.93484999999998,417.25064999999995,416.88006000000001,416.88006000000001,416.88006000000001,416.88006000000001,416.88006000000001,416.88006000000001,416.88006000000001,416.88006000000001,416.88006000000001,416.88006000000001,242.53431,242.53431,242.53431,242.53431,242.53431,242.53431,242.53431,242.53431,242.53431,180.27519000000163,101.07,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$395","v":"Exploration costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,100,null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$396","v":"Development costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,812,null,0,32,276,198,9,null,115,182]
[null,null,null,null,{"$f":"Translate!$E$397","v":"Replacement capital costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,105.56000000000004,null,null,null,null,null,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001,8.120000000000001]
[null,null,null,null,{"$f":"Translate!$E$398","v":"Operating costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,8592.5,null,{"$f":" K12 * $F24 / $F28","v":0},0,0,131.15591999999998,226.39518999999999,226.60140999999999,226.63577999999998,226.08586,363.11905000000002,425.67244999999997,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,183.91387000000168,103.10999999999999,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$399","v":"Decommissioning costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,24.36,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.36,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!$E$400","v":"Total costs"},null,{"$f":" Inputs!F$53","v":"US$ mn 2021"},null,{"$f":" SUM(K20:AX20)","v":18056.920000000006},null,{"$f":"SUM(K14:K19)","v":100},32,276,457.71695999999997,465.43122,456.83957999999996,571.90764000000001,637.81867999999997,727.1739,851.04309999999987,850.2944399999999,850.2944399999999,850.2944399999999,850.2944399999999,850.2944399999999,850.2944399999999,850.2944399999999,842.17444,842.17444,842.17444,489.96393999999998,489.96393999999998,489.96393999999998,489.96393999999998,489.96393999999998,489.96393999999998,489.96393999999998,489.96393999999998,489.96393999999998,364.18906000000334,204.17999999999998,24.36,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$601","v":"Cost inputs"}]
[null,null,null,null,{"$f":" E14","v":"Transport and refining costs post-fiscal point"},33.69,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[null,null,null,null,{"$f":" E$18","v":"Operating costs"},34.369999999999997,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[]
[null,{"$f":"Translate!$E$602","v":"Unit costs"}]
[null,null,null,null,{"$f":"Translate!$E$401","v":"Total sales"},{"$f":" SUM(K12:AX12)","v":250000.00000000006},{"$f":" G12","v":"Thousand MT"}]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[]
[null,null,null,null,{"$f":" E14","v":"Transport and refining costs post-fiscal point"},{"$f":" SUM(K14:AX14) / F$27 * F28","v":33.690000000000005},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[null,null,null,null,"Exploration costs",{"$f":" SUM(K15:AX15) / F$27 * 1000","v":0.39999999999999991},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[null,null,null,null,"Development costs",{"$f":" SUM(K16:AX16) / F$27 * 1000","v":3.2479999999999993},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[null,null,null,null,"Replacement capital costs",{"$f":" SUM(K17:AX17) / F$27 * 1000","v":0.42224000000000012},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[null,null,null,null,"Operating costs",{"$f":" SUM(K18:AX18) / F$27 * 1000","v":34.36999999999999},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[null,null,null,null,"Decommissioning costs",{"$f":" SUM(K19:AX19) / F$27 * 1000","v":9.7439999999999971E-2},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[null,null,null,null,"Total costs",{"$f":"SUM(F30:F35)","v":72.227679999999992},{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"}]
[]
[null,{"$f":"Translate!$E$603","v":"Check project data in correct row"}]
[null,null,null,null,{"$f":" Inputs!E$15","v":"First row of project data"},{"$f":" Inputs!F$15","v":12},{"$f":" Inputs!G$15","v":"row"}]
[null,null,null,null,{"$f":"Translate!$E$402","v":"First row of project data"},{"$f":" ROW(F12)","v":12},{"$f":" Translate!E$587","v":"row"}]
[null,null,null,null,{"$f":" Translate!$E$444 & \": \" & Translate!$E$402","v":"Check: First row of project data"},{"$f":" IF( ABS(F39 - F40) <> 0, 1, 0)","v":0},{"$f":" Translate!E$444","v":"Check"}]
[]
[]
[{"$f":" Translate!E$602","v":"Unit costs"}]
[]
[null,null,null,null,{"$f":" E$12","v":"Coal Production"},{"$f":" F$12","v":0},"Thousand MT",0,250000.00000000006,0,0,0,0,3816,6587,6593,6594,6578,10565,12385,12374,12374,12374,12374,12374,12374,12374,12374,12374,12374,7199,7199,7199,7199,7199,7199,7199,7199,7199,5351.0000000000491,3000,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$76","v":"one thousand"},{"$f":" Inputs!F$76","v":1000},{"$f":" Inputs!G$76","v":"Constant"}]
[]
[null,null,null,null,{"$f":" E$18","v":"Operating costs"},{"$f":" F$18","v":0},{"$f":" Inputs!F$53","v":"US$ mn 2021"},0,8592.5,0,0,0,0,131.15591999999998,226.39518999999999,226.60140999999999,226.63577999999998,226.08586,363.11905000000002,425.67244999999997,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,425.29437999999993,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,247.42962999999997,183.91387000000168,103.10999999999999,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"A1 & \" \" & Translate!E610","v":{"$error":"#VALUE!"}},null,{"$f":" Inputs!F$52 & \" / \" & F$10","v":"US$ 2021 / MT"},null,null,null,{"$f":" IFERROR(K49 / K46 * $F47, 0)","v":0},0,0,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.370000000000005,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,34.369999999999997,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":" Translate!E$757","v":"Charts"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A$1 & \": \" & Translate!$E$609","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$41","v":"Check: First row of project data"},{"$f":" F$41","v":0},{"$f":" G$41","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$565","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!$E$639 & \": \" & $A$1","v":{"$error":"#VALUE!"}},{"$f":" SUM(F80:F82)","v":0},{"$f":" Translate!E$444","v":"Check"}]

{"sheet":"Translate","index":14,"n_rows":765,"n_cols":15,"rows_kept":765,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":" Inputs!E$95","v":"Language selected"},{"$f":" Inputs!F$95","v":1},{"$f":" Inputs!G$95","v":"option selected"},{"$f":"Translate!$E$280","v":"Comments"},null,null,{"$f":" Inputs!F$90","v":"English"},{"$f":" Inputs!F$91","v":"French"},{"$f":" Inputs!F$92","v":"Spanish"},{"$f":" Inputs!F$93","v":"Other1"},{"$f":" Inputs!F$94","v":"Other2"}]
[null,null,null,null,{"$f":"INDEX(K3:P3, , F$2)","v":"full-cycle"},null,null,null,null,null,"full-cycle","cycle complet","ciclo completo"]
[null,null,null,null,{"$f":"INDEX(K4:P4, , F$2)","v":"FID forward"},null,null,null,null,null,"FID forward","DFI (horizon futur)","DFI adelantada"]
[null,null,null,null,{"$f":"INDEX(K5:P5, , F$2)","v":"nominal"},null,null,null,null,null,"nominal","nominal","nominal"]
[null,null,null,null,{"$f":"INDEX(K6:P6, , F$2)","v":"real"},null,null,null,null,null,"real","réel","real"]
[null,null,null,null,{"$f":"INDEX(K7:P7, , F$2)","v":"undiscounted"},null,null,null,null,null,"undiscounted","non actualisé","no descontado"]
[null,null,null,null,{"$f":"INDEX(K8:P8, , F$2)","v":"NPV"},null,null,null,null,null,"NPV","VAN","VPN"]
[null,null,null,null,{"$f":"INDEX(K9:P9, , F$2)","v":"US$"},null,null,null,null,null,"US$","US$","USD"]
[null,null,null,null,{"$f":"INDEX(K10:P10, , F$2)","v":"US$ mn"},null,null,null,null,null,"US$ mn","US$ MM","USD MM"]
[null,null,null,null,{"$f":"INDEX(K11:P11, , F$2)","v":"Analysis"},null,null,null,null,null,"Analysis","Analyse","Análisis"]
[null,null,null,null,{"$f":"INDEX(K12:P12, , F$2)","v":"Cashflows"},null,null,null,null,null,"Cashflows","Flux de trésorerie","Flujos de caja"]
[null,null,null,null,{"$f":"INDEX(K13:P13, , F$2)","v":"IRR"},null,null,null,null,null,"IRR","TRI","TIR"]
[null,null,null,null,{"$f":"INDEX(K14:P14, , F$2)","v":"Payback"},null,null,null,null,null,"Payback","Année de récupération de l’investissement","Amortización"]
[null,null,null,null,{"$f":"INDEX(K15:P15, , F$2)","v":"Project cashflows"},null,null,null,null,null,"Project cashflows","Flux de trésorerie du projet","Flujos de caja del proyecto"]
[null,null,null,null,{"$f":"INDEX(K16:P16, , F$2)","v":"Project participants"},null,null,null,null,null,"Project participants","Participants au projet","Participantes del proyecto"]
[null,null,null,null,{"$f":"INDEX(K17:P17, , F$2)","v":"Government share metrics"},null,null,null,null,null,"Government share metrics","Indicateurs de la part revenant au gouvernement","Medidas de la proporción del gobierno"]
[null,null,null,null,{"$f":"INDEX(K18:P18, , F$2)","v":"p.a."},null,null,null,null,null,"p.a.","p.a.","al año"]
[null,null,null,null,{"$f":"INDEX(K19:P19, , F$2)","v":"Total"},null,null,null,null,null,"Total","Total","Total"]
[null,null,null,null,{"$f":"INDEX(K20:P20, , F$2)","v":"Fiscal regime parameters"},null,null,null,null,null,"Fiscal regime parameters","Paramètres du régime fiscal","Parámetros del régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K21:P21, , F$2)","v":"Top of fiscal regime parameters"},null,null,null,null,null,"Top of fiscal regime parameters","Paramètres principaux du régime fiscal","Inicio de parámetros del régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K22:P22, , F$2)","v":"Bottom of fiscal regime parameters"},null,null,null,null,null,"Bottom of fiscal regime parameters","Fin de liste des paramètres du régime fiscal","Final de parámetros del régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K23:P23, , F$2)","v":"Decommissioning fund"},null,null,null,null,null,"Decommissioning fund","Fonds d'abandon","Fondo para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K24:P24, , F$2)","v":"Bonus"},null,null,null,null,null,"Bonus","Bonus","Bono"]
[null,null,null,null,{"$f":"INDEX(K25:P25, , F$2)","v":"Royalty"},null,null,null,null,null,"Royalty","Redevance","Regalía"]
[null,null,null,null,{"$f":"INDEX(K26:P26, , F$2)","v":"Carbon tax"},null,null,null,null,null,"Carbon tax","Taxe carbone","Impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K27:P27, , F$2)","v":"Project cashflows after decommissioning, royalty, bonus and carbon tax"},null,null,null,null,null,"Project cashflows after decommissioning, royalty, bonus and carbon tax","Flux de trésorerie du projet après abandon, redevance, bonus et taxe carbone","Flujos de caja del proyecto después de desmantelamiento, regalías, bonificaciones e impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K28:P28, , F$2)","v":"Project debt financing"},null,null,null,null,null,"Project debt financing","Financement du projet par emprunt","Financiamiento mediante deuda del proyecto"]
[null,null,null,null,{"$f":"INDEX(K29:P29, , F$2)","v":"CIT depreciation"},null,null,null,null,null,"CIT depreciation","Amortissement de l’IBS","Depreciación ISR"]
[null,null,null,null,{"$f":"INDEX(K30:P30, , F$2)","v":"Corporate income tax"},null,null,null,null,null,"Corporate income tax","Impôt sur les bénéfices des sociétés","Impuesto sobre la renta de las empresas"]
[null,null,null,null,{"$f":"INDEX(K31:P31, , F$2)","v":"CIT"},null,null,null,null,null,"CIT","IBS","IRE"]
[null,null,null,null,{"$f":"INDEX(K32:P32, , F$2)","v":"Cumulative cashflow "},null,null,null,null,null,"Cumulative cashflow ","Flux de trésorerie cumulé ","Flujo de caja acumulado "]
[null,null,null,null,{"$f":"INDEX(K33:P33, , F$2)","v":"VAT cashflow: Simplified approach assuming VAT is creditable"},null,null,null,null,null,"VAT cashflow: Simplified approach assuming VAT is creditable","Flux de trésorerie TVA : méthode simplifiée supposant que la TVA est récupérable","Flujo de caja IVA: enfoque simplificado que asume que el IVA es acreditable"]
[null,null,null,null,{"$f":"INDEX(K34:P34, , F$2)","v":"Mining company cashflows"},null,null,null,null,null,"Mining company cashflows","Flux de trésorerie des sociétés minières","Flujos de caja de la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K35:P35, , F$2)","v":"Mining company economic limit"},null,null,null,null,null,"Mining company economic limit","Limite économique de la société minière","Límite económico de la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K36:P36, , F$2)","v":"State participation (Share of mining company equity)"},null,null,null,null,null,"State participation (Share of mining company equity)","Participation de l’État (part des fonds propres de la société minière)","Participación del Estado (porcentaje del capital de la empresa minera)"]
[null,null,null,null,{"$f":"INDEX(K37:P37, , F$2)","v":"State participation (Share of mining company loan)"},null,null,null,null,null,"State participation (Share of mining company loan)","Participation de l’État (part du prêt de la société minière)","Participación del Estado (porcentaje del el préstamo de la empresa minera)"]
[null,null,null,null,{"$f":"INDEX(K38:P38, , F$2)","v":"Parent company cashflows"},null,null,null,null,null,"Parent company cashflows","Flux de trésorerie de la société-mère","Flujos de caja de la empresa matriz"]
[null,null,null,null,{"$f":"INDEX(K39:P39, , F$2)","v":"Government revenues"},null,null,null,null,null,"Government revenues","Recettes du gouvernement","Ingresos fiscales"]
[null,null,null,null,{"$f":"INDEX(K40:P40, , F$2)","v":"Cashflow reconciliation"},null,null,null,null,null,"Cashflow reconciliation","Rapprochement des flux de trésorerie","Conciliación de flujos de caja"]
[null,null,null,null,{"$f":"INDEX(K41:P41, , F$2)","v":"Fiscal regime selection"},null,null,null,null,null,"Fiscal regime selection","Choix du régime fiscal","Selección del régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K42:P42, , F$2)","v":"Decommissioning"},null,null,null,null,null,"Decommissioning","Abandon","Desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K43:P43, , F$2)","v":"CIT rate"},null,null,null,null,null,"CIT rate","Taux IBS","Tipo del ISR"]
[null,null,null,null,{"$f":"INDEX(K44:P44, , F$2)","v":"Resource rent tax"},null,null,null,null,null,"Resource rent tax","Impôt sur la rente des ressources naturelles","Impuesto a la renta de recursos naturales"]
[null,null,null,null,{"$f":"INDEX(K45:P45, , F$2)","v":"RRT"},null,null,null,null,null,"RRT","IRRN","IRRN"]
[null,null,null,null,{"$f":"INDEX(K46:P46, , F$2)","v":"Withholding tax on dividends and interest"},null,null,null,null,null,"Withholding tax on dividends and interest","Retenues à la source sur dividendes et intérêts","Impuesto retenido sobre dividendos e intereses"]
[null,null,null,null,{"$f":"INDEX(K47:P47, , F$2)","v":"State participation: government equity in mining company"},null,null,null,null,null,"State participation: government equity in mining company","Participation de l’Etat dans les fonds propres de la société minière","Participación del Estado: capital público en la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K48:P48, , F$2)","v":"Mining company financing assumptions"},null,null,null,null,null,"Mining company financing assumptions","Hypothèses relatives au financement de la société minière","Supuestos de financiamiento de la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K49:P49, , F$2)","v":"Value added tax"},null,null,null,null,null,"Value added tax","Taxe sur la valeur ajoutée","Impuesto sobre el valor agregado"]
[null,null,null,null,{"$f":"INDEX(K50:P50, , F$2)","v":"VAT"},null,null,null,null,null,"VAT","TVA","IVA"]
[null,null,null,null,{"$f":"INDEX(K51:P51, , F$2)","v":"Determine start of contributions"},null,null,null,null,null,"Determine start of contributions","Déterminer le début des contributions","Determinar inicio de las contribuciones"]
[null,null,null,null,{"$f":"INDEX(K52:P52, , F$2)","v":"Decommissioning provision required"},null,null,null,null,null,"Decommissioning provision required","Provision pour abandon requise","Provisión para desmantelamiento necesaria"]
[null,null,null,null,{"$f":"INDEX(K53:P53, , F$2)","v":"Decommissioning fund transactions"},null,null,null,null,null,"Decommissioning fund transactions","Transactions sur le fonds d'abandon","Transacciones del fondo para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K54:P54, , F$2)","v":"Net decommissioning cashflows"},null,null,null,null,null,"Net decommissioning cashflows","Flux de trésorerie nets de l'abandon","Flujos de caja netos para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K55:P55, , F$2)","v":"Signature bonus"},null,null,null,null,null,"Signature bonus","Bonus de signature","Bono por suscripción de contratos"]
[null,null,null,null,{"$f":"INDEX(K56:P56, , F$2)","v":"Base for royalty"},null,null,null,null,null,"Base for royalty","Assiette de la redevance","Base de la regalía"]
[null,null,null,null,{"$f":"INDEX(K57:P57, , F$2)","v":"Flat royalty"},null,null,null,null,null,"Flat royalty","Redevance constante","Regalía fija"]
[null,null,null,null,{"$f":"INDEX(K58:P58, , F$2)","v":"Price-based royalty"},null,null,null,null,null,"Price-based royalty","Redevance dépendant des prix","Regalía basada en el precio"]
[null,null,null,null,{"$f":"INDEX(K59:P59, , F$2)","v":"Aggregate royalty rate"},null,null,null,null,null,"Aggregate royalty rate","Taux de redevance global","Tasa agregada de las regalías"]
[null,null,null,null,{"$f":"INDEX(K60:P60, , F$2)","v":"Net revenues after royalty"},null,null,null,null,null,"Net revenues after royalty","Revenus nets après redevance","Ingresos netos después de regalías"]
[null,null,null,null,{"$f":"INDEX(K61:P61, , F$2)","v":"Determination of tax base"},null,null,null,null,null,"Determination of tax base","Détermination de l’assiette imposable","Determinación de la base imponible"]
[null,null,null,null,{"$f":"INDEX(K62:P62, , F$2)","v":"Tax applicable"},null,null,null,null,null,"Tax applicable","Impôt applicable","Impuesto aplicable"]
[null,null,null,null,{"$f":"INDEX(K63:P63, , F$2)","v":"Tax inflation index"},null,null,null,null,null,"Tax inflation index","Indice d’inflation de l’impôt","Índice de inflación del impuesto"]
[null,null,null,null,{"$f":"INDEX(K64:P64, , F$2)","v":"Tax rate - percentage"},null,null,null,null,null,"Tax rate - percentage","Taux d’imposition - pourcentage","Tasa de impuesto - porcentaje"]
[null,null,null,null,{"$f":"INDEX(K65:P65, , F$2)","v":"Tax rate - target year"},null,null,null,null,null,"Tax rate - target year","Taux d’imposition - année cible","Tasa de impuesto - año objetivo"]
[null,null,null,null,{"$f":"INDEX(K66:P66, , F$2)","v":"Tax rate - select"},null,null,null,null,null,"Tax rate - select","Taux d’imposition - choisir","Tasa de impuesto - seleccionar"]
[null,null,null,null,{"$f":"INDEX(K67:P67, , F$2)","v":"Development costs to be financed by debt"},null,null,null,null,null,"Development costs to be financed by debt","Coûts de développement à financer par emprunt","Costos de desarrollo a financiar mediante deuda"]
[null,null,null,null,{"$f":"INDEX(K68:P68, , F$2)","v":"Loan repayments"},null,null,null,null,null,"Loan repayments","Remboursements de l'emprunt","Reembolsos de préstamos"]
[null,null,null,null,{"$f":"INDEX(K69:P69, , F$2)","v":"Loan account"},null,null,null,null,null,"Loan account","Compte de l'emprunt","Cuenta de préstamos"]
[null,null,null,null,{"$f":"INDEX(K70:P70, , F$2)","v":"Loan cashflows"},null,null,null,null,null,"Loan cashflows","Flux de trésorerie de l’emprunt","Flujos de caja del préstamo"]
[null,null,null,null,{"$f":"INDEX(K71:P71, , F$2)","v":"Allocation of loan transactions to mining company"},null,null,null,null,null,"Allocation of loan transactions to mining company","Répartition de l'emprunt à la société minière","Asignación de transacciones de préstamos a la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K72:P72, , F$2)","v":"Exploration costs tax treatment"},null,null,null,null,null,"Exploration costs tax treatment","Traitement fiscal des coûts d’exploration","Tratamiento tributario de los costos de prospección"]
[null,null,null,null,{"$f":"INDEX(K73:P73, , F$2)","v":"Bonus tax treatment"},null,null,null,null,null,"Bonus tax treatment","Traitement fiscal des bonus","Tratamiento tributario de las bonificaciones"]
[null,null,null,null,{"$f":"INDEX(K74:P74, , F$2)","v":"Costs for depreciation calculation"},null,null,null,null,null,"Costs for depreciation calculation","Coûts pour le calcul de l'amortissement fiscal","Costos para el cálculo de la depreciación"]
[null,null,null,null,{"$f":"INDEX(K75:P75, , F$2)","v":"Costs into depreciation calculation"},null,null,null,null,null,"Costs into depreciation calculation","Coûts entrant au calcul d'amortissement","Costos en el cálculo de la depreciación"]
[null,null,null,null,{"$f":"INDEX(K76:P76, , F$2)","v":"Straight-line depreciation"},null,null,null,null,null,"Straight-line depreciation","Amortissement linéaire","Depreciación lineal"]
[null,null,null,null,{"$f":"INDEX(K77:P77, , F$2)","v":"Revenues for tax"},null,null,null,null,null,"Revenues for tax","Revenus imposables","Ingresos para el impuesto"]
[null,null,null,null,{"$f":"INDEX(K78:P78, , F$2)","v":"Royalty deductibility"},null,null,null,null,null,"Royalty deductibility","Déductibilité de la redevance","Deducibilidad de la regalía"]
[null,null,null,null,{"$f":"INDEX(K79:P79, , F$2)","v":"Carbon tax deductibility"},null,null,null,null,null,"Carbon tax deductibility","Déductibilité de la taxe carbone","Deducibilidad del impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K80:P80, , F$2)","v":"Deductions"},null,null,null,null,null,"Deductions","Déductions","Deducciones"]
[null,null,null,null,{"$f":"INDEX(K81:P81, , F$2)","v":"Taxable income"},null,null,null,null,null,"Taxable income","Résultat imposable","Ingreso imponible"]
[null,null,null,null,{"$f":"INDEX(K82:P82, , F$2)","v":"Determine cashflow for RRT"},null,null,null,null,null,"Determine cashflow for RRT","Déterminer les flux de trésorerie pour l’IRRN","Determinar flujo de caja para el IRRN"]
[null,null,null,null,{"$f":"INDEX(K83:P83, , F$2)","v":"Alternative basis for determining mining company net cashflow via taxable income"},null,null,null,null,null,"Alternative basis for determining mining company net cashflow via taxable income","Autre base pour déterminer le flux de trésorerie net de la société minière à partir du revenu imposable","Base alternativa para determinar el flujo de caja neto de la empresa minera mediante el ingreso imponible"]
[null,null,null,null,{"$f":"INDEX(K84:P84, , F$2)","v":"Deduction of CIT for RRT"},null,null,null,null,null,"Deduction of CIT for RRT","Déduction de l’IBS pour l’IRRN","Deducción del ISR para IRRN"]
[null,null,null,null,{"$f":"INDEX(K85:P85, , F$2)","v":"Mining company cumulative cashflow for RRT"},null,null,null,null,null,"Mining company cumulative cashflow for RRT","Flux de trésorerie cumulé de la société minière aux fins de l’IRRN","Flujo de capital acumulado de la empresa minera para el IRRN"]
[null,null,null,null,{"$f":"INDEX(K86:P86, , F$2)","v":"RRT deductible for CIT"},null,null,null,null,null,"RRT deductible for CIT","Déduction de l’IRRN pour l’IBS","IRRN deducible del ISR"]
[null,null,null,null,{"$f":"INDEX(K87:P87, , F$2)","v":"VAT applicable periods"},null,null,null,null,null,"VAT applicable periods","Périodes d’application de la TVA","Períodos de IVA aplicable"]
[null,null,null,null,{"$f":"INDEX(K88:P88, , F$2)","v":"VAT cashflow"},null,null,null,null,null,"VAT cashflow","Flux de trésorerie TVA","Flujo de caja del IVA"]
[null,null,null,null,{"$f":"INDEX(K89:P89, , F$2)","v":"Project economic limit: pre-fiscal"},null,null,null,null,null,"Project economic limit: pre-fiscal","Limite économique du projet : avant impôt","Límite económico del proyecto: prefiscal"]
[null,null,null,null,{"$f":"INDEX(K90:P90, , F$2)","v":"Mining company economic limit: post-fiscal"},null,null,null,null,null,"Mining company economic limit: post-fiscal","Limite économique de la société minière : après impôt","Límite económico de la empresa minera: posfiscal"]
[null,null,null,null,{"$f":"INDEX(K91:P91, , F$2)","v":"Post-fiscal ELT versus pre-fiscal ELT"},null,null,null,null,null,"Post-fiscal ELT versus pre-fiscal ELT","TLE après impôt comparé au TLE avant impôt","ELT posfiscal frente a ELT prefiscal"]
[null,null,null,null,{"$f":"INDEX(K92:P92, , F$2)","v":"State participation share of equity contributions"},null,null,null,null,null,"State participation share of equity contributions","Part de l'Etat dans les apports en fonds propres","Participación del Estado porcentaje de contribuciones de capital"]
[null,null,null,null,{"$f":"INDEX(K93:P93, , F$2)","v":"State participation share of mining company loan"},null,null,null,null,null,"State participation share of mining company loan","Part de l'Etat dans les apports au prêt de la société minière","Participación del Estado porcentaje del préstamo de la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K94:P94, , F$2)","v":"Share of loan met directly by state participant"},null,null,null,null,null,"Share of loan met directly by state participant","Part du prêt prise en charge directement par l'État","Parte del préstamo pagado directamente por el Estado"]
[null,null,null,null,{"$f":"INDEX(K95:P95, , F$2)","v":"Share of loan met by parent company on behalf of state participant"},null,null,null,null,null,"Share of loan met by parent company on behalf of state participant","Part du prêt prise en charge par la société mère au nom de l'État","Parte del préstamo pagado por la empresa matriz en nombre del Estado"]
[null,null,null,null,{"$f":"INDEX(K96:P96, , F$2)","v":"Project loan cashflows met by state participant"},null,null,null,null,null,"Project loan cashflows met by state participant","Flux de trésorerie du prêt financés par l'État","Flujos de caja de préstamos pagado por el Estado"]
[null,null,null,null,{"$f":"INDEX(K97:P97, , F$2)","v":"Project loan cashflows net of state participation share, met by parent company"},null,null,null,null,null,"Project loan cashflows net of state participation share, met by parent company","Flux de trésorerie du prêt nets de la part de participation de l'État, pris en charge par la société mère","Flujos de caja de préstamos netos de la participación del Estado, pagado por la empresa matriz"]
[null,null,null,null,{"$f":"INDEX(K98:P98, , F$2)","v":"met by state"},null,null,null,null,null,"met by state","payé par l'Etat","pagado por el Estado"]
[null,null,null,null,{"$f":"INDEX(K99:P99, , F$2)","v":"State participation share of distributions"},null,null,null,null,null,"State participation share of distributions","Part de l'Etat dans les distributions","Participación del Estado porcentaje de rentas distribuidas"]
[null,null,null,null,{"$f":"INDEX(K100:P100, , F$2)","v":"State participation cashflows after carried interest financing"},null,null,null,null,null,"State participation cashflows after carried interest financing","Flux de trésorerie de la participation de l'Etat après portage","Flujos de caja de la participación del Estado tras financiamiento de participación pasiva"]
