{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Terms","ReadMe","ModelMap","Key","Track","Dashboard","Inputs","FiscalModel","ProjectCashflows","Analysis","Charts","800MMbbl_A","800MMbbl_B","200MMbbl","Translate","NewSheet"],"not_rendered":{"charts":21,"images":5,"macros":1,"external_links":0,"defined_names":79,"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],[15,1,15,10],[16,1,16,10],[18,1,18,10],[9,1,9,10],[12,1,12,10],[13,1,13,10],[14,1,14,10],[11,1,11,10]]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"Terms"},null,{"$f":" Inputs!$E$75","v":"Simplified Petroleum FARI model: April 2022"}]
[]
[]
[]
[]
[]
[]
[null,{"$f":" Translate!E$816","v":"FARI TERMS OF USE"}]
[]
[null,{"$f":" Translate!E$906","v":"The Fiscal Analysis of Resource Industries (FARI or the “Methodology”) is made available to User by the International Monetary Fund (IMF) and subject to the following terms and conditions of use (“Terms”).  By proceeding to use of the Methodology, User agrees and accepts the Terms. "}]
[]
[null,{"$f":" Translate!E$907","v":"TERMS"}]
[null,{"$f":" Translate!E$908","v":"1. The Methodology is intended as a tool to perform economic and fiscal analysis of extractive industries projects and to support general capacity building for government officials and civil society. User may adapt, modify or alter the Methodology to the extent necessary to fit the purpose of User’s internal use, provided that such adaptations, modifications or alterations shall not affect the integrity of the Methodology."}]
[null,{"$f":" Translate!E$909","v":"2. The Methodology has not been configured as a formal forecasting tool and is not designed or intended for such use. The Methodology is made available “as is” and the IMF makes no warranty or representation of the accuracy, adequacy or fitness for a particular purpose of the Methodology."}]
[null,{"$f":" Translate!E$910","v":"3. All proprietary rights in the Methodology, including intellectual property rights, belong to the IMF. All other rights, whether now existing or which may hereafter come into existence which are not expressly authorized by these Terms, are hereby reserved to and by the IMF. "}]
[null,{"$f":" Translate!E$911","v":"4. User shall give appropriate credit to the IMF in all applications and outputs derived from the use of the Methodology, in a way which does not suggest that the IMF endorses User or any User's use of the Methodology and the outputs deriving thereof."}]
[null,{"$f":" Translate!E$912","v":"5. Access to and use of the Methodology are at the User's own risk and responsibility. The IMF bears no responsibility or liability for damage of any kind, also for indirect or consequential damages resulting from access to or use of this Methodology."}]
[]
[null,{"$f":" Translate!E$913","v":"Accept terms of use to continue."}]

{"sheet":"ReadMe","index":1,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":false,"merged":[[57,3,57,26],[17,3,17,26],[18,3,18,26],[23,3,23,26],[26,3,26,26],[27,3,27,26],[31,4,31,26],[20,3,20,26]]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"ReadMe"},null,null,{"$f":" Inputs!$E$75","v":"Simplified Petroleum FARI model: April 2022"}]
[]
[null,null,{"$f":"Translate!E3","v":"Authors"},null,{"$f":" Translate!E$800","v":"IMF Fiscal Affairs Department, Tax Policy Division"},null,null,null,null,{"$f":" Translate!E$804","v":"Sheets"},{"$f":" Translate!E$7","v":"Checks"},null,null,{"$f":" Translate!E$606","v":"Translation of options"},{"$f":" Translate!E$7","v":"Checks"}]
[null,null,{"$f":"Translate!E4","v":"Contact in IMF FAD"},null,"Thomas Benninger (tbenninger@imf.org)",null,null,null,null,{"$f":" Translate!E$805","v":"top row"},null,null,null,{"$f":" Translate!E$805","v":"top row"}]
[null,null,{"$f":"Translate!E5","v":"Owner"},null,{"$f":" Translate!E$801","v":"© IMF Fiscal Affairs Department. All rights reserved"},null,null,null,null,{"$f":" Dashboard!F56","v":"Check: Dashboard"},{"$f":" Dashboard!K56","v":0},{"$f":" Dashboard!L56","v":"Check"},null,{"$f":"Inputs!E41","v":"Check:  ELT applies"},{"$f":"Inputs!F41","v":0},{"$f":"Inputs!G41","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" Inputs!E$108","v":"Check: Inputs"},{"$f":" Inputs!F$108","v":0},{"$f":" Inputs!G$108","v":"Check"},null,{"$f":"Dashboard!B152","v":"Check:  Select metric"},{"$f":"Dashboard!C152","v":0},{"$f":"Dashboard!D152","v":"Check"}]
[null,null,{"$f":"Translate!E6","v":"Overall checks"},{"$f":" SUM(ReadMe!K4:K13)","v":0},{"$f":"Translate!E7","v":"Checks"},null,null,null,null,{"$f":" FiscalModel!E1186","v":"Check: FiscalModel"},{"$f":" FiscalModel!F1186","v":0},{"$f":" FiscalModel!G1186","v":"Check"},null,{"$f":"FiscalModel!E7","v":"Check:  Translation of options"},{"$f":"FiscalModel!F7","v":0},{"$f":"FiscalModel!G7","v":"Check"}]
[null,null,{"$f":" Track!G$1","v":"Track changes"},{"$f":" Track!F$1","v":0},{"$f":"Translate!E8","v":"Changes"},null,null,null,null,{"$f":" Analysis!E329","v":"Check: Analysis"},{"$f":" Analysis!F329","v":0},{"$f":" Analysis!G329","v":"Check"},null,{"$f":" Translate!E$806","v":"bottow row"}]
[null,null,null,null,null,null,null,null,null,{"$f":" Charts!E153","v":"Check: Charts"},{"$f":" Charts!F153","v":0},{"$f":" Charts!G153","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$291","v":"Check: ProjectCashflows"},{"$f":" ProjectCashflows!F$291","v":0},{"$f":" ProjectCashflows!G$291","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" '800MMbbl_A'!E$81","v":"Check: 800MMbbl_A"},{"$f":" '800MMbbl_A'!F$81","v":0},{"$f":" '800MMbbl_A'!G$81","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" '800MMbbl_B'!E$81","v":"Check: 800MMbbl_B"},{"$f":" '800MMbbl_B'!F$81","v":0},{"$f":" '800MMbbl_B'!G$81","v":"Check"}]
[null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$806","v":"bottow row"}]
[]
[null,{"$f":" Translate!E$803","v":"This model is accompanied by an IMF Technical Note and Manual, which should also be read before using the model."}]
[]
[{"$f":" Translate!E$802","v":"USER GUIDE"}]
[null,null,{"$f":" Translate!E$833","v":"Model structure"},{"$f":" Translate!E$834","v":"The model applies user-configured fiscal regimes to user-configured oil project examples. This simplified model is currently configured only to handle oil projects but could readily be refined to include gas. The model structure is set out in the MODELMAP sheet."}]
[null,null,{"$f":" Translate!E$7","v":"Checks"},{"$f":" Translate!E$835","v":"The model has a number of checks to test its internal consistency. These checks will remain green. If the master check cell is red, there is a problem in the model. Either an error needs to be corrected, or the check itself refined. In either case, red checks must be addressed."}]
[null,null,{"$f":" Translate!E$925","v":"Change model language"},{"$f":" Translate!E$926","v":"Select language on DASHBOARD"}]
[null,null,null,{"$f":" Translate!E$924","v":"All checks related to the translation of options need to be green before using the model. After changing the language of the model, all drop-down options need to be re-selected for the model to function properly. Please click on each check to verify that the correct options are selected. All checks should be green."}]
[null,null,{"$f":" Translate!E$836","v":"FAST modeling standard"},{"$f":" Translate!E$837","v":"This model has been structured broadly in line with the FAST modeling standard (www.fast-standard.org/). Color coding: is set out in the KEY sheet cells.  The user should only need to change cells with yellow background. See KEY sheet"}]
[null,{"$f":" Translate!E$33","v":"Inputs"}]
[null,null,{"$f":" Translate!E$838","v":"Fiscal regime assumptions"},{"$f":" Translate!E$839","v":"Fiscal regime inputs, including tax parameters and rates, are entered in the yellow cells in INPUTS sheet. Either amend an existing set of parameters or use a blank column to create a new regime. Give the regime a name, as this becomes the label used to select the regime from the DASHBOARD."}]
[null,null,{"$f":" Translate!E$840","v":"Financing and economic assumptions"},{"$f":" Translate!E$841","v":"Debt financing can have a significant impact on government revenues. Financing inputs are included in each fiscal regime, making it straight-forward to compare the incremental effect of financing by having the duplicate fiscal regimes with and without financing."}]
[null,null,null,{"$f":" Translate!E$842","v":"LIBOR real terms interest rates and inflation rates are entered in the INPUT sheet. Proportion of costs financed, interest rate and repayment period are included in fiscal regime parameters."}]
[null,null,null,{"$f":" Translate!E$843","v":"The model is currently set up assuming joint financing for the International Oil Company (IOC) and State-Owned Contractor (SOC), as if the debt finance was provided in the first instance by the IOC parent company. Results are presented for the IOC and SOC equity, plus the lender, plus the aggregate of the IOC equity plus lender. The latter is the parent company perspective and is used in the model as the primary investor evaluation metric for breakeven price analysis.  "}]
[null,null,{"$f":" Translate!E$726","v":"Project data"},{"$f":" Translate!E$844","v":"Projects are defined in separate project sheets. New projects can be created simply by (1) copying an existing project sheet (2) renaming the sheet tab (3) modifying production and cost profiles; then (4) add the new project sheet tab name to the project list in the INPUT sheet. This last step makes the new project available for selection using the parameter on the DASHBOARD"}]
[null,null,null,{"$f":" Translate!E$845","v":"In each project example:"}]
[null,null,null,null,{"$f":" Translate!E$846","v":"1.    Annual costs are entered in constant terms of the model start year."}]
[null,null,null,null,{"$f":" Translate!E$847","v":"2.    Oil production is entered as a daily rate of production."}]
[null,null,null,null,{"$f":" Translate!E$848","v":"3.    Costs are broken down into Exploration; Development; Sustaining capital; Operating costs and Decommissioning, to enable different fiscal treatment for each. For example, in the petroleum model, exploration costs are expensed for income tax while development costs are depreciated."}]
[null,{"$f":" Translate!E$849","v":"Workings/calculations"}]
[null,null,null,{"$f":" Translate!E$850","v":"The logic flow in the model is as set out in the MODELMAP:"}]
[null,null,null,{"$f":" Translate!E$851","v":"1.    Select project example"}]
[null,null,null,{"$f":" Translate!E$852","v":"2.    Select applicable fiscal regime"}]
[null,null,null,{"$f":" Translate!E$853","v":"3.    Set oil price"}]
[null,null,null,{"$f":" Translate!E$854","v":"4.    The PROJECTCASHFLOWS sheet imports project data from the selected project example sheet"}]
[null,null,null,{"$f":" Translate!E$855","v":"5.    Most calculations are done in the FISCALMODEL sheet"}]
[null,null,null,null,{"$f":" Translate!E$856","v":"a.    Import project data"}]
[null,null,null,null,{"$f":" Translate!E$857","v":"b.    Build real terms project cashflows (before fiscal regime)"}]
[null,null,null,null,{"$f":" Translate!E$858","v":"c.     Add inflation to revenues and costs (Annual Inflation is entered in INPUTS)"}]
[null,null,null,null,{"$f":" Translate!E$859","v":"d.    Decommissioning fund calculations. Assuming an annual annuity cash contribution to a fund which earns interest"}]
[null,null,null,null,{"$f":" Translate!E$860","v":"e.    Royalty: simple ad-valorem royalty"}]
[null,null,null,null,{"$f":" Translate!E$861","v":"f.      Bonus: production bonus"}]
[null,null,null,null,{"$f":" Translate!E$862","v":"g.    Debt financing, jointly taken out by IOC and SOC as described above"}]
[null,null,null,null,{"$f":" Translate!E$863","v":"h.    Production Sharing cost recovery"}]
[null,null,null,null,{"$f":" Translate!E$864","v":"i.      Production sharing profit sharing under Daily Rate of Production (DROP) method"}]
[null,null,null,null,{"$f":" Translate!E$865","v":"j.      Production sharing under R-Factor method"}]
[null,null,null,null,{"$f":" Translate!E$866","v":"k.     Profit oil sharing using method determined for the selected fiscal regime"}]
[null,null,null,null,{"$f":" Translate!E$867","v":"l.     IOC income tax depreciation"}]
[null,null,null,null,{"$f":" Translate!E$868","v":"m.   IOC income tax calculation"}]
[null,null,null,null,{"$f":" Translate!E$869","v":"n.    IOC Resource Rent Tax"}]
[null,null,null,null,{"$f":" Translate!E$870","v":"o.    IOC cashflows and dividends"}]
[null,null,null,null,{"$f":" Translate!E$871","v":"p.    SOC cashflows. Note it is assumed the SOC is not subject to income tax and that 100 percent of SOC are included in government revenues. In practice this may not be the case."}]
[null,null,null,null,{"$f":" Translate!E$872","v":"q.    Government revenues summarized"}]
[null,null,null,null,{"$f":" Translate!E$873","v":"r.     Overall reconciliation: Project cashflow = sum of (IOC + SOC + Government + Lender)"}]
[null,null,null,{"$f":" Translate!E$874","v":"6.    The ANALYSIS sheet compiles results from the model and derives outcomes for each participant on a (1) Full-cycle basis (from the start of exploration) and (2) from the Final Investment Decision (in practice when development costs are first incurred). Comprehensive IRR and NPNV calculations are undertaken for each project participant from both perspectives.  "}]
[null,{"$f":" Translate!E$23","v":"Dashboard"}]
[null,null,null,{"$f":" Translate!E$875","v":"The DASHBOARD is where the user will spend most time driving the model. "}]
[null,null,null,{"$f":" Translate!E$876","v":"1.    Select fiscal regime: drop-down list on top left "}]
[null,null,null,null,{"$f":" Translate!E$877","v":"a.    Fiscal regime parameters are entered in INPUTS"}]
[null,null,null,{"$f":" Translate!E$878","v":"2.    Select project: drop-down list on top left"}]
[null,null,null,null,{"$f":" Translate!E$879","v":"a.    Project data is entered in individual project example sheets"}]
[null,null,null,{"$f":" Translate!E$880","v":"3.    Change oil price: entered top left"}]
[null,null,{"$f":" Translate!E$881","v":"Dashboard results"}]
[null,null,null,{"$f":" Translate!E$882","v":"1.    Participant cashflows (Table top-centre)"}]
[null,null,null,null,{"$f":" Translate!E$883","v":"a.    IRR; undiscounted and NPV cashflows for (1) Project; (2) IOC; (3) Lender; IOC + Lender (parent company perspective assuming parent provides the debt financing; (4) Government excluding state participation; (5) SOC (pre-tax net cashflows)"}]
[null,null,null,null,{"$f":" Translate!E$884","v":"b.     Average Effective Tax Rates and Government Share of Project Benefits (see technical note and manual)"}]
[null,null,null,{"$f":" Translate!E$885","v":"2.    Project cashflows (Table top-right). Breakdown of revenues and costs on undiscounted real dollars and US$ / Bbl. "}]
[null,null,null,{"$f":" Translate!E$886","v":"3.    Government revenues. Table Centre-right. Summary of government revenues by category."}]
[null,null,null,{"$f":" Translate!E$887","v":"4.    Project statistics: (Table and chart Lower-Left)"}]
[null,null,null,{"$f":" Translate!E$888","v":"5.    Production profile and unit operating costs (Chart lower-right)"}]
[null,null,null,{"$f":" Translate!E$889","v":"6.    Government revenue profile: Chart in centre. Annual revenues by category, plus pie chart showing breakdown over project life."}]
[null,{"$f":" Translate!E$614","v":"Dashboard analytical routines"}]
[null,null,{"$f":" Translate!E$615","v":"Results from selected fiscal regimes"}]
[null,null,null,{"$f":" Translate!E$890","v":"1.    Compares key results for regimes selected by user. User chooses regimes to compare from drop-down lists in yellow cells at the top of the table. Then press F9 to update."}]
[null,null,null,{"$f":" Translate!E$891","v":"2.    If cells are left blank results are zero or #NA, enabling only two regimes to be compared side by side"}]
[null,null,null,{"$f":" Translate!E$892","v":"3.    Press F9 to ensure table updates"}]
[null,null,{"$f":" Translate!E$616","v":"Government revenue profiles under alternative regimes"}]
[null,null,null,{"$f":" Translate!E$893","v":"1.    Compares annual revenue profile for regimes selected by user. Select regimes using drop-down list at left of the table"}]
[null,null,null,{"$f":" Translate!E$894","v":"2.    Press F9 to ensure table updates"}]
[null,null,{"$f":" Translate!E$617","v":"Government share of profit oil"}]
[null,null,null,{"$f":" Translate!E$895","v":"1.    Compares profit oil shares for selected regimes. This is useful for understanding differences in results between regimes using different profit sharing mechanisms or parameters."}]
[null,null,null,{"$f":" Translate!E$894","v":"2.    Press F9 to ensure table updates"}]
[null,null,{"$f":" Translate!E$618","v":"Progressivity analysis across a range of oil prices"}]
[null,null,null,{"$f":" Translate!E$896","v":"1.    Sensitivity analysis showing results for user-selected metric across a user-defined range of oil prices"}]
[null,null,null,{"$f":" Translate!E$897","v":"2.    Select metric from drop-down list. Either AETR or Share of Project Benefits, undiscounted or NPV."}]
[null,null,null,{"$f":" Translate!E$898","v":"3.    Enter start oil price and increment to create range for analysis."}]
[null,null,null,{"$f":" Translate!E$899","v":"4.    Press F9 to ensure table updates"}]
[null,null,{"$f":" Translate!E$619","v":"Breakeven oil price and marginal effective tax rate"}]
[null,null,null,{"$f":" Translate!E$900","v":"1.    Determines the oil price necessary under each regime to achieve a user-specified after-tax IRR"}]
[null,null,null,{"$f":" Translate!E$901","v":"2.    Pressing the button marked “breakeven” initiates a macro that determines the breakeven price for each selected regime using Excel’s GOAL-SEEK mechanism."}]
[null,null,null,{"$f":" Translate!E$902","v":"3.    METR is the proportion of pre-tax IRR taken by the fiscal regime, at the breakeven point, as described in the FAD Technical Note "}]
[null,null,{"$f":" Dashboard!A$189","v":"Net present value table: full-cycle, real"}]
[null,null,null,{"$f":" Translate!E$903","v":"1.    Sharing of project post-tax net present value and average effective tax rate between government, investors, and SOC at different discount rates. "}]
[null,null,null,{"$f":" Translate!E$894","v":"2.    Press F9 to ensure table updates"}]
[null,null,{"$f":" Translate!E$627","v":"Expected monetary value"}]
[null,null,null,{"$f":" Translate!E$904","v":"1.    Enter minimum exploration spend and chance of success"}]
[null,null,null,{"$f":" Translate!E$905","v":"2.    EMV calculated based on NPV of success case, chance of success and minimum exploration cost"}]

{"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$1)))","v":"ModelMap"},null,null,null,{"$f":" ReadMe!D$7","v":0},{"$f":" ReadMe!E$7","v":"Checks"}]
[]
[null,null,{"$f":" Terms!A1","v":"Terms"},null,{"$f":" Dashboard","v":"Dashboard"},null,{"$f":" Dashboard!A58","v":"Dashboard analytical routines"},null,{"$f":" FiscalModel!A1","v":"FiscalModel"},null,{"$f":" ProjectCashflows!A1","v":"ProjectCashflows"},null,{"$f":" Translate!E$799","v":"Project examples"}]
[null,null,null,null,null,null,{"$f":" Dashboard!A60","v":"Results from selected fiscal regimes"},null,{"$f":" FiscalModel!A4","v":"Fiscal regime parameters"},null,{"$f":" ProjectCashflows!A4","v":"Data for selected project"},null,{"$f":" '800MMbbl_A'!A1","v":"800MMbbl_A"}]
[null,null,{"$f":" ReadMe!A1","v":"ReadMe"},null,null,null,{"$f":" Dashboard!A93","v":"Government revenue profiles under alternative regimes"},null,{"$f":" FiscalModel!A97","v":"Decommissioning fund"},null,{"$f":" ProjectCashflows!A29","v":"Model timeline"},null,{"$f":" '800MMbbl_B'!A1","v":"800MMbbl_B"}]
[null,null,null,null,null,null,{"$f":" Dashboard!A118","v":"Government share of profit oil"},null,{"$f":" FiscalModel!A159","v":"Bonus"},null,{"$f":" ProjectCashflows!A37","v":"Project data with sensitivity factors applied"},null,{"$f":" '200MMbbl'!A$1","v":"200MMbbl"}]
[null,null,{"$f":" $A$1","v":"ModelMap"},null,null,null,{"$f":" Dashboard!A143","v":"Progressivity analysis across a range of oil prices"},null,{"$f":" FiscalModel!A174","v":"Royalty"},null,{"$f":" ProjectCashflows!A59","v":"Project cashflows: real"}]
[null,null,null,null,null,null,{"$f":" Dashboard!A167","v":"Breakeven oil price and marginal effective tax rate"},null,{"$f":" FiscalModel!A225","v":"Carbon tax"},null,{"$f":" ProjectCashflows!A$88","v":"Economic Limit Test (ELT)"}]
[null,null,{"$f":" Key!A1","v":"Key"},null,null,null,{"$f":" Dashboard!A$189","v":"Net present value table: full-cycle, real"},null,{"$f":" FiscalModel!A301","v":"Cashflows after decommissioning, royalty, carbon tax and bonus"},null,{"$f":" ProjectCashflows!A$125","v":"Project cashflows: real after ELT"}]
[null,null,null,null,null,null,{"$f":" Dashboard!A$212","v":"Expected monetary value (EMV)"},null,{"$f":" FiscalModel!A319","v":"Debt financing (Assumed joint financing by IOC and SOC) "},null,{"$f":" ProjectCashflows!A169","v":"Flags"}]
[null,null,{"$f":" Translate!A1","v":"Translate"},null,null,null,null,null,{"$f":" FiscalModel!A455","v":"Production sharing: JV cost recovery"},null,{"$f":" ProjectCashflows!A195","v":"Inflation indices"}]
[null,null,null,null,null,null,{"$f":" Inputs!A1","v":"Inputs"},null,{"$f":" FiscalModel!A547","v":"Production sharing: Daily rate of production profit oil sharing"},null,{"$f":" ProjectCashflows!A214","v":"Project cashflows: nominal"}]
[null,null,{"$f":"Track!A1","v":"Track"},null,null,null,{"$f":" Inputs!A5","v":"Model timeline"},null,{"$f":" FiscalModel!A583","v":"Production sharing: R-factor profit oil sharing"},null,{"$f":" ProjectCashflows!A269","v":"GHG emissions"}]
[null,null,null,null,null,null,{"$f":" Inputs!A9","v":"Project selection and sensitivities"},null,{"$f":" FiscalModel!A630","v":"Production sharing: Apply selected profit oil sharing method"},null,{"$f":" ProjectCashflows!A286","v":"ProjectCashflows: Sheet checks"}]
[null,null,null,null,null,null,{"$f":" Inputs!A43","v":"Economic assumptions"},null,{"$f":" FiscalModel!A$673","v":"PSC reconciliation"}]
[null,null,null,null,null,null,{"$f":" Inputs!A71","v":"Model name and version"},null,{"$f":" FiscalModel!A689","v":"Summary revenues"},null,{"$f":" Analysis!A1","v":"Analysis"}]
[null,null,null,null,null,null,{"$f":" Inputs!A77","v":"Technical parameters"},null,{"$f":" FiscalModel!A712","v":"JV sharing of project costs"},null,{"$f":" Analysis!A15","v":"Analysis: full-cycle, nominal"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A755","v":"IOC income tax depreciation"},null,{"$f":" Analysis!A78","v":"Analysis: full-cycle, real"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A846","v":"IOC corporate income tax"},null,{"$f":" Analysis!A214","v":"Analysis: FID forward, real"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A886","v":"Resource rent tax"},null,{"$f":" Analysis!A315","v":"Analysis: Sheet checks"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A1001","v":"IOC cashflows and dividends"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A$1024","v":"IOC economic limit"},null,{"$f":" Charts!A1","v":"Charts"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A1038","v":"SOC cashflows"},null,{"$f":" Charts!A4","v":"Government revenues"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A1100","v":"Government revenues"},null,{"$f":" Charts!A74","v":"Project revenues and costs"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A1149","v":"Cashflow reconilication"},null,{"$f":" Charts!A115","v":"Production rate versus unit operating costs"}]
[null,null,null,null,null,null,null,null,{"$f":" FiscalModel!A1164","v":"FiscalModel: Sheet checks"},null,{"$f":" Charts!A149","v":"Charts: Sheet checks"}]
[]
[]
[]
[null,{"$f":" Translate!E$807","v":"To: "},null,null,null,null,{"$f":" Translate!E$808","v":"Go to sheet:"}]
[null,{"$f":"Translate!E$9","v":"Enter fiscal regime assumptions"},null,null,null,null,{"$f":" Inputs!A1","v":"Inputs"}]
[null,{"$f":"Translate!E$10","v":"Enter project data"},null,null,null,null,{"$f":" '800MMbbl_A'!A$1","v":"800MMbbl_A"}]
[null,null,null,null,null,null,{"$f":" '800MMbbl_B'!A$1","v":"800MMbbl_B"}]
[null,null,null,null,null,null,{"$f":" '200MMbbl'!A$1","v":"200MMbbl"}]
[null,{"$f":"Translate!E$11","v":"Select fiscal regime"},null,null,null,null,{"$f":" Dashboard!A$1","v":"Dashboard"}]
[null,{"$f":"Translate!E$12","v":"Select project"},null,null,null,null,{"$f":" Dashboard!A$1","v":"Dashboard"}]
[null,{"$f":"Translate!E$13","v":"Change oil price"},null,null,null,null,{"$f":" Dashboard!A$1","v":"Dashboard"}]
[null,{"$f":"Translate!E$14","v":"Review results"},null,null,null,null,{"$f":" Dashboard!A$1","v":"Dashboard"}]
[null,{"$f":"Translate!E$15","v":"Review detailed results"},null,null,null,null,{"$f":"Analysis!A1","v":"Analysis"}]
[null,{"$f":"Translate!E$16","v":"Analytical routines"},null,null,null,null,{"$f":"Dashboard!A58","v":"Dashboard analytical routines"}]

{"sheet":"Key","index":3,"n_rows":90,"n_cols":8,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"Key"}]
[]
[]
[]
[]
[]
[]
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"Key"}]
[null,{"$f":"Translate!E19","v":"Sheet tabs"}]
[null,null,null,{"$f":"Translate!$E$23","v":"Dashboard"},null,null,null,{"$f":"Translate!$E$61","v":"White"}]
[]
[null,null,null,{"$f":"Translate!$E$24","v":"Input sheets"},null,null,null,{"$f":"Translate!$E$62","v":"Light yellow"}]
[]
[null,null,null,{"$f":"Translate!$E$25","v":"Calculation sheets"},null,null,null,{"$f":"Translate!$E$63","v":"Transparent/light gray"}]
[]
[null,null,null,{"$f":"Translate!$E$26","v":"Key output sheets"},null,null,null,{"$f":"Translate!$E$64","v":"Pale blue"}]
[]
[null,null,null,{"$f":"Translate!$E$27","v":"Documentation sheets"},null,null,null,{"$f":"Translate!$E$65","v":"Dark gray"}]
[]
[null,null,null,{"$f":"Translate!$E$28","v":"Quality control sheets"},null,null,null,{"$f":"Translate!$E$66","v":"Turquoise"}]
[]
[null,{"$f":"Translate!E20","v":"Font colour only"}]
[null,null,null,{"$f":"Translate!$E$29","v":"Imported from another sheet"},null,null,null,{"$f":"Translate!$E$67","v":"Blue font"}]
[null,null,null,{"$f":"Translate!$E$30","v":"Exported to another sheet (except from Input sheets)"},null,null,null,{"$f":"Translate!$E$68","v":"Red font "}]
[null,null,null,{"$f":"Translate!$E$31","v":"Within sheet link or calculation"},null,null,null,{"$f":"Translate!$E$69","v":"Black font"}]
[null,null,null,{"$f":"Translate!$E$32","v":"Calling fiscal parameter from fiscal regime inputs"},null,null,null,{"$f":"Translate!$E$70","v":"Green font"}]
[]
[null,{"$f":"Translate!E21","v":"Font + shade combinations"}]
[null,null,null,{"$f":"Translate!$E$33","v":"Inputs"},null,null,null,{"$f":"Translate!$E$71","v":"Black font + Light Yellow shade"}]
[]
[null,null,null,{"$f":"Translate!$E$34","v":"Calculations"},null,null,null,{"$f":"Translate!$E$72","v":"Transparent"}]
[]
[null,null,null,{"$f":"Translate!$E$35","v":"Blocks of data linked by arrays OR Indirect formula"},null,null,null,{"$f":"Translate!$E$73","v":"Blue font and blue shade"}]
[]
[null,null,null,{"$f":"Translate!$E$36","v":"Within-worksheet counter-flow "},null,null,null,{"$f":"Translate!$E$74","v":"Black font + light gray shade on entire row"}]
[]
[null,null,null,{"$f":"Translate!$E$37","v":"Empty cells being deliberately referenced"},null,null,null,{"$f":"Translate!$E$75","v":"Empty cell with light gray shade"}]
[]
[null,null,null,{"$f":"Translate!$E$38","v":"Section separator"},null,null,null,{"$f":"Translate!$E$76","v":"White font + pale blue shade on entire row"}]
[]
[null,{"$f":"Translate!E22","v":"Error checks & alerts"}]
[null,null,null,{"$f":"Translate!$E$39","v":"OK"},null,null,null,{"$f":"Translate!$E$77","v":"Green shade"}]
[]
[null,null,null,{"$f":"Translate!$E$40","v":"Error"},null,null,null,{"$f":"Translate!$E$78","v":"Red shade"}]
[]
[null,null,null,{"$f":"Translate!$E$41","v":"Alert"},null,null,null,{"$f":"Translate!$E$79","v":"Gold shade"}]
[]
[{"$f":"Translate!E17","v":"Abbreviations"}]
[null,null,null,{"$f":"Translate!$E$42","v":"Average effective tax rate"},null,null,null,{"$f":"Translate!$E$120","v":"AETR"}]
[null,null,null,{"$f":"Translate!$E$43","v":"Barrel"},null,null,null,{"$f":"Translate!$E$80","v":"bbl"}]
[null,null,null,{"$f":"Translate!$E$44","v":"Barrels of oil equivalent"},null,null,null,{"$f":"Translate!$E$81","v":"BOE"}]
[null,null,null,{"$f":" Translate!E$335","v":"Beginning"},null,null,null,{"$f":" Translate!E$334","v":"BEG"}]
[null,null,null,{"$f":"Translate!$E$45","v":"Carbon dioxide equivalent"},null,null,null,{"$f":"Translate!$E$82","v":"CO2 eq"}]
[null,null,null,{"$f":" Translate!E$161","v":"Corporate income tax"},null,null,null,{"$f":" Translate!E$732","v":"CIT"}]
[null,null,null,{"$f":" Translate!E$212","v":"Daily rate of production"},null,null,null,{"$f":" Translate!E$730","v":"DROP"}]
[null,null,null,{"$f":"Translate!$E$46","v":"Economic limit"},null,null,null,{"$f":"Translate!$E$83","v":"EL"}]
[null,null,null,{"$f":"Translate!$E$47","v":"Economic limit test"},null,null,null,{"$f":"Translate!$E$84","v":"ELT"}]
[null,null,null,{"$f":" Translate!E$627","v":"Expected monetary value"},null,null,null,{"$f":" Translate!E$628","v":"EMV"}]
[null,null,null,{"$f":"Translate!$E$48","v":"Final investment decision (start of development)"},null,null,null,{"$f":"Translate!$E$85","v":"FID"}]
[null,null,null,{"$f":"Translate!$E$49","v":"Final investment decision forward"},null,null,null,{"$f":" Inputs!F$90","v":"FID forward"}]
[null,null,null,{"$f":" Translate!E$735","v":"Greenhouse gas"},null,null,null,{"$f":" Translate!E$734","v":"GHG"}]
[null,null,null,{"$f":"Translate!$E$50","v":"Grams"},null,null,null,{"$f":"Translate!$E$86","v":"g"}]
[null,null,null,{"$f":"Translate!$E$51","v":"Internal rate of return"},null,null,null,{"$f":" Translate!E$624","v":"IRR"}]
[null,null,null,{"$f":" Translate!E$736","v":"International oil company"},null,null,null,{"$f":" Translate!E$113","v":"IOC"}]
[null,null,null,{"$f":" Translate!E$323","v":"Joint Venture"},null,null,null,{"$f":" Translate!E$324","v":"JV"}]
[null,null,null,{"$f":"Translate!$E$52","v":"Megajoules"},null,null,null,{"$f":"Translate!$E$87","v":"MJ"}]
[null,null,null,{"$f":"Translate!$E$53","v":"Millions of barrels"},null,null,null,{"$f":"Translate!$E$88","v":"Mn Bbl"}]
[null,null,null,{"$f":"Translate!$E$54","v":"Million"},null,null,null,{"$f":"Translate!$E$89","v":"mn"}]
[null,null,null,{"$f":"Translate!$E$55","v":"Net present value"},null,null,null,{"$f":" Translate!E$653","v":"NPV"}]
[null,null,null,{"$f":"Translate!$E$56","v":"Percent per year"},null,null,null,{"$f":" Translate!E$408","v":"% p.a."}]
[null,null,null,{"$f":" Translate!E$281","v":"Production Sharing Contract regime"},null,null,null,{"$f":" Translate!E$733","v":"PSC"}]
[null,null,null,{"$f":" Translate!E$166","v":"Resource rent tax"},null,null,null,{"$f":" Translate!E$731","v":"RRT"}]
[null,null,null,{"$f":" Translate!E$174","v":"State-owned contractor"},null,null,null,{"$f":" Translate!E$539","v":"SOC"}]
[null,null,null,{"$f":" Translate!E$280","v":"Tax & royalty regime"},null,null,null,{"$f":" Translate!E$542","v":"T&R"}]
[null,null,null,{"$f":"Translate!$E$57","v":"Thousands of barrels per day"},null,null,null,{"$f":" Translate!E$611","v":"KBOPD"}]
[null,null,null,{"$f":"Translate!$E$58","v":"Tonnes"},null,null,null,{"$f":"Translate!$E$90","v":"t"}]
[null,null,null,{"$f":"Translate!$E$91","v":"United States Dollars"},null,null,null,{"$f":"Translate!$E$60","v":"US$"}]
[null,null,null,{"$f":" Translate!E$186","v":"Value added tax"},null,null,null,{"$f":" Translate!E$729","v":"VAT"}]
[]
[]
[{"$f":"Translate!E18","v":"Name ranges used in the model"}]
[null,null,null,"Breakeven1","=Dashboard!$U$176"]
[null,null,null,"BreakevenMacroDifference","=Dashboard!$T$181"]
[null,null,null,"BreakevenRegimeCount","=Dashboard!$S$175"]
[null,null,null,"BreakevenResults","=Dashboard!$T$177:$T$184"]
[null,null,null,"BreakevenResultsTable","=Dashboard!$U$177:$Y$184"]
[null,null,null,"CHK_TOL","=Inputs!$F$82"]
[null,null,null,"Dashboard","=Dashboard!$A$1"]
[null,null,null,"OilPrice","=Dashboard!$C$9"]
[null,null,null,"RegimeSelected","=Dashboard!$C$6"]

{"sheet":"Track","index":4,"n_rows":109,"n_cols":16,"rows_kept":109,"cut":false,"hidden":false,"merged":[[17,15,17,24],[20,15,20,24],[18,15,19,24],[12,15,12,24],[8,15,11,24],[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$1)))","v":"Track"},null,null,null,null,{"$f":" SUM(I5:I107)","v":0},{"$f":" Translate!E$757","v":"Track changes"}]
[null,null,null,null,"Baseline",{"$f":"\"<= \" & Translate!E$766","v":"<= Compare live results to"}]
[]
[null,null,null,null,null,null,null,null,{"$f":" MATCH(E2, L4:N4, 0)","v":2},{"$f":" Translate!E$400","v":"Difference"},null,null,"Baseline"]
[null,null,null,null,{"$f":" Translate!E$792","v":"Top of track results"}]
[]
[{"$f":"Translate!$E$761","v":"Dashboard parameters and results"}]
[]
[null,{"$f":"Translate!$E$765","v":"Dashboard parameters"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!E914","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$7","v":"800MMbbl_A"},{"$f":" Dashboard!D$7","v":"Option"},null,{"$f":" IF(ABS(J11) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(F11=INDEX(L11:M11, $I$4), 0, 1)","v":0},null,null,"800MMbbl_A"]
[null,null,null,null,{"$f":" Dashboard!B$9","v":"Oil price (constant real terms)"},{"$f":" Dashboard!C$9","v":55},{"$f":" Dashboard!D$9","v":"US$ 2021 / bbl"},null,0,{"$f":" IF(OR(ISTEXT(F12), ISTEXT(INDEX(L12:M12, $I$4))), 0, F12 - INDEX(L12:M12, $I$4))","v":0},null,null,55]
[null,null,null,null,{"$f":" Dashboard!B$11","v":"Price sensitivity"},{"$f":" Dashboard!C$11","v":1},{"$f":" Dashboard!D$11","v":"factor"},null,{"$f":" IF(ABS(J13) > CHK_TOL, 1, 0)","v":0},0,null,null,1,null,null,{"$f":"Translate!E915","v":"1. Select column M"}]
[null,null,null,null,{"$f":" Dashboard!B$12","v":"Production sensitivity"},{"$f":" Dashboard!C$12","v":1},{"$f":" Dashboard!D$12","v":"factor"},null,0,0,null,null,1,null,null,{"$f":"Translate!E916","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$13","v":"Exploration cost sensitivity"},{"$f":" Dashboard!C$13","v":1},{"$f":" Dashboard!D$13","v":"factor"},null,0,0,null,null,1,null,null,{"$f":"Translate!E917","v":"3. Now copy the live results from column F between Row 5 and 109 (i.e. each gray row)"}]
[null,null,null,null,{"$f":" Dashboard!B$14","v":"Capex sensitivity (Dev; Replace; Decomm.) "},{"$f":" Dashboard!C$14","v":1},{"$f":" Dashboard!D$14","v":"factor"},null,0,0,null,null,1,null,null,{"$f":"Translate!E918","v":"4. Paste as values over the newly created duplicate saved results"}]
[null,null,null,null,{"$f":" Dashboard!B$15","v":"Operating cost sensitivity"},{"$f":" Dashboard!C$15","v":1},{"$f":" Dashboard!D$15","v":"factor"},null,0,0,null,null,1,null,null,{"$f":"Translate!E919","v":"5. Rename the new saved results case in row 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!E920","v":"6. Track sheet will show differences between live results and saved case selected at E2"}]
[null,{"$f":" Analysis!$C$129","v":"Project participants: full-cycle, real"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!E921","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,{"$f":" Dashboard!F$6","v":"Project"},{"$f":" Dashboard!I$6","v":29282.023863224542},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J20) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F20), ISTEXT(INDEX(L20:M20, $I$4))), 0, F20 - INDEX(L20:M20, $I$4))","v":0},null,null,29282.023863224542]
[null,null,null,null,{"$f":" Dashboard!F$7","v":"IOC"},{"$f":" Dashboard!I$7","v":8704.1330285901367},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J21) > CHK_TOL, 1, 0)","v":0},0,null,null,8704.1330285901367]
[null,null,null,null,{"$f":" Dashboard!F$8","v":"Lender"},{"$f":" Dashboard!I$8","v":523.4019380701593},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,523.4019380701593]
[null,null,null,null,{"$f":" Dashboard!F$9","v":"IOC + Lender"},{"$f":" Dashboard!I$9","v":9227.534966660296},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,9227.534966660296]
[null,null,null,null,{"$f":" Dashboard!F$10","v":"Government excl. participation"},{"$f":" Dashboard!I$10","v":16056.404234002974},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,16056.404234002974]
[null,null,null,null,{"$f":" Dashboard!F$11","v":"State participation"},{"$f":" Dashboard!I$11","v":3982.9846625612686},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,3982.9846625612686]
[null,null,null,null,{"$f":" Dashboard!F$12","v":"Government including participation"},{"$f":" Dashboard!I$12","v":20039.388896564244},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,20039.388896564244]
[null,null,null,null,{"$f":" Dashboard!F$15","v":"Net decommissioning fund"},{"$f":" Dashboard!I$15","v":-15.100000000000165},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,-15.100000000000165]
[null,null,null,null,{"$f":" Dashboard!F$13","v":"Government share (AETR)"},{"$f":" Dashboard!I$13","v":0.68435805496804558},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,0.68435805496804558]
[null,null,null,null,{"$f":" Dashboard!F$14","v":"Government share of project benefits"},{"$f":" Dashboard!I$14","v":0.51711851146906207},{"$f":" Dashboard!$I$3","v":"US$ mn 2021"},null,0,0,null,null,0.51711851146906207]
[]
[null,{"$f":" Analysis!B$180","v":"Project participants: full-cycle, real, NPV8"}]
[null,null,null,null,{"$f":" Dashboard!F$6","v":"Project"},{"$f":" Dashboard!K$6","v":9993.7794756460353},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,{"$f":" IF(ABS(J32) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F32), ISTEXT(INDEX(L32:M32, $I$4))), 0, F32 - INDEX(L32:M32, $I$4))","v":0},null,null,9993.7794756460353]
[null,null,null,null,{"$f":" Dashboard!F$7","v":"IOC"},{"$f":" Dashboard!K$7","v":2826.9198732996342},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,{"$f":" IF(ABS(J33) > CHK_TOL, 1, 0)","v":0},0,null,null,2826.9198732996342]
[null,null,null,null,{"$f":" Dashboard!F$8","v":"Lender"},{"$f":" Dashboard!K$8","v":-466.14241440768484},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,0,0,null,null,-466.14241440768484]
[null,null,null,null,{"$f":" Dashboard!F$9","v":"IOC + Lender"},{"$f":" Dashboard!K$9","v":2360.7774588919497},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,0,0,null,null,2360.7774588919497]
[null,null,null,null,{"$f":" Dashboard!F$10","v":"Government excl. participation"},{"$f":" Dashboard!K$10","v":6243.0321694016075},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,0,0,null,null,6243.0321694016075]
[null,null,null,null,{"$f":" Dashboard!F$11","v":"State participation"},{"$f":" Dashboard!K$11","v":1287.7447599378931},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,0,0,null,null,1287.7447599378931]
[null,null,null,null,{"$f":" Dashboard!F$12","v":"Government including participation"},{"$f":" Dashboard!K$12","v":7530.7769293395004},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,0,0,null,null,7530.7769293395004]
[null,null,null,null,{"$f":" Dashboard!F$15","v":"Net decommissioning fund"},{"$f":" Dashboard!K$15","v":-102.22508741458664},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,0,0,null,null,-102.22508741458664]
[null,null,null,null,{"$f":" Dashboard!F$13","v":"Government share (AETR)"},{"$f":" Dashboard!K$13","v":0.75354643833109825},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,0,0,null,null,0.75354643833109825]
[null,null,null,null,{"$f":" Dashboard!F$14","v":"Government share of project benefits"},{"$f":" Dashboard!K$14","v":0.47252242788692667},{"$f":" Dashboard!$K$3","v":"US$ mn NPV 8.0 real"},null,0,0,null,null,0.47252242788692667]
[]
[null,{"$f":"Translate!$E$701","v":"Project cashflows"}]
[null,null,null,null,{"$f":" Dashboard!N$6","v":"Oil revenues gross, after ELT"},{"$f":" Dashboard!O$6","v":44103.023863224538},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J44) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F44), ISTEXT(INDEX(L44:M44, $I$4))), 0, F44 - INDEX(L44:M44, $I$4))","v":0},null,null,44103.023863224538]
[null,null,null,null,{"$f":" Dashboard!N$7","v":"Transport costs post-fiscal point, after ELT"},{"$f":" Dashboard!O$7","v":0},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J45) > CHK_TOL, 1, 0)","v":0},0,null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$8","v":"Net revenues after ELT"},{"$f":" Dashboard!O$8","v":44103.023863224538},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,44103.023863224538]
[null,null,null,null,{"$f":" Dashboard!N$10","v":"Exploration costs, after ELT"},{"$f":" Dashboard!O$10","v":420},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,420]
[null,null,null,null,{"$f":" Dashboard!N$11","v":"Development costs, after ELT"},{"$f":" Dashboard!O$11","v":9050},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,9050]
[null,null,null,null,{"$f":" Dashboard!N$12","v":"Replacement capital costs, after ELT"},{"$f":" Dashboard!O$12","v":0},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$13","v":"Operating costs, after ELT"},{"$f":" Dashboard!O$13","v":4601},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,4601]
[null,null,null,null,{"$f":" Dashboard!N$14","v":"Decommissioning costs, after ELT"},{"$f":" Dashboard!O$14","v":750},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,750]
[null,null,null,null,{"$f":" Dashboard!N$15","v":"Project costs"},{"$f":" Dashboard!O$15","v":14821},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,0,0,null,null,14821]
[]
[null,null,null,null,{"$f":" Dashboard!N$17","v":"Cashflow before decommissioning fund"},{"$f":" Dashboard!O$17","v":29282.023863224542},{"$f":" Dashboard!$O$3","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J54) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F54), ISTEXT(INDEX(L54:M54, $I$4))), 0, F54 - INDEX(L54:M54, $I$4))","v":0},null,null,29282.023863224542]
[]
[{"$f":"Translate!$E$762","v":"Primary fiscal regime results"}]
[]
[null,null,null,null,{"$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(J58) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(F58=INDEX(L58:M58, $I$4), 0, 1)","v":0},null,null,"Royalty + CIT"]
[]
[null,null,null,null,{"$f":" Dashboard!N$20","v":"Bonuses"},{"$f":" Dashboard!O$20","v":56.192271301325711},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J60) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F60), ISTEXT(INDEX(L60:M60, $I$4))), 0, F60 - INDEX(L60:M60, $I$4))","v":0},null,null,56.192271301325711]
[null,null,null,null,{"$f":" Dashboard!N$21","v":"Royalty"},{"$f":" Dashboard!O$21","v":8820.6047726449069},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J61) > CHK_TOL, 1, 0)","v":0},0,null,null,8820.6047726449069]
[null,null,null,null,{"$f":" Dashboard!N$22","v":"Carbon tax"},{"$f":" Dashboard!O$22","v":788.47391027310312},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J62) > CHK_TOL, 1, 0)","v":0},0,null,null,788.47391027310312]
[null,null,null,null,{"$f":" Dashboard!N$23","v":"PSC: Government profit oil"},{"$f":" Dashboard!O$23","v":0},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$24","v":"CIT paid: IOC"},{"$f":" Dashboard!O$24","v":5284.9099061807456},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,5284.9099061807456]
[null,null,null,null,{"$f":" Dashboard!N$25","v":"Resource rent tax: IOC"},{"$f":" Dashboard!O$25","v":0},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$26","v":"Dividend withholding tax"},{"$f":" Dashboard!O$26","v":1013.9780597960219},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,1013.9780597960219]
[null,null,null,null,{"$f":" Dashboard!N$27","v":"Interest withholding tax"},{"$f":" Dashboard!O$27","v":92.245313806865923},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,92.245313806865923]
[null,null,null,null,{"$f":" Dashboard!N$28","v":"VAT cashflow: government"},{"$f":" Dashboard!O$28","v":0},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J68) > CHK_TOL, 1, 0)","v":0},0,null,null,0]
[null,null,null,null,{"$f":" Dashboard!N$29","v":"Government revenues excluding participation"},{"$f":" Dashboard!O$29","v":16056.404234002975},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,16056.404234002975]
[null,null,null,null,{"$f":" Dashboard!N$30","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" Dashboard!O$30","v":3982.9846625612686},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,3982.9846625612686]
[null,null,null,null,{"$f":" Dashboard!N$31","v":"Government revenues including participation"},{"$f":" Dashboard!O$31","v":20039.388896564244},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,20039.388896564244]
[null,null,null,null,{"$f":" Dashboard!N$32","v":"Government share (AETR): undiscounted"},{"$f":" Dashboard!O$32","v":0.68435805496804558},{"$f":" Dashboard!$O$19","v":"US$ mn 2021"},null,0,0,null,null,0.68435805496804558]
[]
[{"$f":"Translate!$E$615","v":"Results from selected fiscal regimes"}]
[]
[null,{"$f":"Translate!$E$398","v":"Government revenues including participation"}]
[null,null,null,null,{"$f":"TRANSPOSE(Dashboard!U63:Y63)","v":"Royalty + CIT"},{"$f":" TRANSPOSE(Dashboard!U77:Y77)","v":20039.388896564244},{"$f":" Dashboard!$S$77","v":"US$ mn 2021"},null,{"$f":" IF(ABS(J77) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F77), ISTEXT(INDEX(L77:N77, $I$4))), 0, F77 - INDEX(L77:N77, $I$4))","v":0},null,null,20039.388896564244]
[null,null,null,null,"RRT",20575.476540722095,{"$f":" Dashboard!$S$77","v":"US$ mn 2021"},null,0,0,null,null,20575.476540722095]
[null,null,null,null,"Royalty + CIT, no debt",20132.799646101164,{"$f":" Dashboard!$S$77","v":"US$ mn 2021"},null,0,0,null,null,20132.799646101164]
[null,null,null,null,"DROP PSC",19841.452048741059,{"$f":" Dashboard!$S$77","v":"US$ mn 2021"},null,0,0,null,null,19841.452048741059]
[null,null,null,null,"R-factor PSC",20695.288523179523,{"$f":" Dashboard!$S$77","v":"US$ mn 2021"},null,0,0,null,null,20695.288523179523]
[null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Translate!$E$120 & \": \" & Inputs!F$89 & \", \" & Inputs!F$93","v":"AETR: full-cycle, undiscounted"},null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"TRANSPOSE(Dashboard!U63:Y63)","v":"Royalty + CIT"},{"$f":" TRANSPOSE(Dashboard!U87:Y87)","v":0.68435805496804558},{"$f":" Dashboard!$S$87","v":"% US$ mn 2021"},null,{"$f":" IF(ABS(J84) > CHK_TOL, 1, 0)","v":0},0,null,null,0.68435805496804558]
[null,null,null,null,"RRT",0.70266579375898097,{"$f":" Dashboard!$S$87","v":"% US$ mn 2021"},null,{"$f":" IF(ABS(J85) > CHK_TOL, 1, 0)","v":0},0,null,null,0.70266579375898097]
[null,null,null,null,"Royalty + CIT, no debt",0.68754809230881275,{"$f":" Dashboard!$S$87","v":"% US$ mn 2021"},null,{"$f":" IF(ABS(J86) > CHK_TOL, 1, 0)","v":0},0,null,null,0.68754809230881275]
[null,null,null,null,"DROP PSC",0.67759838395801764,{"$f":" Dashboard!$S$87","v":"% US$ mn 2021"},null,{"$f":" IF(ABS(J87) > CHK_TOL, 1, 0)","v":0},0,null,null,0.67759838395801764]
[null,null,null,null,"R-factor PSC",0.70675745023112457,{"$f":" Dashboard!$S$87","v":"% US$ mn 2021"},null,{"$f":" IF(ABS(J88) > CHK_TOL, 1, 0)","v":0},0,null,null,0.70675745023112457]
[]
[{"$f":"Translate!E7","v":"Checks"}]
[]
[null,null,null,null,{"$f":" ReadMe!J$5","v":"Check: Dashboard"},{"$f":" ReadMe!K$5","v":0},{"$f":" ReadMe!L$5","v":"Check"},null,{"$f":" IF(ABS(J92) > CHK_TOL, 1, 0)","v":0},{"$f":" IF(OR(ISTEXT(F92), ISTEXT(INDEX(L92:N92, $I$4))), 0, F92 - INDEX(L92:N92, $I$4))","v":0},null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$6","v":"Check: Inputs"},{"$f":" ReadMe!K$6","v":0},{"$f":" ReadMe!L$6","v":"Check"},null,{"$f":" IF(ABS(J93) > CHK_TOL, 1, 0)","v":0},0,null,null,0]
[null,null,null,null,{"$f":" ReadMe!J$7","v":"Check: FiscalModel"},{"$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$8","v":"Check: Analysis"},{"$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$9","v":"Check: Charts"},{"$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$10","v":"Check: ProjectCashflows"},{"$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$11","v":"Check: 800MMbbl_A"},{"$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$12","v":"Check: 800MMbbl_B"},{"$f":" ReadMe!K$12","v":0},{"$f":" ReadMe!L$12","v":"Check"},null,0,0,null,null,0]
[]
[{"$f":"Translate!$E$763","v":"Model info"}]
[]
[null,null,null,null,{"$f":" Translate!E$781","v":"Date"},{"$f":" TODAY()","v":"2023-02-22"},null,null,null,null,null,null,"2022-07-05"]
[null,null,null,null,{"$f":" Translate!E$790","v":"Time"},{"$f":" NOW()","v":44979.425196759257},null,null,null,null,null,null,44747.502228240737]
[null,null,null,null,{"$f":" Translate!E$791","v":"File"},{"$f":" MID(CELL(\"filename\",$A$1), SEARCH(\"[\", CELL(\"filename\",$A$1)) + 1, SEARCH(\"]\", CELL(\"filename\",$A$1)) - SEARCH(\"[\", CELL(\"filename\",$A$1)) - 1)","v":"Petroleum FARI model (2022).xlsm"},null,null,null,null,null,null,"FARI Simplified Petroleum 5b.xlsm"]
[]
[null,null,null,null,{"$f":" Translate!E$793","v":"Bottom of track results"}]
[{"$f":"Translate!$E$764","v":"Comments and version changes"}]
[null,null,null,null,{"$f":" Translate!E$789","v":"Describe changes"}]

{"sheet":"Dashboard","index":5,"n_rows":225,"n_cols":59,"rows_kept":225,"cut":false,"hidden":false,"merged":[[3,11,4,11],[2,8,2,9],[2,10,2,11],[2,6,2,7],[3,6,4,6],[3,8,4,8],[3,10,4,10],[3,7,4,7],[3,9,4,9]]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"Dashboard"},null,{"$f":" ReadMe!D7","v":0},{"$f":" ReadMe!E7","v":"Checks"},null,{"$f":" Inputs!E75","v":"Simplified Petroleum FARI model: April 2022"},null,null,null,{"$f":" Track!$F$1","v":0},{"$f":" Track!G1","v":"Track changes"}]
[]
[null,{"$f":"Translate!E$98","v":"Project, Fiscal Regime & Prices"},null,null,null,{"$f":"Translate!E122","v":"Participant cashflows"},{"$f":" Translate!E$624 & \" \" & Inputs!F$91","v":"IRR real"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" Inputs!$F$62","v":"US$ mn NPV 8.0 real"},null,null,{"$f":" Translate!E$622","v":"Project cashflows and government revenues"},{"$f":" Analysis!$F$81","v":"US$ mn 2021"},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,null,null,{"$f":"Inputs!F$89","v":"full-cycle"},{"$f":"Inputs!F$90","v":"FID forward"},{"$f":"Inputs!F$89","v":"full-cycle"},{"$f":"Inputs!F$90","v":"FID forward"},{"$f":"Inputs!F$89","v":"full-cycle"},{"$f":"Inputs!F$90","v":"FID forward"}]
[null,{"$f":"Translate!E$99","v":"Language"},"English",{"$f":" Translate!E$103","v":"Option"}]
[null,{"$f":"Translate!E$100","v":"Fiscal regime selected"},"Royalty + CIT",{"$f":" Translate!E$103","v":"Option"},null,{"$f":"Translate!E112","v":"Project"},{"$f":" Analysis!F160","v":0.32080257078416663},{"$f":" Analysis!F260","v":0.39148985987226625},{"$f":" Analysis!F142","v":29282.023863224542},{"$f":" Analysis!F242","v":29702.023863224542},{"$f":" Analysis!F197","v":9993.7794756460353},{"$f":" Analysis!F297","v":11246.881833697722},null,{"$f":" Analysis!E84","v":"Oil revenues gross, after ELT"},{"$f":" Analysis!F97","v":44103.023863224538},{"$f":" Analysis!F116","v":55}]
[null,{"$f":"Translate!E$101","v":"Selected project"},"800MMbbl_A",{"$f":" Translate!E$103","v":"Option"},null,{"$f":"Translate!E113","v":"IOC"},{"$f":" Analysis!F161","v":0.2657782298330591},{"$f":" Analysis!F261","v":0.4755504698958648},{"$f":" IFERROR(Analysis!F147, 0)","v":8704.1330285901367},{"$f":" IFERROR( Analysis!F247, 0)","v":9134.1330285901367},{"$f":" Analysis!F202","v":2826.9198732996342},{"$f":" Analysis!F302","v":3517.4734631636056},null,{"$f":" Analysis!E85","v":"Transport costs post-fiscal point, after ELT"},{"$f":" Analysis!F98","v":0},{"$f":" Analysis!F117","v":0}]
[null,null,null,null,null,{"$f":"Translate!E114","v":"Lender"},{"$f":" Analysis!F162","v":3.0303570450990636E-2},{"$f":" Analysis!F262","v":3.0303570450990636E-2},{"$f":" IFERROR(Analysis!F148, 0)","v":523.4019380701593},{"$f":" IFERROR( Analysis!F248, 0)","v":523.4019380701593},{"$f":" Analysis!F203","v":-466.14241440768484},{"$f":" Analysis!F303","v":-503.43380756029967},null,{"$f":" Analysis!E86","v":"Net revenues after ELT"},{"$f":" Analysis!F99","v":44103.023863224538},{"$f":" Analysis!F118","v":55}]
[null,{"$f":"Translate!E$102","v":"Oil price (constant real terms)"},55,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},null,{"$f":" F7 & \" + \" & F8","v":"IOC + Lender"},{"$f":" Analysis!F163","v":0.17257303285373449},{"$f":" Analysis!F263","v":0.21546251757197021},{"$f":" IFERROR( Analysis!F149, 0)","v":9227.534966660296},{"$f":" IFERROR( Analysis!F249, 0)","v":9657.534966660296},{"$f":" Analysis!F204","v":2360.7774588919497},{"$f":" Analysis!F304","v":3014.0396556033056}]
[null,null,null,null,null,{"$f":"Translate!E115","v":"Government excl. participation"},null,null,{"$f":" IFERROR( Analysis!F144, 0)","v":16056.404234002974},{"$f":" IFERROR( Analysis!F244, 0)","v":16046.404234002974},{"$f":" Analysis!F199","v":6243.0321694016075},{"$f":" Analysis!F299","v":6731.6747429537372},null,{"$f":" Analysis!E88","v":"Exploration costs, after ELT"},{"$f":" Analysis!F101","v":420},{"$f":" Analysis!F120","v":0.52377360952934604}]
[null,{"$f":" Translate!E$104","v":"Price sensitivity"},1,{"$f":" Translate!E$110","v":"factor"},null,{"$f":" Translate!E$173","v":"State participation"},{"$f":" Analysis!F164","v":0.30921009023404911},{"$f":" Analysis!F264","v":0.30921009023404911},{"$f":" IFERROR( Analysis!F145, 0)","v":3982.9846625612686},{"$f":" IFERROR(Analysis!F245, 0)","v":3982.9846625612686},{"$f":" Analysis!F200","v":1287.7447599378931},{"$f":" Analysis!F300","v":1390.7643407329244},null,{"$f":" Analysis!E89","v":"Development costs, after ELT"},{"$f":" Analysis!F102","v":9050},{"$f":" Analysis!F121","v":11.286074205334719}]
[null,{"$f":" Translate!E$105","v":"Production sensitivity"},1,{"$f":" Translate!E$110","v":"factor"},null,{"$f":"Translate!E116","v":"Government including participation"},null,null,{"$f":" IFERROR( Analysis!F146, 0)","v":20039.388896564244},{"$f":" IFERROR(Analysis!F246, 0)","v":20029.388896564244},{"$f":" Analysis!F201","v":7530.7769293395004},{"$f":" Analysis!F301","v":8122.4390836866605},null,{"$f":" Analysis!E90","v":"Replacement capital costs, after ELT"},{"$f":" Analysis!F103","v":0},{"$f":" Analysis!F122","v":0}]
[null,{"$f":" Translate!E$106","v":"Exploration cost sensitivity"},1,{"$f":" Translate!E$110","v":"factor"},null,{"$f":"Translate!E$118","v":"Government share (AETR)"},null,null,{"$f":" IFERROR( Analysis!F156, 0)","v":0.68435805496804558},{"$f":" IFERROR(Analysis!F256, 0)","v":0.67434424633142798},{"$f":" Analysis!F211","v":0.75354643833109825},{"$f":" Analysis!F311","v":0.7221947561812504},null,{"$f":" Analysis!E91","v":"Operating costs, after ELT"},{"$f":" Analysis!F104","v":4601},{"$f":" Analysis!F123","v":5.7378151843917173}]
[null,{"$f":" Translate!E$107","v":"Capex sensitivity (Dev; Replace; Decomm.) "},1,{"$f":" Translate!E$110","v":"factor"},null,{"$f":"Translate!E119","v":"Government share of project benefits"},null,null,{"$f":" IFERROR( Analysis!F157, 0)","v":0.51711851146906207},{"$f":" IFERROR( Analysis!F257, 0)","v":0.51686046043061062},{"$f":" Analysis!F212","v":0.47252242788692667},{"$f":" Analysis!F312","v":0.47189497280185311},null,{"$f":" Analysis!E92","v":"Decommissioning costs, after ELT"},{"$f":" Analysis!F105","v":750},{"$f":" Analysis!F124","v":0.93531001701668937}]
[null,{"$f":" Translate!E$108","v":"Operating cost sensitivity"},1,{"$f":" Translate!E$110","v":"factor"},null,{"$f":"Translate!E121","v":"Net decommissioning fund"},null,null,{"$f":" IFERROR( Analysis!F143, 0)","v":-15.100000000000165},{"$f":" IFERROR(Analysis!F243, 0)","v":-15.100000000000165},{"$f":" Analysis!F198","v":-102.22508741458664},{"$f":" Analysis!F298","v":-110.4030944077535},null,{"$f":" Analysis!E93","v":"Project costs"},{"$f":" Analysis!F106","v":14821},{"$f":" Analysis!F125","v":18.482973016272471}]
[null,null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$701","v":"Check:  Project cashflows"},null,null,{"$f":" IF( ABS( I6 - I9 - I12 + I15) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( J6 - J9 - J12 + J15) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( K6 - K9 - K12 + K15) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( L6 - L9 - L12 + L15) > CHK_TOL, 1, 0)","v":0}]
[null,{"$f":" Translate!E$109","v":"Discount rate"},0.08,{"$f":" \"% \" & Inputs!F$91","v":"% real"},null,{"$f":" Translate!E$755 & \" \" & Translate!E$120","v":"Check:  AETR"},null,null,{"$f":" IF( ABS( I12 / I6 - I13) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( J12 / J6 - J13) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( K12 / K6 - K13) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS( L12 / L6 - L13) > CHK_TOL, 1, 0)","v":0},null,{"$f":" Analysis!E95","v":"Cashflow before decommissioning fund"},{"$f":" Analysis!F108","v":29282.023863224542},{"$f":" Analysis!F127","v":36.517026983727533}]
[]
[null,{"$f":" Translate!E$612","v":"Project statistics and economic limit (EL)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$623","v":"Government revenues"},{"$f":" Analysis!$F$81","v":"US$ mn 2021"},"%"]
[null,{"$f":" ProjectCashflows!E$133","v":"Total: Oil production Volume after ELT"},{"$f":" ProjectCashflows!F$133","v":801.87316114953705},{"$f":" ProjectCashflows!G$133","v":"Mn Bbl"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1120","v":"Bonuses"},{"$f":" FiscalModel!F1134","v":56.192271301325711},{"$f":" O20 / $O$31","v":2.8040910624255555E-3}]
[null,{"$f":" ProjectCashflows!E183","v":"Production years, after ELT"},{"$f":" ProjectCashflows!F183","v":27},{"$f":" ProjectCashflows!G183","v":"Year"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1121","v":"Royalty"},{"$f":" FiscalModel!F1135","v":8820.6047726449069},0.44016336117700677]
[null,{"$f":" ProjectCashflows!E$120","v":"EL reached before project end"},{"$f":" ProjectCashflows!F$120","v":0},{"$f":" ProjectCashflows!G$120","v":"Year"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1122","v":"Carbon tax"},{"$f":" FiscalModel!F1136","v":788.47391027310312},3.9346205333052199E-2]
[null,{"$f":" FiscalModel!E$1036","v":"IOC EL after tax reached before project EL"},{"$f":" FiscalModel!F$1036","v":0},{"$f":" FiscalModel!G$1036","v":"Year"},null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1123","v":"PSC: Government profit oil"},{"$f":" FiscalModel!F1137","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1124","v":"CIT paid: IOC"},{"$f":" FiscalModel!F1138","v":5284.9099061807456},0.26372610130276197]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1125","v":"Resource rent tax: IOC"},{"$f":" FiscalModel!F1139","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1126","v":"Dividend withholding tax"},{"$f":" FiscalModel!F1140","v":1013.9780597960219},5.0599250557479256E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1127","v":"Interest withholding tax"},{"$f":" FiscalModel!F1141","v":92.245313806865923},4.6031999420242499E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1128","v":"VAT cashflow: government"},{"$f":" FiscalModel!F1142","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1129","v":"Government revenues excluding participation"},{"$f":" FiscalModel!F1143","v":16056.404234002975},0.80124220937475032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1130","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" FiscalModel!F1144","v":3982.9846625612686},0.19875779062524965]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E1131","v":"Government revenues including participation"},{"$f":" FiscalModel!F1145","v":20039.388896564244},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$118 &  \": \" & Inputs!F$93","v":"Government share (AETR): undiscounted"},{"$f":" O31 / I6","v":0.68435805496804558}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":" Translate!E$613","v":"Links to analytical routines"},null,null,null,{"$f":"A$1 & \": \" & Translate!E$626","v":"Dashboard: Sheet checks"}]
[null,{"$f":"A60","v":"Results from selected fiscal regimes"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,{"$f":"A93","v":"Government revenue profiles under alternative regimes"},null,null,null,{"$f":" F16","v":"Check:  Project cashflows"},null,null,null,null,{"$f":" IF( ABS( SUM(I16:L16) ) > 0, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[null,{"$f":"A118","v":"Government share of profit oil"},null,null,null,{"$f":" F17","v":"Check:  AETR"},null,null,null,null,{"$f":" IF( ABS( SUM(I17:L17) ) > 0, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[null,{"$f":"A143","v":"Progressivity analysis across a range of oil prices"},null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$623","v":"Check:  Government revenues"},null,null,null,null,{"$f":" IF( ABS(SUM(O20:O28) + O30 - O31) >CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[null,{"$f":"A167","v":"Breakeven oil price and marginal effective tax rate"},null,null,null,{"$f":" R91","v":"Check:  Government revenues data table"},null,null,null,null,{"$f":" IF( ABS(T91) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[null,{"$f":"A189","v":"Net present value table: full-cycle, real"},null,null,null,{"$f":" R210","v":"Check: Project totals"},null,null,null,null,{"$f":" V210","v":0},{"$f":" Translate!E$604","v":"Check"}]
[null,{"$f":" A$212","v":"Expected monetary value (EMV)"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: Dashboard"},null,null,null,null,{"$f":" SUM(K49:K55)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[{"$f":" Translate!E$614","v":"Dashboard analytical routines"}]
[]