[null,null,null,null,{"$f":"INDEX(K101:P101, , F$2)","v":"State participation cashflows including share of loan"},null,null,null,null,null,"State participation cashflows including share of loan","Flux de trésorerie de la participation de l'Etat, y compris la part du prêt","Flujos de caja de la participación del Estado, incluida la parte del préstamo"]
[null,null,null,null,{"$f":"INDEX(K102:P102, , F$2)","v":"Withdrawals"},null,null,null,null,null,"Withdrawals","Retraits","Retiros"]
[null,null,null,null,{"$f":"INDEX(K103:P103, , F$2)","v":"Interest earned on fund"},null,null,null,null,null,"Interest earned on fund","Intérêts produits par le fonds","Intereses devengados del fondo"]
[null,null,null,null,{"$f":"INDEX(K104:P104, , F$2)","v":"Determine financing and repayment period"},null,null,null,null,null,"Determine financing and repayment period","Déterminer la période de financement et de remboursement","Determinar financiamiento y período de repago"]
[null,null,null,null,{"$f":"INDEX(K105:P105, , F$2)","v":"Costs to be financed"},null,null,null,null,null,"Costs to be financed","Coûts à financer","Costos a financiar"]
[null,null,null,null,{"$f":"INDEX(K106:P106, , F$2)","v":"Interest accounting"},null,null,null,null,null,"Interest accounting","Comptabilisation des intérêts","Contabilidad de intereses"]
[null,null,null,null,{"$f":"INDEX(K107:P107, , F$2)","v":"Capitalized costs excluding interest (for RRT)"},null,null,null,null,null,"Capitalized costs excluding interest (for RRT)","Coûts capitalisés hors intérêts (pour l’IRRN)","Costos capitalizados excluidos intereses (para IRRN)"]
[null,null,null,null,{"$f":"INDEX(K108:P108, , F$2)","v":"Capitalized costs into depreciation calculation"},null,null,null,null,null,"Capitalized costs into depreciation calculation","Coûts capitalisés entrant au calcul d'amortissement","Costos capitalizados en el cálculo de la depreciación"]
[null,null,null,null,{"$f":"INDEX(K109:P109, , F$2)","v":"Cost base for straight-line depreciation"},null,null,null,null,null,"Cost base for straight-line depreciation","Base de coûts pour amortissement linéaire","Base de costos para depreciación lineal"]
[null,null,null,null,{"$f":"INDEX(K110:P110, , F$2)","v":"Straight-line depreciation charge"},null,null,null,null,null,"Straight-line depreciation charge","Dotation aux amortissements linéaires","Cargo por depreciación lineal"]
[null,null,null,null,{"$f":"INDEX(K111:P111, , F$2)","v":"Determine fully depreciated costs"},null,null,null,null,null,"Determine fully depreciated costs","Détermine les coûts intégralement amortis","Determinar costos plenamente depreciados"]
[null,null,null,null,{"$f":"INDEX(K112:P112, , F$2)","v":"Balance of undepreciated assets"},null,null,null,null,null,"Balance of undepreciated assets","Solde des actifs non amortis","Saldo de activos no depreciados"]
[null,null,null,null,{"$f":"INDEX(K113:P113, , F$2)","v":"Flags from project cashflows"},null,null,null,null,null,"Flags from project cashflows","Repère des flux de trésorerie du projet","Marcas de flujos de caja del proyecto"]
[null,null,null,null,{"$f":"INDEX(K114:P114, , F$2)","v":"Start year for each alternative"},null,null,null,null,null,"Start year for each alternative","Année du début de chaque option","Año de inicio para cada alternativa"]
[null,null,null,null,{"$f":"INDEX(K115:P115, , F$2)","v":"VAT applicable flag"},null,null,null,null,null,"VAT applicable flag","Repère de TVA applicable","Marca del IVA aplicable"]
[null,null,null,null,{"$f":"INDEX(K116:P116, , F$2)","v":"Scheduled refunds"},null,null,null,null,null,"Scheduled refunds","Remboursements échelonnés","Reembolsos programados"]
[null,null,null,null,{"$f":"INDEX(K117:P117, , F$2)","v":"Loan available until"},null,null,null,null,null,"Loan available until","Emptunt disponible jusqu’à","Préstamo disponible hasta"]
[null,null,null,null,{"$f":"INDEX(K118:P118, , F$2)","v":"Drawdowns "},null,null,null,null,null,"Drawdowns ","Tirages ","Disposiciones "]
[null,null,null,null,{"$f":"INDEX(K119:P119, , F$2)","v":"Interest rate"},null,null,null,null,null,"Interest rate","Taux d’intérêt","Tasa de interés"]
[null,null,null,null,{"$f":"INDEX(K120:P120, , F$2)","v":"Repayments"},null,null,null,null,null,"Repayments","Remboursements","Reembolsos"]
[null,null,null,null,{"$f":"INDEX(K121:P121, , F$2)","v":"Carried interest loan cashflows"},null,null,null,null,null,"Carried interest loan cashflows","Flux de trésorerie du financement du portage","Flujos de caja del préstamo de participación pasiva"]
[null,null,null,null,{"$f":"INDEX(K122:P122, , F$2)","v":"Carried interest loan"},null,null,null,null,null,"Carried interest loan","Financement du portage","Préstamo de participación pasiva"]
[null,null,null,null,{"$f":"INDEX(K123:P123, , F$2)","v":"Regime number"},null,null,null,null,null,"Regime number","Numéro du régime","Número del régimen"]
[null,null,null,null,{"$f":"INDEX(K124:P124, , F$2)","v":"Regime name"},null,null,null,null,null,"Regime name","Nom du régime","Nombre del régimen"]
[null,null,null,null,{"$f":"INDEX(K125:P125, , F$2)","v":"Selected regime number"},null,null,null,null,null,"Selected regime number","Numéro du régime choisi","Número del régimen seleccionado"]
[null,null,null,null,{"$f":"INDEX(K126:P126, , F$2)","v":"Signature bonus (first period of activity)"},null,null,null,null,null,"Signature bonus (first period of activity)","Bonus de signature (première période d’activité)","Bono por suscripción de contratos (primer período de actividad)"]
[null,null,null,null,{"$f":"INDEX(K127:P127, , F$2)","v":"Bonuses tax deductible"},null,null,null,null,null,"Bonuses tax deductible","Bonus déductibles","Bonificaciones deducibles de impuestos"]
[null,null,null,null,{"$f":"INDEX(K128:P128, , F$2)","v":"Royalty rate: flat"},null,null,null,null,null,"Royalty rate: flat","Taux de redevance : constante","Tasa de regalía: fija"]
[null,null,null,null,{"$f":"INDEX(K129:P129, , F$2)","v":"Additional royalty rate above price threshold"},null,null,null,null,null,"Additional royalty rate above price threshold","Taux de redevance additionnel au-dessus d'un seuil de prix","Tasa de regalía adicional por encima del umbral de precios"]
[null,null,null,null,{"$f":"INDEX(K130:P130, , F$2)","v":"Threshold for price royalty (0 = no price royalty)"},null,null,null,null,null,"Threshold for price royalty (0 = no price royalty)","Prix de déclenchement de la redevance liée au prix (0 = pas de redevance)","Umbral de la regalía por precios (0 = sin regalías por precios)"]
[null,null,null,null,{"$f":"INDEX(K131:P131, , F$2)","v":"Price threshold inflation indexed"},null,null,null,null,null,"Price threshold inflation indexed","Seuil de prix indexé à l’inflation","Umbral de precios indexado por la inflación"]
[null,null,null,null,{"$f":"INDEX(K132:P132, , F$2)","v":"Royalty base (gross or net revenues) "},null,null,null,null,null,"Royalty base (gross or net revenues) ","Assiette de la redevance (revenus bruts ou nets) ","Base de la regalía (ingresos brutos o netos) "]
[null,null,null,null,{"$f":"INDEX(K133:P133, , F$2)","v":"Royalty is CIT and RRT deductible"},null,null,null,null,null,"Royalty is CIT and RRT deductible","La redevance est déductible de l’IBS et de l’IRRN","La regalía es deducible del ISR y del IRRN"]
[null,null,null,null,{"$f":"INDEX(K134:P134, , F$2)","v":"Tax per ton of CO2 eq emitted in start year"},null,null,null,null,null,"Tax per ton of CO2 eq emitted in start year","Taxe par tonne d’éq. CO2 émise l’année de démarrage","Impuesto por tonelada de Co2(e) emitida en el año de inicio"]
[null,null,null,null,{"$f":"INDEX(K135:P135, , F$2)","v":"Start year of carbon tax (0=from beginning)"},null,null,null,null,null,"Start year of carbon tax (0=from beginning)","Année de mise en place de la taxe carbone (0 = depuits le début)","Año de inicio del impuesto sobre el carbono (0 = desde el principio)"]
[null,null,null,null,{"$f":"INDEX(K136:P136, , F$2)","v":"Carbon tax in real or nominal terms"},null,null,null,null,null,"Carbon tax in real or nominal terms","Taxe carbone en termes réels ou nominaux","Impuesto sobre el carbono en términos reales o nominales"]
[null,null,null,null,{"$f":"INDEX(K137:P137, , F$2)","v":"Method to change carbon tax over time"},null,null,null,null,null,"Method to change carbon tax over time","Méthode pour modifier la taxe carbone dans le temps","Método de modificación del impuesto sobre el carbono a lo largo del tiempo"]
[null,null,null,null,{"$f":"INDEX(K138:P138, , F$2)","v":"Percentage - annual increase above inflation"},null,null,null,null,null,"Percentage - annual increase above inflation","Pourcentage - augmentation annuelle au-dessus de l’inflation","Porcentaje - Incremento anual por encima de la inflación"]
[null,null,null,null,{"$f":"INDEX(K139:P139, , F$2)","v":"Target year - tax per CO2 eq emitted in future year"},null,null,null,null,null,"Target year - tax per CO2 eq emitted in future year","Année cible - taxe par éq. CO2 émis l’année suivante","Año objetivo - Impuesto por Co2(e) emitido en año futuro"]
[null,null,null,null,{"$f":"INDEX(K140:P140, , F$2)","v":"Target year - year in which tax reaches target level"},null,null,null,null,null,"Target year - year in which tax reaches target level","Année cible - année au cours de laquelle la taxe atteint le niveau cible","Año objetivo - Año en que el impuesto alcanza el nivel objetivo"]
[null,null,null,null,{"$f":"INDEX(K141:P141, , F$2)","v":"Carbon tax imposed on scope 3 emissions levied on investor"},null,null,null,null,null,"Carbon tax imposed on scope 3 emissions levied on investor","Taxe carbone prélevée sur l'investisseur sur les émissions de portée 3","Impuesto sobre las emisiones de carbono del ámbito 3 que grava al inversionista"]
[null,null,null,null,{"$f":"INDEX(K142:P142, , F$2)","v":"Carbon tax is CIT and RRT deductible"},null,null,null,null,null,"Carbon tax is CIT and RRT deductible","La taxe carbone est déductible de l’IBS et de l’IRRN","El impuesto sobre el carbono es deducible del ISR y del IRRN"]
[null,null,null,null,{"$f":"INDEX(K143:P143, , F$2)","v":"Commencement of decommissioning provision"},null,null,null,null,null,"Commencement of decommissioning provision","Début de la provision pour abandon","Inicio de la provisión para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K144:P144, , F$2)","v":"Exploration costs depreciated or deducted immediately"},null,null,null,null,null,"Exploration costs depreciated or deducted immediately","Coûts d’exploration amortis ou immédiatement déduits","Costos de exploración depreciados o deducidos inmediatamente"]
[null,null,null,null,{"$f":"INDEX(K145:P145, , F$2)","v":"Depreciation starts from"},null,null,null,null,null,"Depreciation starts from","Amortissement commence à partir de l'année","La depreciación empieza a partir de"]
[null,null,null,null,{"$f":"INDEX(K146:P146, , F$2)","v":"Development costs and replacement capital depreciation"},null,null,null,null,null,"Development costs and replacement capital depreciation","Amortissement des coûts de développement et des investissements de remplacement","Depreciación de los costos de desarrollo y del capital de reemplazo"]
[null,null,null,null,{"$f":"INDEX(K147:P147, , F$2)","v":"Uplift on negative cashflows"},null,null,null,null,null,"Uplift on negative cashflows","Majoration d'amortissement des flux de trésorerie négatifs","Sobreamortización de flujos de caja negativos"]
[null,null,null,null,{"$f":"INDEX(K148:P148, , F$2)","v":"CIT is deducted for RRT"},null,null,null,null,null,"CIT is deducted for RRT","L’IBS est déduit pour l’IRRN","El ISR es deducible para el IRRN"]
[null,null,null,null,{"$f":"INDEX(K149:P149, , F$2)","v":"RRT tax rate"},null,null,null,null,null,"RRT tax rate","Taux IRRN","Tasa impositiva del IRRN"]
[null,null,null,null,{"$f":"INDEX(K150:P150, , F$2)","v":"Dividend withholding tax"},null,null,null,null,null,"Dividend withholding tax","Retenue à la source sur les dividendes","Impuesto retenido sobre dividendos"]
[null,null,null,null,{"$f":"INDEX(K151:P151, , F$2)","v":"Interest withholding tax"},null,null,null,null,null,"Interest withholding tax","Retenue à la source sur les intérêts","Impuesto retenido sobre intereses"]
[null,null,null,null,{"$f":"INDEX(K152:P152, , F$2)","v":"State participation"},null,null,null,null,null,"State participation","Participation de l’État","Participación del Estado"]
[null,null,null,null,{"$f":"INDEX(K153:P153, , F$2)","v":"State participation meets share of equity contributions and mining company loan"},null,null,null,null,null,"State participation meets share of equity contributions and mining company loan","La participation de l’État paie sa part des fonds propres et sa part du prêt de la société minière","La participación del Estado satisface su parte de capital y su parte de préstamo de empresa minera"]
[null,null,null,null,{"$f":"INDEX(K154:P154, , F$2)","v":"Carried interest: State participation equity and share of loan met by parent company"},null,null,null,null,null,"Carried interest: State participation equity and share of loan met by parent company","Portage : Proportion des fonds propres et du prêt de la participation de l’État financée par la société-mère","Participación pasiva: Proporción de capital y del préstamo de la participación del Estado financiado por la empresa matriz"]
[null,null,null,null,{"$f":"INDEX(K155:P155, , F$2)","v":"Carried interest: Financing by parent company till production year"},null,null,null,null,null,"Carried interest: Financing by parent company till production year","Portage : Financement par la société-mère jusqu’à l’année de production","Participación pasiva: financiamiento por la empresa matriz hasta el año de producción"]
[null,null,null,null,{"$f":"INDEX(K156:P156, , F$2)","v":"Carried interest: Interest rate margin above LIBOR"},null,null,null,null,null,"Carried interest: Interest rate margin above LIBOR","Portage : Marge au-dessus du LIBOR","Participación pasiva: Margen de la tasa de interés por encima del LIBOR"]
[null,null,null,null,{"$f":"INDEX(K157:P157, , F$2)","v":"Carried interest: Proportion state participation cashflows used to repay equity carry"},null,null,null,null,null,"Carried interest: Proportion state participation cashflows used to repay equity carry","Portage : Part des flux de trésorerie de la participation de l’État utilisée à des fins de remboursement du portage des fonds propres","Participación pasiva: Proporción de flujos de caja de la participación del Estado utilizada para reembolsar el financimento de capital"]
[null,null,null,null,{"$f":"INDEX(K158:P158, , F$2)","v":"Proportion development costs borrowed"},null,null,null,null,null,"Proportion development costs borrowed","Part des coûts de développement financée par emprunt","Proporción de los costos de desarrollo en préstamo"]
[null,null,null,null,{"$f":"INDEX(K159:P159, , F$2)","v":"Repayment period (yrs after financing period) (max)"},null,null,null,null,null,"Repayment period (yrs after financing period) (max)","Période de remboursement (années après la période de financement) (max)","Período de repago (años después de período de financiamiento) (máx.)"]
[null,null,null,null,{"$f":"INDEX(K160:P160, , F$2)","v":"Loan real interest rate (margin over LIBOR)"},null,null,null,null,null,"Loan real interest rate (margin over LIBOR)","Taux d’intérêt réel des emprunts (marge sur le LIBOR)","Tasa de interés real del préstamo (margen por encima del LIBOR)"]
[null,null,null,null,{"$f":"INDEX(K161:P161, , F$2)","v":"VAT Rate"},null,null,null,null,null,"VAT Rate","Taux de TVA","Tasa del IVA"]
[null,null,null,null,{"$f":"INDEX(K162:P162, , F$2)","v":"% Exploration & capex subject to VAT"},null,null,null,null,null,"% Exploration & capex subject to VAT","% des coûts d’exploration et des investissements soumis à la TVA","% gasto de capital y prospección sujeto a IVA"]
[null,null,null,null,{"$f":"INDEX(K163:P163, , F$2)","v":"% opex subject to VAT"},null,null,null,null,null,"% opex subject to VAT","% des dépenses d’exploitation soumis à la TVA","% costos de operación sujeto a IVA"]
[null,null,null,null,{"$f":"INDEX(K164:P164, , F$2)","v":"VAT refund delay"},null,null,null,null,null,"VAT refund delay","Délai de remboursement de la TVA","Retraso en la devolución del IVA"]
[null,null,null,null,{"$f":"INDEX(K165:P165, , F$2)","v":"VAT applicable from"},null,null,null,null,null,"VAT applicable from","TVA applicable à partir de","IVA aplicable desde"]
[null,null,null,null,{"$f":"INDEX(K166:P166, , F$2)","v":"Proportion reserves produced"},null,null,null,null,null,"Proportion reserves produced","Part des réserves produites","Proporción de reservas producidas"]
[null,null,null,null,{"$f":"INDEX(K167:P167, , F$2)","v":"Decommissioning period"},null,null,null,null,null,"Decommissioning period","Période d'abandon","Período de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K168:P168, , F$2)","v":"Number of decommissioning periods"},null,null,null,null,null,"Number of decommissioning periods","Nombre de périodes d'abandon","Número de períodos de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K169:P169, , F$2)","v":"Decommissioning provision required (annuity basis)"},null,null,null,null,null,"Decommissioning provision required (annuity basis)","Provision pour abandon requise (base annuelle)","Provisión para desmantelamiento necesaria (en base de anualidad)"]
[null,null,null,null,{"$f":"INDEX(K170:P170, , F$2)","v":"Decommissioning provision for future costs (end of period)"},null,null,null,null,null,"Decommissioning provision for future costs (end of period)","Provision pour abandon pour les coûts futurs (fin de période)","Provisión para desmantelamiento para costos futuros (fin de período)"]
[null,null,null,null,{"$f":"INDEX(K171:P171, , F$2)","v":"Withdrawals to meet decommissioning costs (end of period)"},null,null,null,null,null,"Withdrawals to meet decommissioning costs (end of period)","Prélèvements pour couvrir les coûts d'abandon (fin de période)","Retiros para cubrir costos de desmantelamiento (fin de período)"]
[null,null,null,null,{"$f":"INDEX(K172:P172, , F$2)","v":"Interest"},null,null,null,null,null,"Interest","Intérêts","Interés"]
[null,null,null,null,{"$f":"INDEX(K173:P173, , F$2)","v":"Decommissioning fund opening balance BEG"},null,null,null,null,null,"Decommissioning fund opening balance BEG","Solde d’ouverture du fonds d'abandon DÉBUT","Saldo de apertura del fondo para desmantelamiento INICIO"]
[null,null,null,null,{"$f":"INDEX(K174:P174, , F$2)","v":"Decommissioning fund closing balance: END"},null,null,null,null,null,"Decommissioning fund closing balance: END","Solde de clôture du fonds d'abandon : FIN","Saldo de cierre del fondo para desmantelamiento FINAL"]
[null,null,null,null,{"$f":"INDEX(K175:P175, , F$2)","v":"decommissioning cashflows"},null,null,null,null,null,"decommissioning cashflows","Flux de trésorerie liés à l'abandon","flujos de caja para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K176:P176, , F$2)","v":"Net decommissioning cashflows including fund"},null,null,null,null,null,"Net decommissioning cashflows including fund","Flux de trésorerie nets liés à l'abandon, y compris le fonds","Flujos de caja netos para desmantelamiento, incluido el fondo"]
[null,null,null,null,{"$f":"INDEX(K177:P177, , F$2)","v":"Project cashflows before fiscal regime after decommissioning"},null,null,null,null,null,"Project cashflows before fiscal regime after decommissioning","Flux de trésorerie avant régime fiscal et après abandon","Flujos de caja del proyecto ante el régimen fiscal, después de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K178:P178, , F$2)","v":"Flat royalty rate"},null,null,null,null,null,"Flat royalty rate","Taux de redevance constant","Tasa fija de regalía"]
[null,null,null,null,{"$f":"INDEX(K179:P179, , F$2)","v":"Proportion of price above threshold"},null,null,null,null,null,"Proportion of price above threshold","Proportion du prix au-dessus du seuil","Proporción del precio por encima del umbral"]
[null,null,null,null,{"$f":"INDEX(K180:P180, , F$2)","v":"Price royalty rate"},null,null,null,null,null,"Price royalty rate","Taux de redevance dépendant du prix","Tasa de regalía por precios"]
[null,null,null,null,{"$f":"INDEX(K181:P181, , F$2)","v":"Royalty rate"},null,null,null,null,null,"Royalty rate","Taux de redevance","Tasa de regalía"]
[null,null,null,null,{"$f":"INDEX(K182:P182, , F$2)","v":"Total GHG emissions applicable for carbon tax"},null,null,null,null,null,"Total GHG emissions applicable for carbon tax","Émissions totales de GES soumises à la taxe carbone","Emisiones totales de GEI a las que se aplica el impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K183:P183, , F$2)","v":"Carbon tax rate applicable"},null,null,null,null,null,"Carbon tax rate applicable","Taux de la taxe carbone applicable","Tasa del impuesto sobre el carbono aplicable"]
[null,null,null,null,{"$f":"INDEX(K184:P184, , F$2)","v":"Year of carbon tax"},null,null,null,null,null,"Year of carbon tax","Année de la taxe carbone","Año del impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K185:P185, , F$2)","v":"Carbon tax - inflation"},null,null,null,null,null,"Carbon tax - inflation","Inflation sur taxe carbone ","Impuesto sobre el carbono – inflación"]
[null,null,null,null,{"$f":"INDEX(K186:P186, , F$2)","v":"Inflation since carbon tax start year"},null,null,null,null,null,"Inflation since carbon tax start year","Inflation depuis l’année de mise en place de la taxe carbone","Inflación desde el año de inicio del impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K187:P187, , F$2)","v":"Carbon tax inflation index"},null,null,null,null,null,"Carbon tax inflation index","Indice d’inflation de la taxe carbone","Índice de inflación del impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K188:P188, , F$2)","v":"Carbon tax - percentage method; before inflation adjustment"},null,null,null,null,null,"Carbon tax - percentage method; before inflation adjustment","Taxe carbone - Méthode en pourcentage ; avant ajustement en fonction de l’inflation","Impuesto sobre el carbono - Método del porcentaje; antes del ajuste por la inflación"]
[null,null,null,null,{"$f":"INDEX(K189:P189, , F$2)","v":"Years of carbon tax until it reaches target level"},null,null,null,null,null,"Years of carbon tax until it reaches target level","Années de la taxe carbone jusqu’à ce qu’elle atteigne le niveau cible","Años de impuesto sobre el carbono hasta alcanzar el nivel objetivo"]
[null,null,null,null,{"$f":"INDEX(K190:P190, , F$2)","v":"Change in carbon tax between start and future year"},null,null,null,null,null,"Change in carbon tax between start and future year","Variation de la taxe carbone entre l’année de départ et l’année suivante","Modificación del impuesto sobre el carbono entre el año de inicio y el año futuro"]
[null,null,null,null,{"$f":"INDEX(K191:P191, , F$2)","v":"Annual increase in carbon tax"},null,null,null,null,null,"Annual increase in carbon tax","Augmentation annuelle de la taxe carbone","Incremento anual del impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K192:P192, , F$2)","v":"Carbon tax - target level/year; before inflation adjustment"},null,null,null,null,null,"Carbon tax - target level/year; before inflation adjustment","Taxe carbone - Niveau cible/année ; avant ajustement en fonction de l’inflation","Impuesto sobre el carbono - nivel objetivo/año; antes del ajuste por la inflación"]
[null,null,null,null,{"$f":"INDEX(K193:P193, , F$2)","v":"Carbon tax as share of net revenue"},null,null,null,null,null,"Carbon tax as share of net revenue","Taxe carbone en % des revenus nets","Impuesto sobre el carbono como proporción de los ingresos netos"]
[null,null,null,null,{"$f":"INDEX(K194:P194, , F$2)","v":"Project cashflows turn positive"},null,null,null,null,null,"Project cashflows turn positive","Les flux de trésorerie du projet deviennent positifs","Los flujos de caja del proyecto pasan a ser positivos"]
[null,null,null,null,{"$f":"INDEX(K195:P195, , F$2)","v":"Financing period"},null,null,null,null,null,"Financing period","Période de financement","Período de financiamiento"]
[null,null,null,null,{"$f":"INDEX(K196:P196, , F$2)","v":"Loan drawdowns (mid-period)"},null,null,null,null,null,"Loan drawdowns (mid-period)","Tirages de l'emprunt (mi-période)","Disposiciones del préstamo (a mitad del período)"]
[null,null,null,null,{"$f":"INDEX(K197:P197, , F$2)","v":"Loan repayment flag"},null,null,null,null,null,"Loan repayment flag","Repère de remboursement de l'emprunt","Marca de repago de préstamos"]
[null,null,null,null,{"$f":"INDEX(K198:P198, , F$2)","v":"Proportion of remaining loan balance to be paid"},null,null,null,null,null,"Proportion of remaining loan balance to be paid","Proportion du solde de l'emprunt à rembourser","Proporción del saldo residual del préstamo a pagar"]
[null,null,null,null,{"$f":"INDEX(K199:P199, , F$2)","v":"Loan nominal interest rate"},null,null,null,null,null,"Loan nominal interest rate","Taux d’intérêt nominal de l'emprunt","Tasa de interés nominal del préstamo"]
[null,null,null,null,{"$f":"INDEX(K200:P200, , F$2)","v":"Loan account opening balance: BEG"},null,null,null,null,null,"Loan account opening balance: BEG","Solde d’ouverture du compte d'emprunt : DÉBUT","Saldo de apertura de la cuenta de préstamos: INICIO"]
[null,null,null,null,{"$f":"INDEX(K201:P201, , F$2)","v":"Interest charged"},null,null,null,null,null,"Interest charged","Intérêts facturés","Interés cobrado"]
[null,null,null,null,{"$f":"INDEX(K202:P202, , F$2)","v":"Interest payments (end of period)"},null,null,null,null,null,"Interest payments (end of period)","Intérêts payés (fin de période)","Pago de intereses (fin de período)"]
[null,null,null,null,{"$f":"INDEX(K203:P203, , F$2)","v":"Loan balance to be paid"},null,null,null,null,null,"Loan balance to be paid","Solde de l'emprunt à rembourser","Saldo del préstamo por pagar"]
[null,null,null,null,{"$f":"INDEX(K204:P204, , F$2)","v":"Principal repayments"},null,null,null,null,null,"Principal repayments","Remboursements du principal","Reembolsos del principal"]
[null,null,null,null,{"$f":"INDEX(K205:P205, , F$2)","v":"Loan closing balance: END"},null,null,null,null,null,"Loan closing balance: END","Solde de clôture de l'emprunt : FIN","Saldo de cierre del préstamo: FINAL"]
[null,null,null,null,{"$f":"INDEX(K206:P206, , F$2)","v":"Loan cashflows before interest withholding tax"},null,null,null,null,null,"Loan cashflows before interest withholding tax","Flux de trésorerie de l'emprunt avant retenue d’impôt sur les intérêts","Flujos de caja del préstamo antes del impuesto retenido sobre intereses"]
[null,null,null,null,{"$f":"INDEX(K207:P207, , F$2)","v":"Lender cashflows after interest withholding tax"},null,null,null,null,null,"Lender cashflows after interest withholding tax","Flux de trésorerie du prêteur après retenue d’impôt sur les intérêts","Flujos de caja del prestamista después del impuesto retenido sobre intereses"]
[null,null,null,null,{"$f":"INDEX(K208:P208, , F$2)","v":"Loan IRR: Lender"},null,null,null,null,null,"Loan IRR: Lender","TRI de l'emprunt : Prêteur","TIR del préstamo: Prestamista"]
[null,null,null,null,{"$f":"INDEX(K209:P209, , F$2)","v":"Interest capitalized into development costs"},null,null,null,null,null,"Interest capitalized into development costs","Intérêts capitalisés entrant les coûts de développement","Interés capitalizado en los costos de desarrollo"]
[null,null,null,null,{"$f":"INDEX(K210:P210, , F$2)","v":"Interest expensed to P&L"},null,null,null,null,null,"Interest expensed to P&L","Intérêts  comptabilisés en charges","Interés asentado como gasto en pérdidas y ganancias"]
[null,null,null,null,{"$f":"INDEX(K211:P211, , F$2)","v":"interest allocation"},null,null,null,null,null,"interest allocation","Répartition des intérêts","asignación de intereses"]
[null,null,null,null,{"$f":"INDEX(K212:P212, , F$2)","v":"Total final allocation of loan"},null,null,null,null,null,"Total final allocation of loan","Allocation totale finale du prêt","Asignación final total del préstamo"]
[null,null,null,null,{"$f":"INDEX(K213:P213, , F$2)","v":"loan cashflows allocation"},null,null,null,null,null,"loan cashflows allocation","Répartition des flux de trésorerie de l'emprunt","asignación de flujos de caja del préstamo"]
[null,null,null,null,{"$f":"INDEX(K214:P214, , F$2)","v":"Capitalized costs: Mining company"},null,null,null,null,null,"Capitalized costs: Mining company","Coûts capitalisés : Société minière","Costos capitalizados: Empresa minera"]
[null,null,null,null,{"$f":"INDEX(K215:P215, , F$2)","v":"Capitalized costs excluding interest"},null,null,null,null,null,"Capitalized costs excluding interest","Coûts capitalisés hors intérêts","Costos capitalizados excluidos intereses"]
[null,null,null,null,{"$f":"INDEX(K216:P216, , F$2)","v":"Cumulative depreciation years"},null,null,null,null,null,"Cumulative depreciation years","Années d’amortissement cumulées","Años acumulados de depreciación"]
[null,null,null,null,{"$f":"INDEX(K217:P217, , F$2)","v":"Remaining depreciation years"},null,null,null,null,null,"Remaining depreciation years","Années d’amortissement restantes","Años restantes de depreciación"]
[null,null,null,null,{"$f":"INDEX(K218:P218, , F$2)","v":"costs into depreciation"},null,null,null,null,null,"costs into depreciation","Coûts entrant au calcul d'amortissement","costos en depreciación"]
[null,null,null,null,{"$f":"INDEX(K219:P219, , F$2)","v":"Undepreciated costs: opening balance BEG"},null,null,null,null,null,"Undepreciated costs: opening balance BEG","Coûts non amortis : solde d’ouverture DÉBUT","Costos no depreciados: Saldo de apertura INICIO"]
[null,null,null,null,{"$f":"INDEX(K220:P220, , F$2)","v":"Cost base written off in final year of production"},null,null,null,null,null,"Cost base written off in final year of production","Base de coûts passés par pertes et profits dans la dernière année de production","Base de costos amortizada en el año final de producción"]
[null,null,null,null,{"$f":"INDEX(K221:P221, , F$2)","v":"Cost base for depreciation END"},null,null,null,null,null,"Cost base for depreciation END","Base de coûts pour l’amortissement FIN","Base de costos para depreciación FINAL"]
[null,null,null,null,{"$f":"INDEX(K222:P222, , F$2)","v":"Capitalized costs fully depreciated"},null,null,null,null,null,"Capitalized costs fully depreciated","Coûts capitalisés intégralement amortis","Costos capitalizados plenamente depreciados"]
[null,null,null,null,{"$f":"INDEX(K223:P223, , F$2)","v":"Balance of capitalized costs: BEG"},null,null,null,null,null,"Balance of capitalized costs: BEG","Solde des coûts capitalisés : DÉBUT","Saldo de costos capitalizados: INICIO"]
[null,null,null,null,{"$f":"INDEX(K224:P224, , F$2)","v":"Final year write-off"},null,null,null,null,null,"Final year write-off","Passation en pertes et profits de la dernière année","Año final de amortización"]
[null,null,null,null,{"$f":"INDEX(K225:P225, , F$2)","v":"Balance of capitalized costs: END"},null,null,null,null,null,"Balance of capitalized costs: END","Solde des coûts capitalisés : FIN","Saldo de costos capitalizados: FINAL"]
[null,null,null,null,{"$f":"INDEX(K226:P226, , F$2)","v":"Tax depreciation charge mining company "},null,null,null,null,null,"Tax depreciation charge mining company ","Dotation aux amortissements de la société minière ","Cargo por depreciación fiscal de la empresa minera "]
[null,null,null,null,{"$f":"INDEX(K227:P227, , F$2)","v":"depreciation"},null,null,null,null,null,"depreciation","amortissement","depreciación"]
[null,null,null,null,{"$f":"INDEX(K228:P228, , F$2)","v":"Taxable income before prior period losses"},null,null,null,null,null,"Taxable income before prior period losses","Résultat imposable avant pertes antérieures","Ingreso imponible antes de pérdidas de períodos anteriores"]
[null,null,null,null,{"$f":"INDEX(K229:P229, , F$2)","v":"Prior period losses carried forward (unlimited carry forward)"},null,null,null,null,null,"Prior period losses carried forward (unlimited carry forward)","Report des pertes antérieures (reports illimités)","Pérdidas trasladadas de períodos anteriores (traslado permanente ilimitado)"]
[null,null,null,null,{"$f":"INDEX(K230:P230, , F$2)","v":"Taxable income after losses"},null,null,null,null,null,"Taxable income after losses","Résultat imposable après pertes","Ingreso imponible después de pérdidas"]
[null,null,null,null,{"$f":"INDEX(K231:P231, , F$2)","v":"CIT rate applicable"},null,null,null,null,null,"CIT rate applicable","Taux d’IBS applicable","Tasa del ISR aplicable"]
[null,null,null,null,{"$f":"INDEX(K232:P232, , F$2)","v":"Cost deductions for RRT"},null,null,null,null,null,"Cost deductions for RRT","Déductions de coûts pour l’IRR","Deducciones de costos del IRRN"]
[null,null,null,null,{"$f":"INDEX(K233:P233, , F$2)","v":"Mining company net cashflow before tax for RRT (via cashflows)"},null,null,null,null,null,"Mining company net cashflow before tax for RRT (via cashflows)","Flux de trésorerie net de la société minière avant IRRN (via les flux de trésorerie)","Flujo de caja neto de la empresa minera antes de impuestos para el IRRN (vía flujos de caja)"]
[null,null,null,null,{"$f":"INDEX(K234:P234, , F$2)","v":"Mining company net cashflow before tax for RRT (via tax return)"},null,null,null,null,null,"Mining company net cashflow before tax for RRT (via tax return)","Flux de trésorerie net de la société minière avant IRRN (via la déclaration d’impôts)","Flujo de caja neto de la empresa minera antes de impuestos para el IRRN (vía declaración de impuestos)"]
[null,null,null,null,{"$f":"INDEX(K235:P235, , F$2)","v":"Mining company cashflows for RRT: cashflow versus tax return"},null,null,null,null,null,"Mining company cashflows for RRT: cashflow versus tax return","Flux de trésorerie de la société minière pour l’IRRN : flux de trésorerie et déclaration fiscale","Flujos de caja de la empresa minera para el IRRN: flujo de caja frente a declaración de impuestos"]
[null,null,null,null,{"$f":"INDEX(K236:P236, , F$2)","v":"Mining company RRT cumulative cashflow: BEG"},null,null,null,null,null,"Mining company RRT cumulative cashflow: BEG","Flux de trésorerie cumulé de la société minière pour l’IRRN : DÉBUT","Flujo de caja acumulado IRRN de la empresa minera: INICIO"]
[null,null,null,null,{"$f":"INDEX(K237:P237, , F$2)","v":"Uplift on negative cumulative cashflows"},null,null,null,null,null,"Uplift on negative cumulative cashflows","Majoration d'amortissement des flux de trésorerie cumulés négatifs","Sobreamortización de flujos de caja acumulados negativos"]
[null,null,null,null,{"$f":"INDEX(K238:P238, , F$2)","v":"Mining company RRT cumulative cashflow: END"},null,null,null,null,null,"Mining company RRT cumulative cashflow: END","Flux de trésorerie cumulé de la société minière pour l’IRRN : FIN","Flujo de caja acumulado IRRN de la empresa minera: FINAL"]
[null,null,null,null,{"$f":"INDEX(K239:P239, , F$2)","v":"Selected VAT start period"},null,null,null,null,null,"Selected VAT start period","Période de début de TVA choisie","Período seleccionado de inicio del IVA"]
[null,null,null,null,{"$f":"INDEX(K240:P240, , F$2)","v":"Exploration start year"},null,null,null,null,null,"Exploration start year","Année de début de l’exploration","Año de inicio de la prospección"]
[null,null,null,null,{"$f":"INDEX(K241:P241, , F$2)","v":"FID year"},null,null,null,null,null,"FID year","Année DFI","Año de la DFI"]
[null,null,null,null,{"$f":"INDEX(K242:P242, , F$2)","v":"Production start year"},null,null,null,null,null,"Production start year","Année de début de la production","Año de inicio de la producción"]
[null,null,null,null,{"$f":"INDEX(K243:P243, , F$2)","v":"Input VAT charged"},null,null,null,null,null,"Input VAT charged","TVA en amont facturée","Carga de IVA soportado"]
[null,null,null,null,{"$f":"INDEX(K244:P244, , F$2)","v":"Input VAT refund due"},null,null,null,null,null,"Input VAT refund due","Remboursement de la TVA en amont due","Devolución adeudada del IVA soportado"]
[null,null,null,null,{"$f":"INDEX(K245:P245, , F$2)","v":"VAT refund months"},null,null,null,null,null,"VAT refund months","Mois de remboursement de la TVA","Meses de devolución del IVA"]
[null,null,null,null,{"$f":"INDEX(K246:P246, , F$2)","v":"VAT refunds years"},null,null,null,null,null,"VAT refunds years","Années de remboursement de la TVA","Años de devoluciones del IVA"]
[null,null,null,null,{"$f":"INDEX(K247:P247, , F$2)","v":"interim calc. applying month delay"},null,null,null,null,null,"interim calc. applying month delay","Calcul intermédiaire en appliquant les mois de retard","cálculo provisional que aplica retraso de un mes"]
[null,null,null,null,{"$f":"INDEX(K248:P248, , F$2)","v":"VAT refunds paid"},null,null,null,null,null,"VAT refunds paid","Remboursements de la TVA effectués","Devoluciones pagadas del IVA"]
[null,null,null,null,{"$f":"INDEX(K249:P249, , F$2)","v":"VAT cashflow: investor"},null,null,null,null,null,"VAT cashflow: investor","Flux de trésorerie TVA : investisseur","Flujo de caja del IVA: inversionista"]
[null,null,null,null,{"$f":"INDEX(K250:P250, , F$2)","v":"VAT cashflow: government"},null,null,null,null,null,"VAT cashflow: government","Flux de trésorerie TVA : État","Flujo de caja del IVA: gobierno"]
[null,null,null,null,{"$f":"INDEX(K251:P251, , F$2)","v":"Mining company cash flow before distributions"},null,null,null,null,null,"Mining company cash flow before distributions","Flux de trésorerie de la société minière avant distribution","Flujo de caja de la empresa minera antes de rentas distribuidas"]
[null,null,null,null,{"$f":"INDEX(K252:P252, , F$2)","v":"Mining company equity contributions"},null,null,null,null,null,"Mining company equity contributions","Apports en fonds propres de la société minière","Contribuciones de capital de la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K253:P253, , F$2)","v":"Mining company positive cashflows distributed"},null,null,null,null,null,"Mining company positive cashflows distributed","Flux de trésorerie positifs distribués par la société minière","Flujos de caja positivos distribuidos de la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K254:P254, , F$2)","v":"Maximum cumulative cashflow"},null,null,null,null,null,"Maximum cumulative cashflow","Flux de trésorerie cumulé maximum","Flujo de caja acumulado máximo"]
[null,null,null,null,{"$f":"INDEX(K255:P255, , F$2)","v":"Mining company post-fiscal EL reached before project EL"},null,null,null,null,null,"Mining company post-fiscal EL reached before project EL","Limite éco après impôt de la société minière atteinte avant la limite éco du projet","EL posfiscal de la empresa minera alcanzado antes del EL del proyecto"]
[null,null,null,null,{"$f":"INDEX(K256:P256, , F$2)","v":"Mining company distributions deemed dividends"},null,null,null,null,null,"Mining company distributions deemed dividends","Versements de la société minière considérés comme dividendes","Rentas distribuidas de la empresa minera consideradas como dividendos"]
[null,null,null,null,{"$f":"INDEX(K257:P257, , F$2)","v":"Mining company distributions deemed return of capital"},null,null,null,null,null,"Mining company distributions deemed return of capital","Versements de la société minière considérés comme rémunération du capital","Rentas distribuidas de la empresa minera consideradas como rentabilidad de capital"]
[null,null,null,null,{"$f":"INDEX(K258:P258, , F$2)","v":"Carried interest financing available"},null,null,null,null,null,"Carried interest financing available","Financement disponible du portage","Financiamiento de participación pasiva disponible"]
[null,null,null,null,{"$f":"INDEX(K259:P259, , F$2)","v":"Negative state participation cashflows during financing period"},null,null,null,null,null,"Negative state participation cashflows during financing period","Flux de trésorerie négatifs de la participation de l’État pendant la période de financement","Flujos de caja negativos de la participación del Estado durante el período de financiamiento"]
[null,null,null,null,{"$f":"INDEX(K260:P260, , F$2)","v":"Drawdowns (mid period)"},null,null,null,null,null,"Drawdowns (mid period)","Prélèvements (milieu de période)","Disposiciones (a mitad de período)"]
[null,null,null,null,{"$f":"INDEX(K261:P261, , F$2)","v":"Potential repayment"},null,null,null,null,null,"Potential repayment","Remboursement possible","Reembolso potencial"]
[null,null,null,null,{"$f":"INDEX(K262:P262, , F$2)","v":"Opening balance: BEG"},null,null,null,null,null,"Opening balance: BEG","Solde d’ouverture : DÉBUT","Saldo de apertura: INICIO"]
[null,null,null,null,{"$f":"INDEX(K263:P263, , F$2)","v":"Interest charge"},null,null,null,null,null,"Interest charge","Charges d’intérêt","Interés cobrado"]
[null,null,null,null,{"$f":"INDEX(K264:P264, , F$2)","v":"Balance to be repaid"},null,null,null,null,null,"Balance to be repaid","Solde à rembourser","Saldo a reembolsar"]
[null,null,null,null,{"$f":"INDEX(K265:P265, , F$2)","v":"Repayment (end of period)"},null,null,null,null,null,"Repayment (end of period)","Remboursement (fin de période)","Reembolso (fin de período)"]
[null,null,null,null,{"$f":"INDEX(K266:P266, , F$2)","v":"Closing balance: END"},null,null,null,null,null,"Closing balance: END","Solde de clôture : FIN","Saldo de cierre: FINAL"]
[null,null,null,null,{"$f":"INDEX(K267:P267, , F$2)","v":"Parent company"},null,null,null,null,null,"Parent company","Société-mère","Empresa matriz"]
[null,null,null,null,{"$f":"INDEX(K268:P268, , F$2)","v":"Closing balance"},null,null,null,null,null,"Closing balance","Solde de clôture","Saldo de cierre"]
[null,null,null,null,{"$f":"INDEX(K269:P269, , F$2)","v":"State participation before tax, after carried interest, excluding share of loan"},null,null,null,null,null,"State participation before tax, after carried interest, excluding share of loan","Participation de l’État avant impôt, après portage, hors quote-part de prêt","Participación del Estado antes de impuestos, después de participación pasiva, excluyendo la parte del préstamo"]
[null,null,null,null,{"$f":"INDEX(K270:P270, , F$2)","v":"Parent company cashflows, before distributions"},null,null,null,null,null,"Parent company cashflows, before distributions","Flux de trésorerie de la société-mère, avant le versement de dividendes","Flujos de caja de la empresa matriz, antes de rentas distribuidas"]
[null,null,null,null,{"$f":"INDEX(K271:P271, , F$2)","v":"Total dividend distributions"},null,null,null,null,null,"Total dividend distributions","Total des distributions de dividendes","Distribución de dividendos total"]
[null,null,null,null,{"$f":"INDEX(K272:P272, , F$2)","v":"Distributions to parent deemed to be dividends"},null,null,null,null,null,"Distributions to parent deemed to be dividends","Versements à la société mère considérés comme des dividendes","Rentas distribuidas a empresa matriz consideradas como dividendos"]
[null,null,null,null,{"$f":"INDEX(K273:P273, , F$2)","v":"Distributions to parent deemed to be return of capital"},null,null,null,null,null,"Distributions to parent deemed to be return of capital","Versements à la société mère considérés comme une rémunération du capital","Rentas distribuidas a empresa matriz consideradas como rentabilidad del capital"]
[null,null,null,null,{"$f":"INDEX(K274:P274, , F$2)","v":"Net cashflow after fiscal regime: Parent company (excluding loan)"},null,null,null,null,null,"Net cashflow after fiscal regime: Parent company (excluding loan)","Flux de trésorerie nets après régime fiscal : Société-mère (hors prêt)","Flujo de caja neto después de régimen tributario: Empresa matriz (excluyendo préstamo)"]
[null,null,null,null,{"$f":"INDEX(K275:P275, , F$2)","v":"Government revenues excluding participation"},null,null,null,null,null,"Government revenues excluding participation","Revenus du gouvernement, hors participations","Ingresos fiscales excluida participación"]
[null,null,null,null,{"$f":"INDEX(K276:P276, , F$2)","v":"Government revenues including participation"},null,null,null,null,null,"Government revenues including participation","Revenus du gouvernement, y compris participations","Ingresos fiscales incluida participación"]
[null,null,null,null,{"$f":"INDEX(K277:P277, , F$2)","v":"Project cashflows after decommissioning fund"},null,null,null,null,null,"Project cashflows after decommissioning fund","Flux de trésorerie du projet après fonds d'abandon","Flujos de caja del proyecto después del fondo para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K278:P278, , F$2)","v":"Sum of participant cashflows"},null,null,null,null,null,"Sum of participant cashflows","Somme des flux de trésorerie des participants","Suma de flujos de caja de los participantes"]
[null,null,null,null,{"$f":"INDEX(K279:P279, , F$2)","v":"Difference"},null,null,null,null,null,"Difference","Différence","Diferencia"]
[null,null,null,null,{"$f":"INDEX(K280:P280, , F$2)","v":"Comments"},null,null,null,null,null,"Comments","Observations","Comentarios"]
[null,null,null,null,{"$f":"INDEX(K281:P281, , F$2)","v":"incurred in period of first project activity"},null,null,null,null,null,"incurred in period of first project activity","encouru dès le début de l'activité du projet","incurrida en el período de la primera actividad del proyecto"]
[null,null,null,null,{"$f":"INDEX(K282:P282, , F$2)","v":"depreciated for CIT if deductible, expensed for RRT if deductible; 0 = non-deductible"},null,null,null,null,null,"depreciated for CIT if deductible, expensed for RRT if deductible; 0 = non-deductible","Amortis aux fins de l’IBS si déductibles, passés en charge pour l’IRR si déductibles ; 0 = non déductible","asentado como depreciado para el ISR si es deducible, como gasto para el IRRN si es deducible; 0 = no deducible"]
[null,null,null,null,{"$f":"INDEX(K283:P283, , F$2)","v":"ad-valorem royalty"},null,null,null,null,null,"ad-valorem royalty","redevance ad valorem","regalía ad valorem"]
[null,null,null,null,{"$f":"INDEX(K284:P284, , F$2)","v":"applies in addition to any flat royalty"},null,null,null,null,null,"applies in addition to any flat royalty","S’applique en plus de toute redevance à taux constant","se aplica además de las regalías fijas"]
[null,null,null,null,{"$f":"INDEX(K285:P285, , F$2)","v":"yes or no"},null,null,null,null,null,"yes or no","oui ou non","sí o no"]
[null,null,null,null,{"$f":"INDEX(K286:P286, , F$2)","v":"net = revenues minus downstream costs"},null,null,null,null,null,"net = revenues minus downstream costs","Net = revenus moins coûts en aval","neto = ingresos menos costos de etapas secundarias"]
[null,null,null,null,{"$f":"INDEX(K287:P287, , F$2)","v":"Real, nominal; assumed nominal if empty"},null,null,null,null,null,"Real, nominal; assumed nominal if empty","Réel, nominal ; supposé nominal si vide","Real, nominal; se supone nominal si está vacía"]
[null,null,null,null,{"$f":"INDEX(K288:P288, , F$2)","v":"Percentage, target year; assumed percentage if empty"},null,null,null,null,null,"Percentage, target year; assumed percentage if empty","Pourcentage, année cible ; pourcentage supposé si vide","Porcentaje, año objetivo; se supone porcentaje si está vacía"]
[null,null,null,null,{"$f":"INDEX(K289:P289, , F$2)","v":"0 if a constant tax level; percentage relative to carbon price in the first year"},null,null,null,null,null,"0 if a constant tax level; percentage relative to carbon price in the first year","0 si niveau de taxe constant ; pourcentage relatif au prix du carbone la première année","0 si el nivel del impuesto es constante; porcentaje relativo al precio del carbono en el primer año"]
[null,null,null,null,{"$f":"INDEX(K290:P290, , F$2)","v":"no entry means not directly levied on investor"},null,null,null,null,null,"no entry means not directly levied on investor","pas de saisie signifie que l’impôt n’est pas directement prélevé auprès de l’investisseur","sin entrada significa que no se grava directamente al inversionista"]
[null,null,null,null,{"$f":"INDEX(K291:P291, , F$2)","v":"no entry means not deductible for CIT and RRT"},null,null,null,null,null,"no entry means not deductible for CIT and RRT","pas de saisie signifie que les coûts ne sont pas déductbiles de l’IBS et de l’IRRN","sin entrada significa no deducible para ISR y IRRN"]
[null,null,null,null,{"$f":"INDEX(K292:P292, , F$2)","v":"0 = from start of production"},null,null,null,null,null,"0 = from start of production","0 = dès le début de la production","0 = desde el inicio de la producción"]
[null,null,null,null,{"$f":"INDEX(K293:P293, , F$2)","v":"must enter value"},null,null,null,null,null,"must enter value","une valeur doit être saisie","debe introducirse valor"]
[null,null,null,null,{"$f":"INDEX(K294:P294, , F$2)","v":"cashflow RRT"},null,null,null,null,null,"cashflow RRT","Flux de trésorerie IRRN","flujo de caja del IRRN"]
[null,null,null,null,{"$f":"INDEX(K295:P295, , F$2)","v":"no entry means not deducted; \"No\" means RRT is then deducted for CIT"},null,null,null,null,null,"no entry means not deducted; \"No\" means RRT is then deducted for CIT","L’absence d’entrée indique non déductible ; « non » signifie que l’IRRN est déduit pour l’IBS","sin entrada significa no deducible; «No» significa que el IRRN se deduce entonces del ISR"]
[null,null,null,null,{"$f":"INDEX(K296:P296, , F$2)","v":"paid once cumulative equity cashflow positive"},null,null,null,null,null,"paid once cumulative equity cashflow positive","payé une fois que le flux de trésorerie cumulé des fonds propres est positif","pagado una vez que el flujo de caja del capital acumulado es positivo"]
[null,null,null,null,{"$f":"INDEX(K297:P297, , F$2)","v":"paid when interest is paid"},null,null,null,null,null,"paid when interest is paid","payé lorsque les intérêts sont payés","pagado cuando se paga el interés"]
[null,null,null,null,{"$f":"INDEX(K298:P298, , F$2)","v":"% share in mining company"},null,null,null,null,null,"% share in mining company","Part en % dans la société minière","% de participación en la empresa minera"]
[null,null,null,null,{"$f":"INDEX(K299:P299, , F$2)","v":"no entry means state does not pay equity contributions"},null,null,null,null,null,"no entry means state does not pay equity contributions","pas de saisie signifie que l’État ne paie pas sa part des fonds propres","sin entrada significa que el Estado no paga contribuciones de capital"]
[null,null,null,null,{"$f":"INDEX(K300:P300, , F$2)","v":"no entry means state does not pay loan contributions"},null,null,null,null,null,"no entry means state does not pay loan contributions","pas de saisie signifie que l’État ne paie pas sa part dans l'emprunt","sin entrada significa que el Estado no paga contribuciones de prestamo"]
[null,null,null,null,{"$f":"INDEX(K301:P301, , F$2)","v":"financing till end of specified production year. 0 means end of year before production starts"},null,null,null,null,null,"financing till end of specified production year. 0 means end of year before production starts","financement jusqu’à la fin de l’année de production spécifiée. 0 signifie la fin de l’année avant le début de la production","financiamiento hasta el final del año de producción especificado. 0 significa final del año antes de que comience la producción"]
[null,null,null,null,{"$f":"INDEX(K302:P302, , F$2)","v":"percentage of aggregate price"},null,null,null,null,null,"percentage of aggregate price","Pourcentage du prix global","porcentaje del precio agregado"]
[null,null,null,null,{"$f":"INDEX(K303:P303, , F$2)","v":"assume this is the inflation rate if the carbon tax start year is before the model start year"},null,null,null,null,null,"assume this is the inflation rate if the carbon tax start year is before the model start year","supposer que ceci est le taux d’inflation si l’année de début de la taxe carbone précède l’année de début du modèle","asume que esta es la tasa de inflación si el año de inicio del impuesto sobre el carbono es anterior al año de inicio del modelo"]
[null,null,null,null,{"$f":"INDEX(K304:P304, , F$2)","v":"for info only"},null,null,null,null,null,"for info only","uniquement pour information","solo para información"]
[null,null,null,null,{"$f":"INDEX(K305:P305, , F$2)","v":"assumed via depreciation"},null,null,null,null,null,"assumed via depreciation","supposé par amortissement","se supone vía depreciación"]
[null,null,null,null,{"$f":"INDEX(K306:P306, , F$2)","v":"assumes permanent carry forward"},null,null,null,null,null,"assumes permanent carry forward","suppose un report permanent","se supone traslado permanente"]
[null,null,null,null,{"$f":"INDEX(K307:P307, , F$2)","v":"prior period to avoid circularity"},null,null,null,null,null,"prior period to avoid circularity","période précédente pour éviter la circularité","período anterior para evitar circularidad"]
[null,null,null,null,{"$f":"INDEX(K308:P308, , F$2)","v":"assumes 100% is creditable / refundable"},null,null,null,null,null,"assumes 100% is creditable / refundable","Suppose que 100 % est porté au crédit / remboursable","se asume que el 100% es acreditable / reembolsable"]
[null,null,null,null,{"$f":"INDEX(K309:P309, , F$2)","v":"Distributions are made once equity cashflows are positive. Distributions are deemed return of capital and do not attract withholding tax after the total positive post-tax cashflow has been distributed as dividends."},null,null,null,null,null,"Distributions are made once equity cashflows are positive. Distributions are deemed return of capital and do not attract withholding tax after the total positive post-tax cashflow has been distributed as dividends.","Les versements se font une fois que les flux de trésorerie des fonds propres sont positifs. Les versements sont considérés comme un rendement du capital et ne sont pas assujettis à une retenue à la source après la distribution du flux de trésorerie positif total après impôt sous forme de dividendes.","Las rentas se distribuyen una vez que los flujos de caja del capital son positivos. Las rentas distribuidas se consideran rentabilidad del capital y no se aplican impuestos retenidos después de que el flujo de caja positivo después de impuestos se ha distribuido como dividendos."]