[{"$f":" Translate!E$615","v":"Results from selected fiscal regimes"},null,null,null,null,{"$f":" Translate!E$621","v":"Return to "},{"$f":"$A$1","v":"Dashboard"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$645","v":"Live results"},{"$f":" Translate!E$646","v":"Select from drop down list"},null,null,null,null,null,{"$f":" V63","v":"RRT"},"<= ",{"$f":" Translate!E$647","v":"Difference between two selected regimes "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$95","v":"Fiscal regime selection"},{"$f":" Translate!E$103","v":"Option"},{"$f":" C6","v":"Royalty + CIT"},{"$f":" FiscalModel!K11","v":"Royalty + CIT"},{"$f":" FiscalModel!L11","v":"RRT"},{"$f":" FiscalModel!M11","v":"Royalty + CIT, no debt"},{"$f":" FiscalModel!N11","v":"DROP PSC"},"R-factor PSC",null,{"$f":" U63","v":"Royalty + CIT"}]
[null,{"$f":" Translate!E$639","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$13","v":"Effective royalty rate (calculated)"},null,{"$f":" Analysis!F$13","v":0.21768345788622107},0.21768345788622107,6.7683457886221071E-2,0.16768345788622105,0.13448345788622107,0.13448345788622107,null,{"$f":" INDEX(U64:Y64, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U64:Y64, , MATCH(AA$63, U$63:Y$63, 0))","v":-0.15}]
[null,{"$f":" Translate!E$649","v":"Government revenues under alternative regimes"},{"$f":" Translate!E$640","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$623","v":"Government revenues"},null,"--------------","--------------","--------------","--------------","--------------","--------------",null,"--------------"]
[null,{"$f":"Dashboard!$S$67","v":"US$ mn 2021"},{"$f":" Translate!E$641","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N20","v":"Bonuses"},{"$f":" $O$19","v":"US$ mn 2021"},{"$f":" IFERROR(O20, 0)","v":56.192271301325711},56.192271301325711,56.192271301325711,56.192271301325711,56.192271301325711,56.192271301325711,null,{"$f":" INDEX(U66:Y66, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U66:Y66, , MATCH(AA$63, U$63:Y$63, 0))","v":0}]
[null,{"$f":"Dashboard!$R$88","v":"AETR: full-cycle, NPV8"},{"$f":" Translate!E$642","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty","US$ mn 2021",8820.6047726449069,8820.6047726449069,2205.1511931612267,6615.4535794836784,3528.2419090579633,3528.2419090579633,null,{"$f":" INDEX(U67:Y67, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U67:Y67, , MATCH(AA$63, U$63:Y$63, 0))","v":-6615.4535794836802}]
[null,{"$f":" Translate!E$648","v":"Fiscal regimes"},{"$f":" Translate!E$643","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon tax","US$ mn 2021",788.47391027310312,788.47391027310312,788.47391027310312,788.47391027310312,788.47391027310312,788.47391027310312,null,{"$f":" INDEX(U68:Y68, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U68:Y68, , MATCH(AA$63, U$63:Y$63, 0))","v":0}]
[null,{"$f":" Translate!E$112 & \": \" & C$7","v":"Project: 800MMbbl_A"},{"$f":" Translate!E$644","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PSC: Government profit oil","US$ mn 2021",0,0,0,0,8401.912674710964,9911.695323405771,null,{"$f":" INDEX(U69:Y69, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U69:Y69, , MATCH(AA$63, U$63:Y$63, 0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIT paid: IOC","US$ mn 2021",5284.9099061807456,5284.9099061807456,6888.9400205614647,7165.5517468611515,4264.201640143091,3856.4104001719643,null,{"$f":" INDEX(U70:Y70, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U70:Y70, , MATCH(AA$63, U$63:Y$63, 0))","v":1604.0301143807192}]
[null,{"$f":" Translate!E$639","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource rent tax: IOC","US$ mn 2021",0,0,6944.6851231337878,0,0,0,null,{"$f":" INDEX(U71:Y71, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U71:Y71, , MATCH(AA$63, U$63:Y$63, 0))","v":6944.6851231337878}]
[null,{"$f":" Translate!E$650","v":"Investor NPV and IRR under alternative regimes"},{"$f":" Translate!E$640","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend withholding tax","US$ mn 2021",1013.9780597960219,1013.9780597960219,945.8390138842251,1143.8458072681472,1029.2063050062354,931.96445088461428,null,{"$f":" INDEX(U72:Y72, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U72:Y72, , MATCH(AA$63, U$63:Y$63, 0))","v":-68.139045911796757}]
[null,{"$f":"Dashboard!$S$82","v":"US$ mn NPV 8.0 real"},{"$f":" Translate!E$641","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest withholding tax","US$ mn 2021",92.245313806865923,92.245313806865923,92.245313806865923,0,92.245313806865923,92.245313806865923,null,{"$f":" INDEX(U73:Y73, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U73:Y73, , MATCH(AA$63, U$63:Y$63, 0))","v":0}]
[null,{"$f":" G$3","v":"IRR real"},{"$f":" Translate!E$642","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N28","v":"VAT cashflow: government"},"US$ mn 2021",{"$f":" IFERROR(O28, 0)","v":0},0,0,0,0,0,null,{"$f":" INDEX(U74:Y74, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U74:Y74, , MATCH(AA$63, U$63:Y$63, 0))","v":0}]
[null,{"$f":" Translate!E$648","v":"Fiscal regimes"},{"$f":" Translate!E$643","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N29","v":"Government revenues excluding participation"},{"$f":" $O$19","v":"US$ mn 2021"},{"$f":" IFERROR(O29, 0)","v":16056.404234002975},16056.404234002975,17921.526846121997,15769.51731518741,18160.474024299547,19165.223578901601,null,{"$f":" INDEX(U75:Y75, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U75:Y75, , MATCH(AA$63, U$63:Y$63, 0))","v":1865.1226121190211}]
[null,{"$f":" Translate!E$112 & \": \" & C$7","v":"Project: 800MMbbl_A"},{"$f":" Translate!E$644","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N30","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" $O$19","v":"US$ mn 2021"},{"$f":" IFERROR(O30, 0)","v":3982.9846625612686},3982.9846625612686,2653.9496946000945,4363.2823309137557,1680.9780244415153,1530.0649442779172,null,{"$f":" INDEX(U76:Y76, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U76:Y76, , MATCH(AA$63, U$63:Y$63, 0))","v":-1329.0349679611741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" N31","v":"Government revenues including participation"},{"$f":" $O$19","v":"US$ mn 2021"},{"$f":" IFERROR(O31, 0)","v":20039.388896564244},20039.388896564244,20575.476540722095,20132.799646101164,19841.452048741059,20695.288523179523,null,{"$f":" INDEX(U77:Y77, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U77:Y77, , MATCH(AA$63, U$63:Y$63, 0))","v":536.08764415785117}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$624 & \": \" & Inputs!F$90","v":"IRR: FID forward"},null,"--------------","--------------","--------------","--------------","--------------","--------------",null,"--------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$624 & \": \" & F$6","v":"IRR: Project"},{"$f":" G$3","v":"IRR real"},{"$f":" IFERROR( IF( T62 = 0, NA(), H6), 0)","v":0.39148985987226625},0.39148985987226625,0.39148985987226625,0.39148985987226625,0.39148985987226625,0.39148985987226625,null,{"$f":" INDEX(U79:Y79, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U79:Y79, , MATCH(AA$63, U$63:Y$63, 0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$624 & \": \" & F9 & \" (rhs)\"","v":"IRR: IOC + Lender (rhs)"},{"$f":" G$3","v":"IRR real"},{"$f":" IFERROR( IF( T63 = 0, NA(), H9), 0)","v":0.21546251757197021},0.21546251757197021,0.22732828286125306,0.19443924035149407,0.21549212609092039,0.2203188674724128,null,{"$f":" INDEX(U80:Y80, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U80:Y80, , MATCH(AA$63, U$63:Y$63, 0))","v":1.1865765289282848E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$652 & \":  \" & Inputs!F$90","v":"Participant NPV:  FID forward"},null,"--------------","--------------","--------------","--------------","--------------","--------------",null,"--------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F6 & \": \" & Inputs!F$63","v":"Project: NPV8"},{"$f":" Inputs!$F$62","v":"US$ mn NPV 8.0 real"},{"$f":"IFERROR( IF(T63 = 0, NA(), IFERROR(L6, NA())), 0)","v":11246.881833697722},11246.881833697722,11246.881833697722,11246.881833697722,11246.881833697722,11246.881833697722,null,{"$f":" INDEX(U82:Y82, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U82:Y82, , MATCH(AA$63, U$63:Y$63, 0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F7 & \": \" & Inputs!F$63","v":"IOC: NPV8"},{"$f":" Inputs!$F$62","v":"US$ mn NPV 8.0 real"},{"$f":" IFERROR(L7, 0)","v":3517.4734631636056},3517.4734631636056,3592.9753510714017,2803.221247454635,3642.3183762230587,3533.2683336974947,null,{"$f":" INDEX(U83:Y83, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U83:Y83, , MATCH(AA$63, U$63:Y$63, 0))","v":75.501887907796117}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F$9 & \": \" & Inputs!F$63","v":"IOC + Lender: NPV8"},{"$f":" Inputs!$F$62","v":"US$ mn NPV 8.0 real"},{"$f":" IFERROR(L9, 0)","v":3014.0396556033056},3014.0396556033056,3026.6123175660646,2803.221247454635,3075.9553427177211,2966.9053001921579,null,{"$f":" INDEX(U84:Y84, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U84:Y84, , MATCH(AA$63, U$63:Y$63, 0))","v":12.572661962758957}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F12 & \": \" & Inputs!F$63","v":"Government including participation: NPV8"},{"$f":" Inputs!$F$62","v":"US$ mn NPV 8.0 real"},{"$f":" IFERROR(L12, 0)","v":8122.4390836866605},8122.4390836866605,8109.8664217239002,8333.2574918353293,8060.5233965722418,8169.5734390978096,null,{"$f":" INDEX(U85:Y85, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U85:Y85, , MATCH(AA$63, U$63:Y$63, 0))","v":-12.572661962760321}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$117 & \" (\" & Inputs!F$89 & \")\"","v":"Government share (full-cycle)"},null,"--------------","--------------","--------------","--------------","--------------","--------------",null,"--------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$120 & \": \" & Inputs!F$89 & \", \" & Translate!E$59","v":"AETR: full-cycle, undiscounted"},{"$f":" \"% \" & Inputs!F$52","v":"% US$ mn 2021"},{"$f":" IFERROR(I13, NA())","v":0.68435805496804558},0.68435805496804558,0.70266579375898097,0.68754809230881275,0.67759838395801764,0.70675745023112457,null,{"$f":" INDEX(U87:Y87, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U87:Y87, , MATCH(AA$63, U$63:Y$63, 0))","v":1.8307738790935391E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$120 & \": \" & Inputs!F$89 & \", \" & Inputs!$F$63","v":"AETR: full-cycle, NPV8"},{"$f":"\"% \" & Inputs!$F$63","v":"% NPV8"},{"$f":" IFERROR( IF( T63 = 0, NA(), K13), 0)","v":0.75354643833109825},0.75354643833109825,0.75238157836019426,0.77307881146810598,0.74780993593373579,0.75791344700717955,null,{"$f":" INDEX(U88:Y88, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U88:Y88, , MATCH(AA$63, U$63:Y$63, 0))","v":-1.1648599709039864E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$119 & \": \" & Inputs!F$89 & \", \" & Translate!E$59","v":"Government share of project benefits: full-cycle, undiscounted"},{"$f":" \"% \" & Inputs!F$52","v":"% US$ mn 2021"},{"$f":" I14","v":0.51711851146906207},0.51711851146906207,0.53095230879665389,0.51952898556111493,0.51201073055620427,0.53404406944586036,null,{"$f":" INDEX(U89:Y89, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U89:Y89, , MATCH(AA$63, U$63:Y$63, 0))","v":1.3833797327591824E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$119 & \": \" & Inputs!F$89 & \", \" & Inputs!$F$63","v":"Government share of project benefits: full-cycle, NPV8"},{"$f":"\"% \" & Inputs!$F$63","v":"% NPV8"},{"$f":" K14","v":0.47252242788692667},0.47252242788692667,0.47179198523123728,0.48477049105544628,0.46892526930120743,0.47526082520029639,null,{"$f":" INDEX(U90:Y90, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U90:Y90, , MATCH(AA$63, U$63:Y$63, 0))","v":-7.3044265568938949E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$654","v":"Check:  Government revenues data table"},null,{"$f":" SUM(T66:T74) + T76 - I12","v":0},0,0,0,0,0,null,{"$f":" INDEX(U91:Y91, , MATCH(AA$62, U$63:Y$63, 0)) - INDEX(U91:Y91, , MATCH(AA$63, U$63:Y$63, 0))","v":0}]
[]
[{"$f":" Translate!E$616","v":"Government revenue profiles under alternative regimes"},null,null,null,null,{"$f":" Translate!E$621","v":"Return to "},{"$f":"$A$1","v":"Dashboard"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$645","v":"Live results"}]
[null,{"$f":" Translate!E$639","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,{"$f":" Translate!E$616","v":"Government revenue profiles under alternative regimes"},{"$f":" Translate!E$640","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E$1131","v":"Government revenues including participation"},{"$f":" FiscalModel!G$1131","v":"US$ mn 2021"},{"$f":" FiscalModel!K$1131","v":10},{"$f":" FiscalModel!L$1131","v":-7},{"$f":" FiscalModel!M$1131","v":-42},{"$f":" FiscalModel!N$1131","v":-168},{"$f":" FiscalModel!O$1131","v":-79.417393719356809},{"$f":" FiscalModel!P$1131","v":74.70789472108811},{"$f":" FiscalModel!Q$1131","v":834.02285311303217},{"$f":" FiscalModel!R$1131","v":1196.7426402778426},{"$f":" FiscalModel!S$1131","v":1325.5965480811115},{"$f":" FiscalModel!T$1131","v":1449.7366227461},{"$f":" FiscalModel!U$1131","v":1541.5650709837716},{"$f":" FiscalModel!V$1131","v":1585.8629753916148},{"$f":" FiscalModel!W$1131","v":1572.8019820419881},{"$f":" FiscalModel!X$1131","v":1577.5283262101759},{"$f":" FiscalModel!Y$1131","v":1582.0855244849381},{"$f":" FiscalModel!Z$1131","v":1586.4783929127805},{"$f":" FiscalModel!AA$1131","v":1251.3690388825701},{"$f":" FiscalModel!AB$1131","v":1040.60654767799},{"$f":" FiscalModel!AC$1131","v":874.00072866289145},{"$f":" FiscalModel!AD$1131","v":633.12406726123163},{"$f":" FiscalModel!AE$1131","v":490.16942270462158},{"$f":" FiscalModel!AF$1131","v":436.44001776963444},{"$f":" FiscalModel!AG$1131","v":318.50531939932284},{"$f":" FiscalModel!AH$1131","v":244.18007248183767},{"$f":" FiscalModel!AI$1131","v":194.73152542044244},{"$f":" FiscalModel!AJ$1131","v":157.01114098357735},{"$f":" FiscalModel!AK$1131","v":118.6070114500837},{"$f":" FiscalModel!AL$1131","v":88.026673046035484},{"$f":" FiscalModel!AM$1131","v":70.092372595120622},{"$f":" FiscalModel!AN$1131","v":48.450661822132645},{"$f":" FiscalModel!AO$1131","v":33.36285916166166},{"$f":" FiscalModel!AP$1131","v":0},{"$f":" FiscalModel!AQ$1131","v":0},{"$f":" FiscalModel!AR$1131","v":0},{"$f":" FiscalModel!AS$1131","v":0},{"$f":" FiscalModel!AT$1131","v":0},{"$f":" FiscalModel!AU$1131","v":0},{"$f":" FiscalModel!AV$1131","v":0},{"$f":" FiscalModel!AW$1131","v":0},{"$f":" FiscalModel!AX$1131","v":0}]
[null,{"$f":" S95","v":"Year"},{"$f":" Translate!E$641","v":"Vertical axis 1"}]
[null,{"$f":" D143 & \" \" & E143","v":" "},{"$f":" Translate!E$642","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$95","v":"Fiscal regime selection"}]
[null,{"$f":" S96","v":"US$ mn 2021"},{"$f":" Translate!E$643","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $C$6","v":"Royalty + CIT"},{"$f":" IFERROR( IF( $R99 = 0, NA(), S96), \"\")","v":"US$ mn 2021"},10,-7,-42,-168,-79.417393719356809,74.70789472108811,834.02285311303217,1196.7426402778426,1325.5965480811115,1449.7366227461,1541.5650709837716,1585.8629753916148,1572.8019820419881,1577.5283262101759,1582.0855244849381,1586.4783929127805,1251.3690388825701,1040.60654767799,874.00072866289145,633.12406726123163,490.16942270462158,436.44001776963444,318.50531939932284,244.18007248183767,194.73152542044244,157.01114098357735,118.6070114500837,88.026673046035484,70.092372595120622,48.450661822132645,33.36285916166166,0,0,0,0,0,0,0,0,0]
[null,{"$f":" Translate!E$112 & \": \" & C$7","v":"Project: 800MMbbl_A"},{"$f":" Translate!E$644","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" TRANSPOSE( U63:Y63)","v":"Royalty + CIT"},"US$ mn 2021",10,-7,-42,-168,-79.417393719356809,74.70789472108811,834.02285311303217,1196.7426402778426,1325.5965480811115,1449.7366227461,1541.5650709837716,1585.8629753916148,1572.8019820419881,1577.5283262101759,1582.0855244849381,1586.4783929127805,1251.3690388825701,1040.60654767799,874.00072866289145,633.12406726123163,490.16942270462158,436.44001776963444,318.50531939932284,244.18007248183767,194.73152542044244,157.01114098357735,118.6070114500837,88.026673046035484,70.092372595120622,48.450661822132645,33.36285916166166,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRT","US$ mn 2021",10,-3.5,-21,-84,-24.166147444003379,18.448519721088104,544.37684700292334,857.66979260894391,894.21105503742535,1525.6580390759959,1718.7205852521681,1742.446395761852,1715.340869020424,1718.4707264742258,1721.4986564488995,1724.4274527719795,1347.5829456784847,1164.7657582572201,981.38101909513489,663.41467801885301,504.19224210020627,477.36090648610701,362.05363060427032,277.54044186325092,215.22499738996993,166.42151308056066,123.16035184944701,88.830263047697358,70.324711193741322,45.644724475463995,28.975565849765935,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty + CIT, no debt","US$ mn 2021",10,0,0,0,78.99968837242767,257.10252191232007,754.51149354203176,994.36451583706514,1140.3718269009894,1487.9048005470243,1586.9822777246973,1631.9469646252326,1613.5710148151006,1613.6697734802767,1613.7665957010379,1613.8615194468821,1241.4869616671804,965.33176941723207,813.26141637712442,598.95510021140149,464.51222419115726,405.20829939102362,314.91292388351172,239.91675426563779,191.42627879109514,154.78117658594664,116.09317579251162,85.325425074797508,67.807861610988354,45.909918216270484,30.81736772020064,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DROP PSC","US$ mn 2021",10,-3.5,-21,-84,-11.363369118627432,128.91321472108808,664.0467991236801,1021.9879235089438,1058.5291859374254,1497.092102467768,1603.4162045277815,1646.3120231099829,1627.6555151955292,1632.5083768098525,1637.1923429564536,1641.7121712193748,1256.752112713848,1043.7508971200991,865.25703569000325,601.93552810100243,459.53433459326044,417.34206754329239,312.2006300572242,222.55914225068472,173.3419437469978,137.4921041907329,102.51356584968323,74.724965674269257,59.279389573018179,39.416029690743656,25.849811486951605,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R-factor PSC","US$ mn 2021",10,-3.5,-21,-84,-11.363369118627432,108.96669472108806,621.08551501779766,971.72269310894376,1008.2639555374253,1425.0918164313887,1528.4454482393871,1571.303495239008,1676.5459616169321,1681.4453779680905,1686.1749860135494,1690.7395612361356,1418.1407264000175,1204.3817166308449,1016.3873431092004,705.1853789695848,538.8094477040238,483.43152736371138,375.15667154710331,285.92041737690062,224.24526159871073,176.77409758249476,140.48046239119134,101.2883930146819,80.187814915946603,52.003029053611058,32.974099510380427,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$809","v":"Difference between first two regimes"},null,{"$f":" T100 - T101","v":0},-3.5,-21,-84,-55.251246275353431,56.259375000000006,289.64600611010883,339.0728476688987,431.3854930436861,-75.921416329895919,-177.15551426839647,-156.58342037023726,-142.53888697843581,-140.94240026404987,-139.4131319639614,-137.949059859199,-96.213906795914681,-124.15921057923015,-107.38029043224344,-30.29061075762138,-14.02281939558469,-40.920888716472575,-43.548311204947481,-33.36036938141325,-20.493471969527491,-9.4103720969833091,-4.5533403993633073,-0.803590001661874,-0.23233859862070005,2.8059373466686495,4.3872933118957249,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$810","v":"Difference cumulative"},null,{"$f":" S107 + T106","v":0},-3.5,-24.5,-108.5,-163.75124627535342,-107.49187127535342,182.15413483475541,521.22698250365409,952.61247554734018,876.69105921744426,699.53554494904779,542.95212457881053,400.41323760037471,259.47083733632485,120.05770537236344,-17.891354486835553,-114.10526128275023,-238.26447186198038,-345.64476229422382,-375.9353730518452,-389.95819244742989,-430.87908116390247,-474.42739236884995,-507.7877617502632,-528.28123371979063,-537.69160581677397,-542.24494621613724,-543.0485362177991,-543.28087481641978,-540.47493746975113,-536.08764415785538,-536.08764415785538,-536.08764415785538,-536.08764415785538,-536.08764415785538,-536.08764415785538,-536.08764415785538,-536.08764415785538,-536.08764415785538,-536.08764415785538]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":" Translate!E$617","v":"Government share of profit oil"},null,null,null,null,{"$f":" Translate!E$621","v":"Return to "},{"$f":"$A$1","v":"Dashboard"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$645","v":"Live results"}]
[null,{"$f":" Translate!E$639","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,{"$f":" A$118","v":"Government share of profit oil"},{"$f":" Translate!E$640","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E$651","v":"Government share of profit oil: 0"},{"$f":" FiscalModel!G$651","v":"%"},{"$f":" FiscalModel!K$651","v":0},{"$f":" FiscalModel!L$651","v":0},{"$f":" FiscalModel!M$651","v":0},{"$f":" FiscalModel!N$651","v":0},{"$f":" FiscalModel!O$651","v":0},{"$f":" FiscalModel!P$651","v":0},{"$f":" FiscalModel!Q$651","v":0},{"$f":" FiscalModel!R$651","v":0},{"$f":" FiscalModel!S$651","v":0},{"$f":" FiscalModel!T$651","v":0},{"$f":" FiscalModel!U$651","v":0},{"$f":" FiscalModel!V$651","v":0},{"$f":" FiscalModel!W$651","v":0},{"$f":" FiscalModel!X$651","v":0},{"$f":" FiscalModel!Y$651","v":0},{"$f":" FiscalModel!Z$651","v":0},{"$f":" FiscalModel!AA$651","v":0},{"$f":" FiscalModel!AB$651","v":0},{"$f":" FiscalModel!AC$651","v":0},{"$f":" FiscalModel!AD$651","v":0},{"$f":" FiscalModel!AE$651","v":0},{"$f":" FiscalModel!AF$651","v":0},{"$f":" FiscalModel!AG$651","v":0},{"$f":" FiscalModel!AH$651","v":0},{"$f":" FiscalModel!AI$651","v":0},{"$f":" FiscalModel!AJ$651","v":0},{"$f":" FiscalModel!AK$651","v":0},{"$f":" FiscalModel!AL$651","v":0},{"$f":" FiscalModel!AM$651","v":0},{"$f":" FiscalModel!AN$651","v":0},{"$f":" FiscalModel!AO$651","v":0},{"$f":" FiscalModel!AP$651","v":0},{"$f":" FiscalModel!AQ$651","v":0},{"$f":" FiscalModel!AR$651","v":0},{"$f":" FiscalModel!AS$651","v":0},{"$f":" FiscalModel!AT$651","v":0},{"$f":" FiscalModel!AU$651","v":0},{"$f":" FiscalModel!AV$651","v":0},{"$f":" FiscalModel!AW$651","v":0},{"$f":" FiscalModel!AX$651","v":0}]
[null,null,{"$f":" Translate!E$641","v":"Vertical axis 1"}]
[null,{"$f":" R132 & \" \" & S132","v":"Oil production RATE after ELT KBOPD"},{"$f":" Translate!E$642","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$815","v":"Select regimes to compare"}]
[null,"Government profit petroleum share %",{"$f":" Translate!E$643","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $C$6","v":"Royalty + CIT"},{"$f":" IFERROR( IF( $R124 = 0, NA(), S121), 0)","v":"%"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" Translate!E$112 & \": \" & C$7","v":"Project: 800MMbbl_A"},{"$f":" Translate!E$644","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" TRANSPOSE( U63:Y63)","v":"Royalty + CIT"},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRT","%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty + CIT, no debt","%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DROP PSC","%",0.2,0.2,0.2,0.2,0.2,0.28000000000000003,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.32716049382716056,0.30855052583447651,0.28709941461046484,0.26902590249944169,0.26176037345610081,0.25279058451370473,0.24171677100457373,0.2280453963019429,0.21116715592832452,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R-factor PSC","%",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.4,0.4,0.4,0.4,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$814","v":"For information"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!E$131","v":"Oil production RATE after ELT"},{"$f":" ProjectCashflows!G$131","v":"KBOPD"},{"$f":" ProjectCashflows!K$131","v":0},{"$f":" ProjectCashflows!L$131","v":0},{"$f":" ProjectCashflows!M$131","v":0},{"$f":" ProjectCashflows!N$131","v":0},{"$f":" ProjectCashflows!O$131","v":9.5471162223815913},{"$f":" ProjectCashflows!P$131","v":75},{"$f":" ProjectCashflows!Q$131","v":150},{"$f":" ProjectCashflows!R$131","v":150},{"$f":" ProjectCashflows!S$131","v":150},{"$f":" ProjectCashflows!T$131","v":150},{"$f":" ProjectCashflows!U$131","v":150},{"$f":" ProjectCashflows!V$131","v":150},{"$f":" ProjectCashflows!W$131","v":150},{"$f":" ProjectCashflows!X$131","v":150},{"$f":" ProjectCashflows!Y$131","v":150},{"$f":" ProjectCashflows!Z$131","v":150},{"$f":" ProjectCashflows!AA$131","v":121.50000000000001},{"$f":" ProjectCashflows!AB$131","v":98.41500000000002},{"$f":" ProjectCashflows!AC$131","v":79.716150000000027},{"$f":" ProjectCashflows!AD$131","v":64.570081500000029},{"$f":" ProjectCashflows!AE$131","v":52.301766015000027},{"$f":" ProjectCashflows!AF$131","v":42.364430472150026},{"$f":" ProjectCashflows!AG$131","v":34.315188682441523},{"$f":" ProjectCashflows!AH$131","v":27.795302832777637},{"$f":" ProjectCashflows!AI$131","v":22.514195294549886},{"$f":" ProjectCashflows!AJ$131","v":18.236498188585408},{"$f":" ProjectCashflows!AK$131","v":14.771563532754181},{"$f":" ProjectCashflows!AL$131","v":11.964966461530887},{"$f":" ProjectCashflows!AM$131","v":9.6916228338400181},{"$f":" ProjectCashflows!AN$131","v":7.8502144954104152},{"$f":" ProjectCashflows!AO$131","v":6.3586737412824368},{"$f":" ProjectCashflows!AP$131","v":0},{"$f":" ProjectCashflows!AQ$131","v":0},{"$f":" ProjectCashflows!AR$131","v":0},{"$f":" ProjectCashflows!AS$131","v":0},{"$f":" ProjectCashflows!AT$131","v":0},{"$f":" ProjectCashflows!AU$131","v":0},{"$f":" ProjectCashflows!AV$131","v":0},{"$f":" ProjectCashflows!AW$131","v":0},{"$f":" ProjectCashflows!AX$131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" FiscalModel!E$603","v":"R-Factor (previous period)"},{"$f":" FiscalModel!G$603","v":"ratio"},{"$f":" FiscalModel!K$603","v":0},{"$f":" FiscalModel!L$603","v":0},{"$f":" FiscalModel!M$603","v":0},{"$f":" FiscalModel!N$603","v":0},{"$f":" FiscalModel!O$603","v":0},{"$f":" FiscalModel!P$603","v":-1.7438546162172441E-2},{"$f":" FiscalModel!Q$603","v":-5.1420270385862638E-2},{"$f":" FiscalModel!R$603","v":-9.4547040935229171E-2},{"$f":" FiscalModel!S$603","v":-0.13745706218540069},{"$f":" FiscalModel!T$603","v":-0.18062776343885645},{"$f":" FiscalModel!U$603","v":-0.22124167372652617},{"$f":" FiscalModel!V$603","v":-0.25949929167192404},{"$f":" FiscalModel!W$603","v":-0.2955809335253059},{"$f":" FiscalModel!X$603","v":-0.3367681354535319},{"$f":" FiscalModel!Y$603","v":-0.37559268238442484},{"$f":" FiscalModel!Z$603","v":-0.41222458096862907},{"$f":" FiscalModel!AA$603","v":-0.44681827983990735},{"$f":" FiscalModel!AB$603","v":-0.47823953515153494},{"$f":" FiscalModel!AC$603","v":-0.52422886323760032},{"$f":" FiscalModel!AD$603","v":-0.55481719683908504},{"$f":" FiscalModel!AE$603","v":-0.56765063375882996},{"$f":" FiscalModel!AF$603","v":-0.57660875465989381},{"$f":" FiscalModel!AG$603","v":-0.59973185711160604},{"$f":" FiscalModel!AH$603","v":-0.62126010475604276},{"$f":" FiscalModel!AI$603","v":-0.64207181577086492},{"$f":" FiscalModel!AJ$603","v":-0.66219609198374385},{"$f":" FiscalModel!AK$603","v":-0.68165132018583219},{"$f":" FiscalModel!AL$603","v":-0.70044704337718466},{"$f":" FiscalModel!AM$603","v":-0.71858547196536382},{"$f":" FiscalModel!AN$603","v":-0.7339576490602755},{"$f":" FiscalModel!AO$603","v":-0.74947603329082491},{"$f":" FiscalModel!AP$603","v":-0.76432714441279281},{"$f":" FiscalModel!AQ$603","v":-0.76432714441279281},{"$f":" FiscalModel!AR$603","v":-0.76432714441279281},{"$f":" FiscalModel!AS$603","v":-0.76432714441279281},{"$f":" FiscalModel!AT$603","v":-0.76432714441279281},{"$f":" FiscalModel!AU$603","v":-0.76432714441279281},{"$f":" FiscalModel!AV$603","v":-0.76432714441279281},{"$f":" FiscalModel!AW$603","v":-0.76432714441279281},{"$f":" FiscalModel!AX$603","v":-0.76432714441279281}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":" Translate!E$618","v":"Progressivity analysis across a range of oil prices"},null,null,null,null,{"$f":" Translate!E$621","v":"Return to "},{"$f":"$A$1","v":"Dashboard"}]
[]
[null,{"$f":" Translate!E$703","v":"Government share metrics"}]
[null,{"$f":"R87","v":"AETR: full-cycle, undiscounted"},"% US$ mn 2021",0.68435805496804558,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$821","v":"Data table to perform sensitivity analysis"}]
[null,"AETR: full-cycle, NPV8","% NPV8",0.75354643833109825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$822","v":"Range of oil prices"}]
[null,"Government share of project benefits: full-cycle, undiscounted","% US$ mn 2021",0.51711851146906207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" D151","v":0.68435805496804558},{"$f":" $D$155","v":30},{"$f":" T148 + $D$156","v":35},40,45,50,55,60,65,70,75,80,85,90,95,100,105,110,115,120,125]
[null,"Government share of project benefits: full-cycle, NPV8","% NPV8",0.47252242788692667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $U$63","v":"Royalty + CIT"},0.80961493808483742,0.75910489473548948,0.72670610289439674,0.70690269470976685,0.69373803669767831,0.68435805496804558,0.67723439575509803,0.67168165881126263,0.66720274216419206,0.66351166565653963,0.6604181070205094,0.65778686744232306,0.65552354578370908,0.65355601732927959,0.6518304950954239,0.65031073344951762,0.65084157386900199,0.64950679692981506,0.6483024887535106,0.64720700269305087]
[null,{"$f":" Translate!E$817","v":"Select metric"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $V$63","v":"RRT"},0.62408413860224565,0.67308338780833032,0.68952377436434464,0.69681383987871104,0.70057337223622296,0.70266579375898097,0.70394478052602971,0.7046557940049526,0.70522795683160433,0.70569563907527022,0.70586918956719957,0.70593549005065392,0.70726453335736372,0.70719005139065572,0.7071217881643983,0.70705696647020888,0.70700461913318957,0.70698767966020859,0.70690091677590461,0.70678845384041533]
[null,"AETR: full-cycle, undiscounted",{"$f":" INDEX( C146:C149, MATCH(B151, B146:B149, 0), )","v":"% US$ mn 2021"},{"$f":" INDEX( D146:D149, MATCH(B151, B146:B149, 0), )","v":0.68435805496804558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $W$63","v":"Royalty + CIT, no debt"},0.80679583094534979,0.75354021682169381,0.72529830116644689,0.70791189365382956,0.69613096342259406,0.68754809230881275,0.68100186273843022,0.67585295560950298,0.67166317837383538,0.66821147594088814,0.66530975893911826,0.66285782308696495,0.66075729638705671,0.65892426854541397,0.65730529954423822,0.65586955238653055,0.65459270553352644,0.65346901227297949,0.65245600913939306,0.65153810846616178]
[null,{"$f":" Translate!E$755 & \" \" & Translate!E$817","v":"Check:  Select metric"},{"$f":"IFERROR(MIN( 0, MATCH(B151,$B$146:$B$149,0) ), 1 )","v":0},{"$f":" Translate!E$604","v":"Check"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $X$63","v":"DROP PSC"},0.74580855993108452,0.71324105907871693,0.69701330213003032,0.68768628467885307,0.68179850940174447,0.67759838395801764,0.67454231867796177,0.67214763253915044,0.67021443320938645,0.66864217393070602,0.66734484979797404,0.66624256206292243,0.66529379682461032,0.66670809522752683,0.66582337881666942,0.66503748344629054,0.66434573591212709,0.66372927944849747,0.66317771854274343,0.66270625969517893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $Y$63","v":"R-factor PSC"},0.72220547043950734,0.70167544275238358,0.697714295240491,0.69660248135707192,0.70062571468361445,0.70675745023112457,0.71877355560462497,0.72204080809019466,0.73332882454582771,0.73867946024497888,0.74012248946045656,0.74587973380905503,0.75052620077315491,0.75140753319214737,0.75780072109147467,0.75659665197793902,0.7630923417467087,0.76188702129239549,0.76463198620494088,0.763664545422022]
[null,{"$f":" Translate!E$818","v":"Create range of oil prices"}]
[null,{"$f":" Translate!E$819","v":"Starting oil price"},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},30,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$823","v":"Data table to generate pre-tax IRR"},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},{"$f":" T148","v":30},35,40,45,50,55,60,65,70,75,80,85,90,95,100,105,110,115,120,125]
[null,{"$f":" Translate!E$820","v":"Increment"},{"$f":" Translate!E$60","v":"US$"},5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" R79 & \" \" & Inputs!F$91","v":"IRR: Project real"},{"$f":" T79","v":0.39148985987226625},0.16592789144502151,0.21664125886318741,0.26376992765143181,0.30829595688050526,0.35075828412231314,0.39148985987226625,0.43071504536032679,0.46859586063445002,0.50525613534333602,0.54079498831452688,0.57529473790769181,0.60882573802713402,0.64144944491707667,0.67322043034125367,0.70418774993161493,0.73439590628793439,0.7638855511979894,0.79269401491984159,0.82085571914991395,0.84840250778839033]
[]
[]
[null,{"$f":" Translate!E$639","v":"Chart details"}]
[null,{"$f":" A$143","v":"Progressivity analysis across a range of oil prices"},{"$f":" Translate!E$640","v":"Chart title"}]
[null,{"$f":" B151","v":"AETR: full-cycle, undiscounted"},{"$f":" Translate!E$641","v":"Vertical axis 1"}]
[null,null,{"$f":" Translate!E$642","v":"Vertical axis 2"}]
[null,{"$f":" R156 & \" / \" & Translate!E$682 & \": \" & C155","v":"IRR: Project real / Oil price: US$ 2021 / bbl"},{"$f":" Translate!E$643","v":"Horizontal axis"}]
[null,{"$f":" Translate!E$112 & \": \" & C$7","v":"Project: 800MMbbl_A"},{"$f":" Translate!E$644","v":"Text box"}]
[]
[]
[{"$f":" Translate!E$619","v":"Breakeven oil price and marginal effective tax rate"},null,null,null,null,{"$f":" Translate!E$621","v":"Return to "},{"$f":"$A$1","v":"Dashboard"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$824 & \": \" & Inputs!F$91","v":"Investor hurdle rate: real"},0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$826","v":"Regimes (from above)"}]
[null,{"$f":" Translate!E$639","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$825","v":"Regime count"},{"$f":" SUM(U171:Y171)","v":5},null,{"$f":" ISTEXT(U172) * 1","v":1},{"$f":" ISTEXT(V172) * 1","v":1},{"$f":" ISTEXT(W172) * 1","v":1},{"$f":" ISTEXT(X172) * 1","v":1},{"$f":" ISTEXT(Y172) * 1","v":1}]
[null,{"$f":"A$167","v":"Breakeven oil price and marginal effective tax rate"},{"$f":" Translate!E$640","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$645","v":"Live results"},{"$f":" U63:Y63","v":"Royalty + CIT"},"RRT","Royalty + CIT, no debt","DROP PSC","R-factor PSC"]
[null,{"$f":" R174 & \" \" & S174","v":"Breakeven oil price US$ 2021 / bbl"},{"$f":" Translate!E$641","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$93","v":"Regime name"},null,{"$f":" C6","v":"Royalty + CIT"},"Royalty + CIT","RRT","Royalty + CIT, no debt","DROP PSC","R-factor PSC"]
[null,{"$f":" R180","v":"Marginal Effective Tax Rate (METR)"},{"$f":" Translate!E$642","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$827","v":"Breakeven oil price"},{"$f":" D9","v":"US$ 2021 / bbl"},{"$f":" OilPrice","v":55},37.254350549345375,31.351247615114687,37.040165791249869,35.235885581807864,34.176866582000812]
[null,{"$f":" Translate!E$648","v":"Fiscal regimes"},{"$f":" Translate!E$643","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" F$6 & \" \" & Translate!E$624","v":"Project IRR"},{"$f":" S79","v":"IRR real"},{"$f":" T79","v":0.39148985987226625},0.23826024814503954,0.18007415638044222,0.23623398584386157,0.21893486668215045,0.20857562171434241]
[null,{"$f":" Translate!E$112 & \": \" & C$7","v":"Project: 800MMbbl_A"},{"$f":" Translate!E$644","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$624 & \": \" & F$9","v":"IRR: IOC + Lender"},{"$f":" S80","v":"IRR real"},{"$f":" T80","v":0.21546251757197021},0.10000000034503409,9.9999989486930785E-2,0.10000000070161552,0.10000000960793454,0.10000018545522815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$828","v":"Difference from hurdle rate (used by macro)"},null,{"$f":" (S169 - T176) * 10^3","v":-115.46251757197021},-3.4503408463670837E-7,1.0513069220730031E-5,-7.0161551568581615E-7,-9.6079345313082598E-6,-1.8545522814661375E-4]
[null,{"$f":" Translate!E$831","v":"Named ranges used in macro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R87","v":"AETR: full-cycle, undiscounted"},{"$f":" S87","v":"% US$ mn 2021"},{"$f":" T87","v":0.68435805496804558},0.73287518984003075,0.63774972369550831,0.73507415088115236,0.7069812059676146,0.69691437765915298]
[null,"RegimeSelected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":"AETR: full-cycle, NPV8"},{"$f":" S88","v":"% NPV8"},{"$f":" T88","v":0.75354643833109825},0.97611988216886236,0.9634602190977285,0.97801576080853503,0.974060320353902,0.9730390122811855]
[null,"OilPrice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$829","v":"Marginal Effective Tax Rate (METR)"},"%",{"$f":" (T175 - T176) / T175","v":0.44963448697682629},0.58029087469026863,0.44467328628956032,0.5766908798308541,0.54324310639330686,0.52055669481745681]
[null,"BreakevenRegimeCount"]
[null,"BreakevenResultsTable"]
[null,"Breakeven1"]
[null,"BreakevenMacroDifference"]
[null,"BreakevenResults"]
[]
[]
[]
[{"$f":" Translate!E$620 & \": \" & Inputs!F$89 & \", \" & Inputs!F$91","v":"Net present value table: full-cycle, real"},null,null,null,null,{"$f":" Translate!E$621","v":"Return to "},{"$f":"$A$1","v":"Dashboard"}]
[]
[null,{"$f":" Translate!E$639","v":"Chart details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$645","v":"Live results"},{"$f":" Translate!E$830","v":"Choose alternative discount rates"}]
[null,{"$f":"A$189","v":"Net present value table: full-cycle, real"},{"$f":" Translate!E$640","v":"Chart title"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$109","v":"Discount rate"},{"$f":" \"% \" & Inputs!F$91","v":"% real"},null,{"$f":" C17","v":0.08},0,0.08,0.1,0.125]
[null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},{"$f":" Translate!E$641","v":"Vertical axis 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$185","v":"Cashflow before decommissioning fund"},{"$f":" Analysis!G197","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F197","v":9993.7794756460353},29282.023863224542,9993.7794756460353,7718.1387287339867,5590.1272884930977]
[null,{"$f":" S204","v":"% real"},{"$f":" Translate!E$642","v":"Vertical axis 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$186","v":"Net decommissioning cashflows"},{"$f":" Analysis!G198","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F198","v":-102.22508741458664},-15.100000000000165,-102.22508741458664,-84.369425527608698,-64.241399581716038]
[null,{"$f":" R192","v":"Discount rate"},{"$f":" Translate!E$643","v":"Horizontal axis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$187","v":"Government revenues excluding participation"},{"$f":" Analysis!G199","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F199","v":6243.0321694016075},16056.404234002974,6243.0321694016075,5075.8095083841054,3972.7616762811372]
[null,{"$f":" Translate!E$112 & \": \" & C$7","v":"Project: 800MMbbl_A"},{"$f":" Translate!E$644","v":"Text box"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$188","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" Analysis!G200","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F200","v":1287.7447599378931},3982.9846625612686,1287.7447599378931,979.7664770561496,695.27813410012288]
[null,{"$f":" Translate!E$832 & \": \" & C$6","v":"Regime: Royalty + CIT"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$189","v":"Government revenues including participation"},{"$f":" Analysis!G201","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F201","v":7530.7769293395004},20039.388896564244,7530.7769293395004,6055.575985440255,4668.0398103812604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$190","v":"Net cashflow after fiscal regime: IOC"},{"$f":" Analysis!G202","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F202","v":2826.9198732996342},8704.1330285901367,2826.9198732996342,2146.8396776807972,1511.1352847986298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$191","v":"Lender cashflows after interest withholding tax: IOC parent"},{"$f":" Analysis!G203","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F203","v":-466.14241440768484},523.4019380701593,-466.14241440768484,-568.64635991467514,-653.289206268508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$192","v":"Investors (IOC + Lender)"},{"$f":" Analysis!G204","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F204","v":2360.7774588919497},9227.534966660296,2360.7774588919497,1578.193317766121,857.84607853012085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Analysis!E$193","v":"Project benefits"},{"$f":" Analysis!G205","v":"US$ mn 2021 NPV8"},null,{"$f":" Analysis!F205","v":15937.395740169173},38752.023863224538,15937.395740169173,13109.751100564759,10402.243871728169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"--------------","--------------",null,"--------------","--------------","--------------","--------------","--------------"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!E$708","v":"Average effective tax rate (incl. participation)"},{"$f":" \"% \" & Inputs!F$91","v":"% real"},null,{"$f":" U197 / U193","v":0.75354643833109825},{"$f":" V197 / V193","v":0.68435805496804558},{"$f":" W197 / W193","v":0.75354643833109825},{"$f":" X197 / X193","v":0.78459019697273003},{"$f":" Y197 / Y193","v":0.83505071878955373}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E707","v":"Average effective tax rate (excl. participation)"},{"$f":" \"% \" & Inputs!F$91","v":"% real"},null,{"$f":" U195 / U193","v":0.62469180800069979},{"$f":" V195 / V193","v":0.54833655996600361},{"$f":" W195 / W193","v":0.62469180800069979},{"$f":" X195 / X193","v":0.6576468351737822},{"$f":" Y195 / Y193","v":0.71067463606039893}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Translate!E$119","v":"Government share of project benefits"},{"$f":" \"% \" & Inputs!F$91","v":"% real"},null,{"$f":" U197 / U201","v":0.47252242788692667},{"$f":" V197 / V201","v":0.51711851146906207},{"$f":" W197 / W201","v":0.47252242788692667},{"$f":" X197 / X201","v":0.46191387914141135},{"$f":" Y197 / Y201","v":0.44875316017809713}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$604","v":"Check"},null,{"$f":" IF( ABS(U193 + U194 - SUM(U197:U199)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(V193 + V194 - SUM(V197:V199)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(W193 + W194 - SUM(W197:W199)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(X193 + X194 - SUM(X197:X199)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(Y193 + Y194 - SUM(Y197:Y199)) > 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!E755 & Translate!E$690","v":"Check: Project totals"},null,null,null,{"$f":" IF( SUM(U207:Y207)<CHK_TOL, 0, 1)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[{"$f":" Translate!E$627 & \" (\" & Translate!E$628 & \")\"","v":"Expected monetary value (EMV)"},null,null,null,null,{"$f":" Translate!E$621","v":"Return to "},{"$f":"$A$1","v":"Dashboard"}]
[]
[null,{"$f":" Translate!E$629","v":"Minimum exploration spend"},150,{"$f":" Translate!E$603","v":"US$ mn"}]
[null,{"$f":" Translate!E$630","v":"Chance of success"},0.13,"%",null,null,null,null,{"$f":" Translate!E$630","v":"Chance of success"},null,{"$f":" Translate!E$637","v":"Discovery NPV"}]
[null,{"$f":" Translate!E$631","v":"NPV of success case: Full-cycle"},{"$f":" K9","v":2360.7774588919497},{"$f":" K3","v":"US$ mn NPV 8.0 real"},null,null,null,null,{"$f":" C215","v":0.13},null,{"$f":" K9","v":2360.7774588919497}]
[null,{"$f":" Translate!E$627","v":"Expected monetary value"},{"$f":" C215 * C216 - ( 1 - C215) * C214","v":176.40106965595345}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Translate!E$632","v":"EMV parameters"}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":" Translate!E$633","v":"Expected discovery size and pre-tax NPV"}]
[null,null,null,null,null,{"$f":" Translate!E$627","v":"Expected monetary value"},{"$f":" I216 * K216 + I225 * K225","v":176.40106965595345},null,null,null,null,null,2,{"$f":" Translate!E$634","v":"AETR in success case"}]
[null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":" Translate!E$635","v":"Minimum exploration cost"}]
[null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":" Translate!E$636","v":"Chance of (commercial) Success"}]
[]
[null,null,null,null,null,null,null,null,{"$f":" Translate!E$630","v":"Chance of success"},null,{"$f":" Translate!E$638","v":"dry hole"}]
[null,null,null,null,null,null,null,null,{"$f":"  1 - I216","v":0.87},null,{"$f":" C214 * -1","v":-150}]

{"sheet":"Inputs","index":6,"n_rows":108,"n_cols":50,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"Inputs"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":" Translate!E$600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$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$571","v":"Model timeline"}]
[]
[null,null,null,null,{"$f":"Translate!E550","v":"Model first calendar year"},2021,{"$f":" Translate!E$609","v":"Calendar year"}]
[]
[{"$f":" Translate!E$749","v":"Project selection and sensitivities"}]
[]
[null,{"$f":" Dashboard!B$7","v":"Selected project"}]
[null,null,null,null,{"$f":" Dashboard!B$7","v":"Selected project"},{"$f":" Dashboard!C$7","v":"800MMbbl_A"},{"$f":" Dashboard!D$7","v":"Option"}]
[]
[null,{"$f":" Translate!E$760","v":"Project data location"}]
[null,null,null,null,{"$f":" Translate!E$722","v":"First row of project data"},9,{"$f":" Translate!E$775","v":"row"}]
[]
[null,{"$f":"Translate!$E$776","v":"Project list"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 1\"","v":"Project 1"},{"$f":" '800MMbbl_A'!A1","v":"800MMbbl_A"},{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 2\"","v":"Project 2"},{"$f":" '800MMbbl_B'!A1","v":"800MMbbl_B"},{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 3\"","v":"Project 3"},{"$f":" '200MMbbl'!A1","v":"200MMbbl"},{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 4\"","v":"Project 4"},null,{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 5\"","v":"Project 5"},null,{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 6\"","v":"Project 6"},null,{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 7\"","v":"Project 7"},null,{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 8\"","v":"Project 8"},null,{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 9\"","v":"Project 9"},null,{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,{"$f":"Translate!E$112 & \" 10\"","v":"Project 10"},null,{"$f":" Translate!E$774","v":"Name"}]
[]
[null,{"$f":"Translate!$E$682","v":"Oil price"}]
[null,null,null,null,{"$f":" Dashboard!B$9","v":"Oil price (constant real terms)"},{"$f":" Dashboard!C$9","v":55},{"$f":" Dashboard!D$9","v":"US$ 2021 / bbl"}]
[]
[null,{"$f":"Translate!$E$777","v":"Sensitivity parameters"}]
[null,null,null,null,{"$f":" Dashboard!B$11","v":"Price sensitivity"},{"$f":" Dashboard!C$11","v":1},{"$f":" Dashboard!D$11","v":"factor"}]
[null,null,null,null,{"$f":" Dashboard!B$12","v":"Production sensitivity"},{"$f":" Dashboard!C$12","v":1},{"$f":" Dashboard!D$12","v":"factor"}]
[null,null,null,null,{"$f":" Dashboard!B$13","v":"Exploration cost sensitivity"},{"$f":" Dashboard!C$13","v":1},{"$f":" Dashboard!D$13","v":"factor"}]
[null,null,null,null,{"$f":" Dashboard!B$14","v":"Capex sensitivity (Dev; Replace; Decomm.) "},{"$f":" Dashboard!C$14","v":1},{"$f":" Dashboard!D$14","v":"factor"}]
[null,null,null,null,{"$f":" Dashboard!B$15","v":"Operating cost sensitivity"},{"$f":" Dashboard!C$15","v":1},{"$f":" Dashboard!D$15","v":"factor"}]
[]
[null,{"$f":"Translate!$E$47","v":"Economic limit test"}]
[null,null,null,null,{"$f":"Translate!E551","v":"ELT applies"},"yes",{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E551","v":"Check:  ELT applies"},{"$f":"IFERROR(MIN( 0, MATCH(F40,$F$87:$F$88,0) ), 1 )","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[{"$f":" Translate!E$750","v":"Economic assumptions"}]
[]
[null,null,null,null,{"$f":"Translate!E552","v":"Inflation rate"},0.02,"%"]
[null,null,null,null,{"$f":" Translate!E$553 & \": \" & Inputs!F$91","v":"LIBOR: real"},0,{"$f":" \"% \" & Inputs!F$91","v":"% real"}]
[null,null,null,null,{"$f":" Translate!E$553 & \": \" & Inputs!F$92","v":"LIBOR: nominal"},{"$f":" ( 1  + F45 ) * ( 1 + F46 ) - 1","v":2.0000000000000018E-2},"%"]
[]
[{"$f":" Translate!E$751","v":"Evaluation parameters"}]
[]
[null,null,null,null,{"$f":" E$7","v":"Model first calendar year"},{"$f":" F$7","v":2021},{"$f":" G$7","v":"Calendar year"}]
[null,null,null,null,{"$f":"Translate!E668","v":"Label for real terms cashflows"},{"$f":"Translate!E$603 & \" \" & F51","v":"US$ mn 2021"},{"$f":"Translate!E$528","v":"Label"}]
[]
[null,null,null,null,{"$f":" Translate!E$43","v":"Barrel"},{"$f":" Translate!E$80","v":"bbl"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$748 & \": \" & F$92","v":"Label for unit cost: nominal"},{"$f":" Translate!E$60 & \" / \" &F$54","v":"US$ / bbl"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$748 & \": \" & F$91","v":"Label for unit cost: real"},{"$f":" Translate!E$60 & \" \" & F$51 & \" / \" &F$54","v":"US$ 2021 / bbl"},{"$f":"Translate!E$528","v":"Label"}]
[]
[null,null,null,null,{"$f":" Dashboard!B$17","v":"Discount rate"},{"$f":" Dashboard!C$17","v":0.08},{"$f":" Dashboard!D$17","v":"% real"}]
[]
[null,null,null,null,{"$f":" E$82","v":"one hundred"},{"$f":" F$82","v":100},{"$f":" G$82","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E554","v":"Net present value label"},{"$f":" Translate!E$653","v":"NPV"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":"Translate!E555","v":"NPV label using discount rate"},{"$f":" Translate!E$603 & \" \" & $F61 & \" \" & TEXT(F58 * F60, \"#.0\") & \" \" & Inputs!F$91","v":"US$ mn NPV 8.0 real"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":"Translate!E556","v":"Short NPV label"},{"$f":" F61 & F58 * F60","v":"NPV8"},{"$f":"Translate!E$528","v":"Label"}]
[]
[{"$f":"Translate!$E$678","v":"GHG emissions"}]
[]
[null,null,null,null,{"$f":"Translate!E557","v":"Scope 1: Upstream carbon intensity"},10.3,{"$f":" Translate!E$782","v":"g CO2 eq/MJ"}]
[null,null,null,null,{"$f":"Translate!E558","v":"Scope 3: Emissions per barrel of oil consumed"},0.43,{"$f":" Translate!E$783","v":"t CO2/barrel"}]
[null,null,null,null,{"$f":"Translate!E559","v":"BoE energy content"},6120,{"$f":" Translate!E$784","v":"MJ/BoE"}]
[]
[{"$f":" Translate!E$752","v":"Model name and version"}]
[]
[null,null,null,null,"Simplified Petroleum FARI model",{"$f":" Translate!E$774","v":"Name"}]
[null,null,null,null,"April 2022",{"$f":" Translate!E$781","v":"Date"}]
[null,null,null,null,{"$f":"E73 & \": \" & E74","v":"Simplified Petroleum FARI model: April 2022"},{"$f":"Translate!E$528","v":"Label"}]
[]
[{"$f":" Translate!E$753","v":"Technical parameters"}]
[]
[null,null,null,null,{"$f":"Translate!E560","v":"Production days per year"},365,{"$f":" Translate!E$778","v":"Days"}]
[null,null,null,null,{"$f":"Translate!E561","v":"one million"},1000000,{"$f":" Translate!E$598","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E562","v":"one thousand"},{"$f":" 10^3","v":1000},{"$f":" Translate!E$598","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E563","v":"one hundred"},100,{"$f":" Translate!E$598","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E564","v":"Model check tolerance level"},9.9999999999999995E-7,{"$f":" Translate!E$779","v":"Tolerance"}]
[]
[{"$f":" Translate!E$754","v":"Global labels"}]
[]
[null,null,null,null,{"$f":" Translate!E$528 & \": \" & F87","v":"Label: yes"},{"$f":" Translate!E$746","v":"yes"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$528 & \": \" & F88","v":"Label: no"},{"$f":" Translate!E$747","v":"no"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$528 & \": \" & F89","v":"Label: full-cycle"},{"$f":" Translate!E$812","v":"full-cycle"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$528 & \": \" & F90","v":"Label: FID forward"},{"$f":" Translate!E$111","v":"FID forward"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$528 & \": \" & F91","v":"Label: real"},{"$f":" Translate!E$625","v":"real"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$528 & \": \" & F92","v":"Label: nominal"},{"$f":" Translate!E$739","v":"nominal"},{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$528 & \": \" & F93","v":"Label: undiscounted"},{"$f":" Translate!E$59","v":"undiscounted"},{"$f":"Translate!E$528","v":"Label"}]
[]
[null,null,null,null,{"$f":" Dashboard!B$5","v":"Language"},{"$f":" Dashboard!C$5","v":"English"},{"$f":" Dashboard!D$5","v":"Option"}]
[null,null,null,null,{"$f":"Translate!E565","v":"English"},"English",{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":"Translate!E566","v":"French"},"French",{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":"Translate!E567","v":"Spanish"},"Spanish",{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":"F99","v":"Other1"},"Other1",{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":"F100","v":"Other2"},"Other2",{"$f":"Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":"Translate!E568","v":"Language selected"},{"$f":"MATCH(F95, F96:F100)","v":1},{"$f":" Translate!E$780","v":"Option selected"}]
[]
[{"$f":"A$1 & \": \" & Translate!E$626","v":"Inputs: Sheet checks"}]
[]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,{"$f":" FiscalModel!F59","v":0},null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$606","v":"Check:  Translation of options"},{"$f":"F41","v":0},{"$f":" Translate!E$604","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: Inputs"},{"$f":" SUM(F105:F107)","v":0},{"$f":" Translate!E$604","v":"Check"}]

{"sheet":"FiscalModel","index":7,"n_rows":1186,"n_cols":50,"rows_kept":1186,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"FiscalModel"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":" Translate!E$600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$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$96","v":"Fiscal regime parameters"}]
[]
[null,{"$f":" Translate!E$606","v":"Translation of options"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$606","v":"Check:  Translation of options"},{"$f":" MIN( 1, SUM(I16:I94))","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!E$95","v":"Fiscal regime selection"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$602","v":"alternative sets of fiscal paramemters"}]
[null,null,null,null,{"$f":" Translate!E$92","v":"Regime number"},null,{"$f":" Translate!E$94","v":"number"},null,null,null,{"$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$93","v":"Regime name"},null,{"$f":" Translate!E$93","v":"Regime name"},null,null,null,"Royalty + CIT","RRT","Royalty + CIT, no debt","DROP PSC","R-factor PSC"]
[null,null,null,null,{"$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$97","v":"Selected regime number"},{"$f":" MATCH( $F12, K11:AX11, 0)","v":1},{"$f":" Translate!E$92","v":"Regime number"}]
[{"$f":" Translate!E$596","v":"TOP OF FISCAL REGIME PARAMETERS"}]
[null,{"$f":"Translate!E123","v":"Bonus"}]
[null,null,null,null,{"$f":"Translate!E124","v":"Signature bonus (first period of activity)"},{"$f":" INDEX(K16:AX16,$F$13)","v":10},{"$f":" Translate!E$603","v":"US$ mn"},{"$f":"Translate!E192","v":"incurred in period of first project activity"},null,null,10,10,10,10,10]
[null,null,null,null,{"$f":"Translate!E125","v":"Production bonus (start of production)"},{"$f":" INDEX(K17:AX17,$F$13)","v":50},{"$f":" Translate!E$603","v":"US$ mn"},{"$f":"Translate!E193","v":"start of production"},null,null,50,50,50,50,50]
[null,null,null,null,{"$f":"Translate!E126","v":"Bonuses cost recoverable and CIT and RRT deductible"},{"$f":" INDEX(K18:AX18,$F$13)","v":"no"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E194","v":"expensed for cost if recoverable, depreciated for CIT if deductible, expensed for RRT if deductible"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K18:AX18<>\"\",MATCH(K18:AX18,$F$770:$F$771,0),0) ),1))","v":0},null,"no","no","no","no","no"]
[null,{"$f":"Translate!E127","v":"Royalty"}]
[null,null,null,null,{"$f":"Translate!E128","v":"Royalty rate"},{"$f":" INDEX(K20:AX20,$F$13)","v":0.2},"%",null,null,null,0.2,0.05,0.15,0.08,0.08]
[null,null,null,null,{"$f":"Translate!E129","v":"Additional royalty rate above price threshold"},{"$f":" INDEX(K21:AX21,$F$13)","v":0},"%",{"$f":"Translate!E195","v":"Applies in addition to any flat royalty"}]
[null,null,null,null,{"$f":"Translate!E130","v":"Threshold for price royalty (0 = no price royalty)"},{"$f":" INDEX(K22:AX22,$F$13)","v":0},{"$f":" Inputs!F$55","v":"US$ / bbl"}]
[null,null,null,null,{"$f":"Translate!E131","v":"Price threshold inflation indexed"},{"$f":" INDEX(K23:AX23,$F$13)","v":0},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E196","v":"yes or no"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K23:AX23<>\"\",MATCH(K23:AX23,$F$194:$F$195,0),0) ),1))","v":0},null,null,null,null,null,"yes"]
[null,null,null,null,{"$f":"Translate!E132","v":"Royalty base (net/gross)"},{"$f":" INDEX(K24:AX24,$F$13)","v":"net"},{"$f":" Translate!E$607","v":"Switch"},{"$f":"Translate!E197","v":"net = revenues less downstream/post-fiscal costs"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K24:AX24<>\"\",MATCH(K24:AX24,$F$181:$F$182,0),0) ),1))","v":0},null,"net","net","net","net","net"]
[null,null,null,null,{"$f":"Translate!E135","v":"Royalty, CIT and RRT deductible"},{"$f":" INDEX(K25:AX25,$F$13)","v":"yes"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E198","v":"only relevant for tax/royalty regimes"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K25:AX25<>\"\",MATCH(K25:AX25,$F$855:$F$856,0),0) ),1))","v":0},null,"yes","yes","yes","yes","yes"]
[null,{"$f":"Translate!E136","v":"Carbon tax"}]
[null,null,null,null,{"$f":"Translate!E137","v":"Tax per ton of CO2 eq emitted in start year"},{"$f":" INDEX(K27:AX27,$F$13)","v":20},{"$f":" Translate!E$610","v":"US$ / t CO2 eq"},null,null,null,20,20,20,20,20]
[null,null,null,null,{"$f":"Translate!E138","v":"Start year of carbon tax (0=from beginning)"},{"$f":" INDEX(K28:AX28,$F$13)","v":0},{"$f":" Translate!E$609","v":"Calendar year"},null,null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E139","v":"Carbon tax in real or nominal terms"},{"$f":" INDEX(K29:AX29,$F$13)","v":"nominal"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E199","v":"Real, Nominal; assumed nominal if empty"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K29:AX29<>\"\",MATCH(K29:AX29,$F$244:$F$245,0),0) ),1))","v":0},null,"nominal","nominal","nominal","nominal","nominal"]
[null,null,null,null,{"$f":"Translate!E140","v":"Method to change carbon tax over time"},{"$f":" INDEX(K30:AX30,$F$13)","v":"Percentage"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E200","v":"Percentage, TargetYear; assumed percentage if empty"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K30:AX30<>\"\",MATCH(K30:AX30,$F$283:$F$284,0),0) ),1))","v":0},null,"Percentage","Percentage","Percentage","Percentage","Percentage"]
[null,null,null,null,{"$f":"Translate!E141","v":"Percentage - Annual increase above inflation"},{"$f":" INDEX(K31:AX31,$F$13)","v":0},"%",{"$f":"Translate!E201","v":"0 if a constant tax level; percentage relative to carbon price in the first year"}]
[null,null,null,null,{"$f":"Translate!E142","v":"TargetYear - Tax per CO2 eq emitted in future year"},{"$f":" INDEX(K32:AX32,$F$13)","v":0},{"$f":" Translate!E$610","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":"Translate!E143","v":"TargetYear - Year in which Tax reaches target level"},{"$f":" INDEX(K33:AX33,$F$13)","v":0},{"$f":" Translate!E$609","v":"Calendar year"}]
[null,null,null,null,{"$f":"Translate!E144","v":"Carbon tax imposed on scope 3 emissions levied on investor"},{"$f":" INDEX(K34:AX34,$F$13)","v":"no"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E202","v":"no entry means not directly levied on investor"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K34:AX34<>\"\",MATCH(K34:AX34,$F$229:$F$230,0),0) ),1))","v":0},null,"no","no","no","no","no"]
[null,null,null,null,{"$f":"Translate!E145","v":"Carbon tax cost recoverable and CIT and RRT deductible"},{"$f":" INDEX(K35:AX35,$F$13)","v":"yes"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E203","v":"no entry means not cost recoverable or CIT and RRT deductible"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K35:AX35<>\"\",MATCH(K35:AX35,$F$862:$F$863,0),0) ),1))","v":0},null,"yes","yes","yes","yes","yes"]
[null,{"$f":" Translate!E$146","v":"Decommissioning"}]
[null,null,null,null,{"$f":"Translate!E147","v":"Decommissioning fund"},{"$f":"INDEX(K37:AX37,$F$13)","v":"yes"},{"$f":" Translate!E$607","v":"Switch"},{"$f":"Translate!E204","v":"no entry means no decommissioning fund"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K37:AX37<>\"\",MATCH(K37:AX37,$F$118:$F$119,0),0) ),1))","v":0},null,"yes","yes","yes","yes","yes"]
[null,null,null,null,{"$f":"Translate!E148","v":"Commencement of decommissioning provision"},{"$f":"INDEX(K38:AX38,$F$13)","v":0.5},{"$f":"Translate!E401","v":"% depletion"},{"$f":"Translate!E205","v":"0 = from start of production"},null,null,0.5,0.5,0.5,0.5,0.5]
[null,{"$f":"Translate!E149","v":"Regime type"}]
[null,null,null,null,{"$f":"Translate!E149","v":"Regime type"},{"$f":"INDEX(K40:AX40,$F$13)","v":"T&R"},{"$f":" Translate!E$607","v":"Switch"},{"$f":"Translate!E206","v":"Overall regime configuration"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K40:AX40<>\"\",MATCH(K40:AX40,$F$422:$F$423,0),0) ),1))","v":0},null,"T&R","T&R","T&R","PSC","PSC"]
[null,{"$f":"Translate!E150","v":"Production sharing: Cost recovery"}]
[null,null,null,null,{"$f":"Translate!E151","v":"Cost recovery limit"},{"$f":"INDEX(K42:AX42,$F$13)","v":0},"%",{"$f":"Translate!E207","v":"% of revenues after royalty"},null,null,null,null,null,0.8,0.8]