[null,null,null,null,{"$f":"INDEX(K310:P310, , F$2)","v":"Project revenues and costs"},null,null,null,null,null,"Project revenues and costs","Revenus et coûts du projet","Ingresos y costos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K311:P311, , F$2)","v":"Production Versus Unit Operating Costs"},null,null,null,null,null,"Production Versus Unit Operating Costs","Coût de production vs. coût d’exploitation unitaire","Costos de producción frente a costos de operación unitarios"]
[null,null,null,null,{"$f":"INDEX(K312:P312, , F$2)","v":"Dashboard"},null,null,null,null,null,"Dashboard","Tableau de bord","Panel de información"]
[null,null,null,null,{"$f":"INDEX(K313:P313, , F$2)","v":"Input sheets"},null,null,null,null,null,"Input sheets","Feuilles de saisie","Hojas de datos iniciales"]
[null,null,null,null,{"$f":"INDEX(K314:P314, , F$2)","v":"Calculation sheets"},null,null,null,null,null,"Calculation sheets","Feuilles de calcul","Hojas de cálculo"]
[null,null,null,null,{"$f":"INDEX(K315:P315, , F$2)","v":"Key output sheets"},null,null,null,null,null,"Key output sheets","Feuilles de sortie clés","Hojas de resultados principales"]
[null,null,null,null,{"$f":"INDEX(K316:P316, , F$2)","v":"Documentation sheets"},null,null,null,null,null,"Documentation sheets","Feuilles de documentation","Hojas de documentación"]
[null,null,null,null,{"$f":"INDEX(K317:P317, , F$2)","v":"Quality control sheets"},null,null,null,null,null,"Quality control sheets","Feuilles de contrôle qualité","Hojas de control de calidad"]
[null,null,null,null,{"$f":"INDEX(K318:P318, , F$2)","v":"Imported from another sheet"},null,null,null,null,null,"Imported from another sheet","Importé d’une autre feuille","Importado desde otra hoja"]
[null,null,null,null,{"$f":"INDEX(K319:P319, , F$2)","v":"Exported to another sheet (except from Input sheets)"},null,null,null,null,null,"Exported to another sheet (except from Input sheets)","Exporté vers une autre feuille (sauf depuis les feuilles de saisie)","Exportado a otra hoja (excepto desde hojas de datos iniciales)"]
[null,null,null,null,{"$f":"INDEX(K320:P320, , F$2)","v":"Within sheet link or calculation"},null,null,null,null,null,"Within sheet link or calculation","Lien ou calcul à l’intérieur d’une feuille","Cálculo o enlace dentro de la hoja"]
[null,null,null,null,{"$f":"INDEX(K321:P321, , F$2)","v":"Calling fiscal parameter from fiscal regime inputs"},null,null,null,null,null,"Calling fiscal parameter from fiscal regime inputs","Appel d’un paramètre fiscal à partir des entrées du régime fiscal","Obtener parámetro fiscal a partir de los datos iniciales sobre el régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K322:P322, , F$2)","v":"Inputs"},null,null,null,null,null,"Inputs","Données d’entrée","Datos iniciales"]
[null,null,null,null,{"$f":"INDEX(K323:P323, , F$2)","v":"Calculations"},null,null,null,null,null,"Calculations","Calculs","Cálculos"]
[null,null,null,null,{"$f":"INDEX(K324:P324, , F$2)","v":"Blocks of data linked by arrays OR Indirect formula"},null,null,null,null,null,"Blocks of data linked by arrays OR Indirect formula","Blocs de données liés par des séries OU formule indirecte","Bloques de datos vinculados por matrices O la función INDIRECTO"]
[null,null,null,null,{"$f":"INDEX(K325:P325, , F$2)","v":"Within-worksheet counter-flow "},null,null,null,null,null,"Within-worksheet counter-flow ","Flux inverse à l’intérieur d’une feuille de travail ","Flujo inverso dentro de una hoja de cálculo "]
[null,null,null,null,{"$f":"INDEX(K326:P326, , F$2)","v":"Empty cells being deliberately referenced"},null,null,null,null,null,"Empty cells being deliberately referenced","Cellules vides délibérément référencées","Celdas vacías con referencias deliberadas"]
[null,null,null,null,{"$f":"INDEX(K327:P327, , F$2)","v":"Section separator"},null,null,null,null,null,"Section separator","Séparateur de section","Separador de sección"]
[null,null,null,null,{"$f":"INDEX(K328:P328, , F$2)","v":"OK"},null,null,null,null,null,"OK","OK","OK"]
[null,null,null,null,{"$f":"INDEX(K329:P329, , F$2)","v":"Error"},null,null,null,null,null,"Error","Erreur","Error"]
[null,null,null,null,{"$f":"INDEX(K330:P330, , F$2)","v":"Alert"},null,null,null,null,null,"Alert","Alerte","Alerta"]
[null,null,null,null,{"$f":"INDEX(K331:P331, , F$2)","v":"Average effective tax rate"},null,null,null,null,null,"Average effective tax rate","Taux moyen effectif d'imposition","Tasa impositiva efectiva promedio"]
[null,null,null,null,{"$f":"INDEX(K332:P332, , F$2)","v":"Carbon dioxide equivalent"},null,null,null,null,null,"Carbon dioxide equivalent","Équivalent dioxyde de carbone","Dióxido de carbono equivalente"]
[null,null,null,null,{"$f":"INDEX(K333:P333, , F$2)","v":"Economic limit"},null,null,null,null,null,"Economic limit","Limite économique","Límite económico"]
[null,null,null,null,{"$f":"INDEX(K334:P334, , F$2)","v":"Economic limit test"},null,null,null,null,null,"Economic limit test","Test de limite économique","Prueba del límite económico"]
[null,null,null,null,{"$f":"INDEX(K335:P335, , F$2)","v":"ELT"},null,null,null,null,null,"ELT","TLE","ELT"]
[null,null,null,null,{"$f":"INDEX(K336:P336, , F$2)","v":"Final investment decision (start of development)"},null,null,null,null,null,"Final investment decision (start of development)","Décision finale d’investissement (début du développement)","Decisión final de inversión (DFI) (inicio de la explotación)"]
[null,null,null,null,{"$f":"INDEX(K337:P337, , F$2)","v":"Final investment decision forward"},null,null,null,null,null,"Final investment decision forward","Décision finale d’investissement (horizon futur)","Decisión final de inversión adelantada"]
[null,null,null,null,{"$f":"INDEX(K338:P338, , F$2)","v":"Grams"},null,null,null,null,null,"Grams","Grammes","Gramos"]
[null,null,null,null,{"$f":"INDEX(K339:P339, , F$2)","v":"g"},null,null,null,null,null,"g","g","g"]
[null,null,null,null,{"$f":"INDEX(K340:P340, , F$2)","v":"Internal rate of return"},null,null,null,null,null,"Internal rate of return","Taux de rentabilité interne","Tasa de rentabilidad interna"]
[null,null,null,null,{"$f":"INDEX(K341:P341, , F$2)","v":"Megajoules"},null,null,null,null,null,"Megajoules","Mégajoules","Megajulios"]
[null,null,null,null,{"$f":"INDEX(K342:P342, , F$2)","v":"MJ"},null,null,null,null,null,"MJ","MJ","MJ"]
[null,null,null,null,{"$f":"INDEX(K343:P343, , F$2)","v":"Million"},null,null,null,null,null,"Million","Million","Millón"]
[null,null,null,null,{"$f":"INDEX(K344:P344, , F$2)","v":"mn"},null,null,null,null,null,"mn","MM","MM"]
[null,null,null,null,{"$f":"INDEX(K345:P345, , F$2)","v":"Net present value"},null,null,null,null,null,"Net present value","Valeur actualisée nette","Valor presente neto"]
[null,null,null,null,{"$f":"INDEX(K346:P346, , F$2)","v":"Percent per year"},null,null,null,null,null,"Percent per year","Pourcentage par an","Porcentaje anual"]
[null,null,null,null,{"$f":"INDEX(K347:P347, , F$2)","v":"Thousands of dry tonnes"},null,null,null,null,null,"Thousands of dry tonnes","Milliers de tonnes sèches","Miles de toneladas secas"]
[null,null,null,null,{"$f":"INDEX(K348:P348, , F$2)","v":"Thousands of tonnes"},null,null,null,null,null,"Thousands of tonnes","Milliers de tonnes","Miles de toneladas"]
[null,null,null,null,{"$f":"INDEX(K349:P349, , F$2)","v":"tons"},null,null,null,null,null,"tons","tonnes","toneladas"]
[null,null,null,null,{"$f":"INDEX(K350:P350, , F$2)","v":"t"},null,null,null,null,null,"t","t","t"]
[null,null,null,null,{"$f":"INDEX(K351:P351, , F$2)","v":"Option"},null,null,null,null,null,"Option","Option","Opción"]
[null,null,null,null,{"$f":"INDEX(K352:P352, , F$2)","v":"Do not change start-row of this block, unless all project examples changed accordingly"},null,null,null,null,null,"Do not change start-row of this block, unless all project examples changed accordingly","Ne pas changer la ligne du début de ce bloc, à moins que tous les exemples du projet aient changé","No modificar la columna inicial de este bloque, a menos que se modifiquen todos los ejemplos de proyectos según corresponda"]
[null,null,null,null,{"$f":"INDEX(K353:P353, , F$2)","v":"Participant cashflows"},null,null,null,null,null,"Participant cashflows","Flux de trésorerie des participants","Flujos de caja de los participantes"]
[null,null,null,null,{"$f":"INDEX(K354:P354, , F$2)","v":"Do not change row of this block"},null,null,null,null,null,"Do not change row of this block","Ne pas changer la ligne de ce bloc","No modificar la fila de este bloque"]
[null,null,null,null,{"$f":"INDEX(K355:P355, , F$2)","v":"deductible for CIT"},null,null,null,null,null,"deductible for CIT","déductible pour l’IBS","deducible para el ISR"]
[null,null,null,null,{"$f":"INDEX(K356:P356, , F$2)","v":"factor"},null,null,null,null,null,"factor","Facteur","factor"]
[null,null,null,null,{"$f":"INDEX(K357:P357, , F$2)","v":"deducted immediately"},null,null,null,null,null,"deducted immediately","déduit immédiatement","deducido inmediatamente"]
[null,null,null,null,{"$f":"INDEX(K358:P358, , F$2)","v":"Years"},null,null,null,null,null,"Years","Années","Años"]
[null,null,null,null,{"$f":"INDEX(K359:P359, , F$2)","v":"Switch"},null,null,null,null,null,"Switch","Switch","Cambio"]
[null,null,null,null,{"$f":"INDEX(K360:P360, , F$2)","v":"Production year"},null,null,null,null,null,"Production year","Année de production","Año de producción"]
[null,null,null,null,{"$f":"INDEX(K361:P361, , F$2)","v":"Calendar year"},null,null,null,null,null,"Calendar year","Année calendaire","Año natural"]
[null,null,null,null,{"$f":"INDEX(K362:P362, , F$2)","v":"Months"},null,null,null,null,null,"Months","Mois","Meses"]
[null,null,null,null,{"$f":"INDEX(K363:P363, , F$2)","v":"selected"},null,null,null,null,null,"selected","choisi","seleccionado"]
[null,null,null,null,{"$f":"INDEX(K364:P364, , F$2)","v":"% depletion"},null,null,null,null,null,"% depletion","% soutiré","% de agotamiento"]
[null,null,null,null,{"$f":"INDEX(K365:P365, , F$2)","v":"Year"},null,null,null,null,null,"Year","Année","Año"]
[null,null,null,null,{"$f":"INDEX(K366:P366, , F$2)","v":"Project cashflows and government revenues"},null,null,null,null,null,"Project cashflows and government revenues","Flux de trésorerie du projet et revenus du gouvernement ","Flujos de caja del proyecto e ingresos fiscales"]
[null,null,null,null,{"$f":"INDEX(K367:P367, , F$2)","v":"Data for selected project"},null,null,null,null,null,"Data for selected project","Données du projet choisi","Datos para el proyecto seleccionado"]
[null,null,null,null,{"$f":"INDEX(K368:P368, , F$2)","v":"Model timeline"},null,null,null,null,null,"Model timeline","Calendrier du modèle","Cronograma del modelo"]
[null,null,null,null,{"$f":"INDEX(K369:P369, , F$2)","v":"Project data with sensitivity factors applied"},null,null,null,null,null,"Project data with sensitivity factors applied","Données du projet après application des facteurs de sensibilité","Datos del proyecto con factores de sensibilidad aplicados"]
[null,null,null,null,{"$f":"INDEX(K370:P370, , F$2)","v":"Economic limit test (ELT)"},null,null,null,null,null,"Economic limit test (ELT)","Test de limite économique (TLE)","Prueba del límite económico (ELT)"]
[null,null,null,null,{"$f":"INDEX(K371:P371, , F$2)","v":"Flags"},null,null,null,null,null,"Flags","Repères","Marcas"]
[null,null,null,null,{"$f":"INDEX(K372:P372, , F$2)","v":"Inflation Indices"},null,null,null,null,null,"Inflation Indices","Indices d’inflation","Índices de inflación"]
[null,null,null,null,{"$f":"INDEX(K373:P373, , F$2)","v":"GHG emissions from coal combustion"},null,null,null,null,null,"GHG emissions from coal combustion","Émissions de GES dues à la combustion du charbon","Emisiones de GEI de la combustión de carbón"]
[null,null,null,null,{"$f":"INDEX(K374:P374, , F$2)","v":"Raw project data"},null,null,null,null,null,"Raw project data","Données de projet brutes","Datos brutos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K375:P375, , F$2)","v":"Sensitivity factors"},null,null,null,null,null,"Sensitivity factors","Facteurs de sensibilité","Factores de sensibilidad"]
[null,null,null,null,{"$f":"INDEX(K376:P376, , F$2)","v":"Project data with sensitivies applied"},null,null,null,null,null,"Project data with sensitivies applied","Données du projet après application des sensibilités","Datos del proyecto con sensibilidades aplicadas"]
[null,null,null,null,{"$f":"INDEX(K377:P377, , F$2)","v":"Mineral Price"},null,null,null,null,null,"Mineral Price","Prix du minerai","Precios del mineral"]
[null,null,null,null,{"$f":"INDEX(K378:P378, , F$2)","v":"Revenues"},null,null,null,null,null,"Revenues","Revenus","Ingresos"]
[null,null,null,null,{"$f":"INDEX(K379:P379, , F$2)","v":"Project costs"},null,null,null,null,null,"Project costs","Coûts du projet","Costos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K380:P380, , F$2)","v":"Peak production year: assumed Economic Limit will not be triggered before this period"},null,null,null,null,null,"Peak production year: assumed Economic Limit will not be triggered before this period","Année du pic de production : en supposant que la limite économique ne sera pas déclenchée avant cette période","Año de producción máxima: se supone que el Límite Económico no se activará antes de este período"]
[null,null,null,null,{"$f":"INDEX(K381:P381, , F$2)","v":"Maximum cumulative cashflows used to determine when Econ Limit reached"},null,null,null,null,null,"Maximum cumulative cashflows used to determine when Econ Limit reached","Flux de trésorerie cumulé maximum permettant de déterminer quand la limite économique est atteinte","Flujos de caja máximos acumulados utilizados para determinar cuándo se alcanza el Límite Económico"]
[null,null,null,null,{"$f":"INDEX(K382:P382, , F$2)","v":"Reschedule decommissioning costs"},null,null,null,null,null,"Reschedule decommissioning costs","Rééchelonner les coûts d'abandon","Reprogramar los costos de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K383:P383, , F$2)","v":"before ELT"},null,null,null,null,null,"before ELT","avant le TLE","antes de ELT"]
[null,null,null,null,{"$f":"INDEX(K384:P384, , F$2)","v":"Project period"},null,null,null,null,null,"Project period","Période du projet","Período del proyecto"]
[null,null,null,null,{"$f":"INDEX(K385:P385, , F$2)","v":"Production period"},null,null,null,null,null,"Production period","Période de production","Período de producción"]
[null,null,null,null,{"$f":"INDEX(K386:P386, , F$2)","v":"Development period (used for depreciation calculations)"},null,null,null,null,null,"Development period (used for depreciation calculations)","Période de développement (utilisée pour calculer les amortissements)","Período de desarrollo (utilizado para cálculos de depreciación)"]
[null,null,null,null,{"$f":"INDEX(K387:P387, , F$2)","v":"Index for escalating revenues and costs"},null,null,null,null,null,"Index for escalating revenues and costs","Indice de l’évolution des recettes et des coûts","Índice de aumento de ingresos y costos"]
[null,null,null,null,{"$f":"INDEX(K388:P388, , F$2)","v":"Index for deflating cashflows to start of project"},null,null,null,null,null,"Index for deflating cashflows to start of project","Indice de déflation des flux de trésorerie au début du projet","Índice de deflactación de los flujos de caja para iniciar el proyecto"]
[null,null,null,null,{"$f":"INDEX(K389:P389, , F$2)","v":"Discount factors (assumes discounting to middle of the year, assuming cashflows received on average in middle of the year)"},null,null,null,null,null,"Discount factors (assumes discounting to middle of the year, assuming cashflows received on average in middle of the year)","Facteurs d’actualisation (hypothèse d’une actualisation au milieu de l’année, en supposant que les flux de trésorerie sont reçus en moyenne en milieu d’année)","Factores de descuento (supone descuentos a mitad del año, suponiendo que en promedio se reciben flujos de caja a mitad del año)"]
[null,null,null,null,{"$f":"INDEX(K390:P390, , F$2)","v":"Discount factor"},null,null,null,null,null,"Discount factor","Facteur d’actualisation","Factor de descuento"]
[null,null,null,null,{"$f":"INDEX(K391:P391, , F$2)","v":"Row description"},null,null,null,null,null,"Row description","Description de la ligne","Descripción de la fila"]
[null,null,null,null,{"$f":"INDEX(K392:P392, , F$2)","v":"Mineral"},null,null,null,null,null,"Mineral","Minerai","Mineral"]
[null,null,null,null,{"$f":"INDEX(K393:P393, , F$2)","v":"Mineral units"},null,null,null,null,null,"Mineral units","Unités minérales","Unidades minerales"]
[null,null,null,null,{"$f":"INDEX(K394:P394, , F$2)","v":"Transport costs post-fiscal point"},null,null,null,null,null,"Transport costs post-fiscal point","Coûts de transport après impôts","Punto posfiscal de los costos de transporte"]
[null,null,null,null,{"$f":"INDEX(K395:P395, , F$2)","v":"Exploration costs"},null,null,null,null,null,"Exploration costs","Coûts d’exploration","Costos de prospección"]
[null,null,null,null,{"$f":"INDEX(K396:P396, , F$2)","v":"Development costs"},null,null,null,null,null,"Development costs","Coûts de développement","Costos de desarrollo"]
[null,null,null,null,{"$f":"INDEX(K397:P397, , F$2)","v":"Replacement capital costs"},null,null,null,null,null,"Replacement capital costs","Coût des investissements de remplacement","Costos de capital de reemplazo"]
[null,null,null,null,{"$f":"INDEX(K398:P398, , F$2)","v":"Operating costs"},null,null,null,null,null,"Operating costs","Coûts d’exploitation","Costos de operación"]
[null,null,null,null,{"$f":"INDEX(K399:P399, , F$2)","v":"Decommissioning costs"},null,null,null,null,null,"Decommissioning costs","Coûts d'abandon","Costos de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K400:P400, , F$2)","v":"Total costs"},null,null,null,null,null,"Total costs","Coûts totaux","Costos totales"]
[null,null,null,null,{"$f":"INDEX(K401:P401, , F$2)","v":"Total sales"},null,null,null,null,null,"Total sales","Total des ventes","Ventas totales"]
[null,null,null,null,{"$f":"INDEX(K402:P402, , F$2)","v":"First row of project data"},null,null,null,null,null,"First row of project data","Première ligne des données du projet","Primera columna de datos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K403:P403, , F$2)","v":"Model years"},null,null,null,null,null,"Model years","Années du modèle","Años del modelo"]
[null,null,null,null,{"$f":"INDEX(K404:P404, , F$2)","v":"Model calendar years"},null,null,null,null,null,"Model calendar years","Années calendaires du modèle","Años naturales del modelo"]
[null,null,null,null,{"$f":"INDEX(K405:P405, , F$2)","v":"Peak production year"},null,null,null,null,null,"Peak production year","Année du pic de production","Año de producción máxima"]
[null,null,null,null,{"$f":"INDEX(K406:P406, , F$2)","v":"Project cashflow before decommissioning fund and ELT"},null,null,null,null,null,"Project cashflow before decommissioning fund and ELT","Flux de trésorerie avant fonds d'abandon et TLE","Flujo de caja del proyecto antes del fondo para desmantelamiento y de ELT"]
[null,null,null,null,{"$f":"INDEX(K407:P407, , F$2)","v":"Peak cumulative cashflows"},null,null,null,null,null,"Peak cumulative cashflows","Maximum des flux de trésorerie cumulés","Flujos de caja máximos acumulados"]
[null,null,null,null,{"$f":"INDEX(K408:P408, , F$2)","v":"Economic limit reached"},null,null,null,null,null,"Economic limit reached","Limite économique atteinte","Límite económico alcanzado"]
[null,null,null,null,{"$f":"INDEX(K409:P409, , F$2)","v":"Economic limit year based on cashflows"},null,null,null,null,null,"Economic limit year based on cashflows","Année de la limite économique en fonction des flux de trésorerie","Año de límite económico según los flujos de caja"]
[null,null,null,null,{"$f":"INDEX(K410:P410, , F$2)","v":"Project economic limit"},null,null,null,null,null,"Project economic limit","Limite économique du projet","Límite económico del proyecto"]
[null,null,null,null,{"$f":"INDEX(K411:P411, , F$2)","v":"Decommissioning costs incurred after ELT year"},null,null,null,null,null,"Decommissioning costs incurred after ELT year","Coûts d'abandon engagés après l’année du TLE","Costos de desmantelamiento incurridos tras el año ELT"]
[null,null,null,null,{"$f":"INDEX(K412:P412, , F$2)","v":"Post-production decommissioning original start year"},null,null,null,null,null,"Post-production decommissioning original start year","Année initiale du début de l'abandon après production","Postproducción: año de inicio original del desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K413:P413, , F$2)","v":"Post-production decommissioning start with ELT"},null,null,null,null,null,"Post-production decommissioning start with ELT","Année du début de l'abandon post production avec TLE","Postproducción: inicio del desmantelamiento con ELT"]
[null,null,null,null,{"$f":"INDEX(K414:P414, , F$2)","v":"EL reached before project end"},null,null,null,null,null,"EL reached before project end","Limite économique atteinte avant la fin du projet","EL alcanzado antes del final del proyecto"]
[null,null,null,null,{"$f":"INDEX(K415:P415, , F$2)","v":"Post-production decomm. costs with ELT"},null,null,null,null,null,"Post-production decomm. costs with ELT","Coûts d'abandon après production avec TLE","Postproducción: costos de desmantelamiento con ELT"]
[null,null,null,null,{"$f":"INDEX(K416:P416, , F$2)","v":"Project activity"},null,null,null,null,null,"Project activity","Activité du projet","Actividad del proyecto"]
[null,null,null,null,{"$f":"INDEX(K417:P417, , F$2)","v":"Cumulative project activity"},null,null,null,null,null,"Cumulative project activity","Années d'activité cumulées du projet","Actividad acumulada del proyecto"]
[null,null,null,null,{"$f":"INDEX(K418:P418, , F$2)","v":"First project activity year"},null,null,null,null,null,"First project activity year","Première année d’activité du projet","Primer año de actividad del proyecto"]
[null,null,null,null,{"$f":"INDEX(K419:P419, , F$2)","v":"Project activity (excl. decommissioning)"},null,null,null,null,null,"Project activity (excl. decommissioning)","Activité du projet (à l’exclusion de l'abandon)","Actividad del proyecto (excluido desmantelamiento)"]
[null,null,null,null,{"$f":"INDEX(K420:P420, , F$2)","v":"Production years after ELT"},null,null,null,null,null,"Production years after ELT","Années de production après le TLE","Años de producción después del ELT"]
[null,null,null,null,{"$f":"INDEX(K421:P421, , F$2)","v":"Cumulative production years"},null,null,null,null,null,"Cumulative production years","Années de production cumulées","Años acumulados de producción"]
[null,null,null,null,{"$f":"INDEX(K422:P422, , F$2)","v":"Remaining production years"},null,null,null,null,null,"Remaining production years","Années de production restantes","Años restantes de producción"]