[null,null,null,null,{"$f":"Translate!E152","v":"Interest cost recoverable"},{"$f":"INDEX(K43:AX43,$F$13)","v":"no"},{"$f":" Translate!E$607","v":"Switch"},{"$f":"Translate!E208","v":"no entry means not recoverable"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K43:AX43<>\"\",MATCH(K43:AX43,$F$462:$F$463,0),0) ),1))","v":0},null,"no","no","no","no","no"]
[null,null,null,null,{"$f":" Translate!E$295","v":"Uplift on unrecovered costs"},{"$f":"INDEX(K44:AX44,$F$13)","v":0},"%",{"$f":"Translate!E209","v":"% added to unrecovered cost balance"}]
[null,null,null,null,{"$f":"Translate!E153","v":"Uplift limit (production years)"},{"$f":"INDEX(K45:AX45,$F$13)","v":0},{"$f":" Translate!E$608","v":"Year"},{"$f":"Translate!E210","v":"time limit on uplift"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K45:AX45<>\"\",MATCH(K45:AX45,$F$509:$F$510,0),0) ),1))","v":0}]
[null,{"$f":"Translate!E154","v":"Production sharing: Profit oil"}]
[null,null,null,null,{"$f":"Translate!E155","v":"Selected profit oil sharing method"},{"$f":"INDEX(K47:AX47,$F$13)","v":0},{"$f":" Translate!E$607","v":"Switch"},{"$f":"Translate!E211","v":"must enter value if PSC"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K47:AX47<>\"\",MATCH(K47:AX47,$F$642:$F$645,0),0) ),1))","v":0},null,null,null,null,"DROP","R-Factor"]
[null,null,{"$f":"Translate!$E$156","v":"DROP tiers"},null,null,null,null,{"$f":"Translate!E212","v":"Daily rate of production"}]
[null,null,null,null,{"$f":"Translate!E$157 & \" 1\"","v":"DROP tier 1"},{"$f":"INDEX(K49:AX49,$F$13)","v":0},{"$f":" Translate!E$611","v":"KBOPD"},null,null,null,null,null,null,20]
[null,null,null,null,{"$f":"Translate!E$157 & \" 2\"","v":"DROP tier 2"},{"$f":"INDEX(K50:AX50,$F$13)","v":0},{"$f":" Translate!E$611","v":"KBOPD"},null,null,null,null,null,null,{"$f":"N49+50","v":70}]
[null,null,null,null,{"$f":"Translate!E$157 & \" 3\"","v":"DROP tier 3"},{"$f":"INDEX(K51:AX51,$F$13)","v":0},{"$f":" Translate!E$611","v":"KBOPD"},null,null,null,null,null,null,{"$f":"N50+50","v":120}]
[null,null,null,null,{"$f":"Translate!E$157 & \" 4\"","v":"DROP tier 4"},{"$f":"INDEX(K52:AX52,$F$13)","v":0},{"$f":" Translate!E$611","v":"KBOPD"},null,null,null,null,null,null,{"$f":"N51+50","v":170}]
[null,null,{"$f":" Translate!E$158","v":"R-Factor tiers"},null,null,null,null,{"$f":"Translate!E213","v":"Ratio of cumulative revenues to cumulative costs"}]
[null,null,null,null,{"$f":"Translate!E$159 & \" 1\"","v":"R-Factor tier 1"},{"$f":"INDEX(K54:AX54,$F$13)","v":0},{"$f":"Translate!$E$402","v":"R-Factor ratio"},null,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":"Translate!E$159 & \" 2\"","v":"R-Factor tier 2"},{"$f":"INDEX(K55:AX55,$F$13)","v":0},{"$f":"Translate!$E$402","v":"R-Factor ratio"},null,null,null,null,null,null,null,2]
[null,null,null,null,{"$f":"Translate!E$159 & \" 3\"","v":"R-Factor tier 3"},{"$f":"INDEX(K56:AX56,$F$13)","v":0},{"$f":"Translate!$E$402","v":"R-Factor ratio"},null,null,null,null,null,null,null,3]
[null,null,null,null,{"$f":"Translate!E$159 & \" 4\"","v":"R-Factor tier 4"},{"$f":"INDEX(K57:AX57,$F$13)","v":0},{"$f":"Translate!$E$402","v":"R-Factor ratio"},null,null,null,null,null,null,null,4]
[null,null,{"$f":"Translate!$E$617","v":"Government share of profit oil"}]
[null,null,null,null,{"$f":"Translate!E$160 & \" 1\"","v":"Government profit oil share tier 1"},{"$f":"INDEX(K59:AX59,$F$13)","v":0},"%",null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,{"$f":"Translate!E$160 & \" 2\"","v":"Government profit oil share tier 2"},{"$f":"INDEX(K60:AX60,$F$13)","v":0},"%",null,null,null,null,null,null,{"$f":" N59 + 10%","v":0.30000000000000004},{"$f":" O59 + 10%","v":0.30000000000000004}]
[null,null,null,null,{"$f":"Translate!E$160 & \" 3\"","v":"Government profit oil share tier 3"},{"$f":"INDEX(K61:AX61,$F$13)","v":0},"%",null,null,null,null,null,null,{"$f":" N60 + 10%","v":0.4},0.4]
[null,null,null,null,{"$f":"Translate!E$160 & \" 4\"","v":"Government profit oil share tier 4"},{"$f":"INDEX(K62:AX62,$F$13)","v":0},"%",null,null,null,null,null,null,0.5,0.5]
[null,null,null,null,{"$f":"Translate!E$160 & \" 5\"","v":"Government profit oil share tier 5"},{"$f":"INDEX(K63:AX63,$F$13)","v":0},"%",null,null,null,null,null,null,0.6,0.6]
[null,{"$f":"Translate!E161 & \" (\" & Translate!E732 & \")\"","v":"Corporate income tax (CIT)"}]
[null,null,null,null,{"$f":"Translate!E162","v":"CIT rate"},{"$f":"INDEX(K65:AX65,$F$13)","v":0.35},"%",null,null,null,0.35,0.3,0.4,0.3,0.3]
[null,null,null,null,{"$f":"Translate!E163","v":"Exploration costs depreciated or deducted immediately"},{"$f":"INDEX(K66:AX66,$F$13)","v":"expensed"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E$214","v":"must enter value"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K66:AX66<>\"\",MATCH(K66:AX66,$F$761:$F$762,0),0) ),1))","v":0},null,"expensed","expensed","expensed","expensed","expensed"]
[null,null,null,null,{"$f":"Translate!E164","v":"Depreciation starts from"},{"$f":"INDEX(K67:AX67,$F$13)","v":"Production"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E$214","v":"must enter value"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K67:AX67<>\"\",MATCH(K67:AX67,$F$795:$F$796,0),0) ),1))","v":0},null,"Production","Production","Production","Production","Production"]
[null,null,null,null,{"$f":"Translate!E165","v":"Development costs and replacement capital depreciation"},{"$f":"INDEX(K68:AX68,$F$13)","v":5},{"$f":" Translate!E$608","v":"Year"},null,null,null,5,5,5,5,5]
[null,{"$f":"Translate!E166 & \" (\" & Translate!E$731 & \")\"","v":"Resource rent tax (RRT)"},null,null,null,null,null,{"$f":"Translate!E215","v":"Cashflow RRT"}]
[null,null,null,null,{"$f":"Translate!E167","v":"Uplift on negative cashflows"},{"$f":"INDEX(K70:AX70,$F$13)","v":0},"%",null,null,null,null,0.1]
[null,null,null,null,{"$f":"Translate!E168","v":"CIT deductible for RRT"},{"$f":"INDEX(K71:AX71,$F$13)","v":0},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E216","v":"no entry means before CIT; CIT non-deductible means RRT deducted for CIT"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K71:AX71<>\"\",MATCH(K71:AX71,$F$936:$F$937,0),0) ),1))","v":0},null,null,"yes"]
[null,null,null,null,{"$f":"Translate!E169","v":"RRT tax rate"},{"$f":"INDEX(K72:AX72,$F$13)","v":0},"%",null,null,null,null,0.45]
[null,{"$f":"Translate!E170","v":"Withholding tax on dividends and interest"}]
[null,null,null,null,{"$f":" Translate!E$375","v":"Dividend withholding tax"},{"$f":"INDEX(K74:AX74,$F$13)","v":0.1},"%",{"$f":"Translate!E217","v":"paid when cumulative equity cashflow positive"},null,null,0.1,0.1,0.1,0.1,0.1]
[null,null,null,null,{"$f":"Translate!E171","v":"Interest withholding tax"},{"$f":"INDEX(K75:AX75,$F$13)","v":0.1},"%",null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":"Translate!E172","v":"SOC participation in JV"}]
[null,null,null,null,{"$f":"Translate!E173","v":"State participation"},{"$f":"INDEX(K77:AX77,$F$13)","v":0.2},"%",{"$f":"Translate!E218","v":"% share in JV"},null,null,0.2,0.1,0.2,0.1,0.1]
[null,null,null,null,{"$f":"Translate!E175","v":"SOC in PSC shares profit oil only"},{"$f":"INDEX(K78:AX78,$F$13)","v":0},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E219","v":"State takes no share of costs; PSC only"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K78:AX78<>\"\",MATCH(K78:AX78,$F$718:$F$719,0),0) ),1))","v":0}]
[null,null,null,null,{"$f":"Translate!E176","v":"SOC meets exploration costs"},"no",{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E220","v":"no entry means state does not pay for exploration"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K79:AX79<>\"\",MATCH(K79:AX79,$F$718:$F$719,0),0) ),1))","v":0},null,"no","no","no","no","no"]
[null,null,null,null,{"$f":"Translate!E177","v":"SOC meets development costs"},"yes",{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E221","v":"no entry means state does not pay for development"},{"$f":"MAX(0,IFERROR(MIN( 0, IF(K80:AX80<>\"\",MATCH(K80:AX80,$F$718:$F$719,0),0) ),1))","v":0},null,"yes","yes","yes","yes","yes"]
[null,null,null,null,{"$f":"Translate!E178","v":"Carried interest: Proportion of SOC negative cashflows financed by IOC"},1,"%",null,null,null,1,1,1,1,1]
[null,null,null,null,{"$f":"Translate!E179","v":"Carried interest: financing by IOC till prod. year"},2,{"$f":" Translate!E$608","v":"Year"},null,null,null,2,2,2,2,2]
[null,null,null,null,{"$f":"Translate!E180","v":"Carried interest: Interest rate margin above LIBOR"},0.03,"%",null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,null,null,null,{"$f":"Translate!E181","v":"Carried interest: Proportion SOC cashflows used to repay"},1,"%",null,null,null,1,1,1,1,1]
[null,{"$f":"Translate!E182","v":"Financing assumptions (assumes joint or equivalent financing by SOC and IOC)"}]
[null,null,null,null,{"$f":"Translate!E183","v":"Proportion development costs borrowed"},{"$f":"INDEX(K86:AX86,$F$13)","v":0.7},"%",null,null,null,0.7,0.7,0,0.7,0.7]
[null,null,null,null,{"$f":"Translate!E184","v":"Repayment period (yrs after financing period)"},{"$f":"INDEX(K87:AX87,$F$13)","v":10},{"$f":" Translate!E$608","v":"Year"},null,null,null,10,10,10,10,10]
[null,null,null,null,{"$f":"Translate!E185","v":"Loan real interest rate"},{"$f":"INDEX(K88:AX88,$F$13)","v":0.03},"%",null,null,null,0.03,0.03,0.03,0.03,0.03]
[null,{"$f":" Translate!E$186 & \" (\" & Translate!E$729 & \")\"","v":"Value added tax (VAT)"}]
[null,null,null,null,{"$f":"Translate!E187","v":"VAT rate"},{"$f":"INDEX(K90:AX90,$F$13)","v":0},"%"]
[null,null,null,null,{"$f":"Translate!E188","v":"% Exploration & capex subject to VAT"},{"$f":"INDEX(K91:AX91,$F$13)","v":0},"%"]
[null,null,null,null,{"$f":"Translate!E189","v":"% opex subject to VAT"},{"$f":"INDEX(K92:AX92,$F$13)","v":0},"%"]
[null,null,null,null,{"$f":"Translate!E190","v":"VAT refund delay"},{"$f":"INDEX(K93:AX93,$F$13)","v":0},{"$f":"Translate!E404","v":"Months"}]
[null,null,null,null,{"$f":"Translate!E191","v":"VAT applicable from"},{"$f":"INDEX(K94:AX94,$F$13)","v":0},{"$f":" Translate!E$103","v":"Option"},null,{"$f":"MAX(0,IFERROR(MIN( 0, IF(K94:AX94<>\"\",MATCH(K94:AX94,$F$952:$F$954,0),0) ),1))","v":0}]
[{"$f":" Translate!E$605","v":"Bottom of fiscal regime parameters"}]
[]
[{"$f":"Translate!$E$147","v":"Decommissioning fund"}]
[]
[null,{"$f":"Translate!$E$410","v":"Determine start of contributions"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$132","v":"Oil production Volume after ELT"},{"$f":" ProjectCashflows!F$132","v":0},{"$f":" ProjectCashflows!G$132","v":"Mn Bbl"},{"$f":" ProjectCashflows!H$132","v":0},{"$f":" ProjectCashflows!I$132","v":801.87316114953705},{"$f":" ProjectCashflows!J$132","v":0},{"$f":" ProjectCashflows!K$132","v":0},{"$f":" ProjectCashflows!L$132","v":0},{"$f":" ProjectCashflows!M$132","v":0},{"$f":" ProjectCashflows!N$132","v":0},{"$f":" ProjectCashflows!O$132","v":3.4846974211692809},{"$f":" ProjectCashflows!P$132","v":27.375},{"$f":" ProjectCashflows!Q$132","v":54.75},{"$f":" ProjectCashflows!R$132","v":54.75},{"$f":" ProjectCashflows!S$132","v":54.75},{"$f":" ProjectCashflows!T$132","v":54.75},{"$f":" ProjectCashflows!U$132","v":54.75},{"$f":" ProjectCashflows!V$132","v":54.75},{"$f":" ProjectCashflows!W$132","v":54.75},{"$f":" ProjectCashflows!X$132","v":54.75},{"$f":" ProjectCashflows!Y$132","v":54.75},{"$f":" ProjectCashflows!Z$132","v":54.75},{"$f":" ProjectCashflows!AA$132","v":44.347500000000011},{"$f":" ProjectCashflows!AB$132","v":35.921475000000008},{"$f":" ProjectCashflows!AC$132","v":29.096394750000009},{"$f":" ProjectCashflows!AD$132","v":23.568079747500011},{"$f":" ProjectCashflows!AE$132","v":19.09014459547501},{"$f":" ProjectCashflows!AF$132","v":15.463017122334758},{"$f":" ProjectCashflows!AG$132","v":12.525043869091157},{"$f":" ProjectCashflows!AH$132","v":10.145285533963838},{"$f":" ProjectCashflows!AI$132","v":8.2176812825107088},{"$f":" ProjectCashflows!AJ$132","v":6.6563218388336738},{"$f":" ProjectCashflows!AK$132","v":5.3916206894552765},{"$f":" ProjectCashflows!AL$132","v":4.3672127584587734},{"$f":" ProjectCashflows!AM$132","v":3.5374423343516064},{"$f":" ProjectCashflows!AN$132","v":2.8653282908248014},{"$f":" ProjectCashflows!AO$132","v":2.3209159155680896},{"$f":" ProjectCashflows!AP$132","v":0},{"$f":" ProjectCashflows!AQ$132","v":0},{"$f":" ProjectCashflows!AR$132","v":0},{"$f":" ProjectCashflows!AS$132","v":0},{"$f":" ProjectCashflows!AT$132","v":0},{"$f":" ProjectCashflows!AU$132","v":0},{"$f":" ProjectCashflows!AV$132","v":0},{"$f":" ProjectCashflows!AW$132","v":0},{"$f":" ProjectCashflows!AX$132","v":0}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E100","v":"Total: Oil production Volume after ELT"},{"$f":" SUM(K100:AX100)","v":801.87316114953705},{"$f":" G100","v":"Mn Bbl"}]
[null,null,null,null,{"$f":"Translate!E222","v":"Proportion reserves produced"},null,"%",null,null,null,{"$f":" SUM($J100:K100) / $F101","v":0},{"$f":" SUM($J100:L100) / $F101","v":0},{"$f":" SUM($J100:M100) / $F101","v":0},{"$f":" SUM($J100:N100) / $F101","v":0},{"$f":" SUM($J100:O100) / $F101","v":4.3456965390558048E-3},{"$f":" SUM($J100:P100) / $F101","v":3.8484512160164963E-2},{"$f":" SUM($J100:Q100) / $F101","v":0.10676214340238328},{"$f":" SUM($J100:R100) / $F101","v":0.1750397746446016},{"$f":" SUM($J100:S100) / $F101","v":0.24331740588681994},{"$f":" SUM($J100:T100) / $F101","v":0.31159503712903824},{"$f":" SUM($J100:U100) / $F101","v":0.37987266837125655},{"$f":" SUM($J100:V100) / $F101","v":0.44815029961347486},{"$f":" SUM($J100:W100) / $F101","v":0.51642793085569316},{"$f":" SUM($J100:X100) / $F101","v":0.58470556209791147},{"$f":" SUM($J100:Y100) / $F101","v":0.65298319334012989},{"$f":" SUM($J100:Z100) / $F101","v":0.72126082458234819},{"$f":" SUM($J100:AA100) / $F101","v":0.77656570588854501},{"$f":" SUM($J100:AB100) / $F101","v":0.82136265974656442},{"$f":" SUM($J100:AC100) / $F101","v":0.8576481923715602},{"$f":" SUM($J100:AD100) / $F101","v":0.8870394737978069},{"$f":" SUM($J100:AE100) / $F101","v":0.91084641175306646},{"$f":" SUM($J100:AF100) / $F101","v":0.93013003149682694},{"$f":" SUM($J100:AG100) / $F101","v":0.94574976348927287},{"$f":" SUM($J100:AH100) / $F101","v":0.95840174640315401},{"$f":" SUM($J100:AI100) / $F101","v":0.96864985256339786},{"$f":" SUM($J100:AJ100) / $F101","v":0.97695081855319532},{"$f":" SUM($J100:AK100) / $F101","v":0.98367460100493131},{"$f":" SUM($J100:AL100) / $F101","v":0.98912086479083738},{"$f":" SUM($J100:AM100) / $F101","v":0.99353233845742128},{"$f":" SUM($J100:AN100) / $F101","v":0.99710563212735426},{"$f":" SUM($J100:AO100) / $F101","v":1},{"$f":" SUM($J100:AP100) / $F101","v":1},{"$f":" SUM($J100:AQ100) / $F101","v":1},{"$f":" SUM($J100:AR100) / $F101","v":1},{"$f":" SUM($J100:AS100) / $F101","v":1},{"$f":" SUM($J100:AT100) / $F101","v":1},{"$f":" SUM($J100:AU100) / $F101","v":1},{"$f":" SUM($J100:AV100) / $F101","v":1},{"$f":" SUM($J100:AW100) / $F101","v":1},{"$f":" SUM($J100:AX100) / $F101","v":1}]
[]
[null,null,null,null,{"$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$242","v":1359.7539711319146},{"$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$242","v":0},{"$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$242","v":426.72161916027648},{"$f":" ProjectCashflows!AM$242","v":0},{"$f":" ProjectCashflows!AN$242","v":0},{"$f":" ProjectCashflows!AO$242","v":0},{"$f":" ProjectCashflows!AP$242","v":461.89720394635549},{"$f":" ProjectCashflows!AQ$242","v":471.1351480252826},{"$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":" Translate!E$601 & \": \"  & E104","v":"Total: Decommissioning costs, after ELT"},{"$f":" SUM(K104:AX104)","v":1359.7539711319146},{"$f":" G104","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$38","v":"Commencement of decommissioning provision"},{"$f":" FiscalModel!F$38","v":0.5},{"$f":" FiscalModel!G$38","v":"% depletion"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$180","v":"Production years, after ELT"},{"$f":" ProjectCashflows!F$180","v":0},{"$f":" ProjectCashflows!G$180","v":"Year"},{"$f":" ProjectCashflows!H$180","v":0},{"$f":" ProjectCashflows!I$180","v":0},{"$f":" ProjectCashflows!J$180","v":0},{"$f":" ProjectCashflows!K$180","v":0},{"$f":" ProjectCashflows!L$180","v":0},{"$f":" ProjectCashflows!M$180","v":0},{"$f":" ProjectCashflows!N$180","v":0},{"$f":" ProjectCashflows!O$180","v":1},{"$f":" ProjectCashflows!P$180","v":1},{"$f":" ProjectCashflows!Q$180","v":1},{"$f":" ProjectCashflows!R$180","v":1},{"$f":" ProjectCashflows!S$180","v":1},{"$f":" ProjectCashflows!T$180","v":1},{"$f":" ProjectCashflows!U$180","v":1},{"$f":" ProjectCashflows!V$180","v":1},{"$f":" ProjectCashflows!W$180","v":1},{"$f":" ProjectCashflows!X$180","v":1},{"$f":" ProjectCashflows!Y$180","v":1},{"$f":" ProjectCashflows!Z$180","v":1},{"$f":" ProjectCashflows!AA$180","v":1},{"$f":" ProjectCashflows!AB$180","v":1},{"$f":" ProjectCashflows!AC$180","v":1},{"$f":" ProjectCashflows!AD$180","v":1},{"$f":" ProjectCashflows!AE$180","v":1},{"$f":" ProjectCashflows!AF$180","v":1},{"$f":" ProjectCashflows!AG$180","v":1},{"$f":" ProjectCashflows!AH$180","v":1},{"$f":" ProjectCashflows!AI$180","v":1},{"$f":" ProjectCashflows!AJ$180","v":1},{"$f":" ProjectCashflows!AK$180","v":1},{"$f":" ProjectCashflows!AL$180","v":1},{"$f":" ProjectCashflows!AM$180","v":1},{"$f":" ProjectCashflows!AN$180","v":1},{"$f":" ProjectCashflows!AO$180","v":1},{"$f":" ProjectCashflows!AP$180","v":0},{"$f":" ProjectCashflows!AQ$180","v":0},{"$f":" ProjectCashflows!AR$180","v":0},{"$f":" ProjectCashflows!AS$180","v":0},{"$f":" ProjectCashflows!AT$180","v":0},{"$f":" ProjectCashflows!AU$180","v":0},{"$f":" ProjectCashflows!AV$180","v":0},{"$f":" ProjectCashflows!AW$180","v":0},{"$f":" ProjectCashflows!AX$180","v":0}]
[null,null,null,null,{"$f":"Translate!E223","v":"Decommissioning period"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K109:AX109)","v":19},null,{"$f":" AND( K102 >= $F107, K108 = 1) * 1 * (SUM(L104:$AX104) > 0)","v":0},{"$f":" AND( L102 >= $F107, L108 = 1) * 1 * (SUM(M104:$AX104) > 0)","v":0},{"$f":" AND( M102 >= $F107, M108 = 1) * 1 * (SUM(N104:$AX104) > 0)","v":0},{"$f":" AND( N102 >= $F107, N108 = 1) * 1 * (SUM(O104:$AX104) > 0)","v":0},{"$f":" AND( O102 >= $F107, O108 = 1) * 1 * (SUM(P104:$AX104) > 0)","v":0},{"$f":" AND( P102 >= $F107, P108 = 1) * 1 * (SUM(Q104:$AX104) > 0)","v":0},{"$f":" AND( Q102 >= $F107, Q108 = 1) * 1 * (SUM(R104:$AX104) > 0)","v":0},{"$f":" AND( R102 >= $F107, R108 = 1) * 1 * (SUM(S104:$AX104) > 0)","v":0},{"$f":" AND( S102 >= $F107, S108 = 1) * 1 * (SUM(T104:$AX104) > 0)","v":0},{"$f":" AND( T102 >= $F107, T108 = 1) * 1 * (SUM(U104:$AX104) > 0)","v":0},{"$f":" AND( U102 >= $F107, U108 = 1) * 1 * (SUM(V104:$AX104) > 0)","v":0},{"$f":" AND( V102 >= $F107, V108 = 1) * 1 * (SUM(W104:$AX104) > 0)","v":0},{"$f":" AND( W102 >= $F107, W108 = 1) * 1 * (SUM(X104:$AX104) > 0)","v":1},{"$f":" AND( X102 >= $F107, X108 = 1) * 1 * (SUM(Y104:$AX104) > 0)","v":1},{"$f":" AND( Y102 >= $F107, Y108 = 1) * 1 * (SUM(Z104:$AX104) > 0)","v":1},{"$f":" AND( Z102 >= $F107, Z108 = 1) * 1 * (SUM(AA104:$AX104) > 0)","v":1},{"$f":" AND( AA102 >= $F107, AA108 = 1) * 1 * (SUM(AB104:$AX104) > 0)","v":1},{"$f":" AND( AB102 >= $F107, AB108 = 1) * 1 * (SUM(AC104:$AX104) > 0)","v":1},{"$f":" AND( AC102 >= $F107, AC108 = 1) * 1 * (SUM(AD104:$AX104) > 0)","v":1},{"$f":" AND( AD102 >= $F107, AD108 = 1) * 1 * (SUM(AE104:$AX104) > 0)","v":1},{"$f":" AND( AE102 >= $F107, AE108 = 1) * 1 * (SUM(AF104:$AX104) > 0)","v":1},{"$f":" AND( AF102 >= $F107, AF108 = 1) * 1 * (SUM(AG104:$AX104) > 0)","v":1},{"$f":" AND( AG102 >= $F107, AG108 = 1) * 1 * (SUM(AH104:$AX104) > 0)","v":1},{"$f":" AND( AH102 >= $F107, AH108 = 1) * 1 * (SUM(AI104:$AX104) > 0)","v":1},{"$f":" AND( AI102 >= $F107, AI108 = 1) * 1 * (SUM(AJ104:$AX104) > 0)","v":1},{"$f":" AND( AJ102 >= $F107, AJ108 = 1) * 1 * (SUM(AK104:$AX104) > 0)","v":1},{"$f":" AND( AK102 >= $F107, AK108 = 1) * 1 * (SUM(AL104:$AX104) > 0)","v":1},{"$f":" AND( AL102 >= $F107, AL108 = 1) * 1 * (SUM(AM104:$AX104) > 0)","v":1},{"$f":" AND( AM102 >= $F107, AM108 = 1) * 1 * (SUM(AN104:$AX104) > 0)","v":1},{"$f":" AND( AN102 >= $F107, AN108 = 1) * 1 * (SUM(AO104:$AX104) > 0)","v":1},{"$f":" AND( AO102 >= $F107, AO108 = 1) * 1 * (SUM(AP104:$AX104) > 0)","v":1},{"$f":" AND( AP102 >= $F107, AP108 = 1) * 1 * (SUM(AQ104:$AX104) > 0)","v":0},{"$f":" AND( AQ102 >= $F107, AQ108 = 1) * 1 * (SUM(AR104:$AX104) > 0)","v":0},{"$f":" AND( AR102 >= $F107, AR108 = 1) * 1 * (SUM(AS104:$AX104) > 0)","v":0},{"$f":" AND( AS102 >= $F107, AS108 = 1) * 1 * (SUM(AT104:$AX104) > 0)","v":0},{"$f":" AND( AT102 >= $F107, AT108 = 1) * 1 * (SUM(AU104:$AX104) > 0)","v":0},{"$f":" AND( AU102 >= $F107, AU108 = 1) * 1 * (SUM(AV104:$AX104) > 0)","v":0},{"$f":" AND( AV102 >= $F107, AV108 = 1) * 1 * (SUM(AW104:$AX104) > 0)","v":0},{"$f":" AND( AW102 >= $F107, AW108 = 1) * 1 * (SUM(AX104:$AX104) > 0)","v":0},{"$f":" AND( AX102 >= $F107, AX108 = 1) * 1 * (SUM($AX104:AX104) > 0)","v":0}]
[]
[null,null,null,null,{"$f":" E109 & \": \" & Translate!E$811","v":"Decommissioning period: cumulative"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" J111 + K109","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,19,19,19,19,19,19,19,19,19]
[null,null,null,null,{"$f":" Translate!E$224","v":"Number of decommissioning periods"},{"$f":" SUM(K109:AX109)","v":19},{"$f":" Translate!E$608","v":"Year"}]
[]
[null,{"$f":"Translate!$E$411","v":"Decommissioning provision required"}]
[null,null,null,null,{"$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$225","v":"Decommissioning provision required (annuity basis)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" IF( K104 > 0, PMT($F115, K111, 0, K104, 0) * -1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.893668578657223,0,0,0,20.222675438974626,20.62712894775412,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$37","v":"Decommissioning fund"},{"$f":" $F37","v":"yes"},{"$f":" FiscalModel!G$37","v":"Switch"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$226","v":"Decommissioning provision for future costs (end of period)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K120:AX120)","v":1142.4449806063619},null,{"$f":" SUM(K116:$AX116) * K109 * ($F117 = $F118)","v":0},{"$f":" SUM(L116:$AX116) * L109 * ($F117 = $F118)","v":0},{"$f":" SUM(M116:$AX116) * M109 * ($F117 = $F118)","v":0},{"$f":" SUM(N116:$AX116) * N109 * ($F117 = $F118)","v":0},{"$f":" SUM(O116:$AX116) * O109 * ($F117 = $F118)","v":0},{"$f":" SUM(P116:$AX116) * P109 * ($F117 = $F118)","v":0},{"$f":" SUM(Q116:$AX116) * Q109 * ($F117 = $F118)","v":0},{"$f":" SUM(R116:$AX116) * R109 * ($F117 = $F118)","v":0},{"$f":" SUM(S116:$AX116) * S109 * ($F117 = $F118)","v":0},{"$f":" SUM(T116:$AX116) * T109 * ($F117 = $F118)","v":0},{"$f":" SUM(U116:$AX116) * U109 * ($F117 = $F118)","v":0},{"$f":" SUM(V116:$AX116) * V109 * ($F117 = $F118)","v":0},{"$f":" SUM(W116:$AX116) * W109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(X116:$AX116) * X109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(Y116:$AX116) * Y109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(Z116:$AX116) * Z109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AA116:$AX116) * AA109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AB116:$AX116) * AB109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AC116:$AX116) * AC109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AD116:$AX116) * AD109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AE116:$AX116) * AE109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AF116:$AX116) * AF109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AG116:$AX116) * AG109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AH116:$AX116) * AH109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AI116:$AX116) * AI109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AJ116:$AX116) * AJ109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AK116:$AX116) * AK109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AL116:$AX116) * AL109 * ($F117 = $F118)","v":63.743472965385962},{"$f":" SUM(AM116:$AX116) * AM109 * ($F117 = $F118)","v":40.849804386728749},{"$f":" SUM(AN116:$AX116) * AN109 * ($F117 = $F118)","v":40.849804386728749},{"$f":" SUM(AO116:$AX116) * AO109 * ($F117 = $F118)","v":40.849804386728749},{"$f":" SUM(AP116:$AX116) * AP109 * ($F117 = $F118)","v":0},{"$f":" SUM(AQ116:$AX116) * AQ109 * ($F117 = $F118)","v":0},{"$f":" SUM(AR116:$AX116) * AR109 * ($F117 = $F118)","v":0},{"$f":" SUM(AS116:$AX116) * AS109 * ($F117 = $F118)","v":0},{"$f":" SUM(AT116:$AX116) * AT109 * ($F117 = $F118)","v":0},{"$f":" SUM(AU116:$AX116) * AU109 * ($F117 = $F118)","v":0},{"$f":" SUM(AV116:$AX116) * AV109 * ($F117 = $F118)","v":0},{"$f":" SUM(AW116:$AX116) * AW109 * ($F117 = $F118)","v":0},{"$f":" SUM(AX116:$AX116) * AX109 * ($F117 = $F118)","v":0}]
[]
[null,{"$f":"Translate!$E$412","v":"Decommissioning fund transactions"}]
[null,null,{"$f":"Translate!$E$482","v":"Withdrawals"}]
[null,null,null,null,{"$f":" E$133","v":"Decommissioning fund opening balance: BEG"},{"$f":" F$133","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,128.76181539007965,195.0805246632672,262.72560812191853,331.72359324974286,402.10153808012365,473.88704180711204,547.10825560864021,621.793893686199,697.97324452530893,775.6761823812011,854.93317899421118,935.77531553948143,1018.2342948156571,1102.3424536773562,761.41115655601266,817.48918407386168,874.68877214206759,933.03235197163781,471.13514802528232,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$227","v":"Withdrawals to meet decommissioning costs (end of period)"},null,{"$f":" G124","v":"US$ mn"},null,{"$f":" SUM(K125:AX125)","v":1359.7539711319141},null,{"$f":" MIN(K124, K104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426.72161916027648,0,0,0,461.89720394635549,471.13514802528232,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$483","v":"Interest earned on fund"}]
[null,null,null,null,{"$f":" E$133","v":"Decommissioning fund opening balance: BEG"},{"$f":" F$133","v":0},"US$ mn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,128.76181539007965,195.0805246632672,262.72560812191853,331.72359324974286,402.10153808012365,473.88704180711204,547.10825560864021,621.793893686199,697.97324452530893,775.6761823812011,854.93317899421118,935.77531553948143,1018.2342948156571,1102.3424536773562,761.41115655601266,817.48918407386168,874.68877214206759,933.03235197163781,471.13514802528232,0,0,0,0,0,0,0]
[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$109","v":"Decommissioning period"},{"$f":" F$109","v":0},"Flag",0,19,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$228","v":"Interest"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K131:AX131)","v":217.30899052555276},null,{"$f":" K128 * $F129 * K130","v":0},{"$f":" L128 * $F129 * L130","v":0},0,0,0,0,0,0,0,0,0,0,0,1.2748694593077203,2.5752363078015952,3.9016104932653475,5.2545121624383748,6.6344718649948629,8.0420307616024793,9.4777408361422495,10.942165112172814,12.435877873723991,13.95946489050619,15.513523647624035,17.098663579884239,18.715506310789646,20.364685896313159,22.046849073547143,15.228223131120266,16.349783681477248,17.493775442841368,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$229","v":"Decommissioning fund opening balance: BEG"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,128.76181539007965,195.0805246632672,262.72560812191853,331.72359324974286,402.10153808012365,473.88704180711204,547.10825560864021,621.793893686199,697.97324452530893,775.6761823812011,854.93317899421118,935.77531553948143,1018.2342948156571,1102.3424536773562,761.41115655601266,817.48918407386168,874.68877214206759,933.03235197163781,471.13514802528232,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$131","v":"Interest"},{"$f":" F$131","v":0},"US$ mn",0,217.30899052555276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2748694593077203,2.5752363078015952,3.9016104932653475,5.2545121624383748,6.6344718649948629,8.0420307616024793,9.4777408361422495,10.942165112172814,12.435877873723991,13.95946489050619,15.513523647624035,17.098663579884239,18.715506310789646,20.364685896313159,22.046849073547143,15.228223131120266,16.349783681477248,17.493775442841368,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$125","v":"Withdrawals to meet decommissioning costs (end of period)"},{"$f":" F$125","v":0},"US$ mn",0,1359.7539711319141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426.72161916027648,0,0,0,461.89720394635549,471.13514802528232,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$120","v":"Decommissioning provision for future costs (end of period)"},0,"US$ mn",0,1142.4449806063619,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,40.849804386728749,40.849804386728749,40.849804386728749,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$230","v":"Decommissioning fund closing balance: END"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" K133 + K134 + K136 - K135","v":0},0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,128.76181539007965,195.0805246632672,262.72560812191853,331.72359324974286,402.10153808012365,473.88704180711204,547.10825560864021,621.793893686199,697.97324452530893,775.6761823812011,854.93317899421118,935.77531553948143,1018.2342948156571,1102.3424536773562,761.41115655601266,817.48918407386168,874.68877214206759,933.03235197163781,471.13514802528232,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E134","v":"Total: Interest"},{"$f":" SUM(K134:AX134)","v":217.30899052555276},{"$f":"G134","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E135","v":"Total: Withdrawals to meet decommissioning costs (end of period)"},{"$f":" SUM(K135:AX135)","v":1359.7539711319141},{"$f":"G135","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E136","v":"Total: Decommissioning provision for future costs (end of period)"},{"$f":" SUM(K136:AX136)","v":1142.4449806063619},{"$f":"G136","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$231","v":"Check:  Decommissioning cashflows"},{"$f":"IF( ABS( F139 - F140 + F141) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$233","v":"Net decommissioning cashflows"}]
[null,null,null,{"$f":"Translate!E529","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$242","v":1359.7539711319146},{"$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$242","v":0},{"$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$242","v":426.72161916027648},{"$f":" ProjectCashflows!AM$242","v":0},{"$f":" ProjectCashflows!AN$242","v":0},{"$f":" ProjectCashflows!AO$242","v":0},{"$f":" ProjectCashflows!AP$242","v":461.89720394635549},{"$f":" ProjectCashflows!AQ$242","v":471.1351480252826},{"$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!E530","v":"less"},{"$f":" E$135","v":"Withdrawals to meet decommissioning costs (end of period)"},{"$f":" F$135","v":0},"US$ mn",0,1359.7539711319141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426.72161916027648,0,0,0,461.89720394635549,471.13514802528232,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$136","v":"Decommissioning provision for future costs (end of period)"},{"$f":" F$136","v":0},"US$ mn",0,1142.4449806063619,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,40.849804386728749,40.849804386728749,40.849804386728749,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$232","v":"Net decommissioning cashflows including fund"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K148:AX148)","v":1142.4449806063617},null,{"$f":" K145 + K147 - K146","v":0},{"$f":" L145 + L147 - L146","v":0},0,0,0,0,0,0,0,0,0,0,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385934,40.849804386728749,40.849804386728749,40.849804386728749,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$135","v":"Withdrawals to meet decommissioning costs (end of period)"},{"$f":" F$135","v":0},"US$ mn",0,1359.7539711319141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426.72161916027648,0,0,0,461.89720394635549,471.13514802528232,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$136","v":"Decommissioning provision for future costs (end of period)"},{"$f":" F$136","v":0},"US$ mn",0,1142.4449806063619,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,40.849804386728749,40.849804386728749,40.849804386728749,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$233","v":"Net decommissioning cashflows"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K152:AX152)","v":217.30899052555242},null,{"$f":"K150 - K151","v":0},0,0,0,0,0,0,0,0,0,0,0,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,362.97814619489054,-40.849804386728749,-40.849804386728749,-40.849804386728749,461.89720394635549,471.13514802528232,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E152","v":"Net decommissioning cashflows"},0,"US$ mn",0,217.30899052555242,0,0,0,0,0,0,0,0,0,0,0,0,0,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,362.97814619489054,-40.849804386728749,-40.849804386728749,-40.849804386728749,461.89720394635549,471.13514802528232,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":38774.104672459696},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-420},{"$f":" ProjectCashflows!L$245","v":-51},{"$f":" ProjectCashflows!M$245","v":-312.12},{"$f":" ProjectCashflows!N$245","v":-1273.4495999999999},{"$f":" ProjectCashflows!O$245","v":-1145.5830293901518},{"$f":" ProjectCashflows!P$245","v":-854.97257197800013},{"$f":" ProjectCashflows!Q$245","v":1859.5756948096803},{"$f":" ProjectCashflows!R$245","v":2643.4128926779058},{"$f":" ProjectCashflows!S$245","v":2930.6130267319172},{"$f":" ProjectCashflows!T$245","v":2989.2252872665558},{"$f":" ProjectCashflows!U$245","v":3049.0097930118864},{"$f":" ProjectCashflows!V$245","v":3109.9899888721243},{"$f":" ProjectCashflows!W$245","v":3172.1897886495672},{"$f":" ProjectCashflows!X$245","v":3235.6335844225578},{"$f":" ProjectCashflows!Y$245","v":3300.3462561110096},{"$f":" ProjectCashflows!Z$245","v":3366.3531812332299},{"$f":" ProjectCashflows!AA$245","v":2648.2580635116151},{"$f":" ProjectCashflows!AB$245","v":2402.367773351657},{"$f":" ProjectCashflows!AC$245","v":2071.387976946261},{"$f":" ProjectCashflows!AD$245","v":1393.0675053556774},{"$f":" ProjectCashflows!AE$245","v":1084.6791190642259},{"$f":" ProjectCashflows!AF$245","v":1120.7836403365359},{"$f":" ProjectCashflows!AG$245","v":910.39250876791743},{"$f":" ProjectCashflows!AH$245","v":730.08970104537377},{"$f":" ProjectCashflows!AI$245","v":582.21000489803623},{"$f":" ProjectCashflows!AJ$245","v":461.17057351373421},{"$f":" ProjectCashflows!AK$245","v":362.36051586199994},{"$f":" ProjectCashflows!AL$245","v":-144.74960301683154},{"$f":" ProjectCashflows!AM$245","v":216.86080583060547},{"$f":" ProjectCashflows!AN$245","v":155.55166339629073},{"$f":" ProjectCashflows!AO$245","v":113.48248314995762},{"$f":" ProjectCashflows!AP$245","v":-461.89720394635549},{"$f":" ProjectCashflows!AQ$245","v":-471.1351480252826},{"$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$234","v":"Cashflows before fiscal regime after decommissioning"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K156:AX156)","v":38991.413662985266},null,{"$f":" K155 + K154","v":-420},{"$f":" L155 + L154","v":-51},-312.12,-1273.4495999999999,-1145.5830293901518,-854.97257197800013,1859.5756948096803,2643.4128926779058,2930.6130267319172,2989.2252872665558,3049.0097930118864,3109.9899888721243,3108.4463156841812,3171.8901114571718,3236.6027831456236,3302.6097082678439,2584.5145905462291,2338.624300386271,2007.644503980875,1329.3240323902914,1020.9356460988399,1057.0401673711499,846.64903580253144,666.34622807998778,518.46653193265024,397.42710054834822,298.61704289661395,218.228543178059,176.01100144387672,114.70185900956199,72.632678763228867,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":" Translate!E$123","v":"Bonus"}]
[]
[null,{"$f":" Translate!E$235","v":"Signature bonus"}]
[null,null,null,null,{"$f":" FiscalModel!E$16","v":"Signature bonus (first period of activity)"},{"$f":" FiscalModel!F$16","v":10},{"$f":" FiscalModel!G$16","v":"US$ mn"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$174","v":"Cumulative project years"},{"$f":" ProjectCashflows!F$174","v":0},{"$f":" ProjectCashflows!G$174","v":"Year"},{"$f":" ProjectCashflows!H$174","v":0},{"$f":" ProjectCashflows!I$174","v":0},{"$f":" ProjectCashflows!J$174","v":0},{"$f":" ProjectCashflows!K$174","v":1},{"$f":" ProjectCashflows!L$174","v":2},{"$f":" ProjectCashflows!M$174","v":3},{"$f":" ProjectCashflows!N$174","v":4},{"$f":" ProjectCashflows!O$174","v":5},{"$f":" ProjectCashflows!P$174","v":6},{"$f":" ProjectCashflows!Q$174","v":7},{"$f":" ProjectCashflows!R$174","v":8},{"$f":" ProjectCashflows!S$174","v":9},{"$f":" ProjectCashflows!T$174","v":10},{"$f":" ProjectCashflows!U$174","v":11},{"$f":" ProjectCashflows!V$174","v":12},{"$f":" ProjectCashflows!W$174","v":13},{"$f":" ProjectCashflows!X$174","v":14},{"$f":" ProjectCashflows!Y$174","v":15},{"$f":" ProjectCashflows!Z$174","v":16},{"$f":" ProjectCashflows!AA$174","v":17},{"$f":" ProjectCashflows!AB$174","v":18},{"$f":" ProjectCashflows!AC$174","v":19},{"$f":" ProjectCashflows!AD$174","v":20},{"$f":" ProjectCashflows!AE$174","v":21},{"$f":" ProjectCashflows!AF$174","v":22},{"$f":" ProjectCashflows!AG$174","v":23},{"$f":" ProjectCashflows!AH$174","v":24},{"$f":" ProjectCashflows!AI$174","v":25},{"$f":" ProjectCashflows!AJ$174","v":26},{"$f":" ProjectCashflows!AK$174","v":27},{"$f":" ProjectCashflows!AL$174","v":28},{"$f":" ProjectCashflows!AM$174","v":29},{"$f":" ProjectCashflows!AN$174","v":30},{"$f":" ProjectCashflows!AO$174","v":31},{"$f":" ProjectCashflows!AP$174","v":32},{"$f":" ProjectCashflows!AQ$174","v":33},{"$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":" Translate!E$235","v":"Signature bonus"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K164:AX164)","v":10},null,{"$f":" $F162 * ( K163 = 1)","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$236","v":"Production bonus"}]
[null,null,null,null,{"$f":" FiscalModel!E$17","v":"Production bonus (start of production)"},{"$f":" FiscalModel!F$17","v":50},{"$f":" FiscalModel!G$17","v":"US$ mn"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$181","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$181","v":0},{"$f":" ProjectCashflows!G$181","v":"Year"},{"$f":" ProjectCashflows!H$181","v":0},{"$f":" ProjectCashflows!I$181","v":0},{"$f":" ProjectCashflows!J$181","v":0},{"$f":" ProjectCashflows!K$181","v":0},{"$f":" ProjectCashflows!L$181","v":0},{"$f":" ProjectCashflows!M$181","v":0},{"$f":" ProjectCashflows!N$181","v":0},{"$f":" ProjectCashflows!O$181","v":1},{"$f":" ProjectCashflows!P$181","v":2},{"$f":" ProjectCashflows!Q$181","v":3},{"$f":" ProjectCashflows!R$181","v":4},{"$f":" ProjectCashflows!S$181","v":5},{"$f":" ProjectCashflows!T$181","v":6},{"$f":" ProjectCashflows!U$181","v":7},{"$f":" ProjectCashflows!V$181","v":8},{"$f":" ProjectCashflows!W$181","v":9},{"$f":" ProjectCashflows!X$181","v":10},{"$f":" ProjectCashflows!Y$181","v":11},{"$f":" ProjectCashflows!Z$181","v":12},{"$f":" ProjectCashflows!AA$181","v":13},{"$f":" ProjectCashflows!AB$181","v":14},{"$f":" ProjectCashflows!AC$181","v":15},{"$f":" ProjectCashflows!AD$181","v":16},{"$f":" ProjectCashflows!AE$181","v":17},{"$f":" ProjectCashflows!AF$181","v":18},{"$f":" ProjectCashflows!AG$181","v":19},{"$f":" ProjectCashflows!AH$181","v":20},{"$f":" ProjectCashflows!AI$181","v":21},{"$f":" ProjectCashflows!AJ$181","v":22},{"$f":" ProjectCashflows!AK$181","v":23},{"$f":" ProjectCashflows!AL$181","v":24},{"$f":" ProjectCashflows!AM$181","v":25},{"$f":" ProjectCashflows!AN$181","v":26},{"$f":" ProjectCashflows!AO$181","v":27},{"$f":" ProjectCashflows!AP$181","v":0},{"$f":" ProjectCashflows!AQ$181","v":0},{"$f":" ProjectCashflows!AR$181","v":0},{"$f":" ProjectCashflows!AS$181","v":0},{"$f":" ProjectCashflows!AT$181","v":0},{"$f":" ProjectCashflows!AU$181","v":0},{"$f":" ProjectCashflows!AV$181","v":0},{"$f":" ProjectCashflows!AW$181","v":0},{"$f":" ProjectCashflows!AX$181","v":0}]
[null,null,null,null,{"$f":" Translate!E$236","v":"Production bonus"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K169:AX169)","v":50},null,{"$f":" ( K168 = 1 ) * $F167","v":0},0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$413","v":"Sum of bonuses"}]
[null,null,null,null,{"$f":" Translate!E$237","v":"Bonuses"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K172:AX172)","v":60},null,{"$f":" K164 + K169","v":10},0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" Translate!E$127","v":"Royalty"}]
[]
[null,{"$f":"Translate!E414","v":"Royalty base"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$234","v":"Oil revenues gross, after ELT"},{"$f":" ProjectCashflows!F$234","v":0},{"$f":" ProjectCashflows!G$234","v":"US$ mn"},{"$f":" ProjectCashflows!H$234","v":0},{"$f":" ProjectCashflows!I$234","v":57168.543518412531},{"$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$234","v":207.45717060984819},{"$f":" ProjectCashflows!P$234","v":1662.331659318},{"$f":" ProjectCashflows!Q$234","v":3391.1565850087204},{"$f":" ProjectCashflows!R$234","v":3458.9797167088946},{"$f":" ProjectCashflows!S$234","v":3528.1593110430726},{"$f":" ProjectCashflows!T$234","v":3598.7224972639342},{"$f":" ProjectCashflows!U$234","v":3670.6969472092128},{"$f":" ProjectCashflows!V$234","v":3744.1108861533971},{"$f":" ProjectCashflows!W$234","v":3818.9931038764653},{"$f":" ProjectCashflows!X$234","v":3895.372965953994},{"$f":" ProjectCashflows!Y$234","v":3973.2804252730743},{"$f":" ProjectCashflows!Z$234","v":4052.746033778536},{"$f":" ProjectCashflows!AA$234","v":3348.3787731078273},{"$f":" ProjectCashflows!AB$234","v":2766.4305423416872},{"$f":" ProjectCashflows!AC$234","v":2285.6249140827022},{"$f":" ProjectCashflows!AD$234","v":1888.3833040151289},{"$f":" ProjectCashflows!AE$234","v":1560.1822857772995},{"$f":" ProjectCashflows!AF$234","v":1289.0226045092052},{"$f":" ProjectCashflows!AG$234","v":1064.9904758455054},{"$f":" ProjectCashflows!AH$234","v":879.89513114355657},{"$f":" ProjectCashflows!AI$234","v":726.9693573508066},{"$f":" ProjectCashflows!AJ$234","v":600.62208304323633},{"$f":" ProjectCashflows!AK$234","v":496.23396501032192},{"$f":" ProjectCashflows!AL$234","v":409.9885018915279},{"$f":" ProjectCashflows!AM$234","v":338.73250026278043},{"$f":" ProjectCashflows!AN$234","v":279.86079171710918},{"$f":" ProjectCashflows!AO$234","v":231.22098611667568},{"$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$236","v":"Net revenues after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":57168.543518412531},{"$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$236","v":207.45717060984819},{"$f":" ProjectCashflows!P$236","v":1662.331659318},{"$f":" ProjectCashflows!Q$236","v":3391.1565850087204},{"$f":" ProjectCashflows!R$236","v":3458.9797167088946},{"$f":" ProjectCashflows!S$236","v":3528.1593110430726},{"$f":" ProjectCashflows!T$236","v":3598.7224972639342},{"$f":" ProjectCashflows!U$236","v":3670.6969472092128},{"$f":" ProjectCashflows!V$236","v":3744.1108861533971},{"$f":" ProjectCashflows!W$236","v":3818.9931038764653},{"$f":" ProjectCashflows!X$236","v":3895.372965953994},{"$f":" ProjectCashflows!Y$236","v":3973.2804252730743},{"$f":" ProjectCashflows!Z$236","v":4052.746033778536},{"$f":" ProjectCashflows!AA$236","v":3348.3787731078273},{"$f":" ProjectCashflows!AB$236","v":2766.4305423416872},{"$f":" ProjectCashflows!AC$236","v":2285.6249140827022},{"$f":" ProjectCashflows!AD$236","v":1888.3833040151289},{"$f":" ProjectCashflows!AE$236","v":1560.1822857772995},{"$f":" ProjectCashflows!AF$236","v":1289.0226045092052},{"$f":" ProjectCashflows!AG$236","v":1064.9904758455054},{"$f":" ProjectCashflows!AH$236","v":879.89513114355657},{"$f":" ProjectCashflows!AI$236","v":726.9693573508066},{"$f":" ProjectCashflows!AJ$236","v":600.62208304323633},{"$f":" ProjectCashflows!AK$236","v":496.23396501032192},{"$f":" ProjectCashflows!AL$236","v":409.9885018915279},{"$f":" ProjectCashflows!AM$236","v":338.73250026278043},{"$f":" ProjectCashflows!AN$236","v":279.86079171710918},{"$f":" ProjectCashflows!AO$236","v":231.22098611667568},{"$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$24","v":"Royalty base (net/gross)"},{"$f":"FiscalModel!F$24","v":"net"},{"$f":"FiscalModel!G$24","v":"Switch"}]
[null,null,null,null,null,{"$f":"Translate!E133","v":"gross"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,null,{"$f":"Translate!E134","v":"net"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":"FiscalModel!E$24","v":"Royalty base (net/gross)"},{"$f":" IF(F180 = F181, 1, 2)","v":2},{"$f":" Translate!E$745","v":"option applicable"}]
[]
[null,null,null,null,{"$f":" Translate!E132& \": \" & IF(F183 = 1, E177, E178)","v":"Royalty base (net/gross): Net revenues after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K185:AX185)","v":57168.543518412531},null,{"$f":" IF($F180 = $F181, K177, K178)","v":0},{"$f":" IF($F180 = $F181, L177, L178)","v":0},0,0,207.45717060984819,1662.331659318,3391.1565850087204,3458.9797167088946,3528.1593110430726,3598.7224972639342,3670.6969472092128,3744.1108861533971,3818.9931038764653,3895.372965953994,3973.2804252730743,4052.746033778536,3348.3787731078273,2766.4305423416872,2285.6249140827022,1888.3833040151289,1560.1822857772995,1289.0226045092052,1064.9904758455054,879.89513114355657,726.9693573508066,600.62208304323633,496.23396501032192,409.9885018915279,338.73250026278043,279.86079171710918,231.22098611667568,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!E415","v":"Flat royalty"}]
[null,null,null,null,{"$f":" FiscalModel!E$20","v":"Royalty rate"},{"$f":" FiscalModel!F$20","v":0.2},{"$f":" FiscalModel!G$20","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$238","v":"Flat royalty rate"},null,{"$f":"G188","v":"%"},null,null,null,{"$f":"$F188","v":0.2},{"$f":"$F188","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,{"$f":"Translate!$E$416","v":"Price-based royalty"}]
[null,null,null,null,{"$f":" E$22","v":"Threshold for price royalty (0 = no price royalty)"},{"$f":" F$22","v":0},{"$f":" G$22","v":"US$ / bbl"}]
[null,null,null,null,{"$f":" E$23","v":"Price threshold inflation indexed"},{"$f":" F$23","v":0},{"$f":" G$23","v":"Option"}]
[null,null,null,null,{"$f":" Inputs!E$87","v":"Label: yes"},{"$f":" Inputs!F$87","v":"yes"},{"$f":" Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$200","v":"Inflation index"},{"$f":" ProjectCashflows!F$200","v":0},{"$f":" ProjectCashflows!G$200","v":"Index"},{"$f":" ProjectCashflows!H$200","v":"base year is first project year"},{"$f":" ProjectCashflows!I$200","v":0},{"$f":" ProjectCashflows!J$200","v":0},{"$f":" ProjectCashflows!K$200","v":1},{"$f":" ProjectCashflows!L$200","v":1.02},{"$f":" ProjectCashflows!M$200","v":1.0404},{"$f":" ProjectCashflows!N$200","v":1.0612079999999999},{"$f":" ProjectCashflows!O$200","v":1.08243216},{"$f":" ProjectCashflows!P$200","v":1.1040808032},{"$f":" ProjectCashflows!Q$200","v":1.1261624192640001},{"$f":" ProjectCashflows!R$200","v":1.14868566764928},{"$f":" ProjectCashflows!S$200","v":1.1716593810022657},{"$f":" ProjectCashflows!T$200","v":1.1950925686223111},{"$f":" ProjectCashflows!U$200","v":1.2189944199947573},{"$f":" ProjectCashflows!V$200","v":1.2433743083946525},{"$f":" ProjectCashflows!W$200","v":1.2682417945625455},{"$f":" ProjectCashflows!X$200","v":1.2936066304537963},{"$f":" ProjectCashflows!Y$200","v":1.3194787630628724},{"$f":" ProjectCashflows!Z$200","v":1.3458683383241299},{"$f":" ProjectCashflows!AA$200","v":1.3727857050906125},{"$f":" ProjectCashflows!AB$200","v":1.4002414191924248},{"$f":" ProjectCashflows!AC$200","v":1.4282462475762734},{"$f":" ProjectCashflows!AD$200","v":1.4568111725277988},{"$f":" ProjectCashflows!AE$200","v":1.4859473959783549},{"$f":" ProjectCashflows!AF$200","v":1.5156663438979221},{"$f":" ProjectCashflows!AG$200","v":1.5459796707758806},{"$f":" ProjectCashflows!AH$200","v":1.5768992641913981},{"$f":" ProjectCashflows!AI$200","v":1.6084372494752261},{"$f":" ProjectCashflows!AJ$200","v":1.6406059944647307},{"$f":" ProjectCashflows!AK$200","v":1.6734181143540252},{"$f":" ProjectCashflows!AL$200","v":1.7068864766411058},{"$f":" ProjectCashflows!AM$200","v":1.7410242061739281},{"$f":" ProjectCashflows!AN$200","v":1.7758446902974065},{"$f":" ProjectCashflows!AO$200","v":1.8113615841033548},{"$f":" ProjectCashflows!AP$200","v":1.8475888157854219},{"$f":" ProjectCashflows!AQ$200","v":1.8845405921011305},{"$f":" ProjectCashflows!AR$200","v":1},{"$f":" ProjectCashflows!AS$200","v":1},{"$f":" ProjectCashflows!AT$200","v":1},{"$f":" ProjectCashflows!AU$200","v":1},{"$f":" ProjectCashflows!AV$200","v":1},{"$f":" ProjectCashflows!AW$200","v":1},{"$f":" ProjectCashflows!AX$200","v":1}]
[null,null,null,null,{"$f":" E192 & IF( $F193 = $F194, \": \" & Translate!E546, \": \" & Translate!E547)","v":"Threshold for price royalty (0 = no price royalty): not inflation indexed"},null,{"$f":" G192","v":"US$ / bbl"},null,null,null,{"$f":" IF( $F193 = $F194, $F192 * K196, $F192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$232","v":"Oil price realized from sales, after ELT"},{"$f":" ProjectCashflows!F$232","v":0},{"$f":" ProjectCashflows!G$232","v":"US$ / bbl"},{"$f":" ProjectCashflows!H$232","v":0},{"$f":" ProjectCashflows!I$232","v":0},{"$f":" ProjectCashflows!J$232","v":0},{"$f":" ProjectCashflows!K$232","v":55},{"$f":" ProjectCashflows!L$232","v":56.1},{"$f":" ProjectCashflows!M$232","v":57.222000000000001},{"$f":" ProjectCashflows!N$232","v":58.366439999999997},{"$f":" ProjectCashflows!O$232","v":59.533768799999997},{"$f":" ProjectCashflows!P$232","v":60.724444175999999},{"$f":" ProjectCashflows!Q$232","v":61.938933059520004},{"$f":" ProjectCashflows!R$232","v":63.177711720710406},{"$f":" ProjectCashflows!S$232","v":64.441265955124621},{"$f":" ProjectCashflows!T$232","v":65.730091274227107},{"$f":" ProjectCashflows!U$232","v":67.044693099711651},{"$f":" ProjectCashflows!V$232","v":68.385586961705883},{"$f":" ProjectCashflows!W$232","v":69.753298700940007},{"$f":" ProjectCashflows!X$232","v":71.148364674958799},{"$f":" ProjectCashflows!Y$232","v":72.571331968457983},{"$f":" ProjectCashflows!Z$232","v":74.022758607827143},{"$f":" ProjectCashflows!AA$232","v":75.503213779983682},{"$f":" ProjectCashflows!AB$232","v":77.01327805558337},{"$f":" ProjectCashflows!AC$232","v":78.553543616695038},{"$f":" ProjectCashflows!AD$232","v":80.124614489028929},{"$f":" ProjectCashflows!AE$232","v":81.727106778809514},{"$f":" ProjectCashflows!AF$232","v":83.361648914385711},{"$f":" ProjectCashflows!AG$232","v":85.028881892673439},{"$f":" ProjectCashflows!AH$232","v":86.729459530526896},{"$f":" ProjectCashflows!AI$232","v":88.464048721137445},{"$f":" ProjectCashflows!AJ$232","v":90.233329695560187},{"$f":" ProjectCashflows!AK$232","v":92.03799628947138},{"$f":" ProjectCashflows!AL$232","v":93.878756215260822},{"$f":" ProjectCashflows!AM$232","v":95.756331339566046},{"$f":" ProjectCashflows!AN$232","v":97.671457966357366},{"$f":" ProjectCashflows!AO$232","v":99.624887125684509},{"$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":" E199 & \" \" & Translate!E548","v":"Oil price realized from sales, after ELT above threshold"},null,{"$f":" G199","v":"US$ / bbl"},null,null,null,{"$f":" IF( K199 > K197, K199 - K197, 0)","v":55},56.1,57.222000000000001,58.366439999999997,59.533768799999997,60.724444175999999,61.938933059520004,63.177711720710406,64.441265955124621,65.730091274227107,67.044693099711651,68.385586961705883,69.753298700940007,71.148364674958799,72.571331968457983,74.022758607827143,75.503213779983682,77.01327805558337,78.553543616695038,80.124614489028929,81.727106778809514,83.361648914385711,85.028881892673439,86.729459530526896,88.464048721137445,90.233329695560187,92.03799628947138,93.878756215260822,95.756331339566046,97.671457966357366,99.624887125684509,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$239","v":"Proportion of price above threshold"},null,"%",null,null,null,{"$f":" IF( $F192 = 0, 0, IFERROR(K200 / K197, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$21","v":"Additional royalty rate above price threshold"},{"$f":" F$21","v":0},{"$f":" G$21","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$240","v":"Price-based royalty rate"},null,"%",{"$f":"Translate!E516","v":"percentage of aggregate price"},null,null,{"$f":" K201 * $F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$417","v":"Aggregate royalty rate"}]
[null,null,null,null,{"$f":"E189","v":"Flat royalty rate"},0,"%",0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,{"$f":"E$204","v":"Price-based royalty rate"},{"$f":"F$204","v":0},"%","percentage of aggregate price",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$128","v":"Royalty rate"},null,"%",null,null,null,{"$f":"SUM(K207:K208)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,{"$f":"Translate!$E$127","v":"Royalty"}]
[null,null,null,null,{"$f":" E$185","v":"Royalty base (net/gross): Net revenues after ELT"},{"$f":" F$185","v":0},"US$ mn",0,57168.543518412531,0,0,0,0,0,207.45717060984819,1662.331659318,3391.1565850087204,3458.9797167088946,3528.1593110430726,3598.7224972639342,3670.6969472092128,3744.1108861533971,3818.9931038764653,3895.372965953994,3973.2804252730743,4052.746033778536,3348.3787731078273,2766.4305423416872,2285.6249140827022,1888.3833040151289,1560.1822857772995,1289.0226045092052,1064.9904758455054,879.89513114355657,726.9693573508066,600.62208304323633,496.23396501032192,409.9885018915279,338.73250026278043,279.86079171710918,231.22098611667568,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$209","v":"Royalty rate"},{"$f":" F$209","v":0},"%",0,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,{"$f":" Translate!E$127","v":"Royalty"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K214:AX214)","v":11433.708703682507},null,{"$f":" K212 * K213","v":0},0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$418","v":"Net revenues after royalty"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Net revenues after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":57168.543518412531},{"$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$236","v":207.45717060984819},{"$f":" ProjectCashflows!P$236","v":1662.331659318},{"$f":" ProjectCashflows!Q$236","v":3391.1565850087204},{"$f":" ProjectCashflows!R$236","v":3458.9797167088946},{"$f":" ProjectCashflows!S$236","v":3528.1593110430726},{"$f":" ProjectCashflows!T$236","v":3598.7224972639342},{"$f":" ProjectCashflows!U$236","v":3670.6969472092128},{"$f":" ProjectCashflows!V$236","v":3744.1108861533971},{"$f":" ProjectCashflows!W$236","v":3818.9931038764653},{"$f":" ProjectCashflows!X$236","v":3895.372965953994},{"$f":" ProjectCashflows!Y$236","v":3973.2804252730743},{"$f":" ProjectCashflows!Z$236","v":4052.746033778536},{"$f":" ProjectCashflows!AA$236","v":3348.3787731078273},{"$f":" ProjectCashflows!AB$236","v":2766.4305423416872},{"$f":" ProjectCashflows!AC$236","v":2285.6249140827022},{"$f":" ProjectCashflows!AD$236","v":1888.3833040151289},{"$f":" ProjectCashflows!AE$236","v":1560.1822857772995},{"$f":" ProjectCashflows!AF$236","v":1289.0226045092052},{"$f":" ProjectCashflows!AG$236","v":1064.9904758455054},{"$f":" ProjectCashflows!AH$236","v":879.89513114355657},{"$f":" ProjectCashflows!AI$236","v":726.9693573508066},{"$f":" ProjectCashflows!AJ$236","v":600.62208304323633},{"$f":" ProjectCashflows!AK$236","v":496.23396501032192},{"$f":" ProjectCashflows!AL$236","v":409.9885018915279},{"$f":" ProjectCashflows!AM$236","v":338.73250026278043},{"$f":" ProjectCashflows!AN$236","v":279.86079171710918},{"$f":" ProjectCashflows!AO$236","v":231.22098611667568},{"$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$214","v":"Royalty"},{"$f":"F$214","v":0},"US$ mn",0,11433.708703682507,0,0,0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$241","v":"Oil revenues after royalty"},null,{"$f":" G176","v":0},null,{"$f":" SUM(K219:AX219)","v":45734.83481473002},null,{"$f":" K217 - K218","v":0},0,0,0,165.96573648787856,1329.8653274543999,2712.9252680069762,2767.1837733671155,2822.527448834458,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661616,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640431,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825752,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$77","v":"State participation"},{"$f":"F$77","v":0.2},{"$f":"G$77","v":"%"}]
[null,null,null,null,{"$f":"E$214 &  \" \"  & Translate!E535","v":"Royalty attributable to: SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K222:AX222)","v":2286.7417407365006},null,{"$f":"K$214* $F221","v":0},{"$f":"L$214* $F221","v":0},0,0,8.2982868243939283,66.493266372720015,135.64626340034883,138.35918866835581,141.12637244172294,143.94889989055739,146.82787788836853,149.76443544613591,152.75972415505862,155.81491863815978,158.93121701092298,162.10984135114145,133.93515092431309,110.65722169366751,91.424996563308099,75.535332160605165,62.407291431091984,51.560904180368212,42.599619033820225,35.195805245742264,29.078774294032264,24.024883321729455,19.849358600412881,16.399540075661118,13.549300010511217,11.194431668684368,9.248839444667027,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$214 &  \" \"  & Translate!E536","v":"Royalty attributable to: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K223:AX223)","v":9146.9669629460022},null,{"$f":"K214 - K222","v":0},{"$f":"L214 - L222","v":0},0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" Translate!E$136","v":"Carbon tax"}]
[]
[null,{"$f":"Translate!$E$419","v":"Determination of tax base"}]
[null,null,null,null,{"$f":"E$34","v":"Carbon tax imposed on scope 3 emissions levied on investor"},{"$f":"F$34","v":"no"},{"$f":"G$34","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$279","v":"Scope 1: Upstream GHG emissions"},{"$f":" ProjectCashflows!F$279","v":0},{"$f":" ProjectCashflows!G$279","v":"Mn t CO2 eq"},{"$f":" ProjectCashflows!H$279","v":0},{"$f":" ProjectCashflows!I$279","v":50.546876586222226},{"$f":" ProjectCashflows!J$279","v":0},{"$f":" ProjectCashflows!K$279","v":0},{"$f":" ProjectCashflows!L$279","v":0},{"$f":" ProjectCashflows!M$279","v":0},{"$f":" ProjectCashflows!N$279","v":0},{"$f":" ProjectCashflows!O$279","v":0.21966138664082679},{"$f":" ProjectCashflows!P$279","v":1.7256105000000002},{"$f":" ProjectCashflows!Q$279","v":3.4512210000000003},{"$f":" ProjectCashflows!R$279","v":3.4512210000000003},{"$f":" ProjectCashflows!S$279","v":3.4512210000000003},{"$f":" ProjectCashflows!T$279","v":3.4512210000000003},{"$f":" ProjectCashflows!U$279","v":3.4512210000000003},{"$f":" ProjectCashflows!V$279","v":3.4512210000000003},{"$f":" ProjectCashflows!W$279","v":3.4512210000000003},{"$f":" ProjectCashflows!X$279","v":3.4512210000000003},{"$f":" ProjectCashflows!Y$279","v":3.4512210000000003},{"$f":" ProjectCashflows!Z$279","v":3.4512210000000003},{"$f":" ProjectCashflows!AA$279","v":2.7954890100000007},{"$f":" ProjectCashflows!AB$279","v":2.2643460981000003},{"$f":" ProjectCashflows!AC$279","v":1.8341203394610006},{"$f":" ProjectCashflows!AD$279","v":1.4856374749634109},{"$f":" ProjectCashflows!AE$279","v":1.203366354720363},{"$f":" ProjectCashflows!AF$279","v":0.97472674732349396},{"$f":" ProjectCashflows!AG$279","v":0.78952866533203026},{"$f":" ProjectCashflows!AH$279","v":0.63951821891894456},{"$f":" ProjectCashflows!AI$279","v":0.51800975732434507},{"$f":" ProjectCashflows!AJ$279","v":0.41958790343271951},{"$f":" ProjectCashflows!AK$279","v":0.33986620178050286},{"$f":" ProjectCashflows!AL$279","v":0.27529162344220726},{"$f":" ProjectCashflows!AM$279","v":0.22298621498818788},{"$f":" ProjectCashflows!AN$279","v":0.18061883414043217},{"$f":" ProjectCashflows!AO$279","v":0.14630125565375013},{"$f":" ProjectCashflows!AP$279","v":0},{"$f":" ProjectCashflows!AQ$279","v":0},{"$f":" ProjectCashflows!AR$279","v":0},{"$f":" ProjectCashflows!AS$279","v":0},{"$f":" ProjectCashflows!AT$279","v":0},{"$f":" ProjectCashflows!AU$279","v":0},{"$f":" ProjectCashflows!AV$279","v":0},{"$f":" ProjectCashflows!AW$279","v":0},{"$f":" ProjectCashflows!AX$279","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$284","v":"Scope 3: GHG emissions from oil consumed"},{"$f":" ProjectCashflows!F$284","v":0},{"$f":" ProjectCashflows!G$284","v":"Mn t CO2 eq"},{"$f":" ProjectCashflows!H$284","v":0},{"$f":" ProjectCashflows!I$284","v":344.80545929430093},{"$f":" ProjectCashflows!J$284","v":0},{"$f":" ProjectCashflows!K$284","v":0},{"$f":" ProjectCashflows!L$284","v":0},{"$f":" ProjectCashflows!M$284","v":0},{"$f":" ProjectCashflows!N$284","v":0},{"$f":" ProjectCashflows!O$284","v":1.4984198911027908},{"$f":" ProjectCashflows!P$284","v":11.77125},{"$f":" ProjectCashflows!Q$284","v":23.5425},{"$f":" ProjectCashflows!R$284","v":23.5425},{"$f":" ProjectCashflows!S$284","v":23.5425},{"$f":" ProjectCashflows!T$284","v":23.5425},{"$f":" ProjectCashflows!U$284","v":23.5425},{"$f":" ProjectCashflows!V$284","v":23.5425},{"$f":" ProjectCashflows!W$284","v":23.5425},{"$f":" ProjectCashflows!X$284","v":23.5425},{"$f":" ProjectCashflows!Y$284","v":23.5425},{"$f":" ProjectCashflows!Z$284","v":23.5425},{"$f":" ProjectCashflows!AA$284","v":19.069425000000006},{"$f":" ProjectCashflows!AB$284","v":15.446234250000003},{"$f":" ProjectCashflows!AC$284","v":12.511449742500004},{"$f":" ProjectCashflows!AD$284","v":10.134274291425005},{"$f":" ProjectCashflows!AE$284","v":8.208762176054254},{"$f":" ProjectCashflows!AF$284","v":6.6490973626039462},{"$f":" ProjectCashflows!AG$284","v":5.3857688637091972},{"$f":" ProjectCashflows!AH$284","v":4.3624727796044507},{"$f":" ProjectCashflows!AI$284","v":3.5336029514796046},{"$f":" ProjectCashflows!AJ$284","v":2.8622183906984797},{"$f":" ProjectCashflows!AK$284","v":2.3183968964657691},{"$f":" ProjectCashflows!AL$284","v":1.8779014861372725},{"$f":" ProjectCashflows!AM$284","v":1.5211002037711907},{"$f":" ProjectCashflows!AN$284","v":1.2320911650546646},{"$f":" ProjectCashflows!AO$284","v":0.99799384369427857},{"$f":" ProjectCashflows!AP$284","v":0},{"$f":" ProjectCashflows!AQ$284","v":0},{"$f":" ProjectCashflows!AR$284","v":0},{"$f":" ProjectCashflows!AS$284","v":0},{"$f":" ProjectCashflows!AT$284","v":0},{"$f":" ProjectCashflows!AU$284","v":0},{"$f":" ProjectCashflows!AV$284","v":0},{"$f":" ProjectCashflows!AW$284","v":0},{"$f":" ProjectCashflows!AX$284","v":0}]