[null,null,null,null,{"$f":"INDEX(K423:P423, , F$2)","v":"Cumulative years from start of development"},null,null,null,null,null,"Cumulative years from start of development","Années cumulées à partir du début du développement","Años acumulados desde el inicio del desarrollo"]
[null,null,null,null,{"$f":"INDEX(K424:P424, , F$2)","v":"FID forward flag"},null,null,null,null,null,"FID forward flag","Repère de poursuite DFI","Marca DFI adelantada"]
[null,null,null,null,{"$f":"INDEX(K425:P425, , F$2)","v":"Inflation index"},null,null,null,null,null,"Inflation index","Indice d’inflation","Índice de inflación"]
[null,null,null,null,{"$f":"INDEX(K426:P426, , F$2)","v":"Deflation index to first year of activity"},null,null,null,null,null,"Deflation index to first year of activity","Indice de déflation à la première année d’activité","Índice de deflación del primer año de actividad"]
[null,null,null,null,{"$f":"INDEX(K427:P427, , F$2)","v":"Label for real terms cashflows"},null,null,null,null,null,"Label for real terms cashflows","Étiquette pour les flux de trésorerie en valeur réelle","Etiqueta para flujos de caja en términos reales"]
[null,null,null,null,{"$f":"INDEX(K428:P428, , F$2)","v":"Project cashflow before decommissioning fund"},null,null,null,null,null,"Project cashflow before decommissioning fund","Flux de trésorerie du projet avant fonds d'abanbon","Flujo de caja del proyecto antes del fondo para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K429:P429, , F$2)","v":"Project benefits"},null,null,null,null,null,"Project benefits","Avantages du projet","Beneficios del proyecto"]
[null,null,null,null,{"$f":"INDEX(K430:P430, , F$2)","v":"Mineral product for which emissions calculated"},null,null,null,null,null,"Mineral product for which emissions calculated","Ressource minière pour laquelle les émissions sont calculées","Producto mineral para el que se calculan las emisiones"]
[null,null,null,null,{"$f":"INDEX(K431:P431, , F$2)","v":"Heat content of coal sold"},null,null,null,null,null,"Heat content of coal sold","Energie calorifique du charbon vendu","Contenido calorífico del carbón vendido"]
[null,null,null,null,{"$f":"INDEX(K432:P432, , F$2)","v":"Scope 3: GHG emissions from coal combusted"},null,null,null,null,null,"Scope 3: GHG emissions from coal combusted","Portée 3 : Émissions de GES dues à la combustion du charbon","Ámbito 3: Emisiones de GEI del carbón quemado"]
[null,null,null,null,{"$f":"INDEX(K433:P433, , F$2)","v":"Investors (Parent company + lender)"},null,null,null,null,null,"Investors (Parent company + lender)","Investisseurs (société-mère + prêteur)","Inversionistas (empresa matriz + prestamista)"]
[null,null,null,null,{"$f":"INDEX(K434:P434, , F$2)","v":"Unit analysis"},null,null,null,null,null,"Unit analysis","Analyse des unités","Análisis unitario"]
[null,null,null,null,{"$f":"INDEX(K435:P435, , F$2)","v":"Average Effective Tax Rate (excl. participation)"},null,null,null,null,null,"Average Effective Tax Rate (excl. participation)","Taux d’imposition effectif moyen (sans participation)","Tasa impositiva efectiva promedio (excluida participación)"]
[null,null,null,null,{"$f":"INDEX(K436:P436, , F$2)","v":"Average Effective Tax Rate (incl. participation)"},null,null,null,null,null,"Average Effective Tax Rate (incl. participation)","Taux d’imposition effectif moyen (avec participation)","Tasa impositiva efectiva promedio (incluida participación)"]
[null,null,null,null,{"$f":"INDEX(K437:P437, , F$2)","v":"sales"},null,null,null,null,null,"sales","Ventes","ventas"]
[null,null,null,null,{"$f":"INDEX(K438:P438, , F$2)","v":"after ELT"},null,null,null,null,null,"after ELT","après le TLE","después de ELT"]
[null,null,null,null,{"$f":"INDEX(K439:P439, , F$2)","v":"price realized from sales"},null,null,null,null,null,"price realized from sales","prix réalisé à partir des ventes","precio obtenido de las ventas"]
[null,null,null,null,{"$f":"INDEX(K440:P440, , F$2)","v":"incurred before ELT reached"},null,null,null,null,null,"incurred before ELT reached","engagés avant le TLE","incurridos antes de alcanzar el ELT"]
[null,null,null,null,{"$f":"INDEX(K441:P441, , F$2)","v":"Sales revenues"},null,null,null,null,null,"Sales revenues","Revenus des ventes","Ingresos de las ventas"]
[null,null,null,null,{"$f":"INDEX(K442:P442, , F$2)","v":"(into model)"},null,null,null,null,null,"(into model)","(entrant le modèle)","(al modelo)"]
[null,null,null,null,{"$f":"INDEX(K443:P443, , F$2)","v":"(before decommissioning)"},null,null,null,null,null,"(before decommissioning)","(avant l'abandon)","(antes del desmantelamiento)"]
[null,null,null,null,{"$f":"INDEX(K444:P444, , F$2)","v":"Check"},null,null,null,null,null,"Check","Vérification","Verificación"]
[null,null,null,null,{"$f":"INDEX(K445:P445, , F$2)","v":"Units"},null,null,null,null,null,"Units","Unités","Unidades"]
[null,null,null,null,{"$f":"INDEX(K446:P446, , F$2)","v":"Track changes"},null,null,null,null,null,"Track changes","Suivi des changements","Seguimiento de cambios"]
[null,null,null,null,{"$f":"INDEX(K447:P447, , F$2)","v":"Dashboard Analytical Routines"},null,null,null,null,null,"Dashboard Analytical Routines","Tableau de bord des programmes analytiques","Panel de información de rutinas analíticas"]
[null,null,null,null,{"$f":"INDEX(K448:P448, , F$2)","v":"Results for selected fiscal regimes"},null,null,null,null,null,"Results for selected fiscal regimes","Résultats pour les régimes fiscaux choisis","Resultados de regímenes fiscales seleccionados"]
[null,null,null,null,{"$f":"INDEX(K449:P449, , F$2)","v":"Government revenues profiles under selected regimes"},null,null,null,null,null,"Government revenues profiles under selected regimes","Profils des revenus du gouvernemenet sous les régimes choisis","Perfiles de ingresos fiscales en regímenes seleccionados"]
[null,null,null,null,{"$f":"INDEX(K450:P450, , F$2)","v":"Progressivity analysis across a range of mineral prices"},null,null,null,null,null,"Progressivity analysis across a range of mineral prices","Analyse de progressivité à différents niveaux de prix du minerai","Análisis de progresividad con varios precios del mineral"]
[null,null,null,null,{"$f":"INDEX(K451:P451, , F$2)","v":"Breakeven mineral price and marginal effective tax rate"},null,null,null,null,null,"Breakeven mineral price and marginal effective tax rate","Prix d’équilibre du minerai et taux d’imposition effectif marginal","Precio del mineral de equilibrio y tasa impositiva efectiva promedio"]
[null,null,null,null,{"$f":"INDEX(K452:P452, , F$2)","v":"Net present value table"},null,null,null,null,null,"Net present value table","Tableau de la valeur actualisée nette","Cuadro del valor presente neto"]
[null,null,null,null,{"$f":"INDEX(K453:P453, , F$2)","v":"Project, Fiscal Regime & Prices"},null,null,null,null,null,"Project, Fiscal Regime & Prices","Projet, régime fiscal et prix","Proyecto, régimen fiscal y precios"]
[null,null,null,null,{"$f":"INDEX(K454:P454, , F$2)","v":"Project statistics and economic limit (EL)"},null,null,null,null,null,"Project statistics and economic limit (EL)","Statistiques et limite économique du projet","Estadísticas del proyecto y límite económico (EL)"]
[null,null,null,null,{"$f":"INDEX(K455:P455, , F$2)","v":"EL"},null,null,null,null,null,"EL","Limite éco.","EL"]
[null,null,null,null,{"$f":"INDEX(K456:P456, , F$2)","v":"Links to analytical routines"},null,null,null,null,null,"Links to analytical routines","Lien vers les programmes analytiques","Vínculos a rutinas analíticas"]
[null,null,null,null,{"$f":"INDEX(K457:P457, , F$2)","v":"Post financing"},null,null,null,null,null,"Post financing","Après financement","Postfinanciamiento"]
[null,null,null,null,{"$f":"INDEX(K458:P458, , F$2)","v":"revenues after royalty"},null,null,null,null,null,"revenues after royalty","revenus après redevance","ingresos después de regalías"]
[null,null,null,null,{"$f":"INDEX(K459:P459, , F$2)","v":"Mining company"},null,null,null,null,null,"Mining company","Société minière","Empresa minera"]
[null,null,null,null,{"$f":"INDEX(K460:P460, , F$2)","v":"above threshold"},null,null,null,null,null,"above threshold","au-dessus du seuil","por encima del umbral"]
[null,null,null,null,{"$f":"INDEX(K461:P461, , F$2)","v":"adjusted"},null,null,null,null,null,"adjusted","ajusté","ajustado"]
[null,null,null,null,{"$f":"INDEX(K462:P462, , F$2)","v":"in first tax year"},null,null,null,null,null,"in first tax year","pendant la première année d'imposition","en el primer año fiscal"]
[null,null,null,null,{"$f":"INDEX(K463:P463, , F$2)","v":"VAT charged"},null,null,null,null,null,"VAT charged","TVA demandée","IVA soportado"]
[null,null,null,null,{"$f":"INDEX(K464:P464, , F$2)","v":"deductible"},null,null,null,null,null,"deductible","déductible","deducible"]
[null,null,null,null,{"$f":"INDEX(K465:P465, , F$2)","v":"applicable"},null,null,null,null,null,"applicable","applicable","aplicable"]
[null,null,null,null,{"$f":"INDEX(K466:P466, , F$2)","v":"during financing period"},null,null,null,null,null,"during financing period","pendant la période de financement","durante el período de financiamiento"]
[null,null,null,null,{"$f":"INDEX(K467:P467, , F$2)","v":"deducted for RRT"},null,null,null,null,null,"deducted for RRT","déductible pour l’IRRN","deducible para el IRRN"]
[null,null,null,null,{"$f":"INDEX(K468:P468, , F$2)","v":"tax deductible"},null,null,null,null,null,"tax deductible","déductible de l’impôt","deducible de impuestos"]
[null,null,null,null,{"$f":"INDEX(K469:P469, , F$2)","v":"inflation indexed"},null,null,null,null,null,"inflation indexed","indexé à l’inflation","indexado por inflación"]
[null,null,null,null,{"$f":"INDEX(K470:P470, , F$2)","v":"not inflation indexed"},null,null,null,null,null,"not inflation indexed","non indexés à l’inflation","no indexado por inflación"]
[null,null,null,null,{"$f":"INDEX(K471:P471, , F$2)","v":"Royalty base"},null,null,null,null,null,"Royalty base","Assiette de la redevance","Base de la regalía"]
[null,null,null,null,{"$f":"INDEX(K472:P472, , F$2)","v":"revenue"},null,null,null,null,null,"revenue","Revenus","ingresos"]
[null,null,null,null,{"$f":"INDEX(K473:P473, , F$2)","v":"Selected flag for depreciation"},null,null,null,null,null,"Selected flag for depreciation","Repère choisi pour l’amortissement","Marca de depreciación seleccionada"]
[null,null,null,null,{"$f":"INDEX(K474:P474, , F$2)","v":"into depreciation"},null,null,null,null,null,"into depreciation","entrant au calcul d’amortissement","a depreciación"]
[null,null,null,null,{"$f":"INDEX(K475:P475, , F$2)","v":"Positive"},null,null,null,null,null,"Positive","Positive","Positivo"]
[null,null,null,null,{"$f":"INDEX(K476:P476, , F$2)","v":"paid"},null,null,null,null,null,"paid","payé","pagado"]
[null,null,null,null,{"$f":"INDEX(K477:P477, , F$2)","v":"Authors"},null,null,null,null,null,"Authors","Auteurs","Autores"]
[null,null,null,null,{"$f":"INDEX(K478:P478, , F$2)","v":"Contact in IMF FAD"},null,null,null,null,null,"Contact in IMF FAD","Personne à contacter au Département des finances publiques du FMI","Contacto en el Departamento de Asuntos Fiscales del FMI"]
[null,null,null,null,{"$f":"INDEX(K479:P479, , F$2)","v":"Owner"},null,null,null,null,null,"Owner","Propriétaire","Propietario"]
[null,null,null,null,{"$f":"INDEX(K480:P480, , F$2)","v":"Overall checks"},null,null,null,null,null,"Overall checks","Vérifications globales","Verificaciones generales"]
[null,null,null,null,{"$f":"INDEX(K481:P481, , F$2)","v":"Changes"},null,null,null,null,null,"Changes","Modifications","Modificaciones"]
[null,null,null,null,{"$f":"INDEX(K482:P482, , F$2)","v":"Language"},null,null,null,null,null,"Language","Langue","Idioma"]
[null,null,null,null,{"$f":"INDEX(K483:P483, , F$2)","v":"Fiscal regime selected"},null,null,null,null,null,"Fiscal regime selected","Régime fiscal choisi","Régimen fiscal seleccionado"]
[null,null,null,null,{"$f":"INDEX(K484:P484, , F$2)","v":"Selected project"},null,null,null,null,null,"Selected project","Projet choisi","Proyecto seleccionado"]
[null,null,null,null,{"$f":"INDEX(K485:P485, , F$2)","v":"Prices (constant real terms)"},null,null,null,null,null,"Prices (constant real terms)","Prix (en termes réels constants)","Precios (términos reales constantes)"]
[null,null,null,null,{"$f":"INDEX(K486:P486, , F$2)","v":"Gold"},null,null,null,null,null,"Gold","Or","Oro"]
[null,null,null,null,{"$f":"INDEX(K487:P487, , F$2)","v":"Iron Ore"},null,null,null,null,null,"Iron Ore","Minerai de fer","Mineral de hierro"]
[null,null,null,null,{"$f":"INDEX(K488:P488, , F$2)","v":"Diamond"},null,null,null,null,null,"Diamond","Diamants","Diamante"]
[null,null,null,null,{"$f":"INDEX(K489:P489, , F$2)","v":"Coal"},null,null,null,null,null,"Coal","Charbon","Carbón"]
[null,null,null,null,{"$f":"INDEX(K490:P490, , F$2)","v":"OtherMineral "},null,null,null,null,null,"OtherMineral ","Autre minerai ","Otro mineral "]
[null,null,null,null,{"$f":"INDEX(K491:P491, , F$2)","v":"Price sensitivity"},null,null,null,null,null,"Price sensitivity","Sensibilité aux prix","Sensibilidad al precio"]
[null,null,null,null,{"$f":"INDEX(K492:P492, , F$2)","v":"Production sensitivity"},null,null,null,null,null,"Production sensitivity","Sensibilité à la production","Sensibilidad a la producción"]
[null,null,null,null,{"$f":"INDEX(K493:P493, , F$2)","v":"Exploration cost sensitivity"},null,null,null,null,null,"Exploration cost sensitivity","Sensibilité aux coûts d’exploration","Sensibilidad al costo de prospección"]
[null,null,null,null,{"$f":"INDEX(K494:P494, , F$2)","v":"Capex sensitivity (Development; Replacement; Decommissioning) "},null,null,null,null,null,"Capex sensitivity (Development; Replacement; Decommissioning) ","Sensibilité aux dépenses d'investissement (développement ; remplacement ; abandon) ","Sensibilidad al gasto de capital (desarrollo, reemplazo, desmantelamiento) "]
[null,null,null,null,{"$f":"INDEX(K495:P495, , F$2)","v":"Operating cost sensitivity"},null,null,null,null,null,"Operating cost sensitivity","Sensibilité aux coûts d’exploitation","Sensibilidad a los costos de operación"]
[null,null,null,null,{"$f":"INDEX(K496:P496, , F$2)","v":"Discount rate"},null,null,null,null,null,"Discount rate","Taux d’actualisation","Tasa de descuento"]
[null,null,null,null,{"$f":"INDEX(K497:P497, , F$2)","v":"Chart details"},null,null,null,null,null,"Chart details","Détails du graphique","Detalles del gráfico"]
[null,null,null,null,{"$f":"INDEX(K498:P498, , F$2)","v":"Chart title"},null,null,null,null,null,"Chart title","Titre du graphique","Título del gráfico"]
[null,null,null,null,{"$f":"INDEX(K499:P499, , F$2)","v":"Vertical axis"},null,null,null,null,null,"Vertical axis","Axe vertical","Eje vertical"]
[null,null,null,null,{"$f":"INDEX(K500:P500, , F$2)","v":"Horizontal axis"},null,null,null,null,null,"Horizontal axis","Axe horizontal","Eje horizontal"]
[null,null,null,null,{"$f":"INDEX(K501:P501, , F$2)","v":"Text box"},null,null,null,null,null,"Text box","Zone de texte","Caja de texto"]
[null,null,null,null,{"$f":"INDEX(K502:P502, , F$2)","v":"Named ranges used in macro"},null,null,null,null,null,"Named ranges used in macro","Plages de noms utilisées dans la macro","Rangos designados utilizados en macro"]
[null,null,null,null,{"$f":"INDEX(K503:P503, , F$2)","v":"Text box 1"},null,null,null,null,null,"Text box 1","Zone de texte 1","Caja de texto 1"]
[null,null,null,null,{"$f":"INDEX(K504:P504, , F$2)","v":"Project"},null,null,null,null,null,"Project","Projet","Proyecto"]
[null,null,null,null,{"$f":"INDEX(K505:P505, , F$2)","v":"Lender (Parent company share)"},null,null,null,null,null,"Lender (Parent company share)","Prêteur (part de la société mère)","Prestamista (Parte de la empresa matriz)"]
[null,null,null,null,{"$f":"INDEX(K506:P506, , F$2)","v":"Mining company + lender"},null,null,null,null,null,"Mining company + lender","Société minière + prêteur","Empresa minera + prestamista"]
[null,null,null,null,{"$f":"INDEX(K507:P507, , F$2)","v":"Government excl. participation"},null,null,null,null,null,"Government excl. participation","Gouvernement, hors participations","Gobierno  excl. participación"]
[null,null,null,null,{"$f":"INDEX(K508:P508, , F$2)","v":"Government incl. participation"},null,null,null,null,null,"Government incl. participation","Gouvernement, avec participations","Gobierno  incl. participación"]
[null,null,null,null,{"$f":"INDEX(K509:P509, , F$2)","v":"Government share (AETR)"},null,null,null,null,null,"Government share (AETR)","Part du gouvernement (TMEI)","Proporción del gobierno (TMEI)"]
[null,null,null,null,{"$f":"INDEX(K510:P510, , F$2)","v":"Government share of project benefits"},null,null,null,null,null,"Government share of project benefits","Part du gouvernement dans les bénéfices du projet","Proporción del gobierno de los beneficios del proyecto"]
[null,null,null,null,{"$f":"INDEX(K511:P511, , F$2)","v":"Net decommissioning fund"},null,null,null,null,null,"Net decommissioning fund","Fonds d'abandon net","Fondo para desmantelamiento neto"]
[null,null,null,null,{"$f":"INDEX(K512:P512, , F$2)","v":"AETR"},null,null,null,null,null,"AETR","TMEI","TMEI"]
[null,null,null,null,{"$f":"INDEX(K513:P513, , F$2)","v":"Fiscal regime"},null,null,null,null,null,"Fiscal regime","Régime fiscal","Régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K514:P514, , F$2)","v":"Government revenues data table"},null,null,null,null,null,"Government revenues data table","Tableau de données des revenus du gouvernement","Cuadro de datos de ingresos fiscales"]
[null,null,null,null,{"$f":"INDEX(K515:P515, , F$2)","v":"Live results"},null,null,null,null,null,"Live results","Résultats en direct","Resultados en directo"]
[null,null,null,null,{"$f":"INDEX(K516:P516, , F$2)","v":"Select regimes to compare"},null,null,null,null,null,"Select regimes to compare","Choisir des régimes pour comparaison","Seleccionar regímenes que se comparan"]
[null,null,null,null,{"$f":"INDEX(K517:P517, , F$2)","v":"Difference between two regimes"},null,null,null,null,null,"Difference between two regimes","Différence entre deux régimes","Diferencia entre dos regímenes"]
[null,null,null,null,{"$f":"INDEX(K518:P518, , F$2)","v":"Cumulative difference"},null,null,null,null,null,"Cumulative difference","Différence cumulée","Diferencia acumulada"]
[null,null,null,null,{"$f":"INDEX(K519:P519, , F$2)","v":"Select metric"},null,null,null,null,null,"Select metric","Choisir un indicateur","Seleccionar medida"]
[null,null,null,null,{"$f":"INDEX(K520:P520, , F$2)","v":"Create range of mineral prices"},null,null,null,null,null,"Create range of mineral prices","Créer une fourchette de prix du minerai","Crear rango de precios del mineral"]
[null,null,null,null,{"$f":"INDEX(K521:P521, , F$2)","v":"Price label"},null,null,null,null,null,"Price label","Étiquette de prix","Etiqueta de precios"]
[null,null,null,null,{"$f":"INDEX(K522:P522, , F$2)","v":"Starting price multiplier"},null,null,null,null,null,"Starting price multiplier","Multiplicateur du prix de départ","Multiplicador inicial de precios"]
[null,null,null,null,{"$f":"INDEX(K523:P523, , F$2)","v":"Increment"},null,null,null,null,null,"Increment","Augmentation","Incremento"]
[null,null,null,null,{"$f":"INDEX(K524:P524, , F$2)","v":"Data table to perform sensitivity analysis"},null,null,null,null,null,"Data table to perform sensitivity analysis","Table de données pour l’analyse de sensibilité","Cuadro de datos para realizar análisis de sensibilidad"]
[null,null,null,null,{"$f":"INDEX(K525:P525, , F$2)","v":"Selected regimes (from above)"},null,null,null,null,null,"Selected regimes (from above)","Régimes choisis (ci-dessus)","Regímenes seleccionados (desde arriba)"]
[null,null,null,null,{"$f":"INDEX(K526:P526, , F$2)","v":"Data table to generate pre-tax IRR"},null,null,null,null,null,"Data table to generate pre-tax IRR","Table de données pour générer le TRI avant impôts","Cuadro de datos para generar la TIR antes de impuestos"]
[null,null,null,null,{"$f":"INDEX(K527:P527, , F$2)","v":"Investor hurdle Rate (real terms)"},null,null,null,null,null,"Investor hurdle Rate (real terms)","Taux de rentabilité requis par l'investissement (en valeur réelle)","Tasa mínima de rentabilidad del inversionista (términos reales)"]
[null,null,null,null,{"$f":"INDEX(K528:P528, , F$2)","v":"Regime count"},null,null,null,null,null,"Regime count","Nombre de régimes","Recuento de regímenes"]
[null,null,null,null,{"$f":"INDEX(K529:P529, , F$2)","v":"Difference from hurdle rate (used by macro)"},null,null,null,null,null,"Difference from hurdle rate (used by macro)","Différence par rapport au taux critique de rentabilité (utilisé par macro)","Diferencia respecto de la tasa mínima de rentabilidad (utilizada mediante macro)"]
[null,null,null,null,{"$f":"INDEX(K530:P530, , F$2)","v":"Marginal Effective Tax Rate (METR)"},null,null,null,null,null,"Marginal Effective Tax Rate (METR)","Taux effectif marginal d'imposition (TEMI)","Tasa impositiva efectiva promedio (METR)"]
[null,null,null,null,{"$f":"INDEX(K531:P531, , F$2)","v":"This project example sheet name"},null,null,null,null,null,"This project example sheet name","Nom de la feuille de cet exemple de projet","Nombre de la hoja de ejemplo de este proyecto"]
[null,null,null,null,{"$f":"INDEX(K532:P532, , F$2)","v":"Transport and refining costs post-fiscal point"},null,null,null,null,null,"Transport and refining costs post-fiscal point","Frais de transport et de raffinage après le point fiscal","Punto posfiscal de los costos de transporte y refinado"]
[null,null,null,null,{"$f":"INDEX(K533:P533, , F$2)","v":"Model first calendar year"},null,null,null,null,null,"Model first calendar year","Première année calendaire du modèle","Primer año natural del modelo"]
[null,null,null,null,{"$f":"INDEX(K534:P534, , F$2)","v":"ELT applies"},null,null,null,null,null,"ELT applies","Le TLE s’applique","ELT se aplica"]
[null,null,null,null,{"$f":"INDEX(K535:P535, , F$2)","v":"Inflation rate"},null,null,null,null,null,"Inflation rate","Taux d’inflation","Tasa de inflación"]
[null,null,null,null,{"$f":"INDEX(K536:P536, , F$2)","v":"London Interbank Offered Rate"},null,null,null,null,null,"London Interbank Offered Rate","Taux interbancaire pratiqué à Londres","Tasa interbancaria de oferta de Londres"]
[null,null,null,null,{"$f":"INDEX(K537:P537, , F$2)","v":"LIBOR"},null,null,null,null,null,"LIBOR","LIBOR","LIBOR"]
[null,null,null,null,{"$f":"INDEX(K538:P538, , F$2)","v":"NPV label "},null,null,null,null,null,"NPV label ","Étiquette de la VAN ","Etiqueta VPN "]
[null,null,null,null,{"$f":"INDEX(K539:P539, , F$2)","v":"Short NPV label"},null,null,null,null,null,"Short NPV label","Étiquette courte de la VAN","Etiqueta VPN corta"]