[null,null,null,null,{"$f":" Translate!E$242","v":"Total GHG emissions applicable for carbon tax"},null,{"$f":"G232","v":"Mn t CO2 eq"},null,{"$f":" SUM(K233:AX233)","v":50.546876586222226},null,{"$f":" K231 + K232 * ($F228 = $F229)","v":0},0,0,0,0.21966138664082679,1.7256105000000002,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,2.7954890100000007,2.2643460981000003,1.8341203394610006,1.4856374749634109,1.203366354720363,0.97472674732349396,0.78952866533203026,0.63951821891894456,0.51800975732434507,0.41958790343271951,0.33986620178050286,0.27529162344220726,0.22298621498818788,0.18061883414043217,0.14630125565375013,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$420","v":"Tax applicable"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!F$34","v":0},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!H$34","v":0},{"$f":" ProjectCashflows!I$34","v":0},{"$f":" ProjectCashflows!J$34","v":0},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" E$28","v":"Start year of carbon tax (0=from beginning)"},{"$f":" F$28","v":0},{"$f":" G$28","v":"Calendar year"}]
[null,null,null,null,{"$f":"E237 & \" \" & Translate!E532","v":"Start year of carbon tax (0=from beginning) adjusted"},{"$f":" IF( F237 = 0, K236, F237)","v":2021},{"$f":"G237","v":"Calendar year"}]
[null,null,null,null,{"$f":" Translate!E$243","v":"Carbon tax rate applicable"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K239:AX239)","v":40},null,{"$f":" (K236 >= $F238) * 1","v":1},{"$f":" (L236 >= $F238) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" Translate!E$244","v":"Year of carbon tax"},null,{"$f":"Translate!$E$405","v":"Flag"},null,null,null,{"$f":" K236 - $F238 + 1","v":1},{"$f":" L236 - $F238 + 1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,{"$f":"Translate!$E$421","v":"Tax inflation index"}]
[null,null,null,null,{"$f":" E$29","v":"Carbon tax in real or nominal terms"},{"$f":" F$29","v":"nominal"},{"$f":" G$29","v":"Option"},{"$f":" H$29","v":"Real, Nominal; assumed nominal if empty"}]
[null,null,null,null,{"$f":" Translate!E$245","v":"Carbon tax - inflation option 1"},{"$f":" Inputs!F$92","v":"nominal"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$246","v":"Carbon tax - inflation option 2"},{"$f":" Inputs!F$91","v":"real"},{"$f":" Translate!E$103","v":"Option"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!F$34","v":0},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!H$34","v":0},{"$f":" ProjectCashflows!I$34","v":0},{"$f":" ProjectCashflows!J$34","v":0},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" ProjectCashflows!E$200","v":"Inflation index"},{"$f":" ProjectCashflows!F$200","v":0},{"$f":" ProjectCashflows!G$200","v":"Index"},{"$f":" ProjectCashflows!H$200","v":"base year is first project year"},{"$f":" ProjectCashflows!I$200","v":0},{"$f":" ProjectCashflows!J$200","v":0},{"$f":" ProjectCashflows!K$200","v":1},{"$f":" ProjectCashflows!L$200","v":1.02},{"$f":" ProjectCashflows!M$200","v":1.0404},{"$f":" ProjectCashflows!N$200","v":1.0612079999999999},{"$f":" ProjectCashflows!O$200","v":1.08243216},{"$f":" ProjectCashflows!P$200","v":1.1040808032},{"$f":" ProjectCashflows!Q$200","v":1.1261624192640001},{"$f":" ProjectCashflows!R$200","v":1.14868566764928},{"$f":" ProjectCashflows!S$200","v":1.1716593810022657},{"$f":" ProjectCashflows!T$200","v":1.1950925686223111},{"$f":" ProjectCashflows!U$200","v":1.2189944199947573},{"$f":" ProjectCashflows!V$200","v":1.2433743083946525},{"$f":" ProjectCashflows!W$200","v":1.2682417945625455},{"$f":" ProjectCashflows!X$200","v":1.2936066304537963},{"$f":" ProjectCashflows!Y$200","v":1.3194787630628724},{"$f":" ProjectCashflows!Z$200","v":1.3458683383241299},{"$f":" ProjectCashflows!AA$200","v":1.3727857050906125},{"$f":" ProjectCashflows!AB$200","v":1.4002414191924248},{"$f":" ProjectCashflows!AC$200","v":1.4282462475762734},{"$f":" ProjectCashflows!AD$200","v":1.4568111725277988},{"$f":" ProjectCashflows!AE$200","v":1.4859473959783549},{"$f":" ProjectCashflows!AF$200","v":1.5156663438979221},{"$f":" ProjectCashflows!AG$200","v":1.5459796707758806},{"$f":" ProjectCashflows!AH$200","v":1.5768992641913981},{"$f":" ProjectCashflows!AI$200","v":1.6084372494752261},{"$f":" ProjectCashflows!AJ$200","v":1.6406059944647307},{"$f":" ProjectCashflows!AK$200","v":1.6734181143540252},{"$f":" ProjectCashflows!AL$200","v":1.7068864766411058},{"$f":" ProjectCashflows!AM$200","v":1.7410242061739281},{"$f":" ProjectCashflows!AN$200","v":1.7758446902974065},{"$f":" ProjectCashflows!AO$200","v":1.8113615841033548},{"$f":" ProjectCashflows!AP$200","v":1.8475888157854219},{"$f":" ProjectCashflows!AQ$200","v":1.8845405921011305},{"$f":" ProjectCashflows!AR$200","v":1},{"$f":" ProjectCashflows!AS$200","v":1},{"$f":" ProjectCashflows!AT$200","v":1},{"$f":" ProjectCashflows!AU$200","v":1},{"$f":" ProjectCashflows!AV$200","v":1},{"$f":" ProjectCashflows!AW$200","v":1},{"$f":" ProjectCashflows!AX$200","v":1}]
[]
[null,null,null,null,{"$f":" Inputs!E$45","v":"Inflation rate"},{"$f":" Inputs!F$45","v":0.02},{"$f":" Inputs!G$45","v":"%"},{"$f":"Translate!E517","v":"assume this is the inflation rate if the carbon tax start year if before the model start year"}]
[null,null,null,null,{"$f":" Translate!E$247","v":"Inflation since carbon tax start year"},{"$f":" MIN( 1, 1 / (1 + F250) ^ (K247 - F238))","v":1},{"$f":"Translate!E407","v":"Index"}]
[null,null,null,null,{"$f":" E248 & \" \" & Translate!E770","v":"Inflation index in first tax year"},{"$f":" INDEX( K248:AX248, MATCH( $F238, K247:AX247, 0))","v":1},{"$f":"Translate!E407","v":"Index"}]
[]
[null,null,null,null,{"$f":" Translate!E$248","v":"Carbon tax inflation index"},null,{"$f":"Translate!E407","v":"Index"},null,null,null,{"$f":" K248 / IF( $F238 < $K247, $F251, $F252)","v":1},{"$f":" L248 / IF( $F238 < $K247, $F251, $F252)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E254 & \" \" & Translate!E533","v":"Carbon tax inflation index applicable"},null,{"$f":"G254","v":"Index"},null,null,null,{"$f":" IF( $F243 = $F245, K254, 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"Translate!$E$422","v":"Tax rate - Percentage"}]
[null,null,null,null,{"$f":"E$240","v":"Year of carbon tax"},{"$f":"F$240","v":0},"Flag",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,null,{"$f":" E$27","v":"Tax per ton of CO2 eq emitted in start year"},{"$f":" F$27","v":20},{"$f":" G$27","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":" E$31","v":"Percentage - Annual increase above inflation"},{"$f":" F$31","v":0},{"$f":" G$31","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$249","v":"Carbon tax - Percentage method; before inflation adjustment"},null,{"$f":" Translate!E$610","v":"US$ / t CO2 eq"},null,null,null,{"$f":" $F259 * (1 + $F260) ^ (K258 - 1) * (K258 > 0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,{"$f":"Translate!$E$423","v":"Tax rate - Target Year"}]
[null,null,null,null,{"$f":"E238","v":"Start year of carbon tax (0=from beginning) adjusted"},{"$f":"F238","v":2021},{"$f":"G238","v":"Calendar year"}]
[null,null,null,null,{"$f":" E$33","v":"TargetYear - Year in which Tax reaches target level"},{"$f":" F$33","v":0},{"$f":" G$33","v":"Calendar year"}]
[null,null,null,null,{"$f":"E265 & \" \" & Translate!E532","v":"TargetYear - Year in which Tax reaches target level adjusted"},{"$f":" IF( F265 = 0, K236, F265)","v":2021},{"$f":"G265","v":"Calendar year"}]
[null,null,null,null,{"$f":" Translate!E$250","v":"Years of carbon tax until it reaches target level"},{"$f":" F266 - F264","v":0},{"$f":" Translate!E$608","v":"Year"}]
[]
[null,null,null,null,{"$f":" E$27","v":"Tax per ton of CO2 eq emitted in start year"},{"$f":" F$27","v":20},{"$f":" G$27","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":" E$32","v":"TargetYear - Tax per CO2 eq emitted in future year"},{"$f":" F$32","v":0},{"$f":" G$32","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":" Translate!E$251","v":"Change in carbon tax between start and future year"},{"$f":" F270 - F269","v":-20},{"$f":"G270","v":"US$ / t CO2 eq"}]
[]
[null,null,null,null,{"$f":"E271","v":"Change in carbon tax between start and future year"},{"$f":"F271","v":-20},{"$f":"G271","v":"US$ / t CO2 eq"}]
[null,null,null,null,{"$f":"E267","v":"Years of carbon tax until it reaches target level"},{"$f":"F267","v":0},{"$f":"G267","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$252","v":"Annual increase in carbon tax"},{"$f":" IF( F274 = 0, 0, F273 / F274)","v":0},{"$f":"G273","v":"US$ / t CO2 eq"}]
[]
[null,null,null,null,{"$f":"E239","v":"Carbon tax rate applicable"},0,"Flag",0,40,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Year of carbon tax",0,"Flag",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,null,{"$f":" Translate!E$253","v":"Carbon tax - Target level/year; before inflation adjustment"},null,{"$f":" Translate!E$610","v":"US$ / t CO2 eq"},null,null,null,{"$f":" IF( K278 > $F267, $F270, $F269 + (K278 - 1) * $F275) * K277","v":0},{"$f":" IF( L278 > $F267, $F270, $F269 + (L278 - 1) * $F275) * L277","v":0},0,0,0,0,0,0,0,{"$f":" IF( T278 > $F267, $F270, $F269 + (T278 - 1) * $F275) * T277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$424","v":"Tax rate - select"}]
[null,null,null,null,{"$f":" E$30","v":"Method to change carbon tax over time"},{"$f":" F$30","v":"Percentage"},{"$f":" G$30","v":"Option"},{"$f":" H$33","v":0}]
[null,null,null,null,{"$f":" Translate!E$254","v":"Carbon tax - option 1"},{"$f":"Translate!$E$740","v":"Percentage"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$255","v":"Carbon tax - option 2"},{"$f":"Translate!$E$741","v":"TargetYear"},{"$f":" Translate!E$103","v":"Option"}]
[]
[null,null,null,null,{"$f":"E261","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,{"$f":"E279","v":"Carbon tax - Target level/year; before inflation adjustment"},0,"US$ / 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( $F282 = $F284, E287, E286)","v":"Carbon tax - Percentage method; before inflation adjustment"},null,{"$f":" Translate!E$610","v":"US$ / t CO2 eq"},null,null,null,{"$f":" IF( $F282 = $F284, K287, K286)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,null,{"$f":"E255","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$243","v":"Carbon tax rate applicable"},null,{"$f":" Translate!E$610","v":"US$ / t CO2 eq"},null,null,null,{"$f":" K289 * K290","v":20},{"$f":" L289 * L290","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":" E$233","v":"Total GHG emissions applicable for carbon tax"},{"$f":" F$233","v":0},"Mn t CO2 eq",0,50.546876586222226,0,0,0,0,0,0.21966138664082679,1.7256105000000002,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,2.7954890100000007,2.2643460981000003,1.8341203394610006,1.4856374749634109,1.203366354720363,0.97472674732349396,0.78952866533203026,0.63951821891894456,0.51800975732434507,0.41958790343271951,0.33986620178050286,0.27529162344220726,0.22298621498818788,0.18061883414043217,0.14630125565375013,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$291","v":"Carbon tax rate applicable"},{"$f":"F$291","v":0},"US$ / 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$136","v":"Carbon tax"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K295:AX295)","v":1010.9375317244442},null,{"$f":" K293 * K294","v":0},{"$f":" L293 * L294","v":0},0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$295","v":"Carbon tax"},{"$f":" F$295","v":0},"US$ mn",0,1010.9375317244442,0,0,0,0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Net revenues after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":57168.543518412531},{"$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$236","v":207.45717060984819},{"$f":" ProjectCashflows!P$236","v":1662.331659318},{"$f":" ProjectCashflows!Q$236","v":3391.1565850087204},{"$f":" ProjectCashflows!R$236","v":3458.9797167088946},{"$f":" ProjectCashflows!S$236","v":3528.1593110430726},{"$f":" ProjectCashflows!T$236","v":3598.7224972639342},{"$f":" ProjectCashflows!U$236","v":3670.6969472092128},{"$f":" ProjectCashflows!V$236","v":3744.1108861533971},{"$f":" ProjectCashflows!W$236","v":3818.9931038764653},{"$f":" ProjectCashflows!X$236","v":3895.372965953994},{"$f":" ProjectCashflows!Y$236","v":3973.2804252730743},{"$f":" ProjectCashflows!Z$236","v":4052.746033778536},{"$f":" ProjectCashflows!AA$236","v":3348.3787731078273},{"$f":" ProjectCashflows!AB$236","v":2766.4305423416872},{"$f":" ProjectCashflows!AC$236","v":2285.6249140827022},{"$f":" ProjectCashflows!AD$236","v":1888.3833040151289},{"$f":" ProjectCashflows!AE$236","v":1560.1822857772995},{"$f":" ProjectCashflows!AF$236","v":1289.0226045092052},{"$f":" ProjectCashflows!AG$236","v":1064.9904758455054},{"$f":" ProjectCashflows!AH$236","v":879.89513114355657},{"$f":" ProjectCashflows!AI$236","v":726.9693573508066},{"$f":" ProjectCashflows!AJ$236","v":600.62208304323633},{"$f":" ProjectCashflows!AK$236","v":496.23396501032192},{"$f":" ProjectCashflows!AL$236","v":409.9885018915279},{"$f":" ProjectCashflows!AM$236","v":338.73250026278043},{"$f":" ProjectCashflows!AN$236","v":279.86079171710918},{"$f":" ProjectCashflows!AO$236","v":231.22098611667568},{"$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$256","v":"Carbon tax as share of net revenue"},{"$f":" I297 / I298","v":1.7683457886221065E-2},"%"]
[]
[{"$f":"Translate!$E$257","v":"Cashflows after decommissioning, royalty, carbon tax and bonus"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Net revenues after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":57168.543518412531},{"$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$236","v":207.45717060984819},{"$f":" ProjectCashflows!P$236","v":1662.331659318},{"$f":" ProjectCashflows!Q$236","v":3391.1565850087204},{"$f":" ProjectCashflows!R$236","v":3458.9797167088946},{"$f":" ProjectCashflows!S$236","v":3528.1593110430726},{"$f":" ProjectCashflows!T$236","v":3598.7224972639342},{"$f":" ProjectCashflows!U$236","v":3670.6969472092128},{"$f":" ProjectCashflows!V$236","v":3744.1108861533971},{"$f":" ProjectCashflows!W$236","v":3818.9931038764653},{"$f":" ProjectCashflows!X$236","v":3895.372965953994},{"$f":" ProjectCashflows!Y$236","v":3973.2804252730743},{"$f":" ProjectCashflows!Z$236","v":4052.746033778536},{"$f":" ProjectCashflows!AA$236","v":3348.3787731078273},{"$f":" ProjectCashflows!AB$236","v":2766.4305423416872},{"$f":" ProjectCashflows!AC$236","v":2285.6249140827022},{"$f":" ProjectCashflows!AD$236","v":1888.3833040151289},{"$f":" ProjectCashflows!AE$236","v":1560.1822857772995},{"$f":" ProjectCashflows!AF$236","v":1289.0226045092052},{"$f":" ProjectCashflows!AG$236","v":1064.9904758455054},{"$f":" ProjectCashflows!AH$236","v":879.89513114355657},{"$f":" ProjectCashflows!AI$236","v":726.9693573508066},{"$f":" ProjectCashflows!AJ$236","v":600.62208304323633},{"$f":" ProjectCashflows!AK$236","v":496.23396501032192},{"$f":" ProjectCashflows!AL$236","v":409.9885018915279},{"$f":" ProjectCashflows!AM$236","v":338.73250026278043},{"$f":" ProjectCashflows!AN$236","v":279.86079171710918},{"$f":" ProjectCashflows!AO$236","v":231.22098611667568},{"$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$214","v":"Royalty"},{"$f":" F$214","v":0},"US$ mn",0,11433.708703682507,0,0,0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$219","v":"Oil revenues after royalty"},{"$f":" F$219","v":0},0,0,45734.83481473002,0,0,0,0,0,165.96573648787856,1329.8653274543999,2712.9252680069762,2767.1837733671155,2822.527448834458,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661616,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640431,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825752,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$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$238","v":420},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":420},{"$f":" ProjectCashflows!L$238","v":0},{"$f":" ProjectCashflows!M$238","v":0},{"$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$239","v":10455.572281430788},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":51},{"$f":" ProjectCashflows!M$239","v":312.12},{"$f":" ProjectCashflows!N$239","v":1273.4495999999999},{"$f":" ProjectCashflows!O$239","v":1298.918592},{"$f":" ProjectCashflows!P$239","v":2318.5696867199999},{"$f":" ProjectCashflows!Q$239","v":1238.7786611904},{"$f":" ProjectCashflows!R$239","v":516.90855044217597},{"$f":" ProjectCashflows!S$239","v":292.91484525056643},{"$f":" ProjectCashflows!T$239","v":298.77314215557777},{"$f":" ProjectCashflows!U$239","v":304.74860499868936},{"$f":" ProjectCashflows!V$239","v":310.8435770986631},{"$f":" ProjectCashflows!W$239","v":317.06044864063637},{"$f":" ProjectCashflows!X$239","v":323.40165761344906},{"$f":" ProjectCashflows!Y$239","v":329.86969076571808},{"$f":" ProjectCashflows!Z$239","v":336.46708458103245},{"$f":" ProjectCashflows!AA$239","v":343.19642627265313},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":291.36223450555974},{"$f":" ProjectCashflows!AE$239","v":297.18947919567097},{"$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$240","v":0},{"$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$240","v":0},{"$f":" ProjectCashflows!Q$240","v":0},{"$f":" ProjectCashflows!R$240","v":0},{"$f":" ProjectCashflows!S$240","v":0},{"$f":" ProjectCashflows!T$240","v":0},{"$f":" ProjectCashflows!U$240","v":0},{"$f":" ProjectCashflows!V$240","v":0},{"$f":" ProjectCashflows!W$240","v":0},{"$f":" ProjectCashflows!X$240","v":0},{"$f":" ProjectCashflows!Y$240","v":0},{"$f":" ProjectCashflows!Z$240","v":0},{"$f":" ProjectCashflows!AA$240","v":0},{"$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$241","v":6159.112593390113},{"$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$241","v":54.121608000000002},{"$f":" ProjectCashflows!P$241","v":198.73454457599999},{"$f":" ProjectCashflows!Q$241","v":292.80222900864004},{"$f":" ProjectCashflows!R$241","v":298.65827358881279},{"$f":" ProjectCashflows!S$241","v":304.63143906058912},{"$f":" ProjectCashflows!T$241","v":310.72406784180089},{"$f":" ProjectCashflows!U$241","v":316.93854919863691},{"$f":" ProjectCashflows!V$241","v":323.27732018260963},{"$f":" ProjectCashflows!W$241","v":329.74286658626181},{"$f":" ProjectCashflows!X$241","v":336.33772391798703},{"$f":" ProjectCashflows!Y$241","v":343.06447839634683},{"$f":" ProjectCashflows!Z$241","v":349.92576796427375},{"$f":" ProjectCashflows!AA$241","v":356.92428332355922},{"$f":" ProjectCashflows!AB$241","v":364.06276899003046},{"$f":" ProjectCashflows!AC$241","v":214.23693713644101},{"$f":" ProjectCashflows!AD$241","v":203.95356415389182},{"$f":" ProjectCashflows!AE$241","v":178.3136875174026},{"$f":" ProjectCashflows!AF$241","v":168.23896417266934},{"$f":" ProjectCashflows!AG$241","v":154.59796707758807},{"$f":" ProjectCashflows!AH$241","v":149.80543009818282},{"$f":" ProjectCashflows!AI$241","v":144.75935245277034},{"$f":" ProjectCashflows!AJ$241","v":139.45150952950212},{"$f":" ProjectCashflows!AK$241","v":133.87344914832201},{"$f":" ProjectCashflows!AL$241","v":128.01648574808294},{"$f":" ProjectCashflows!AM$241","v":121.87169443217496},{"$f":" ProjectCashflows!AN$241","v":124.30912832081846},{"$f":" ProjectCashflows!AO$241","v":117.73850296671806},{"$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$148","v":"Net decommissioning cashflows including fund"},0,"US$ mn",0,1142.4449806063617,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385934,40.849804386728749,40.849804386728749,40.849804386728749,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$172","v":"Bonuses"},0,"US$ mn",0,60,0,10,0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$295","v":"Carbon tax"},{"$f":"F$295","v":0},"US$ mn",0,1010.9375317244442,0,0,0,0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$322","v":"Project costs for sharing between SOC and IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K314:AX314)","v":19248.067387151714},null,{"$f":" SUM(K307:K313)","v":430},{"$f":" SUM(L307:L313)","v":51},312.12,1273.4495999999999,1407.4334277328164,2551.816441296,1600.6053101990401,884.59124403098872,666.57070431115551,678.52162999737857,690.71157419732617,703.1453172812727,779.57120819228408,792.50727449682199,805.70206212745086,819.1607455106921,819.77396276159834,473.09316391741646,314.66281689104699,588.77202112410566,563.31396677286682,251.47697208452519,234.13201334961462,226.33926744194767,218.86302056464319,211.58674056354246,204.41424614931802,197.26579118231302,167.18122311866748,168.77130939035584,161.51433246652181,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$257","v":"Cashflows after decommissioning, royalty, carbon tax and bonus"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K316:AX316)","v":26486.767427578303},null,{"$f":" K305 - K314","v":-430},-51,-312.12,-1273.4495999999999,-1241.4676912449379,-1221.9511138416001,1112.3199578079361,1882.5925293361267,2155.9567445233024,2200.4563678137688,2245.8459835700442,2292.1433916414453,2275.6232749088886,2323.7910982663734,2372.9222780910086,2423.0360815121367,1858.9290557246636,1740.0512699559335,1513.8371143751147,921.93462208799758,684.83186184897284,779.74111152283899,617.86036732678963,477.57683747289764,362.71246531600207,268.91092587104663,192.5729258589395,130.7250103309093,103.80477709155687,55.117323983331517,23.462456426818733,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$467","v":"Debt financing (Assumed joint financing by IOC and SOC) "}]
[]
[null,{"$f":"Translate!$E$425","v":"Development costs to be financed by debt"}]
[null,null,{"$f":"Translate!$E$484","v":"Determine financing and repayment period"}]
[null,null,null,null,{"$f":" E$316","v":"Cashflows after decommissioning, royalty, carbon tax and bonus"},0,"US$ mn",0,26486.767427578303,0,-430,-51,-312.12,-1273.4495999999999,-1241.4676912449379,-1221.9511138416001,1112.3199578079361,1882.5925293361267,2155.9567445233024,2200.4563678137688,2245.8459835700442,2292.1433916414453,2275.6232749088886,2323.7910982663734,2372.9222780910086,2423.0360815121367,1858.9290557246636,1740.0512699559335,1513.8371143751147,921.93462208799758,684.83186184897284,779.74111152283899,617.86036732678963,477.57683747289764,362.71246531600207,268.91092587104663,192.5729258589395,130.7250103309093,103.80477709155687,55.117323983331517,23.462456426818733,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$258","v":"Project cashflows turn positive"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K324:AX324)","v":1},null,{"$f":" AND(L323 > 0, K323 < 0, (SUM($J324:J324) = 0 ) )* 1","v":0},{"$f":" AND(M323 > 0, L323 < 0, (SUM($J324:K324) = 0 ) )* 1","v":0},{"$f":" AND(N323 > 0, M323 < 0, (SUM($J324:L324) = 0 ) )* 1","v":0},{"$f":" AND(O323 > 0, N323 < 0, (SUM($J324:M324) = 0 ) )* 1","v":0},{"$f":" AND(P323 > 0, O323 < 0, (SUM($J324:N324) = 0 ) )* 1","v":0},{"$f":" AND(Q323 > 0, P323 < 0, (SUM($J324:O324) = 0 ) )* 1","v":1},{"$f":" AND(R323 > 0, Q323 < 0, (SUM($J324:P324) = 0 ) )* 1","v":0},{"$f":" AND(S323 > 0, R323 < 0, (SUM($J324:Q324) = 0 ) )* 1","v":0},{"$f":" AND(T323 > 0, S323 < 0, (SUM($J324:R324) = 0 ) )* 1","v":0},{"$f":" AND(U323 > 0, T323 < 0, (SUM($J324:S324) = 0 ) )* 1","v":0},{"$f":" AND(V323 > 0, U323 < 0, (SUM($J324:T324) = 0 ) )* 1","v":0},{"$f":" AND(W323 > 0, V323 < 0, (SUM($J324:U324) = 0 ) )* 1","v":0},{"$f":" AND(X323 > 0, W323 < 0, (SUM($J324:V324) = 0 ) )* 1","v":0},{"$f":" AND(Y323 > 0, X323 < 0, (SUM($J324:W324) = 0 ) )* 1","v":0},{"$f":" AND(Z323 > 0, Y323 < 0, (SUM($J324:X324) = 0 ) )* 1","v":0},{"$f":" AND(AA323 > 0, Z323 < 0, (SUM($J324:Y324) = 0 ) )* 1","v":0},{"$f":" AND(AB323 > 0, AA323 < 0, (SUM($J324:Z324) = 0 ) )* 1","v":0},{"$f":" AND(AC323 > 0, AB323 < 0, (SUM($J324:AA324) = 0 ) )* 1","v":0},{"$f":" AND(AD323 > 0, AC323 < 0, (SUM($J324:AB324) = 0 ) )* 1","v":0},{"$f":" AND(AE323 > 0, AD323 < 0, (SUM($J324:AC324) = 0 ) )* 1","v":0},{"$f":" AND(AF323 > 0, AE323 < 0, (SUM($J324:AD324) = 0 ) )* 1","v":0},{"$f":" AND(AG323 > 0, AF323 < 0, (SUM($J324:AE324) = 0 ) )* 1","v":0},{"$f":" AND(AH323 > 0, AG323 < 0, (SUM($J324:AF324) = 0 ) )* 1","v":0},{"$f":" AND(AI323 > 0, AH323 < 0, (SUM($J324:AG324) = 0 ) )* 1","v":0},{"$f":" AND(AJ323 > 0, AI323 < 0, (SUM($J324:AH324) = 0 ) )* 1","v":0},{"$f":" AND(AK323 > 0, AJ323 < 0, (SUM($J324:AI324) = 0 ) )* 1","v":0},{"$f":" AND(AL323 > 0, AK323 < 0, (SUM($J324:AJ324) = 0 ) )* 1","v":0},{"$f":" AND(AM323 > 0, AL323 < 0, (SUM($J324:AK324) = 0 ) )* 1","v":0},{"$f":" AND(AN323 > 0, AM323 < 0, (SUM($J324:AL324) = 0 ) )* 1","v":0},{"$f":" AND(AO323 > 0, AN323 < 0, (SUM($J324:AM324) = 0 ) )* 1","v":0},{"$f":" AND(AP323 > 0, AO323 < 0, (SUM($J324:AN324) = 0 ) )* 1","v":0},{"$f":" AND(AQ323 > 0, AP323 < 0, (SUM($J324:AO324) = 0 ) )* 1","v":0},{"$f":" AND(AR323 > 0, AQ323 < 0, (SUM($J324:AP324) = 0 ) )* 1","v":0},{"$f":" AND(AS323 > 0, AR323 < 0, (SUM($J324:AQ324) = 0 ) )* 1","v":0},{"$f":" AND(AT323 > 0, AS323 < 0, (SUM($J324:AR324) = 0 ) )* 1","v":0},{"$f":" AND(AU323 > 0, AT323 < 0, (SUM($J324:AS324) = 0 ) )* 1","v":0},{"$f":" AND(AV323 > 0, AU323 < 0, (SUM($J324:AT324) = 0 ) )* 1","v":0},{"$f":" AND(AW323 > 0, AV323 < 0, (SUM($J324:AU324) = 0 ) )* 1","v":0},{"$f":" AND(AX323 > 0, AW323 < 0, (SUM($J324:AV324) = 0 ) )* 1","v":0},{"$f":" AND(AY323 > 0, AX323 < 0, (SUM($J324:AW324) = 0 ) )* 1","v":0}]
[null,null,null,null,{"$f":" Translate!E$259","v":"Financing period"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K325:AX325)","v":6},null,{"$f":" ( SUM(K324:$AX324) > 0) * 1","v":1},{"$f":" ( SUM(L324:$AX324) > 0) * 1","v":1},{"$f":" ( SUM(M324:$AX324) > 0) * 1","v":1},{"$f":" ( SUM(N324:$AX324) > 0) * 1","v":1},{"$f":" ( SUM(O324:$AX324) > 0) * 1","v":1},{"$f":" ( SUM(P324:$AX324) > 0) * 1","v":1},{"$f":" ( SUM(Q324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(R324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(S324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(T324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(U324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(V324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(W324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(X324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(Y324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(Z324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AA324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AB324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AC324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AD324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AE324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AF324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AG324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AH324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AI324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AJ324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AK324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AL324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AM324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AN324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AO324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AP324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AQ324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AR324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AS324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AT324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AU324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AV324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AW324:$AX324) > 0) * 1","v":0},{"$f":" ( SUM(AX324:$AX324) > 0) * 1","v":0}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$180","v":"Production years, after ELT"},{"$f":" ProjectCashflows!F$180","v":0},{"$f":" ProjectCashflows!G$180","v":"Year"},{"$f":" ProjectCashflows!H$180","v":0},{"$f":" ProjectCashflows!I$180","v":0},{"$f":" ProjectCashflows!J$180","v":0},{"$f":" ProjectCashflows!K$180","v":0},{"$f":" ProjectCashflows!L$180","v":0},{"$f":" ProjectCashflows!M$180","v":0},{"$f":" ProjectCashflows!N$180","v":0},{"$f":" ProjectCashflows!O$180","v":1},{"$f":" ProjectCashflows!P$180","v":1},{"$f":" ProjectCashflows!Q$180","v":1},{"$f":" ProjectCashflows!R$180","v":1},{"$f":" ProjectCashflows!S$180","v":1},{"$f":" ProjectCashflows!T$180","v":1},{"$f":" ProjectCashflows!U$180","v":1},{"$f":" ProjectCashflows!V$180","v":1},{"$f":" ProjectCashflows!W$180","v":1},{"$f":" ProjectCashflows!X$180","v":1},{"$f":" ProjectCashflows!Y$180","v":1},{"$f":" ProjectCashflows!Z$180","v":1},{"$f":" ProjectCashflows!AA$180","v":1},{"$f":" ProjectCashflows!AB$180","v":1},{"$f":" ProjectCashflows!AC$180","v":1},{"$f":" ProjectCashflows!AD$180","v":1},{"$f":" ProjectCashflows!AE$180","v":1},{"$f":" ProjectCashflows!AF$180","v":1},{"$f":" ProjectCashflows!AG$180","v":1},{"$f":" ProjectCashflows!AH$180","v":1},{"$f":" ProjectCashflows!AI$180","v":1},{"$f":" ProjectCashflows!AJ$180","v":1},{"$f":" ProjectCashflows!AK$180","v":1},{"$f":" ProjectCashflows!AL$180","v":1},{"$f":" ProjectCashflows!AM$180","v":1},{"$f":" ProjectCashflows!AN$180","v":1},{"$f":" ProjectCashflows!AO$180","v":1},{"$f":" ProjectCashflows!AP$180","v":0},{"$f":" ProjectCashflows!AQ$180","v":0},{"$f":" ProjectCashflows!AR$180","v":0},{"$f":" ProjectCashflows!AS$180","v":0},{"$f":" ProjectCashflows!AT$180","v":0},{"$f":" ProjectCashflows!AU$180","v":0},{"$f":" ProjectCashflows!AV$180","v":0},{"$f":" ProjectCashflows!AW$180","v":0},{"$f":" ProjectCashflows!AX$180","v":0}]
[null,null,null,null,{"$f":" Translate!E537 & \" \"    & E327","v":"Post-financing Production years, after ELT"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K328:AX328)","v":25},null,{"$f":" K327 * ( K325 = 0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E328 & \" :\" & Translate!E$811","v":"Post-financing Production years, after ELT :cumulative"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" J330 + K328","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25]
[]
[null,null,{"$f":"Translate!$E$485","v":"Costs to be financed"}]