[null,null,null,null,{"$f":"INDEX(K540:P540, , F$2)","v":"Heat content per coal consumed"},null,null,null,null,null,"Heat content per coal consumed","Energie calorifique du charbon consommé","Contenido calorífico por carbón consumido"]
[null,null,null,null,{"$f":"INDEX(K541:P541, , F$2)","v":"Average carbon coefficient of coal combusted (EPA)"},null,null,null,null,null,"Average carbon coefficient of coal combusted (EPA)","Coefficient moyen de carbone du charbon brûlé (EPA)","Coeficiente de carbono promedio del carbón quemado (EPA)"]
[null,null,null,null,{"$f":"INDEX(K542:P542, , F$2)","v":"Ratio of molecular weight of carbon dioxide to carbon"},null,null,null,null,null,"Ratio of molecular weight of carbon dioxide to carbon","Ratio du poids moléculaire du dioxyde de carbone sur celui du charbon","Relación entre el peso molecular del dióxido de carbono y del carbono"]
[null,null,null,null,{"$f":"INDEX(K543:P543, , F$2)","v":"Model check tolerance level"},null,null,null,null,null,"Model check tolerance level","Le modèle vérifie le niveau de tolérance d'erreur","Verificación del nivel de tolerancia del modelo"]
[null,null,null,null,{"$f":"INDEX(K544:P544, , F$2)","v":"Production days per year"},null,null,null,null,null,"Production days per year","Jours de production par an","Días de producción anuales"]
[null,null,null,null,{"$f":"INDEX(K545:P545, , F$2)","v":"one thousand"},null,null,null,null,null,"one thousand","mille","mil"]
[null,null,null,null,{"$f":"INDEX(K546:P546, , F$2)","v":"one hundred"},null,null,null,null,null,"one hundred","cent","cien"]
[null,null,null,null,{"$f":"INDEX(K547:P547, , F$2)","v":"English"},null,null,null,null,null,"English","Anglais","Inglés"]
[null,null,null,null,{"$f":"INDEX(K548:P548, , F$2)","v":"French"},null,null,null,null,null,"French","Français","Francés"]
[null,null,null,null,{"$f":"INDEX(K549:P549, , F$2)","v":"Spanish"},null,null,null,null,null,"Spanish","Espagnol","Español"]
[null,null,null,null,{"$f":"INDEX(K550:P550, , F$2)","v":"Other1"},null,null,null,null,null,"Other1","Autre 1","Otro 1"]
[null,null,null,null,{"$f":"INDEX(K551:P551, , F$2)","v":"Other2"},null,null,null,null,null,"Other2","Autre 2","Otro 2"]
[null,null,null,null,{"$f":"INDEX(K552:P552, , F$2)","v":"Language selected"},null,null,null,null,null,"Language selected","Langue choisie","Idioma seleccionado"]
[null,null,null,null,{"$f":"INDEX(K553:P553, , F$2)","v":"Compare live results to"},null,null,null,null,null,"Compare live results to","Comparer les résultats réels à","Comparar resultados reales con"]
[null,null,null,null,{"$f":"INDEX(K554:P554, , F$2)","v":"Constant"},null,null,null,null,null,"Constant","Constant","Constante"]
[null,null,null,null,{"$f":"INDEX(K555:P555, , F$2)","v":"gross"},null,null,null,null,null,"gross","brut","bruto"]
[null,null,null,null,{"$f":"INDEX(K556:P556, , F$2)","v":"net"},null,null,null,null,null,"net","net","neto"]
[null,null,null,null,{"$f":"INDEX(K557:P557, , F$2)","v":"Percentage"},null,null,null,null,null,"Percentage","Pourcentage","Porcentaje"]
[null,null,null,null,{"$f":"INDEX(K558:P558, , F$2)","v":"TargetYear"},null,null,null,null,null,"TargetYear","Année cible","Año objetivo"]
[null,null,null,null,{"$f":"INDEX(K559:P559, , F$2)","v":"depreciated"},null,null,null,null,null,"depreciated","amorti","depreciado"]
[null,null,null,null,{"$f":"INDEX(K560:P560, , F$2)","v":"expensed"},null,null,null,null,null,"expensed","comptabilisé en charges","asentado como gasto"]
[null,null,null,null,{"$f":"INDEX(K561:P561, , F$2)","v":"spend"},null,null,null,null,null,"spend","dépenser","gastar"]
[null,null,null,null,{"$f":"INDEX(K562:P562, , F$2)","v":"Exploration"},null,null,null,null,null,"Exploration","Exploration","Prospección"]
[null,null,null,null,{"$f":"INDEX(K563:P563, , F$2)","v":"FID"},null,null,null,null,null,"FID","DFI","DFI"]
[null,null,null,null,{"$f":"INDEX(K564:P564, , F$2)","v":"Production"},null,null,null,null,null,"Production","Production","Producción"]
[null,null,null,null,{"$f":"INDEX(K565:P565, , F$2)","v":"do not delete row"},null,null,null,null,null,"do not delete row","ne pas effacer la ligne","no eliminar fila"]
[null,null,null,null,{"$f":"INDEX(K566:P566, , F$2)","v":"Dashboard parameters and results"},null,null,null,null,null,"Dashboard parameters and results","Paramètres et résultats du tableau de bord","panel de información de parámetros y resultados"]
[null,null,null,null,{"$f":"INDEX(K567:P567, , F$2)","v":"Primary fiscal regime results"},null,null,null,null,null,"Primary fiscal regime results","Résultats du régime fiscal principal","Resultados principales del régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K568:P568, , F$2)","v":"Model info"},null,null,null,null,null,"Model info","Information sur le modèle","Información del modelo"]
[null,null,null,null,{"$f":"INDEX(K569:P569, , F$2)","v":"Comments and version changes"},null,null,null,null,null,"Comments and version changes","Commentaires et changements de version","Comentarios y cambios de versión"]
[null,null,null,null,{"$f":"INDEX(K570:P570, , F$2)","v":"Project selection and sensitivities"},null,null,null,null,null,"Project selection and sensitivities","Choix du projet et sensibilités ","Selección del proyecto y sensibilidades"]
[null,null,null,null,{"$f":"INDEX(K571:P571, , F$2)","v":"Economic assumptions"},null,null,null,null,null,"Economic assumptions","Hypothèses économiques","Supuestos económicos"]
[null,null,null,null,{"$f":"INDEX(K572:P572, , F$2)","v":"Evaluation parameters"},null,null,null,null,null,"Evaluation parameters","Paramètres d’évaluation","Parámetros de evaluación"]
[null,null,null,null,{"$f":"INDEX(K573:P573, , F$2)","v":"Model name and version"},null,null,null,null,null,"Model name and version","Nom et version du modèle","Nombre y versión del modelo"]
[null,null,null,null,{"$f":"INDEX(K574:P574, , F$2)","v":"Technical parameters"},null,null,null,null,null,"Technical parameters","Paramètres techniques","Parámetros técnicos"]
[null,null,null,null,{"$f":"INDEX(K575:P575, , F$2)","v":"Global labels"},null,null,null,null,null,"Global labels","Étiquettes universelles","Etiquetas globales"]
[null,null,null,null,{"$f":"INDEX(K576:P576, , F$2)","v":"Selecting project"},null,null,null,null,null,"Selecting project","Choisir un projet","Selección del proyecto"]
[null,null,null,null,{"$f":"INDEX(K577:P577, , F$2)","v":"Project data location"},null,null,null,null,null,"Project data location","Emplacement des données du projet","Ubicación de datos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K578:P578, , F$2)","v":"List of projects"},null,null,null,null,null,"List of projects","Liste des projets","Lista de proyectos"]
[null,null,null,null,{"$f":"INDEX(K579:P579, , F$2)","v":"Sensitivity parameters"},null,null,null,null,null,"Sensitivity parameters","Paramètres de sensibilité","Parámetros de sensibilidad"]
[null,null,null,null,{"$f":"INDEX(K580:P580, , F$2)","v":"Government revenues under alternative regimes"},null,null,null,null,null,"Government revenues under alternative regimes","Revenus du gouvernement sous d’autres régimes","Ingresos fiscales en regímenes alternativos"]
[null,null,null,null,{"$f":"INDEX(K581:P581, , F$2)","v":"Fiscal regimes"},null,null,null,null,null,"Fiscal regimes","Régimes fiscaux","Regímenes fiscales"]
[null,null,null,null,{"$f":"INDEX(K582:P582, , F$2)","v":"Investor NPV & IRR under alternative regimes"},null,null,null,null,null,"Investor NPV & IRR under alternative regimes","VAN & TRI des investissements sous d’autres régimes","VPN y TIR del inversionista en regímenes alternativos"]
[null,null,null,null,{"$f":"INDEX(K583:P583, , F$2)","v":"Discount rates"},null,null,null,null,null,"Discount rates","Taux d’actualisation","Tasas de descuento"]
[null,null,null,null,{"$f":"INDEX(K584:P584, , F$2)","v":"Return to"},null,null,null,null,null,"Return to","Rendement à","Volver a"]
[null,null,null,null,{"$f":"INDEX(K585:P585, , F$2)","v":"Label"},null,null,null,null,null,"Label","Étiquette","Etiqueta"]
[null,null,null,null,{"$f":"INDEX(K586:P586, , F$2)","v":"Flag"},null,null,null,null,null,"Flag","Repère","Marca"]
[null,null,null,null,{"$f":"INDEX(K587:P587, , F$2)","v":"row"},null,null,null,null,null,"row","ligne","fila"]
[null,null,null,null,{"$f":"INDEX(K588:P588, , F$2)","v":"Name"},null,null,null,null,null,"Name","Nom","Nombre"]
[null,null,null,null,{"$f":"INDEX(K589:P589, , F$2)","v":"yes"},null,null,null,null,null,"yes","oui","sí"]
[null,null,null,null,{"$f":"INDEX(K590:P590, , F$2)","v":"no"},null,null,null,null,null,"no","non","no"]
[null,null,null,null,{"$f":"INDEX(K591:P591, , F$2)","v":"Translation of options"},null,null,null,null,null,"Translation of options","Traduction des options","Traducción de opciones"]
[null,null,null,null,{"$f":"INDEX(K592:P592, , F$2)","v":"carat"},null,null,null,null,null,"carat","carat","quilate"]
[null,null,null,null,{"$f":"INDEX(K593:P593, , F$2)","v":"option selected"},null,null,null,null,null,"option selected","option choisie","opción seleccionada"]
[null,null,null,null,{"$f":"INDEX(K594:P594, , F$2)","v":"Tolerance"},null,null,null,null,null,"Tolerance","Tolérance","Tolerancia"]
[null,null,null,null,{"$f":"INDEX(K595:P595, , F$2)","v":"Days"},null,null,null,null,null,"Days","Jours","Días"]
[null,null,null,null,{"$f":"INDEX(K596:P596, , F$2)","v":"Thousand"},null,null,null,null,null,"Thousand","Mille","Miles"]
[null,null,null,null,{"$f":"INDEX(K597:P597, , F$2)","v":"DMT"},null,null,null,null,null,"DMT","DMT","DMT"]
[null,null,null,null,{"$f":"INDEX(K598:P598, , F$2)","v":"MT"},null,null,null,null,null,"MT","MT","MT"]
[null,null,null,null,{"$f":"INDEX(K599:P599, , F$2)","v":"ounce"},null,null,null,null,null,"ounce","onces","onza"]
[null,null,null,null,{"$f":"INDEX(K600:P600, , F$2)","v":"Project source data"},null,null,null,null,null,"Project source data","Données-source du projet","Datos fuente del proyecto"]
[null,null,null,null,{"$f":"INDEX(K601:P601, , F$2)","v":"Cost inputs"},null,null,null,null,null,"Cost inputs","Intrants de coûts","Insumos de costos"]
[null,null,null,null,{"$f":"INDEX(K602:P602, , F$2)","v":"Unit costs"},null,null,null,null,null,"Unit costs","Coûts unitaires","Costos unitarios"]
[null,null,null,null,{"$f":"INDEX(K603:P603, , F$2)","v":"Check project data in correct row"},null,null,null,null,null,"Check project data in correct row","Vérifier que les données du projet sont dans la bonne ligne","Verificar datos del proyecto en fila correcta"]
[null,null,null,null,{"$f":"INDEX(K604:P604, , F$2)","v":"prior period"},null,null,null,null,null,"prior period","Période antérieure","período anterior"]
[null,null,null,null,{"$f":"INDEX(K605:P605, , F$2)","v":"add"},null,null,null,null,null,"add","plus","añadir"]
[null,null,null,null,{"$f":"INDEX(K606:P606, , F$2)","v":"less"},null,null,null,null,null,"less","moins","menos"]
[null,null,null,null,{"$f":"INDEX(K607:P607, , F$2)","v":"base year is first project year"},null,null,null,null,null,"base year is first project year","l’année de référence est la première année du projet","el año de base es el primer año del proyecto"]
[null,null,null,null,{"$f":"INDEX(K608:P608, , F$2)","v":"Index"},null,null,null,null,null,"Index","Indice","Indice"]
[null,null,null,null,{"$f":"INDEX(K609:P609, , F$2)","v":"Sheet checks"},null,null,null,null,null,"Sheet checks","Vérifications de feuille","verificaciones de hoja"]
[null,null,null,null,{"$f":"INDEX(K610:P610, , F$2)","v":"Unit opex"},null,null,null,null,null,"Unit opex","Dépense d’exploitation unitaire","Costos de operación unitarios"]
[null,null,null,null,{"$f":"INDEX(K611:P611, , F$2)","v":"trillion"},null,null,null,null,null,"trillion","mille milliards","billón"]
[null,null,null,null,{"$f":"INDEX(K612:P612, , F$2)","v":"number"},null,null,null,null,null,"number","numéro","número"]
[null,null,null,null,{"$f":"INDEX(K613:P613, , F$2)","v":"Date"},null,null,null,null,null,"Date","Date :","Fecha"]
[null,null,null,null,{"$f":"INDEX(K614:P614, , F$2)","v":"Time"},null,null,null,null,null,"Time","Temps","Tiempo"]
[null,null,null,null,{"$f":"INDEX(K615:P615, , F$2)","v":"File"},null,null,null,null,null,"File","Fichier","Archivo"]
[null,null,null,null,{"$f":"INDEX(K616:P616, , F$2)","v":"Dashboard parameters"},null,null,null,null,null,"Dashboard parameters","Paramètres du tableau de bord","Panel de información de parámetros"]
[null,null,null,null,{"$f":"INDEX(K617:P617, , F$2)","v":"Top of track results"},null,null,null,null,null,"Top of track results","Début de liste du suivi des changements","Inicio de resultados del seguimiento"]
[null,null,null,null,{"$f":"INDEX(K618:P618, , F$2)","v":"Bottom of track results"},null,null,null,null,null,"Bottom of track results","Fin de liste du suivi des changements","Final de resultados del seguimiento"]
[null,null,null,null,{"$f":"INDEX(K619:P619, , F$2)","v":"Describe changes"},null,null,null,null,null,"Describe changes","Décrire les changements","Describir modificaciones"]
[null,null,null,null,{"$f":"INDEX(K620:P620, , F$2)","v":"mineral sales"},null,null,null,null,null,"mineral sales","ventes de minerais","ventas del mineral"]
[null,null,null,null,{"$f":"INDEX(K621:P621, , F$2)","v":"alternative sets of fiscal paramemters"},null,null,null,null,null,"alternative sets of fiscal paramemters","Autres ensembles de paramètres du régime fiscal","conjuntos alternativos de parámetros fiscales"]
[null,null,null,null,{"$f":"INDEX(K622:P622, , F$2)","v":"Columns"},null,null,null,null,null,"Columns","Colonnes","Columnas"]
[null,null,null,null,{"$f":"INDEX(K623:P623, , F$2)","v":"Zero if ELT off"},null,null,null,null,null,"Zero if ELT off","Zéro sans TLE","Cero si la ELT no es buena"]
[null,null,null,null,{"$f":"INDEX(K624:P624, , F$2)","v":"const"},null,null,null,null,null,"const","const","constantes"]
[null,null,null,null,{"$f":"INDEX(K625:P625, , F$2)","v":"cashflows excluding exploration & development costs"},null,null,null,null,null,"cashflows excluding exploration & development costs","flux de trésorerie, à l’exclusion des coûts d’exploration et de développement","flujos de caja excluidos costos de prospección y desarrollo"]
[null,null,null,null,{"$f":"INDEX(K626:P626, , F$2)","v":"For chart"},null,null,null,null,null,"For chart","Pour le graphique","Para el gráfico"]
[null,null,null,null,{"$f":"INDEX(K627:P627, , F$2)","v":"FARI terms of use"},null,null,null,null,null,"FARI terms of use","Conditions d’utilisation du modèle FARI","Condiciones de uso del FARI"]
[null,null,null,null,{"$f":"INDEX(K628:P628, , F$2)","v":"The Fiscal Analysis of Resource Industries (FARI or the “Methodology”) is made available to User by the International Monetary Fund (IMF) and subject to the following terms and conditions of use (“Terms”).  By proceeding to use of the Methodology, User agrees and accepts the Terms."},null,null,null,null,null,"The Fiscal Analysis of Resource Industries (FARI or the “Methodology”) is made available to User by the International Monetary Fund (IMF) and subject to the following terms and conditions of use (“Terms”).  By proceeding to use of the Methodology, User agrees and accepts the Terms.","L’analyse fiscale des industries extractives (FARI ou la « méthodologie ») est mise à la disposition de l’utilisateur par le Fonds monétaire international (FMI) et fait l’objet des modalités et conditions d’utilisation (« conditions ») suivantes.  En continuant à utiliser la méthodologie, l’utilisateur accepte les conditions.","El Fondo Monetario Internacional (FMI) pone el Análisis fiscal de las industrias de extracción de recursos (FARI, o la «Metodología») a disposición del Usuario conforme a las siguientes condiciones de uso («Condiciones»).  Al proceder a utilizar la Metodología, el Usuario asume y acepta las Condiciones."]
[null,null,null,null,{"$f":"INDEX(K629:P629, , F$2)","v":"TERMS"},null,null,null,null,null,"TERMS","CONDITIONS","CONDICIONES"]
[null,null,null,null,{"$f":"INDEX(K630:P630, , F$2)","v":"1. The Methodology is intended as a tool to perform economic and fiscal analysis of extractive industries projects and to support general capacity building for government officials and civil society. User may adapt, modify or alter the Methodology to the extent necessary to fit the purpose of User’s internal use, provided that such adaptations, modifications or alterations shall not affect the integrity of the Methodology."},null,null,null,null,null,"1. The Methodology is intended as a tool to perform economic and fiscal analysis of extractive industries projects and to support general capacity building for government officials and civil society. User may adapt, modify or alter the Methodology to the extent necessary to fit the purpose of User’s internal use, provided that such adaptations, modifications or alterations shall not affect the integrity of the Methodology.","1. La méthodologie permet de procéder à une analyse économique et fiscale des projets dans les industries extractives et contribue à un renforcement général des capacités des fonctionnaires et de la société civile. L’utilisateur peut adapter ou modifier la méthodologie dans la mesure où cela sera nécessaire pour répondre à ses besoins internes, à condition que ces adaptations et modifications n'altèrent pas la qualité de la méthodologie.","1. La Metodología está concebida como una herramienta para llevar a cabo análisis económico y fiscal de proyectos de las industrias extractivas y para respaldar el fortalecimiento de las capacidades de los funcionarios públicos y de la sociedad civil. El Usuario puede adaptar, modificar o alterar la Metodología en la medida que sea necesario para adaptarla al objetivo del uso interno del Usuario, siempre que tales adaptaciones, modificaciones o alteraciones no afecten la integridad de la Metodología."]
[null,null,null,null,{"$f":"INDEX(K631:P631, , F$2)","v":"2. The Methodology has not been configured as a formal forecasting tool and is not designed or intended for such use. The Methodology is made available “as is” and the IMF makes no warranty or representation of the accuracy, adequacy or fitness for a particular purpose of the Methodology."},null,null,null,null,null,"2. The Methodology has not been configured as a formal forecasting tool and is not designed or intended for such use. The Methodology is made available “as is” and the IMF makes no warranty or representation of the accuracy, adequacy or fitness for a particular purpose of the Methodology.","2). La méthodologie n’a pas été configurée comme un outil de prévision formel et n’est pas conçue pour un tel usage. La méthodologie est mise à la disposition des autorités en l’état, et le FMI ne garantit en aucune façon son exactitude, son adéquation ou son aptitude à un usage particulier.","2. La Metodología no está configurada como herramienta formal de pronóstico ni diseñada o concebida para tal uso. La Metodología se pone a disposición «tal cual» y el FMI no ofrece ninguna garantía o declaración con respecto a la precisión o idoneidad para un objetivo específico de la Metodología."]
[null,null,null,null,{"$f":"INDEX(K632:P632, , F$2)","v":"3. All proprietary rights in the Methodology, including intellectual property rights, belong to the IMF. All other rights, whether now existing or which may hereafter come into existence which are not expressly authorized by these Terms, are hereby reserved to and by the IMF. "},null,null,null,null,null,"3. All proprietary rights in the Methodology, including intellectual property rights, belong to the IMF. All other rights, whether now existing or which may hereafter come into existence which are not expressly authorized by these Terms, are hereby reserved to and by the IMF. ","3). Tous les droits de propriété de la méthodologie, y compris les droits de propriété intellectuelle, appartiennent au FMI. Tous les autres droits, qui existent aujourd’hui ou qui pourraient exister ultérieurement et ne sont pas expressément accordés par les présentes conditions, sont réservés au FMI et par ce dernier. ","3. Todos los derechos de propiedad de la Metodología, incluidos los derechos de propiedad intelectual, pertenecen al FMI. Todos los demás derechos, ya existentes o que puedan existir con posterioridad y que no estén autorizados expresamente en las presentes Condiciones, quedan reservados para y por el FMI. "]
[null,null,null,null,{"$f":"INDEX(K633:P633, , F$2)","v":"4. User shall give appropriate credit to the IMF in all applications and outputs derived from the use of the Methodology, in a way which does not suggest that the IMF endorses User or any User's use of the Methodology and the outputs deriving thereof."},null,null,null,null,null,"4. User shall give appropriate credit to the IMF in all applications and outputs derived from the use of the Methodology, in a way which does not suggest that the IMF endorses User or any User's use of the Methodology and the outputs deriving thereof.","4). L’utilisateur attribuera au FMI le mérite qui lui revient dans toutes les applications et les résultats tirés de l’utilisation de la méthodologie, sans impliquer que le FMI donne son aval à l’utilisateur ou à tout usage de la méthodologie par l’utilisateur et à ses résultats.","4. El Usuario dará el crédito adecuado al FMI en todas las aplicaciones y productos derivados del uso de la Metodología, de forma que no sugiera que el FMI respalda al usuario o el uso que el usuario haga de la Metodología y los productos derivados de la misma."]
[null,null,null,null,{"$f":"INDEX(K634:P634, , F$2)","v":"5. Access to and use of the Methodology are at the User's own risk and responsibility. The IMF bears no responsibility or liability for damage of any kind, also for indirect or consequential damages resulting from access to or use of this Methodology."},null,null,null,null,null,"5. Access to and use of the Methodology are at the User's own risk and responsibility. The IMF bears no responsibility or liability for damage of any kind, also for indirect or consequential damages resulting from access to or use of this Methodology.","5). L’utilisateur accède à la méthodologie et l’utilise sous sa responsabilité exclusive et à ses propres risques. Le FMI décline toute responsabilité pour les dommages de toute nature et pour les dommages directs ou indirects résultant de l’accès à la méthodologie ou de son utilisation.","5. El acceso a la Metodología y su uso serán por cuenta y riesgo del Usuario. El FMI no asume ninguna obligación o responsabilidad por daños de ningún tipo, tampoco por daños directos o indirectos que resulten del acceso a la presente Metodología y su uso."]
[null,null,null,null,{"$f":"INDEX(K635:P635, , F$2)","v":"Accept terms of use to continue."},null,null,null,null,null,"Accept terms of use to continue.","Acceptez les conditions d’utilisation pour continuer.","Acepte las condiciones de uso para continuar."]
[null,null,null,null,{"$f":"INDEX(K636:P636, , F$2)","v":"Accept terms  "},null,null,null,null,null,"Accept terms  ","J'accepte les conditions","Acepto las condiciones  "]
[null,null,null,null,{"$f":"INDEX(K637:P637, , F$2)","v":"Don't accept terms"},null,null,null,null,null,"Don't accept terms","Je n'accepte pas les conditions","No acepto las condiciones"]
[null,null,null,null,{"$f":"INDEX(K638:P638, , F$2)","v":"Simplified mining FARI model: June 2021"},null,null,null,null,null,"Simplified mining FARI model: June 2021","Modèle FARI simplifié pour les industries extractives Juin 2021","Modelo FARI minería simplificado: Junio de 2021"]
[null,null,null,null,{"$f":"INDEX(K639:P639, , F$2)","v":"Checks"},null,null,null,null,null,"Checks","Vérifications","Verificaciones"]
[null,null,null,null,{"$f":"INDEX(K640:P640, , F$2)","v":"The model applies user-configured fiscal regimes to user-configured mining project examples. This simplified model is currently configured to handle mining projects for gold, iron ore, diamond and coal. However, the user can easily change the model for analyzing another mineral. The model structure is set out in the MODEL MAP sheet."},null,null,null,null,null,"The model applies user-configured fiscal regimes to user-configured mining project examples. This simplified model is currently configured to handle mining projects for gold, iron ore, diamond and coal. However, the user can easily change the model for analyzing another mineral. The model structure is set out in the MODEL MAP sheet.","Le modèle applique des régimes fiscaux configurés par l’utilisateur à des exemples de projets d’extraction minière configurés par l’utilisateur. Ce modèle simplifié est actuellement configuré pour  des projets d’extraction d’or, de minerai de fer, de diamant et de charbon. Toutefois, l’utilisateur peut facilement modifier le modèle pour simuler des projets avec d’autres minerais. La structure du modèle est présentée dans la feuille « MODELMAP ».","El modelo aplica regímenes fiscales configurados por el usuario a ejemplos de proyectos petroleros configurados por el usuario. Este modelo simplificado actualmente está solo configurado para tratar proyectos de oro, mineral de hierro, diamantes y carbón. No obstante, el usuario podría ajustar el modelo con facilidad para incluir otro mineral. La estructura del modelo se establece en la hoja MODELMAP."]
[null,null,null,null,{"$f":"INDEX(K641:P641, , F$2)","v":"The model has a number of checks to test its internal consistency. These checks will remain green. If the master check cell is red, there is a problem in the model. Either an error needs to be corrected, or the check itself refined. In either case, red checks must be addressed."},null,null,null,null,null,"The model has a number of checks to test its internal consistency. These checks will remain green. If the master check cell is red, there is a problem in the model. Either an error needs to be corrected, or the check itself refined. In either case, red checks must be addressed.","Le modèle effectue une série de vérifications pour tester sa cohérence interne. Les cellules vérifications sont en vert si aucune anomalie n'est détectée. Si la cellule principale de vérification est en rouge, il y a un problème dans le modèle. Soit l’erreur doit être corrigée, soit la vérification elle-même doit être améliorée. Dans tous les cas, les vérifications en rouge appellent à effectuer des corrections.","El modelo contiene varias verificaciones para comprobar su coherencia interna. Estas verificaciones permanecerán en verde. Si la celda de verificación maestra es roja, existe un problema en el modelo. O bien debe corregirse un error, o la verificación debe ajustarse. En cualquier caso, deben solucionarse las verificaciones en rojo."]
[null,null,null,null,{"$f":"INDEX(K642:P642, , F$2)","v":"This model has been structured broadly in line with the FAST modeling standard (www.fast-standard.org/). Color coding: is set out in the KEY sheet cells.  The user should only need to change cells with yellow background. See KEY sheet"},null,null,null,null,null,"This model has been structured broadly in line with the FAST modeling standard (www.fast-standard.org/). Color coding: is set out in the KEY sheet cells.  The user should only need to change cells with yellow background. See KEY sheet","La structure de ce modèle est globalement conforme à la norme de modélisation FAST (www.fast-standard.org/). Le code des couleurs est indiqué dans des cellules de la feuille « KEY ».  L’utilisateur devrait uniquement modifier les cellules au fond jaune. Voir la feuille KEY","Este modelo se ha estructurado de forma amplia, de conformidad con el estándar de modelización FAST (www.fast-standard.org/). Código de colores: se establece en las celdas de la hoja KEY. El usuario solo debe modificar las celdas con fondo amarillo. Véase la hoja KEY"]
[null,null,null,null,{"$f":"INDEX(K643:P643, , F$2)","v":"Fiscal regime inputs, including tax parameters and rates, are entered in the yellow cells in FISCSALMODEL sheet. Either amend an existing set of parameters or use a blank column to create a new regime. Give the regime a name, as this becomes the label used to select the regime from the DASHBOARD."},null,null,null,null,null,"Fiscal regime inputs, including tax parameters and rates, are entered in the yellow cells in FISCSALMODEL sheet. Either amend an existing set of parameters or use a blank column to create a new regime. Give the regime a name, as this becomes the label used to select the regime from the DASHBOARD.","Les intrants du régime fiscal, notamment les paramètres et les taux d’imposition, sont saisis dans les cellules jaunes de la feuille « FISCSALMODEL ». Il faudrait soit modifier un ensemble de paramètres existants soit utiliser une colonne vierge pour créer un nouveau régime. Donner un nom au régime, car il devient l’étiquette utilisée pour choisir le régime à partir du DASHBOARD.","Los datos de los regímenes fiscales, incluidos los parámetros y las tasas impositivas, se introducen en las celdas amarillas de la hoja FISCALMODELINPUTS. Para crear un régimen nuevo, se debe oO modificar un conjunto existente de parámetros o utilizar una columna en blanco para crear un régimen nuevo. Se debe dar un nombre a cada Dar al régimen fiscalun nombre, que será la etiqueta utilizada para seleccionar el régimen en el DASHBOARD."]
[null,null,null,null,{"$f":"INDEX(K644:P644, , F$2)","v":"Debt financing can have a significant impact on government revenues. Financing inputs are included in each fiscal regime, making it straight-forward to compare the incremental effect of financing by having the duplicate fiscal regimes with and without financing."},null,null,null,null,null,"Debt financing can have a significant impact on government revenues. Financing inputs are included in each fiscal regime, making it straight-forward to compare the incremental effect of financing by having the duplicate fiscal regimes with and without financing.","Le financement par emprunt peut avoir d'importantes répercussions sur les revenus du gouvernement. Les intrants de financement sont inclus dans chaque régime fiscal, ce qui simplifie la comparaison avec l’effet différentiel du financement, puisqu’on peut voir le même régime fiscal avec et sans financement.","El financiamiento mediante deuda puede incidir considerablemente en los ingresos fiscales. Los datos iniciales de financiamiento se incluyen en todos los regímenes fiscales, por lo que es sencillo comparar el efecto del aumento del financiamiento al tener los regímenes fiscales duplicados con y sin financiamiento."]
[null,null,null,null,{"$f":"INDEX(K645:P645, , F$2)","v":"LIBOR real terms interest rates and inflation rates are entered in the INPUT sheet. Proportion of costs financed, interest rate and repayment period are included in fiscal regime parameters."},null,null,null,null,null,"LIBOR real terms interest rates and inflation rates are entered in the INPUT sheet. Proportion of costs financed, interest rate and repayment period are included in fiscal regime parameters.","La valeur réelle des taux d’intérêt du LIBOR et des taux d’inflation est saisie dans la feuille « INPUT ». La proportion des coûts financés, le taux d’intérêt et la période de remboursement sont inclus dans les paramètres du régime fiscal.","Las tasas de interés LIBOR en términos reales y las tasas de inflación se introducen en la hoja INPUT. La proporción de costos financiados, la tasa de interés y el período de repago se incluyen en los parámetros del régimen fiscal."]
[null,null,null,null,{"$f":"INDEX(K646:P646, , F$2)","v":"The model is currently set up assuming a mining company (whether local or international) invests and manages a project with the option of state participation. Results are presented for the mining company and, if applicable, state equity, plus the lender, plus the aggregate of the Mining Company’s equity plus lender. The latter is the parent company perspective and is used in the model as the primary investor evaluation metric for breakeven price analysis.  "},null,null,null,null,null,"The model is currently set up assuming a mining company (whether local or international) invests and manages a project with the option of state participation. Results are presented for the mining company and, if applicable, state equity, plus the lender, plus the aggregate of the Mining Company’s equity plus lender. The latter is the parent company perspective and is used in the model as the primary investor evaluation metric for breakeven price analysis.  ","La configuration actuelle du modèle suppose qu’une société minière (locale ou internationale) investit et gère un projet avec une option de participation de l’État. Les résultats sont présentés pour la société minière et, si applicable, les fonds propres de l’État, plus le prêteur, plus les fonds propres de la société minière et du prêteur. Ces deux derniers correspondent au point de vue de la société-mère et ce point de vue est considéré par le modèle pour le calcul du prix d’équilibre de l'investisseur  ","El modelo está diseñado actualmente asumiendo el financiamiento conjunto de la empresa petrolera internacional (EPI) y de la empresa estatal (EE), como si el financiamiento mediante deuda fuera proporcionado en primer lugar por la empresa matriz de la EPI. Los resultados se presentan para el capital de la EPI y de la EE, más el prestamista, más el agregado del capital de la EPI más el prestamista. Esta última es la perspectiva de la empresa matriz y se utiliza en el modelo como la principal medida de evaluación del inversionista para el análisis de precio de equilibrio.  "]
[null,null,null,null,{"$f":"INDEX(K647:P647, , F$2)","v":"Projects are defined in separate project sheets. New projects can be created simply by (1) copying an existing project sheet (2) renaming the sheet tab (3) modifying production and cost profiles; then (4) add the new project sheet tab name to the project list in the INPUT sheet. This last step makes the new project available for selection using the parameter on the DASHBOARD"},null,null,null,null,null,"Projects are defined in separate project sheets. New projects can be created simply by (1) copying an existing project sheet (2) renaming the sheet tab (3) modifying production and cost profiles; then (4) add the new project sheet tab name to the project list in the INPUT sheet. This last step makes the new project available for selection using the parameter on the DASHBOARD","Les données de chaque projet sont dans des feuilles de projets distinctes. Pour créer un nouveau projet il faut simplement : 1) copier une feuille de projet existante ; 2) renommer l’onglet de la feuille ; 3) modifier les profils de production et de coûts ; et 4) ajouter le nom du nouvel onglet de la feuille à la liste de projets dans la feuille « INPUT ». Cette dernière étape rend le nouveau projet disponible pour être sélectionné en utilisant le paramètre du « DASHBOARD ».","Los proyectos se definen en hojas de proyecto separadas. Pueden crearse nuevos proyectos de forma sencilla 1) copiando una hoja de proyecto existente, 2) dando un nuevo nombre a la etiqueta de la hoja, 3) modificando los perfiles de producción y costos; y después, 4) añadiendo el nombre de la etiqueta de la hoja del nuevo proyecto a la lista de proyectos en la hoja INPUT. Este último paso hace que el nuevo proyecto pueda seleccionarse utilizando el parámetro del DASHBOARD"]
[null,null,null,null,{"$f":"INDEX(K648:P648, , F$2)","v":"In each project example:"},null,null,null,null,null,"In each project example:","Dans chaque exemple de projet :","En el ejemplo de cada proyecto:"]
[null,null,null,null,{"$f":"INDEX(K649:P649, , F$2)","v":"The logic flow in the model is as set out in the MODELMAP:"},null,null,null,null,null,"The logic flow in the model is as set out in the MODELMAP:","Le diagramme logique du modèle se présente comme dans la feuille « MODELMAP » :","El flujo lógico del modelo se establece en el MODELMAP:"]
[null,null,null,null,{"$f":"INDEX(K650:P650, , F$2)","v":"Select project example"},null,null,null,null,null,"Select project example","Choisir un exemple de projet","Seleccionar ejemplo de proyecto"]
[null,null,null,null,{"$f":"INDEX(K651:P651, , F$2)","v":"Select applicable fiscal regime"},null,null,null,null,null,"Select applicable fiscal regime","Choisir le régime fiscal correspondant","Seleccionar régimen fiscal aplicable"]
[null,null,null,null,{"$f":"INDEX(K652:P652, , F$2)","v":"Set mineral price(s)"},null,null,null,null,null,"Set mineral price(s)","Fixer le(s) prix du/des minerai(s)","Fijar precio(s) del mineral"]
[null,null,null,null,{"$f":"INDEX(K653:P653, , F$2)","v":"The PROJECTCASHFLOWS sheet imports project data from the selected project example sheet"},null,null,null,null,null,"The PROJECTCASHFLOWS sheet imports project data from the selected project example sheet","La feuille « PROJECTCASHFLOWS » importe les données du projet de la feuille exemple du projet choisi","La hoja PROJECTCASHFLOWS importa datos del proyecto desde la hoja de ejemplo del proyecto seleccionado"]
[null,null,null,null,{"$f":"INDEX(K654:P654, , F$2)","v":"Fiscal calculations are done in the FISCALMODEL sheet"},null,null,null,null,null,"Fiscal calculations are done in the FISCALMODEL sheet","Les calculs se font dans la feuille « FISCALMODEL »","Los cálculos fiscales se realiza en la hoja FISCALMODEL"]
[null,null,null,null,{"$f":"INDEX(K655:P655, , F$2)","v":"The ANALYSIS sheet compiles results from the model and derives outcomes for each participant on a (1) Full-cycle basis (from the start of exploration) and (2) from FID (in practice when development costs are first incurred). Comprehensive IRR and NPV calculations are undertaken for each project participant from both perspectives."},null,null,null,null,null,"The ANALYSIS sheet compiles results from the model and derives outcomes for each participant on a (1) Full-cycle basis (from the start of exploration) and (2) from FID (in practice when development costs are first incurred). Comprehensive IRR and NPV calculations are undertaken for each project participant from both perspectives.","La feuille « ANALYSIS » regroupe les résultats du modèle et génère des résultats pour chaque participant : 1) en cycle complet (depuis le début de l’exploration) et 2) à partir de la décision finale d’investissement (dans la pratique, lorsque les coûts de développement sont engagés pour la première fois). Des calculs complets du TRI et de la VAN sont effectués pour chaque participant au projet selon ces deux points de vue.","La hoja ANALYSIS recopila los resultados del modelo y deriva resultados por cada participante en 1) todo el ciclo completo (desde el inicio de la prospección) y 2) desde la DFI (en la práctica, cuando se incurre por primera vez en costos de desarrollo). Se realizan cálculos completos de la TIR y del VPN para cada participante del proyecto desde ambas perspectivas."]
[null,null,null,null,{"$f":"INDEX(K656:P656, , F$2)","v":"The DASHBOARD is where the user will spend most time driving the model."},null,null,null,null,null,"The DASHBOARD is where the user will spend most time driving the model.","Le tableau de bord (« DASHBOARD ») est là où l’utilisateur passera le plus de temps à manipuler le modèle.","El DASHBOARD es donde el usuario pasará la mayor parte del tiempo para dirigir el modelo."]
[null,null,null,null,{"$f":"INDEX(K657:P657, , F$2)","v":"Select fiscal regime: drop-down list on top left"},null,null,null,null,null,"Select fiscal regime: drop-down list on top left","Choisir le régime fiscal : liste déroulante, coin supérieur gauche","Seleccionar régimen fiscal: lista desplegable de la parte superior izquierda"]
[null,null,null,null,{"$f":"INDEX(K658:P658, , F$2)","v":"Select project: drop-down list on top left"},null,null,null,null,null,"Select project: drop-down list on top left","Choisir le projet : liste déroulante, coin supérieur gauche","Seleccionar proyecto: lista desplegable de la parte superior izquierda"]
[null,null,null,null,{"$f":"INDEX(K659:P659, , F$2)","v":"Change mineral price(s): entered top left"},null,null,null,null,null,"Change mineral price(s): entered top left","Modifier le(s) prix du/des minerai(s) : saisie coin supérieur gauche","Modificar el precio(s) del mineral: se introducen en la parte superior izquierda"]
[null,null,null,null,{"$f":"INDEX(K660:P660, , F$2)","v":"Participant cashflows (table top-centre)"},null,null,null,null,null,"Participant cashflows (table top-centre)","Flux de trésorerie des participants (tableau en haut au centre)","Flujos de caja de los participantes (cuadro superior central)"]
[null,null,null,null,{"$f":"INDEX(K661:P661, , F$2)","v":"Project cashflows (table top-right). Breakdown of revenues and costs on undiscounted real dollars and US$ / unit of measurement for primary mineral."},null,null,null,null,null,"Project cashflows (table top-right). Breakdown of revenues and costs on undiscounted real dollars and US$ / unit of measurement for primary mineral.","Flux de trésorerie du projet (coin supérieur droit du tableau). Ventilation des revenus et des coûts en dollars réels non actualisés et en dollar/unité de mesure du principal minerai.","Flujos de caja del proyecto (cuadro superior derecha). Desglose de ingresos y costos en dólares reales no descontados y USD / unidad de medida del mineral primario."]
[null,null,null,null,{"$f":"INDEX(K662:P662, , F$2)","v":"Government revenues (table centre-right). Summary of government revenues by category."},null,null,null,null,null,"Government revenues (table centre-right). Summary of government revenues by category.","Revenus du gouvernement (centre droit du tableau). Récapitulatif des revenus du gouvernement par catégorie.","Ingresos fiscales (cuadro central derecho). Resumen de ingresos fiscales por categoría."]
[null,null,null,null,{"$f":"INDEX(K663:P663, , F$2)","v":"Project statistics (table and chart lower-Left)"},null,null,null,null,null,"Project statistics (table and chart lower-Left)","Statistiques du projet (tableau et graphique, coin inférieur gauche)","Estadísticas del proyecto (cuadro y gráfico inferior izquierdos)"]
[null,null,null,null,{"$f":"INDEX(K664:P664, , F$2)","v":"Production profile and unit operating costs (chart lower-right)"},null,null,null,null,null,"Production profile and unit operating costs (chart lower-right)","Profil de production et coûts d’exploitation unitaires (coin inférieur droit du graphique)","Perfil de producción y costos unitarios de operación (gráfico inferior derecho)"]
[null,null,null,null,{"$f":"INDEX(K665:P665, , F$2)","v":"Government revenue profile: Chart in centre. Annual revenues by category, plus pie chart showing breakdown over project life."},null,null,null,null,null,"Government revenue profile: Chart in centre. Annual revenues by category, plus pie chart showing breakdown over project life.","Profil des revenus du gouvernement : Graphique au centre. Recettes annuelles par catégorie, plus diagramme à secteurs montrant la ventilation tout au long de la durée du projet.","Perfil de ingresos fiscales: Gráfico en el centro. Ingresos anuales por categoría, más gráfico circular que muestra el desglose a lo largo de la vida del proyecto."]
[null,null,null,null,{"$f":"INDEX(K666:P666, , F$2)","v":"Compares key results for regimes selected by user. User chooses regimes to compare from drop-down lists in yellow cells at the top of the table. Then press F9 to update."},null,null,null,null,null,"Compares key results for regimes selected by user. User chooses regimes to compare from drop-down lists in yellow cells at the top of the table. Then press F9 to update.","Compare les principaux résultats des régimes choisis par l'utilisateur. L’utilisateur choisit les régimes à comparer sur les listes déroulantes dans les cellules jaunes en haut du tableau. Puis appuyer sur F9 pour mettre à jour.","Compara los principales resultados de los regímenes seleccionados por el usuario. El usuario elige los regímenes a comparar de las listas desplegables en las celdas amarillas en la parte superior de la tabla. Después, presionar F9 para actualizar."]
[null,null,null,null,{"$f":"INDEX(K667:P667, , F$2)","v":"If cells are left blank results are zero or #NA, enabling only two regimes to be compared side by side"},null,null,null,null,null,"If cells are left blank results are zero or #NA, enabling only two regimes to be compared side by side","Si les cellules restent vides, le résultat est zéro ou (NA), ce qui permet de comparer seulement deux régimes côte à côte.","Si las celdas se dejan vacías, los resultados son cero o #NA, lo que permite comparar solo dos regímenes al mismo tiempo"]
[null,null,null,null,{"$f":"INDEX(K668:P668, , F$2)","v":"Press F9 to ensure table updates"},null,null,null,null,null,"Press F9 to ensure table updates","Appuyer sur F9 pour mettre la table à jour.","Presionar F9 para que se actualicen los cuadros"]
[null,null,null,null,{"$f":"INDEX(K669:P669, , F$2)","v":"Compares annual revenue profile for regimes selected by user. Select regimes using drop-down list at left of the table"},null,null,null,null,null,"Compares annual revenue profile for regimes selected by user. Select regimes using drop-down list at left of the table","Compare le profil annuel des revenus pour les régimes choisis par l’utilisateur. Choisir les régimes en utilisant la liste déroulante qui se trouve à gauche du tableau","Compara los perfiles de ingresos anuales de los regímenes seleccionados por el usuario. Seleccionar regímenes utilizando la lista desplegable en la parte izquierda de la tabla"]
[null,null,null,null,{"$f":"INDEX(K670:P670, , F$2)","v":"Sensitivity analysis showing results for user-selected metric across a user-defined range of primary mineral prices"},null,null,null,null,null,"Sensitivity analysis showing results for user-selected metric across a user-defined range of primary mineral prices","Analyse de sensibilité montrant les résultats des indicateurs choisis par l’utilisateur selon une fourchette de prix du minerai principal définie par l’utilisateur","Análisis de sensibilidad que muestra los resultados por medida seleccionada por el usuario en un rango de precios del mineral primario definido por el usuario."]
[null,null,null,null,{"$f":"INDEX(K671:P671, , F$2)","v":"Select metric from drop-down list. Either AETR or share of project benefits, undiscounted or NPV."},null,null,null,null,null,"Select metric from drop-down list. Either AETR or share of project benefits, undiscounted or NPV.","Choisir un indicateur dans la liste déroulante. TMEI ou part des bénéfices du projet, non actualisée ou VAN.","Seleccionar medida de la lista desplegable. Ya sea TMEI o porcentaje de los beneficios del proyecto, no descontado o VPN."]
[null,null,null,null,{"$f":"INDEX(K672:P672, , F$2)","v":"Enter start primary mineral price and increment to create range for analysis."},null,null,null,null,null,"Enter start primary mineral price and increment to create range for analysis.","Saisir le prix du minerai principal au départ et le différentiel pour créer la plage d’analyse.","Introducir el precio del mineral primario inicial e incrementar para crear el rango de análisis."]
[null,null,null,null,{"$f":"INDEX(K673:P673, , F$2)","v":"Determines the price for the primary mineral necessary under each regime to achieve a user-specified after-tax IRR"},null,null,null,null,null,"Determines the price for the primary mineral necessary under each regime to achieve a user-specified after-tax IRR","Détermine le prix du minerai principal nécessaire dans chaque régime pour réaliser un TRI après impôt spécifié par l’utilisateur","Determina el precio del mineral primario necesario en cada régimen para logar la TIR después de impuestos especificada por el usuario."]
[null,null,null,null,{"$f":"INDEX(K674:P674, , F$2)","v":"Pressing the button marked “breakeven” initiates a macro that determines the breakeven price for each selected regime using Excel’s GOAL-SEEK mechanism."},null,null,null,null,null,"Pressing the button marked “breakeven” initiates a macro that determines the breakeven price for each selected regime using Excel’s GOAL-SEEK mechanism.","En appuyant sur le bouton  « breakeven », l’usager déclenche une macro qui détermine le prix d’équilibre pour chaque régime choisi, en utilisant la fonction « VALEUR-CIBLE » d’Excel.","Al presionar el botón «de equilibrio» (breakeven) se inicia una macro que determina el precio de equilibrio para cada régimen seleccionado mediante el mecanismo BUSCAR OBJETIVO de Excel."]
[null,null,null,null,{"$f":"INDEX(K675:P675, , F$2)","v":"METR is the proportion of pre-tax IRR taken by the fiscal regime, at the breakeven point, as described in the FAD Technical Note"},null,null,null,null,null,"METR is the proportion of pre-tax IRR taken by the fiscal regime, at the breakeven point, as described in the FAD Technical Note","Le taux effectif marginal d'imposition (TEMI) est la baisse en % du TRI avant impôt due au régime fiscal, au prix d’équilibre, comme décrit dans la note technique du département des finances publiques.","METR es la proporción de la TIR antes de impuestos que toma el régimen fiscal, en el punto de equilibrio, tal como se describe en la Nota Técnica del Departamento de Asuntos Fiscales."]
[null,null,null,null,{"$f":"INDEX(K676:P676, , F$2)","v":"Sharing of project post-tax net present value and average effective tax rate between government, investors, and state participation at different discount rates."},null,null,null,null,null,"Sharing of project post-tax net present value and average effective tax rate between government, investors, and state participation at different discount rates.","Partage de la valeur actualisée nette du projet après impôt et du taux moyen effectif d'imposition entre l’État, les investisseurs et la participation de l’État à différents taux d’actualisation.","Reparto del valor presente neto del proyecto después de impuestos y de la tasa impositiva efectiva promedio entre el gobierno, los inversionistas y la participación del Estado con tasas de descuento distintas."]
[null,null,null,null,{"$f":"INDEX(K677:P677, , F$2)","v":"Annual costs are entered in constant terms of the model start year."},null,null,null,null,null,"Annual costs are entered in constant terms of the model start year.","Les coûts annuels sont en valeur constante de l’année de début du modèle.","Los costos anuales se introducen en términos constantes del año de inicio del modelo."]
[null,null,null,null,{"$f":"INDEX(K678:P678, , F$2)","v":"Mineral production is entered as the annual production in terms of the mineral’s unit of production (e.g. iron ore measured in metric tons or gold in thousand of ounces)."},null,null,null,null,null,"Mineral production is entered as the annual production in terms of the mineral’s unit of production (e.g. iron ore measured in metric tons or gold in thousand of ounces).","La production d’un minerai est saisie en tant que production annuelle dans l’unité de production du minerai (exemple : le minerai de fer est mesuré en tonnes métriques et l’or en milliers d’onces).","La producción del mineral se introduce como la producción anual en términos de unidad de producción del mineral (por ejemplo, el mineral de hierro medido en toneladas métricas o el oro en miles de onzas)."]
[null,null,null,null,{"$f":"INDEX(K679:P679, , F$2)","v":"Costs are broken down into exploration, development, sustaining capital, operating costs and decommissioning costs to enable different fiscal treatment for each. For example, exploration costs can be expensed for income tax while development costs are depreciated."},null,null,null,null,null,"Costs are broken down into exploration, development, sustaining capital, operating costs and decommissioning costs to enable different fiscal treatment for each. For example, exploration costs can be expensed for income tax while development costs are depreciated.","Les coûts sont ventilés par catégorie (exploration, développement, immobilisations de maintien, exploitation et démantèlement) pour favoriser leur traitement fiscal différencié. Par exemple, les coûts d’exploration peuvent être comptabilisés aux fins d’impôt sur le revenu, tandis que les coûts de développement sont amortis.","Los costos se desglosan en prospección, desarrollo, capital de mantenimiento, costos de operación y desmantelamiento, para diferenciar el tratamiento tributario de cada uno. Por ejemplo, los costos de prospección pueden asentarse como gasto en el impuesto sobre la renta, mientras que los costos de desarrollo se deprecian."]
[null,null,null,null,{"$f":"INDEX(K680:P680, , F$2)","v":"Fiscal regime parameters are entered in INPUTS"},null,null,null,null,null,"Fiscal regime parameters are entered in INPUTS","Les paramètres du régime fiscal sont saisis dans INPUTS","Los parámetros del régimen fiscal se introducen en INPUTS"]
[null,null,null,null,{"$f":"INDEX(K681:P681, , F$2)","v":"Project data is entered in individual project example sheets"},null,null,null,null,null,"Project data is entered in individual project example sheets","Les données des projets sont saisies dans la feuille de chaque exemple de projet","Los datos del proyecto se introducen en hojas individuales de ejemplo del proyecto"]
[null,null,null,null,{"$f":"INDEX(K682:P682, , F$2)","v":"IRR; undiscounted and NPV cashflows for (1) project (pre-tax net cashflows); (2) mining company; (3) mining company + lender (parent company perspective assuming parent provides the debt financing); (4) government including or excluding state participation"},null,null,null,null,null,"IRR; undiscounted and NPV cashflows for (1) project (pre-tax net cashflows); (2) mining company; (3) mining company + lender (parent company perspective assuming parent provides the debt financing); (4) government including or excluding state participation","TRI ; flux de trésorerie non actualisés et en VAN pour 1) le projet (flux de trésorerie nets avant impôt) ; 2) la société minière ; 3) la société-mère + le prêteur (point de vue de la société-mère, en supposant que celle-ci fournit le financement par emprunt) ; 4) l’État, avec ou sans participation de l’État","TIR; flujos de caja VPN y no descontados de 1) proyecto; 2) empresa minera; 3) empresa minera + prestamista (perspectiva de la empresa matriz asumiendo que esta facilita el financiamiento mediante deuda), y 4) Gobierno, incluida o excluida participación del Estado"]
[null,null,null,null,{"$f":"INDEX(K683:P683, , F$2)","v":"Average effective tax rates and government share of project benefits (see technical note)"},null,null,null,null,null,"Average effective tax rates and government share of project benefits (see technical note)","Taux moyens effectifs d'imposition et part des bénéfices du projet revenant à l’État (voir la note technique et le manuel)","Tasas medias efectivas del impuesto y proporción del gobierno de los beneficios del proyecto (véase nota técnica)"]
[null,null,null,null,{"$f":"INDEX(K684:P684, , F$2)","v":"IMF Fiscal Affairs Department, Tax Policy Division"},null,null,null,null,null,"IMF Fiscal Affairs Department, Tax Policy Division","Département des finances publiques du FMI, Division politique fiscale","Departamento de Asuntos Fiscales del FMI, División de Política Tributaria"]
[null,null,null,null,{"$f":"INDEX(K685:P685, , F$2)","v":"© IMF Fiscal Affairs Department. All rights reserved"},null,null,null,null,null,"© IMF Fiscal Affairs Department. All rights reserved","© Département des finances publiques du FMI Tous droits réservés","© Departamento de Asuntos Fiscales del FMI. Todos los derechos reservados"]
[null,null,null,null,{"$f":"INDEX(K686:P686, , F$2)","v":"This model is accompanied by an IMF Technical Note and Manual, which should also be read before using the model."},null,null,null,null,null,"This model is accompanied by an IMF Technical Note and Manual, which should also be read before using the model.","Ce modèle s’accompagne d’une note technique et d’un manuel du FMI qu’il convient de lire avant utilisation.","Este modelo va acompañado de una Nota Técnica y un Manual del FMI, que también deben leerse antes de utilizar este modelo."]
[null,null,null,null,{"$f":"INDEX(K687:P687, , F$2)","v":"User guide"},null,null,null,null,null,"User guide","Guide utilisateur","Guía de usuario"]
[null,null,null,null,{"$f":"INDEX(K688:P688, , F$2)","v":"Sheet tabs"},null,null,null,null,null,"Sheet tabs","Onglets de feuille","Etiquetas de las hojas"]
[null,null,null,null,{"$f":"INDEX(K689:P689, , F$2)","v":"Font colour only"},null,null,null,null,null,"Font colour only","Couleur de police uniquement","Color de fuente solamente"]
[null,null,null,null,{"$f":"INDEX(K690:P690, , F$2)","v":"Font + shade combinations"},null,null,null,null,null,"Font + shade combinations","Police + combinaison de teintes","Combinaciones de fuente + sombreado"]
[null,null,null,null,{"$f":"INDEX(K691:P691, , F$2)","v":"Error checks & alerts"},null,null,null,null,null,"Error checks & alerts","Contrôles d’erreurs et alertes","Alertas y verificaciones de errores"]
[null,null,null,null,{"$f":"INDEX(K692:P692, , F$2)","v":"Abbreviations"},null,null,null,null,null,"Abbreviations","Sigles et abréviations","Abreviaturas"]
[null,null,null,null,{"$f":"INDEX(K693:P693, , F$2)","v":"Name ranges used in the model"},null,null,null,null,null,"Name ranges used in the model","Plages de noms utilisées dans le modèle","Rangos de nombres utilizados en el modelo"]
[null,null,null,null,{"$f":"INDEX(K694:P694, , F$2)","v":"Model structure"},null,null,null,null,null,"Model structure","Structure du modèle","Estructura del modelo"]
[null,null,null,null,{"$f":"INDEX(K695:P695, , F$2)","v":"FAST modeling standard"},null,null,null,null,null,"FAST modeling standard","Norme de modélisation FAST","Estándar de modelización FAST"]
[null,null,null,null,{"$f":"INDEX(K696:P696, , F$2)","v":"Fiscal regime assumptions"},null,null,null,null,null,"Fiscal regime assumptions","Hypothèses liées au régime fiscal","Supuestos sobre el régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K697:P697, , F$2)","v":"Financing and economic assumptions"},null,null,null,null,null,"Financing and economic assumptions","Hypothèses financières et économiques","Supuestos económicos y sobre financiamiento"]
[null,null,null,null,{"$f":"INDEX(K698:P698, , F$2)","v":"Project data"},null,null,null,null,null,"Project data","Données du projet","Datos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K699:P699, , F$2)","v":"Dashboard results"},null,null,null,null,null,"Dashboard results","Résultats du tableau de bord","Resultados en el panel de información"]
[null,null,null,null,{"$f":"INDEX(K700:P700, , F$2)","v":"Workings/calculations"},null,null,null,null,null,"Workings/calculations","Fonctionnement/calculs","Tareas/cálculos"]
[null,null,null,null,{"$f":"INDEX(K701:P701, , F$2)","v":"White"},null,null,null,null,null,"White","Blanc","Blanco"]
[null,null,null,null,{"$f":"INDEX(K702:P702, , F$2)","v":"Light yellow"},null,null,null,null,null,"Light yellow","Jaune clair","Amarillo claro"]
[null,null,null,null,{"$f":"INDEX(K703:P703, , F$2)","v":"Transparent/light gray"},null,null,null,null,null,"Transparent/light gray","Transparent/gris clair","Gris claro / transparente"]
[null,null,null,null,{"$f":"INDEX(K704:P704, , F$2)","v":"Pale blue"},null,null,null,null,null,"Pale blue","Bleu pâle","Azul claro"]
[null,null,null,null,{"$f":"INDEX(K705:P705, , F$2)","v":"Dark gray"},null,null,null,null,null,"Dark gray","Gris foncé","Gris oscuro"]
[null,null,null,null,{"$f":"INDEX(K706:P706, , F$2)","v":"Turquoise"},null,null,null,null,null,"Turquoise","Turquoise","Turquesa"]
[null,null,null,null,{"$f":"INDEX(K707:P707, , F$2)","v":"Blue font"},null,null,null,null,null,"Blue font","Police bleue","Fuente azul"]
[null,null,null,null,{"$f":"INDEX(K708:P708, , F$2)","v":"Red font "},null,null,null,null,null,"Red font ","Police rouge ","Fuente roja "]
[null,null,null,null,{"$f":"INDEX(K709:P709, , F$2)","v":"Black font"},null,null,null,null,null,"Black font","Police noire","Fuente negra"]
[null,null,null,null,{"$f":"INDEX(K710:P710, , F$2)","v":"Green font"},null,null,null,null,null,"Green font","Police verte","Fuente verde"]
[null,null,null,null,{"$f":"INDEX(K711:P711, , F$2)","v":"Black font + Light Yellow shade"},null,null,null,null,null,"Black font + Light Yellow shade","Police noire + teinte jaune clair","Fuente negra + Sombreado amarillo claro"]
[null,null,null,null,{"$f":"INDEX(K712:P712, , F$2)","v":"Transparent"},null,null,null,null,null,"Transparent","Transparent","Transparente"]
[null,null,null,null,{"$f":"INDEX(K713:P713, , F$2)","v":"Blue font and blue shade"},null,null,null,null,null,"Blue font and blue shade","Police bleue et ombre bleue","Fuente azul y sombreado azul"]
[null,null,null,null,{"$f":"INDEX(K714:P714, , F$2)","v":"Black font + light gray shade on entire row"},null,null,null,null,null,"Black font + light gray shade on entire row","Police noire + teinte gris clair sur toute la ligne","Fuente negra + sombreado gris claro en toda la fila"]
[null,null,null,null,{"$f":"INDEX(K715:P715, , F$2)","v":"Empty cell with light gray shade"},null,null,null,null,null,"Empty cell with light gray shade","Cellule vide avec teinte gris clair","Celda vacía con sombreado gris claro"]
[null,null,null,null,{"$f":"INDEX(K716:P716, , F$2)","v":"White font + pale blue shade on entire row"},null,null,null,null,null,"White font + pale blue shade on entire row","Police blanche + teinte bleu clair sur toute la ligne","Fuente blanca + sombreado azul claro en toda la fila"]
[null,null,null,null,{"$f":"INDEX(K717:P717, , F$2)","v":"Green shade"},null,null,null,null,null,"Green shade","Teinte verte","Sombreado verde"]
[null,null,null,null,{"$f":"INDEX(K718:P718, , F$2)","v":"Red shade"},null,null,null,null,null,"Red shade","Teinte rouge","Sombreado rojo"]
[null,null,null,null,{"$f":"INDEX(K719:P719, , F$2)","v":"Gold shade"},null,null,null,null,null,"Gold shade","Teinte or","Sombreado dorado"]
[null,null,null,null,{"$f":"INDEX(K720:P720, , F$2)","v":"United States Dollars"},null,null,null,null,null,"United States Dollars","Dollars des États-Unis","Dólares de Estados Unidos"]
[null,null,null,null,{"$f":"INDEX(K721:P721, , F$2)","v":"Purpose of this sheet is to save a set of baseline results so that the model can be confirmed to be / brought back to baseline, or changes in results over time can be documented.\n\nProcess for creating a new saved case:"},null,null,null,null,null,"Purpose of this sheet is to save a set of baseline results so that the model can be confirmed to be / brought back to baseline, or changes in results over time can be documented.\n\nProcess for creating a new saved case:","Cette feuille a pour but de sauvegarder un ensemble de résultats de référence afin que le modèle puisse être confirmé comme conforme ou ramené à la référence, ou bien pour suivre les résultats obtenus.\n\nProcessus de création d’un nouveau cas sauvegardé :","El objetivo de esta hoja es guardar un conjunto de resultados de referencia de forma que el modelo pueda confirmarse como referencia o restablecerse como tal, o para poder documentar los cambios en los resultados a lo largo del tiempo.\n\nProceso de creación de un nuevo caso guardado:"]
[null,null,null,null,{"$f":"INDEX(K722:P722, , F$2)","v":"1. Select column M"},null,null,null,null,null,"1. Select column M","1 Sélectionner la colonne M","1. Seleccionar columna M"]
[null,null,null,null,{"$f":"INDEX(K723:P723, , F$2)","v":"2. Copy column M and immediately Right click insert copied cells. This duplicates the existing saved results set"},null,null,null,null,null,"2. Copy column M and immediately Right click insert copied cells. This duplicates the existing saved results set","2). Copier la colonne M et faire immédiatement un clic droit, puis insérer les cellules copiées. Cela duplique l’ensemble de résultats sauvegardés précédemment.","2. Copiar columna M y hacer inmediatamente clic en el botón derecho para insertar las celdas copiadas. Esto duplica el conjunto guardado de resultados existentes"]
[null,null,null,null,{"$f":"INDEX(K724:P724, , F$2)","v":"3. Now copy the live results from column F between Row 5 and 89 (i.e. each gray row)"},null,null,null,null,null,"3. Now copy the live results from column F between Row 5 and 89 (i.e. each gray row)","3). À présent, copier les résultats affichés de la colonne F entre la ligne 5 et la ligne 89 (c’est-à-dire chaque ligne grise)","3. A continuación copiar los resultados reales desde la columna F entre las filas 5 y 89 (es decir, todas las columnas grises)"]
[null,null,null,null,{"$f":"INDEX(K725:P725, , F$2)","v":"4. Paste as values over the newly created duplicate saved results"},null,null,null,null,null,"4. Paste as values over the newly created duplicate saved results","4). Coller comme valeurs sur les résultats nouvellement recopiés","4. Copiar como valores sobre los resultados guardados duplicados que se acaban de crear"]
[null,null,null,null,{"$f":"INDEX(K726:P726, , F$2)","v":"5. Rename the new saved results case in row 4"},null,null,null,null,null,"5. Rename the new saved results case in row 4","5). Renommer les nouveaux résultats sauvegardés dans la ligne 4","5. Asignar un nuevo nombre al nuevo caso de resultados guardado en la fila 4"]
[null,null,null,null,{"$f":"INDEX(K727:P727, , F$2)","v":"6. Track sheet will show differences between live results and saved case selected at E2"},null,null,null,null,null,"6. Track sheet will show differences between live results and saved case selected at E2","6). La feuille de suivi montrera les différences entre les résultats réels et le cas sauvegardé choisi dans E2","6. La hoja de control cambios mostrará las diferencias entre los resultados reales y el caso guardado seleccionado en E2"]
[null,null,null,null,{"$f":"INDEX(K728:P728, , F$2)","v":"7. Additional results and/or parameters can be added to results set. For example, fiscal parameters for baseline mission country regime could be captured to ensure no inadvertent changes"},null,null,null,null,null,"7. Additional results and/or parameters can be added to results set. For example, fiscal parameters for baseline mission country regime could be captured to ensure no inadvertent changes","7). D’autres résultats ou paramètres peuvent être ajoutés à l’ensemble de résultats. Par exemple, les paramètres fiscaux du régime de référence du pays de la mission pourraient être saisis pour éviter des changements par inadvertance.","7. Pueden añadirse otros resultados o parámetros al conjunto de resultados. Por ejemplo, pueden captarse los parámetros fiscales del régimen del país objeto de la misión del escenario base para que no se produzcan modificaciones inadvertidas"]
[null,null,null,null,{"$f":"INDEX(K729:P729, , F$2)","v":"Mn t CO2 eq"},null,null,null,null,null,"Mn t CO2 eq","éq. CO2 en Mn t","MM t CO2(e)"]
[null,null,null,null,{"$f":"INDEX(K730:P730, , F$2)","v":"US$ / t CO2 eq"},null,null,null,null,null,"US$ / t CO2 eq","US$/t éq. CO2","USD / t CO2(e)"]
[null,null,null,null,{"$f":"INDEX(K731:P731, , F$2)","v":"CO2 eq"},null,null,null,null,null,"CO2 eq","éq. CO2","CO2(e)"]
[null,null,null,null,{"$f":"INDEX(K732:P732, , F$2)","v":"Key"},null,null,null,null,null,"Key","Sigles et abréviations","Leyenda"]
[null,null,null,null,{"$f":"INDEX(K733:P733, , F$2)","v":"Enter Fiscal Regime Assumptions"},null,null,null,null,null,"Enter Fiscal Regime Assumptions","Saisir les hypothèses liées au régime fiscal","Introducir supuestos sobre el régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K734:P734, , F$2)","v":"Enter Project Data"},null,null,null,null,null,"Enter Project Data","Saisir les données du projet","Introducir datos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K735:P735, , F$2)","v":"Select fiscal regime"},null,null,null,null,null,"Select fiscal regime","Choisir un régime fiscal","Seleccionar régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K736:P736, , F$2)","v":"Select project"},null,null,null,null,null,"Select project","Choisir un projet","Seleccionar proyecto"]
[null,null,null,null,{"$f":"INDEX(K737:P737, , F$2)","v":"Change mineral price"},null,null,null,null,null,"Change mineral price","Modifier le prix du minerai","Modificación del precio del mineral"]
[null,null,null,null,{"$f":"INDEX(K738:P738, , F$2)","v":"Review results"},null,null,null,null,null,"Review results","Examiner les résultats","Resultados del examen"]
[null,null,null,null,{"$f":"INDEX(K739:P739, , F$2)","v":"Review detailed results"},null,null,null,null,null,"Review detailed results","Examiner les résultats détaillés","Resultados detallados del examen"]
[null,null,null,null,{"$f":"INDEX(K740:P740, , F$2)","v":"Analytical routines"},null,null,null,null,null,"Analytical routines","Programmes analytiques","Rutinas analíticas"]
[null,null,null,null,{"$f":"INDEX(K741:P741, , F$2)","v":"Project examples"},null,null,null,null,null,"Project examples","Exemples de projet","Ejemplos de proyectos"]
[null,null,null,null,{"$f":"INDEX(K742:P742, , F$2)","v":"To: "},null,null,null,null,null,"To: ","Pour :","Para:"]
[null,null,null,null,{"$f":"INDEX(K743:P743, , F$2)","v":"Go to sheet:"},null,null,null,null,null,"Go to sheet:","Aller à la feuille :","Ir a la hoja:"]
[null,null,null,null,{"$f":"INDEX(K744:P744, , F$2)","v":"Sheets"},null,null,null,null,null,"Sheets","Feuilles","Hojas"]
[null,null,null,null,{"$f":"INDEX(K745:P745, , F$2)","v":"top row"},null,null,null,null,null,"top row","première ligne","fila superior"]
[null,null,null,null,{"$f":"INDEX(K746:P746, , F$2)","v":"bottom row"},null,null,null,null,null,"bottom row","dernière ligne","fila inferior"]
[null,null,null,null,{"$f":"INDEX(K747:P747, , F$2)","v":"Difference between two selected regimes"},null,null,null,null,null,"Difference between two selected regimes","Différence entre deux régimes choisis","Diferencia entre dos regímenes seleccionados"]
[null,null,null,null,{"$f":"INDEX(K748:P748, , F$2)","v":"Range of price multipliers"},null,null,null,null,null,"Range of price multipliers","Plage de multiplicateurs du prix","Rango de multiplicadores de precios"]
[null,null,null,null,{"$f":"INDEX(K749:P749, , F$2)","v":"Breakeven price"},null,null,null,null,null,"Breakeven price","Prix d’équilibre","Precio de equilibrio"]
[null,null,null,null,{"$f":"INDEX(K750:P750, , F$2)","v":"Choose alternative discount rates"},null,null,null,null,null,"Choose alternative discount rates","Choisir d’autres taux d’actualisation","Elegir tasas de descuento alternativas"]
[null,null,null,null,{"$f":"INDEX(K751:P751, , F$2)","v":"Btu"},null,null,null,null,null,"Btu","Btu","Btu"]
[null,null,null,null,{"$f":"INDEX(K752:P752, , F$2)","v":"British thermal units"},null,null,null,null,null,"British thermal units","Unités thermiques britanniques","Unidades térmicas británicas "]
[null,null,null,null,{"$f":"INDEX(K753:P753, , F$2)","v":"kilograms of Carbon"},null,null,null,null,null,"kilograms of Carbon","Kilogrammes de carbone","kilogramos de carbono"]
[null,null,null,null,{"$f":"INDEX(K754:P754, , F$2)","v":"kilograms of CO2"},null,null,null,null,null,"kilograms of CO2","Kilogrammes de CO2","kilogramos de CO2"]
[null,null,null,null,{"$f":"INDEX(K755:P755, , F$2)","v":"cumulative"},null,null,null,null,null,"cumulative","Cumulé","acumulada"]
[null,null,null,null,{"$f":"INDEX(K756:P756, , F$2)","v":"Operating unit costs"},null,null,null,null,null,"Operating unit costs","Coûts unitaires d’exploitation","Costos unitarios de operación"]
[null,null,null,null,{"$f":"INDEX(K757:P757, , F$2)","v":"Charts"},null,null,null,null,null,"Charts","Graphiques","Gráficos"]
[null,null,null,null,{"$f":"INDEX(K758:P758, , F$2)","v":"Greenhouse gas emissions"},null,null,null,null,null,"Greenhouse gas emissions","Émissions de gaz à effet de serre","Gases de efecto invernadero"]
[null,null,null,null,{"$f":"INDEX(K759:P759, , F$2)","v":"GHG"},null,null,null,null,null,"GHG","GES","GEI"]
[null,null,null,null,{"$f":"INDEX(K760:O760, , F$2)","v":"All checks related to the translation of options need to be green before using the model. After changing the language of the model, all drop-down options need to be re-selected for the model to function properly. Please click on each check to verify that the correct options are selected. All checks should be green."},null,null,null,null,null,"All checks related to the translation of options need to be green before using the model. After changing the language of the model, all drop-down options need to be re-selected for the model to function properly. Please click on each check to verify that the correct options are selected. All checks should be green.","Tous les vérifications liées à la traduction des options doivent être vert avant d'utiliser le modèle. Après avoir changé la langue du modèle, toutes les options déroulantes doivent être resélectionnées pour que le modèle fonctionne correctement. Veuillez cliquer sur chaque vérification pour vérifier que les options correctes sont sélectionnées. Toutes les vérifications doivent être vert.","Todas las verificaciones relacionadas con la traducción de opciones deben ser de color verde antes de usar el modelo. Después de cambiar el idioma del modelo, es necesario volver a seleccionar todas las opciones desplegables para que el modelo funcione correctamente. Haga clic en cada una de las verificaciones para verificar que se hayan seleccionado las opciones correctas. Todas las verificaciones deben ser de color verde."]
[null,null,null,null,{"$f":"INDEX(K761:O761, , F$2)","v":"Change model language"},null,null,null,null,null,"Change model language","Changer la langue du modèle.","Cambiar el idioma del modelo."]
[null,null,null,null,{"$f":"INDEX(K762:O762, , F$2)","v":"Select language on DASHBOARD"},null,null,null,null,null,"Select language on DASHBOARD","Choisir la langue à partir du DASHBOARD.","Seleccionar el idioma en el DASHBOARD."]
[null,null,null,null,{"$f":"INDEX(K763:O763, , F$2)","v":"Please verify that the translation checks in column I and between rows "},null,null,null,null,null,"Please verify that the translation checks in column I and between rows ","Les vérifications lieés à la traduction des options dans la colonne I et entre les lignes","Las verificaciones relacionadas con la traducción de opciones "]
[null,null,null,null,{"$f":"INDEX(K764:O764, , F$2)","v":"and"},null,null,null,null,null,"and","et","y"]
[null,null,null,null,{"$f":"INDEX(K765:O765, , F$2)","v":"are green."},null,null,null,null,null,"are green.","doivent être vert.","deben ser de color verde."]

{"sheet":"NewSheet","index":15,"n_rows":3,"n_cols":50,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$48","v":2021},{"$f":" ProjectCashflows!L$48","v":2022},{"$f":" ProjectCashflows!M$48","v":2023},{"$f":" ProjectCashflows!N$48","v":2024},{"$f":" ProjectCashflows!O$48","v":2025},{"$f":" ProjectCashflows!P$48","v":2026},{"$f":" ProjectCashflows!Q$48","v":2027},{"$f":" ProjectCashflows!R$48","v":2028},{"$f":" ProjectCashflows!S$48","v":2029},{"$f":" ProjectCashflows!T$48","v":2030},{"$f":" ProjectCashflows!U$48","v":2031},{"$f":" ProjectCashflows!V$48","v":2032},{"$f":" ProjectCashflows!W$48","v":2033},{"$f":" ProjectCashflows!X$48","v":2034},{"$f":" ProjectCashflows!Y$48","v":2035},{"$f":" ProjectCashflows!Z$48","v":2036},{"$f":" ProjectCashflows!AA$48","v":2037},{"$f":" ProjectCashflows!AB$48","v":2038},{"$f":" ProjectCashflows!AC$48","v":2039},{"$f":" ProjectCashflows!AD$48","v":2040},{"$f":" ProjectCashflows!AE$48","v":2041},{"$f":" ProjectCashflows!AF$48","v":2042},{"$f":" ProjectCashflows!AG$48","v":2043},{"$f":" ProjectCashflows!AH$48","v":2044},{"$f":" ProjectCashflows!AI$48","v":2045},{"$f":" ProjectCashflows!AJ$48","v":2046},{"$f":" ProjectCashflows!AK$48","v":2047},{"$f":" ProjectCashflows!AL$48","v":2048},{"$f":" ProjectCashflows!AM$48","v":2049},{"$f":" ProjectCashflows!AN$48","v":2050},{"$f":" ProjectCashflows!AO$48","v":2051},{"$f":" ProjectCashflows!AP$48","v":2052},{"$f":" ProjectCashflows!AQ$48","v":2053},{"$f":" ProjectCashflows!AR$48","v":2054},{"$f":" ProjectCashflows!AS$48","v":2055},{"$f":" ProjectCashflows!AT$48","v":2056},{"$f":" ProjectCashflows!AU$48","v":2057},{"$f":" ProjectCashflows!AV$48","v":2058},{"$f":" ProjectCashflows!AW$48","v":2059},{"$f":" ProjectCashflows!AX$48","v":2060}]
[null,null,null,null,{"$f":"Translate!$E$391","v":"Row description"},{"$f":" Translate!E$554","v":"Constant"},{"$f":" Translate!E$445","v":"Units"},{"$f":"Translate!$E$280","v":"Comments"},{"$f":" Translate!E$19","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"},null,null,null,{"$f":" Track!$F$1","v":0},{"$f":" Track!$G$1","v":"Track changes"}]