[null,null,null,null,{"$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$239","v":10455.572281430788},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":51},{"$f":" ProjectCashflows!M$239","v":312.12},{"$f":" ProjectCashflows!N$239","v":1273.4495999999999},{"$f":" ProjectCashflows!O$239","v":1298.918592},{"$f":" ProjectCashflows!P$239","v":2318.5696867199999},{"$f":" ProjectCashflows!Q$239","v":1238.7786611904},{"$f":" ProjectCashflows!R$239","v":516.90855044217597},{"$f":" ProjectCashflows!S$239","v":292.91484525056643},{"$f":" ProjectCashflows!T$239","v":298.77314215557777},{"$f":" ProjectCashflows!U$239","v":304.74860499868936},{"$f":" ProjectCashflows!V$239","v":310.8435770986631},{"$f":" ProjectCashflows!W$239","v":317.06044864063637},{"$f":" ProjectCashflows!X$239","v":323.40165761344906},{"$f":" ProjectCashflows!Y$239","v":329.86969076571808},{"$f":" ProjectCashflows!Z$239","v":336.46708458103245},{"$f":" ProjectCashflows!AA$239","v":343.19642627265313},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":291.36223450555974},{"$f":" ProjectCashflows!AE$239","v":297.18947919567097},{"$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":"E333 & \" \" & Translate!E549","v":"Development costs, after ELT during financing period"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K334:AX334)","v":5254.0578787199993},null,{"$f":" K333 * K325","v":0},51,312.12,1273.4495999999999,1298.918592,2318.5696867199999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$86","v":"Proportion development costs borrowed"},{"$f":" FiscalModel!F$86","v":0.7},{"$f":" FiscalModel!G$86","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$260","v":"Loan drawdowns (mid-period)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K336:AX336)","v":3677.8405151039997},null,{"$f":" K334 * $F335","v":0},35.699999999999996,218.48399999999998,891.41471999999987,909.24301439999988,1622.998780704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$426","v":"Loan account"}]
[null,null,null,null,{"$f":" E$330","v":"Post-financing Production years, after ELT :cumulative"},0,"Year",0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25]
[null,null,null,null,{"$f":" FiscalModel!E$87","v":"Repayment period (yrs after financing period)"},{"$f":" FiscalModel!F$87","v":10},{"$f":" FiscalModel!G$87","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$261","v":"Loan repayment flag"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K341:AX341)","v":10},null,{"$f":" AND( K339 >0, K339 <= $F340) * 1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$262","v":"Proportion of remaining loan balance to be paid"},null,"%",null,null,null,{"$f":" IFERROR( K341 / SUM(K341:$AX341), 0 )","v":0},{"$f":" IFERROR( L341 / SUM(L341:$AX341), 0 )","v":0},{"$f":" IFERROR( M341 / SUM(M341:$AX341), 0 )","v":0},{"$f":" IFERROR( N341 / SUM(N341:$AX341), 0 )","v":0},{"$f":" IFERROR( O341 / SUM(O341:$AX341), 0 )","v":0},{"$f":" IFERROR( P341 / SUM(P341:$AX341), 0 )","v":0},{"$f":" IFERROR( Q341 / SUM(Q341:$AX341), 0 )","v":0.1},{"$f":" IFERROR( R341 / SUM(R341:$AX341), 0 )","v":0.1111111111111111},{"$f":" IFERROR( S341 / SUM(S341:$AX341), 0 )","v":0.125},{"$f":" IFERROR( T341 / SUM(T341:$AX341), 0 )","v":0.14285714285714285},{"$f":" IFERROR( U341 / SUM(U341:$AX341), 0 )","v":0.16666666666666666},{"$f":" IFERROR( V341 / SUM(V341:$AX341), 0 )","v":0.2},{"$f":" IFERROR( W341 / SUM(W341:$AX341), 0 )","v":0.25},{"$f":" IFERROR( X341 / SUM(X341:$AX341), 0 )","v":0.33333333333333331},{"$f":" IFERROR( Y341 / SUM(Y341:$AX341), 0 )","v":0.5},{"$f":" IFERROR( Z341 / SUM(Z341:$AX341), 0 )","v":1},{"$f":" IFERROR( AA341 / SUM(AA341:$AX341), 0 )","v":0},{"$f":" IFERROR( AB341 / SUM(AB341:$AX341), 0 )","v":0},{"$f":" IFERROR( AC341 / SUM(AC341:$AX341), 0 )","v":0},{"$f":" IFERROR( AD341 / SUM(AD341:$AX341), 0 )","v":0},{"$f":" IFERROR( AE341 / SUM(AE341:$AX341), 0 )","v":0},{"$f":" IFERROR( AF341 / SUM(AF341:$AX341), 0 )","v":0},{"$f":" IFERROR( AG341 / SUM(AG341:$AX341), 0 )","v":0},{"$f":" IFERROR( AH341 / SUM(AH341:$AX341), 0 )","v":0},{"$f":" IFERROR( AI341 / SUM(AI341:$AX341), 0 )","v":0},{"$f":" IFERROR( AJ341 / SUM(AJ341:$AX341), 0 )","v":0},{"$f":" IFERROR( AK341 / SUM(AK341:$AX341), 0 )","v":0},{"$f":" IFERROR( AL341 / SUM(AL341:$AX341), 0 )","v":0},{"$f":" IFERROR( AM341 / SUM(AM341:$AX341), 0 )","v":0},{"$f":" IFERROR( AN341 / SUM(AN341:$AX341), 0 )","v":0},{"$f":" IFERROR( AO341 / SUM(AO341:$AX341), 0 )","v":0},{"$f":" IFERROR( AP341 / SUM(AP341:$AX341), 0 )","v":0},{"$f":" IFERROR( AQ341 / SUM(AQ341:$AX341), 0 )","v":0},{"$f":" IFERROR( AR341 / SUM(AR341:$AX341), 0 )","v":0},{"$f":" IFERROR( AS341 / SUM(AS341:$AX341), 0 )","v":0},{"$f":" IFERROR( AT341 / SUM(AT341:$AX341), 0 )","v":0},{"$f":" IFERROR( AU341 / SUM(AU341:$AX341), 0 )","v":0},{"$f":" IFERROR( AV341 / SUM(AV341:$AX341), 0 )","v":0},{"$f":" IFERROR( AW341 / SUM(AW341:$AX341), 0 )","v":0},{"$f":" IFERROR( AX341 / SUM(AX341:$AX341), 0 )","v":0}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$88","v":"Loan real interest rate"},{"$f":" FiscalModel!F$88","v":0.03},{"$f":" FiscalModel!G$88","v":"%"}]
[null,null,null,null,{"$f":" Inputs!E$45","v":"Inflation rate"},{"$f":" Inputs!F$45","v":0.02},{"$f":" Inputs!G$45","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$263","v":"Loan nominal interest rate"},{"$f":" ( 1 + F344 ) * ( 1 + F345 ) - 1","v":5.0599999999999978E-2},"%"]
[]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$264","v":"Loan account opening balance: BEG"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J354","v":0},0,36.603209999999997,262.46697762599996,1189.7153191098755,2182.1617769211553,3956.6398126891763,3560.9758314202586,3165.3118501513409,2769.6478688824232,2373.9838876135054,1978.3199063445879,1582.6559250756704,1186.9919438067527,791.32796253783522,395.66398126891761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$336","v":"Loan drawdowns (mid-period)"},0,"US$ mn",0,3677.8405151039997,0,0,35.699999999999996,218.48399999999998,891.41471999999987,909.24301439999988,1622.998780704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$265","v":"Interest charged"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K350:AX350)","v":1379.9321574565743},null,{"$f":" (K348 + K349 / 2) * $F346","v":0},{"$f":" (L348 + L349 / 2) * $F346","v":0.90320999999999951},7.379767625999996,35.833621483875582,83.203443411279665,151.47925506402157,200.20597452207224,180.18537706986501,160.16477961765779,140.14418216545056,120.12358471324332,100.10298726103611,80.082389808828893,60.061792356621659,40.041194904414446,20.020597452207223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" Translate!E$266","v":"Interest payments (end of period)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K351:AX351)","v":1101.1328598713974},null,{"$f":" K350 * K341","v":0},0,0,0,0,0,200.20597452207224,180.18537706986501,160.16477961765779,140.14418216545056,120.12358471324332,100.10298726103611,80.082389808828893,60.061792356621659,40.041194904414446,20.020597452207223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$267","v":"Loan balance to be paid"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" K348 + K350 + K349 - K351","v":0},36.603209999999997,262.46697762599996,1189.7153191098755,2182.1617769211553,3956.6398126891763,3956.6398126891763,3560.9758314202586,3165.3118501513409,2769.6478688824232,2373.9838876135054,1978.3199063445882,1582.6559250756704,1186.9919438067527,791.32796253783522,395.66398126891761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" Translate!E$268","v":"Principal repayments (end of period)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K353:AX353)","v":3956.6398126891763},null,{"$f":" K352 * K342","v":0},0,0,0,0,0,395.66398126891767,395.66398126891761,395.66398126891761,395.66398126891755,395.66398126891755,395.66398126891767,395.66398126891761,395.66398126891755,395.66398126891761,395.66398126891761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$269","v":"Loan closing balance: END"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" K352 - K353","v":0},36.603209999999997,262.46697762599996,1189.7153191098755,2182.1617769211553,3956.6398126891763,3560.9758314202586,3165.3118501513409,2769.6478688824232,2373.9838876135054,1978.3199063445879,1582.6559250756704,1186.9919438067527,791.32796253783522,395.66398126891761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E350","v":"Total: Interest charged"},{"$f":" SUM(K350:AX350)","v":1379.9321574565743},{"$f":" G350","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E349","v":"Total: Loan drawdowns (mid-period)"},{"$f":" SUM(K349:AX349)","v":3677.8405151039997},{"$f":" G349","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E351","v":"Total: Interest payments (end of period)"},{"$f":" SUM(K351:AX351)","v":1101.1328598713974},{"$f":" G351","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E353","v":"Total: Principal repayments (end of period)"},{"$f":" SUM(K353:AX353)","v":3956.6398126891763},{"$f":" G353","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$427","v":"Check:  Loan cashflows"},{"$f":"IF(ABS(F356 + F357 - F358 - F359)>CHK_TOL,1,0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$427","v":"Loan cashflows"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":"E353","v":"Principal repayments (end of period)"},0,"US$ mn",0,3956.6398126891763,0,{"$f":"K353","v":0},{"$f":"L353","v":0},0,0,0,0,395.66398126891767,395.66398126891761,395.66398126891761,395.66398126891755,395.66398126891755,395.66398126891767,395.66398126891761,395.66398126891755,395.66398126891761,395.66398126891761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":"E351","v":"Interest payments (end of period)"},0,"US$ mn",0,1101.1328598713974,0,{"$f":"K351","v":0},{"$f":"L351","v":0},0,0,0,0,200.20597452207224,180.18537706986501,160.16477961765779,140.14418216545056,120.12358471324332,100.10298726103611,80.082389808828893,60.061792356621659,40.041194904414446,20.020597452207223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":"E349","v":"Loan drawdowns (mid-period)"},0,"US$ mn",0,3677.8405151039997,0,{"$f":"K349","v":0},{"$f":"L349","v":35.699999999999996},218.48399999999998,891.41471999999987,909.24301439999988,1622.998780704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$270","v":"Loan cashflows before interest withholding tax"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K366:AX366)","v":1379.9321574565736},null,{"$f":" K363 + K364 - K365","v":0},{"$f":" L363 + L364 - L365","v":-35.699999999999996},-218.48399999999998,-891.41471999999987,-909.24301439999988,-1622.998780704,595.86995579098993,575.84935833878262,555.82876088657542,535.80816343436811,515.78756598216091,495.76696852995377,475.74637107774652,455.7257736255392,435.70517617333206,415.68457872112481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$351","v":"Interest payments (end of period)"},0,"US$ mn",0,1101.1328598713974,0,0,0,0,0,0,0,200.20597452207224,180.18537706986501,160.16477961765779,140.14418216545056,120.12358471324332,100.10298726103611,80.082389808828893,60.061792356621659,40.041194904414446,20.020597452207223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$75","v":"Interest withholding tax"},{"$f":" FiscalModel!F$75","v":0.1},{"$f":" FiscalModel!G$75","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$171","v":"Interest withholding tax"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K370:AX370)","v":110.11328598713973},null,{"$f":" K368 * $F369","v":0},0,0,{"$f":" N368 * $F369","v":0},0,0,20.020597452207227,18.018537706986503,16.01647796176578,14.014418216545057,12.012358471324333,10.010298726103612,8.00823898088289,6.0061792356621666,4.004119490441445,2.0020597452207225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$271","v":"Lender cashflows after interest withholding tax"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K372:AX372)","v":1269.8188714694338},null,{"$f":" K366 - K370","v":0},-35.699999999999996,-218.48399999999998,-891.41471999999987,-909.24301439999988,-1622.998780704,575.84935833878274,557.83082063179609,539.81228292480967,521.79374521782302,503.77520751083659,485.75666980385017,467.73813209686364,449.71959438987705,431.70105668289062,413.68251897590409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$272","v":"Loan IRR: Lender"},{"$f":" IFERROR( IRR(K372:AX372), 0)","v":5.0909641863991384E-2},{"$f":" Translate!E$408","v":"% p.a."}]
[]
[null,null,{"$f":"Translate!$E$486","v":"Interest accounting"}]
[null,null,null,null,{"$f":" E$350","v":"Interest charged"},0,"US$ mn",0,1379.9321574565743,0,0,0.90320999999999951,7.379767625999996,35.833621483875582,83.203443411279665,151.47925506402157,200.20597452207224,180.18537706986501,160.16477961765779,140.14418216545056,120.12358471324332,100.10298726103611,80.082389808828893,60.061792356621659,40.041194904414446,20.020597452207223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$181","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$181","v":0},{"$f":" ProjectCashflows!G$181","v":"Year"},{"$f":" ProjectCashflows!H$181","v":0},{"$f":" ProjectCashflows!I$181","v":0},{"$f":" ProjectCashflows!J$181","v":0},{"$f":" ProjectCashflows!K$181","v":0},{"$f":" ProjectCashflows!L$181","v":0},{"$f":" ProjectCashflows!M$181","v":0},{"$f":" ProjectCashflows!N$181","v":0},{"$f":" ProjectCashflows!O$181","v":1},{"$f":" ProjectCashflows!P$181","v":2},{"$f":" ProjectCashflows!Q$181","v":3},{"$f":" ProjectCashflows!R$181","v":4},{"$f":" ProjectCashflows!S$181","v":5},{"$f":" ProjectCashflows!T$181","v":6},{"$f":" ProjectCashflows!U$181","v":7},{"$f":" ProjectCashflows!V$181","v":8},{"$f":" ProjectCashflows!W$181","v":9},{"$f":" ProjectCashflows!X$181","v":10},{"$f":" ProjectCashflows!Y$181","v":11},{"$f":" ProjectCashflows!Z$181","v":12},{"$f":" ProjectCashflows!AA$181","v":13},{"$f":" ProjectCashflows!AB$181","v":14},{"$f":" ProjectCashflows!AC$181","v":15},{"$f":" ProjectCashflows!AD$181","v":16},{"$f":" ProjectCashflows!AE$181","v":17},{"$f":" ProjectCashflows!AF$181","v":18},{"$f":" ProjectCashflows!AG$181","v":19},{"$f":" ProjectCashflows!AH$181","v":20},{"$f":" ProjectCashflows!AI$181","v":21},{"$f":" ProjectCashflows!AJ$181","v":22},{"$f":" ProjectCashflows!AK$181","v":23},{"$f":" ProjectCashflows!AL$181","v":24},{"$f":" ProjectCashflows!AM$181","v":25},{"$f":" ProjectCashflows!AN$181","v":26},{"$f":" ProjectCashflows!AO$181","v":27},{"$f":" ProjectCashflows!AP$181","v":0},{"$f":" ProjectCashflows!AQ$181","v":0},{"$f":" ProjectCashflows!AR$181","v":0},{"$f":" ProjectCashflows!AS$181","v":0},{"$f":" ProjectCashflows!AT$181","v":0},{"$f":" ProjectCashflows!AU$181","v":0},{"$f":" ProjectCashflows!AV$181","v":0},{"$f":" ProjectCashflows!AW$181","v":0},{"$f":" ProjectCashflows!AX$181","v":0}]
[null,null,null,null,{"$f":" Translate!E$273","v":"Interest capitalized into development costs"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K378:AX378)","v":44.11659910987558},null,{"$f":" K376 * (K377 = 0)","v":0},0.90320999999999951,7.379767625999996,35.833621483875582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$274","v":"Interest expensed"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K379:AX379)","v":1335.8155583466985},null,{"$f":" K376 * ( K377 > 0 )","v":0},0,0,0,83.203443411279665,151.47925506402157,200.20597452207224,180.18537706986501,160.16477961765779,140.14418216545056,120.12358471324332,100.10298726103611,80.082389808828893,60.061792356621659,40.041194904414446,20.020597452207223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E376","v":"Total: Interest charged"},{"$f":" SUM(K376:AX376)","v":1379.9321574565743},{"$f":" G376","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E378","v":"Total: Interest capitalized into development costs"},{"$f":" SUM(K378:AX378)","v":44.11659910987558},{"$f":" G378","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E379","v":"Total: Interest expensed"},{"$f":" SUM(K379:AX379)","v":1335.8155583466985},{"$f":" G379","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$275","v":"Check:  Interest allocation"},{"$f":" IF( ABS( F381 - F382 - F383) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$428","v":"Allocation of loan transactions to IOC and SOC as borrower"}]
[null,null,null,null,{"$f":" FiscalModel!E$77","v":"State participation"},{"$f":" FiscalModel!F$77","v":0.2},{"$f":" FiscalModel!G$77","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$80","v":"SOC meets development costs"},{"$f":" FiscalModel!F$80","v":"yes"},{"$f":" FiscalModel!G$80","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$276","v":"Proportion of loan attributed to SOC"},{"$f":" F387 * ( F388 = F389)","v":0.2},"%"]
[]
[null,null,null,null,{"$f":" E$366 &  \": \" & Translate!E539","v":"Loan cashflows before interest withholding tax: SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K393:AX393)","v":275.98643149131476},null,{"$f":" K366 *  $F391","v":0},-7.14,-43.696799999999996,-178.28294399999999,-181.84860287999999,-324.59975614080003,119.17399115819799,115.16987166775652,111.16575217731508,107.16163268687363,103.15751319643219,99.153393705990766,95.149274215549312,91.145154725107844,87.141035234666418,83.136915744224964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$378 &  \": \" & Translate!E539","v":"Interest capitalized into development costs: SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K394:AX394)","v":8.8233198219751152},null,{"$f":" K$378 * $F391","v":0},0.18064199999999991,1.4759535251999993,7.1667242967751168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$379 &  \": \" & Translate!E539","v":"Interest expensed: SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K395:AX395)","v":267.16311166933968},null,{"$f":" K$379 * $F391","v":0},0,0,0,16.640688682255934,30.295851012804317,40.041194904414454,36.037075413973007,32.03295592353156,28.028836433090113,24.024716942648666,20.020597452207223,16.01647796176578,12.012358471324333,8.00823898088289,4.004119490441445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$366 &  \": \" & Translate!E113","v":"Loan cashflows before interest withholding tax: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K397:AX397)","v":1103.945725965259},null,{"$f":" K366 * ( 1 - $F391)","v":0},-28.56,-174.78719999999998,-713.13177599999995,-727.39441151999995,-1298.3990245632001,476.69596463279197,460.6794866710261,444.66300870926034,428.64653074749452,412.63005278572876,396.61357482396306,380.59709686219725,364.58061890043138,348.56414093866567,332.54766297689986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$378 &  \": \" & Translate!E113","v":"Interest capitalized into development costs: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K398:AX398)","v":35.293279287900461},null,{"$f":" K378 * ( 1 - $F391)","v":0},0.72256799999999966,5.9038141007999974,28.666897187100467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$379 &  \": \" & Translate!E113","v":"Interest expensed: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K399:AX399)","v":1068.6524466773587},null,{"$f":" K379 * ( 1 - $F391 )","v":0},0,0,0,66.562754729023737,121.18340405121727,160.16477961765781,144.14830165589203,128.13182369412624,112.11534573236045,96.098867770594666,80.082389808828893,64.06591184706312,48.049433885297333,32.03295592353156,16.01647796176578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E366","v":"Total: Loan cashflows before interest withholding tax"},{"$f":" SUM(K366:AX366)","v":1379.9321574565736},{"$f":" G366","v":"US$ mn"}]
[null,null,null,null,{"$f":"E382","v":"Total: Interest capitalized into development costs"},44.11659910987558,"US$ mn"]
[null,null,null,null,"Total: Interest expensed",1335.8155583466985,"US$ mn"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & Translate!E$277","v":"Total: SOC loan cash flows"},{"$f":" SUM(K393:AX395)","v":551.97286298262952},{"$f":" Translate!E$603","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & Translate!E$278","v":"Total: IOC loan cash flows"},{"$f":" SUM(K397:AX399)","v":2207.8914519305181},{"$f":" Translate!E$603","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$279","v":"Check:  Loan cashflows allocation"},{"$f":" IF( ABS( F401 + F402 + F403 - F404 - F405) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[null,{"$f":" Translate!E$429","v":"Allocation of loan transactions to IOC and SOC as lender"}]
[]
[null,null,null,null,{"$f":" E$372","v":"Lender cashflows after interest withholding tax"},0,"US$ mn",0,1269.8188714694338,0,0,-35.699999999999996,-218.48399999999998,-891.41471999999987,-909.24301439999988,-1622.998780704,575.84935833878274,557.83082063179609,539.81228292480967,521.79374521782302,503.77520751083659,485.75666980385017,467.73813209686364,449.71959438987705,431.70105668289062,413.68251897590409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$391","v":"Proportion of loan attributed to SOC"},{"$f":" F$391","v":0.2},"%"]
[]
[null,null,null,null,{"$f":" E372 & \": SOC parent\"","v":"Lender cashflows after interest withholding tax: SOC parent"},null,{"$f":" G411","v":"US$ mn"},null,{"$f":" SUM(K414:AX414)","v":253.96377429388684},null,{"$f":" K411 * $F412","v":0},-7.14,-43.696799999999996,-178.28294399999999,-181.84860287999999,-324.59975614080003,115.16987166775655,111.56616412635923,107.96245658496194,104.35874904356461,100.75504150216733,97.151333960770046,93.547626419372733,89.94391887797542,86.340211336578136,82.736503795180823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E372 & \": IOC parent\"","v":"Lender cashflows after interest withholding tax: IOC parent"},null,{"$f":" G411","v":"US$ mn"},null,{"$f":" SUM(K415:AX415)","v":1015.8550971755473},null,{"$f":" K411 - K414","v":0},-28.559999999999995,-174.78719999999998,-713.13177599999995,-727.39441151999995,-1298.3990245631999,460.67948667102621,446.26465650543685,431.84982633984771,417.4349961742584,403.02016600866926,388.60533584308013,374.19050567749093,359.77567551190162,345.36084534631249,330.94601518072329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$468","v":"Revenue sharing under tax & royalty (T&R) regime"}]
[]
[null,{"$f":"Translate!$E$430","v":"Determine which regime type is active"}]
[null,null,null,null,{"$f":" E$40","v":"Regime type"},{"$f":" F$40","v":"T&R"},{"$f":" G$40","v":"Switch"}]
[null,null,null,null,{"$f":" Translate!E$280","v":"Tax & royalty regime"},{"$f":" Translate!E$542","v":"T&R"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$281","v":"Production Sharing Contract regime"},{"$f":" Translate!E$733","v":"PSC"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$282","v":"Tax & Royalty regime active = 1"},{"$f":" IF(F421 = F422, 1, 0)","v":1},{"$f":" Translate!E$745","v":"option applicable"}]
[null,null,null,null,{"$f":" Translate!E$283","v":"PSC regime active = 1"},{"$f":" IF( F424 = 1, 0, 1)","v":0},{"$f":" Translate!E$745","v":"option applicable"}]
[]
[null,{"$f":"Translate!$E$431","v":"Project revenues"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$236","v":"Net revenues after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":57168.543518412531},{"$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$236","v":207.45717060984819},{"$f":" ProjectCashflows!P$236","v":1662.331659318},{"$f":" ProjectCashflows!Q$236","v":3391.1565850087204},{"$f":" ProjectCashflows!R$236","v":3458.9797167088946},{"$f":" ProjectCashflows!S$236","v":3528.1593110430726},{"$f":" ProjectCashflows!T$236","v":3598.7224972639342},{"$f":" ProjectCashflows!U$236","v":3670.6969472092128},{"$f":" ProjectCashflows!V$236","v":3744.1108861533971},{"$f":" ProjectCashflows!W$236","v":3818.9931038764653},{"$f":" ProjectCashflows!X$236","v":3895.372965953994},{"$f":" ProjectCashflows!Y$236","v":3973.2804252730743},{"$f":" ProjectCashflows!Z$236","v":4052.746033778536},{"$f":" ProjectCashflows!AA$236","v":3348.3787731078273},{"$f":" ProjectCashflows!AB$236","v":2766.4305423416872},{"$f":" ProjectCashflows!AC$236","v":2285.6249140827022},{"$f":" ProjectCashflows!AD$236","v":1888.3833040151289},{"$f":" ProjectCashflows!AE$236","v":1560.1822857772995},{"$f":" ProjectCashflows!AF$236","v":1289.0226045092052},{"$f":" ProjectCashflows!AG$236","v":1064.9904758455054},{"$f":" ProjectCashflows!AH$236","v":879.89513114355657},{"$f":" ProjectCashflows!AI$236","v":726.9693573508066},{"$f":" ProjectCashflows!AJ$236","v":600.62208304323633},{"$f":" ProjectCashflows!AK$236","v":496.23396501032192},{"$f":" ProjectCashflows!AL$236","v":409.9885018915279},{"$f":" ProjectCashflows!AM$236","v":338.73250026278043},{"$f":" ProjectCashflows!AN$236","v":279.86079171710918},{"$f":" ProjectCashflows!AO$236","v":231.22098611667568},{"$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$214","v":"Royalty"},{"$f":" F$214","v":0},"US$ mn",0,11433.708703682507,0,0,0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$305","v":"Oil revenues after royalty"},0,0,0,45734.83481473002,0,0,0,0,0,165.96573648787856,1329.8653274543999,2712.9252680069762,2767.1837733671155,2822.527448834458,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661616,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640431,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825752,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$487","v":"Share of revenues"}]
[null,null,null,null,{"$f":" E$77","v":"State participation"},{"$f":" F$77","v":0.2},{"$f":" G$77","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$284","v":"T&R: Share of gross revenue to SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K434:AX434)","v":11433.708703682507},null,{"$f":" K428 * $F433 * $F424","v":0},0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$285","v":"T&R: Share of gross revenue to IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K435:AX435)","v":45734.834814730028},null,{"$f":" K428 * ( 1 - $F433 ) * $F424","v":0},0,0,0,165.96573648787856,1329.8653274544001,2712.9252680069767,2767.1837733671159,2822.5274488344585,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661619,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640442,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825757,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$488","v":"Share of royalty"}]
[null,null,null,null,{"$f":" E$222","v":"Royalty attributable to: SOC"},0,"US$ mn",0,2286.7417407365006,0,0,0,0,0,8.2982868243939283,66.493266372720015,135.64626340034883,138.35918866835581,141.12637244172294,143.94889989055739,146.82787788836853,149.76443544613591,152.75972415505862,155.81491863815978,158.93121701092298,162.10984135114145,133.93515092431309,110.65722169366751,91.424996563308099,75.535332160605165,62.407291431091984,51.560904180368212,42.599619033820225,35.195805245742264,29.078774294032264,24.024883321729455,19.849358600412881,16.399540075661118,13.549300010511217,11.194431668684368,9.248839444667027,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$223","v":"Royalty attributable to: IOC"},0,"US$ mn",0,9146.9669629460022,0,0,0,0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E542 &  \": \" & E438","v":"T&R: Royalty attributable to: SOC"},null,{"$f":" G438","v":"US$ mn"},null,{"$f":" SUM(K441:AX441)","v":2286.7417407365006},null,{"$f":" K438 * $F424","v":0},0,0,0,8.2982868243939283,66.493266372720015,135.64626340034883,138.35918866835581,141.12637244172294,143.94889989055739,146.82787788836853,149.76443544613591,152.75972415505862,155.81491863815978,158.93121701092298,162.10984135114145,133.93515092431309,110.65722169366751,91.424996563308099,75.535332160605165,62.407291431091984,51.560904180368212,42.599619033820225,35.195805245742264,29.078774294032264,24.024883321729455,19.849358600412881,16.399540075661118,13.549300010511217,11.194431668684368,9.248839444667027,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E542 &  \": \" & E439","v":"T&R: Royalty attributable to: IOC"},null,{"$f":" G439","v":"US$ mn"},null,{"$f":" SUM(K442:AX442)","v":9146.9669629460022},null,{"$f":" K439 * $F424","v":0},0,0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$489","v":"Share of net revenues after royalty"}]
[null,null,null,null,{"$f":" Translate!E$286","v":"T&R: Share of net revenue after royalty to SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K445:AX445)","v":9146.9669629460022},null,{"$f":" K434 - K441","v":0},0,0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$287","v":"T&R: Share of net revenue after royalty to IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K446:AX446)","v":36587.867851784009},null,{"$f":" K435 - K442","v":0},0,0,0,132.77258919030285,1063.89226196352,2170.3402144055813,2213.7470186936926,2258.021959067567,2303.1823982489177,2349.2460462138961,2396.2309671381745,2444.1555864809379,2493.0386982105565,2542.8994721747677,2593.7574616182633,2142.9624147890095,1770.5155470986799,1462.7999450129296,1208.5653145696826,998.51666289747175,824.97446688589139,681.59390454112349,563.13288393187622,465.26038870451623,384.39813314767127,317.58973760660604,262.39264121057784,216.78880016817948,179.11090669894989,147.98143111467243,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$604","v":"Check"}]
[null,null,null,null,{"$f":" E430","v":"Oil revenues after royalty"},{"$f":" SUM(K430:AX430) * F424","v":45734.83481473002},{"$f":" G430","v":0}]
[null,null,null,null,{"$f":" E445","v":"T&R: Share of net revenue after royalty to SOC"},{"$f":" SUM(K445:AX445)","v":9146.9669629460022},{"$f":" G445","v":"US$ mn"}]
[null,null,null,null,{"$f":" E446","v":"T&R: Share of net revenue after royalty to IOC"},{"$f":" SUM(K446:AX446)","v":36587.867851784009},{"$f":" G446","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$288","v":"Check:  Revenue allocation under T&R regime"},{"$f":" IF( ABS( F449 - F450 - F451) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$469","v":"Production sharing: JV cost recovery"}]
[]
[null,{"$f":"Translate!$E$432","v":"Project costs into cost recovery (on aggregated basis for 100% of JV)"}]
[null,null,{"$f":"Translate!$E$490","v":"Interest into cost recovery"}]
[null,null,null,null,{"$f":" E$378","v":"Interest capitalized into development costs"},0,"US$ mn",0,44.11659910987558,0,0,0.90320999999999951,7.379767625999996,35.833621483875582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$379","v":"Interest expensed"},0,"US$ mn",0,1335.8155583466985,0,0,0,0,0,83.203443411279665,151.47925506402157,200.20597452207224,180.18537706986501,160.16477961765779,140.14418216545056,120.12358471324332,100.10298726103611,80.082389808828893,60.061792356621659,40.041194904414446,20.020597452207223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$43","v":"Interest cost recoverable"},{"$f":" FiscalModel!F$43","v":"no"},{"$f":" FiscalModel!G$43","v":"Switch"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" E459 & \" \" & Translate!E534","v":"Interest capitalized into development costs into cost recovery"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K464:AX464)","v":0},null,{"$f":" K459 * ( $F461 = $F462)","v":0},{"$f":" L459 * ( $F461 = $F462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E460 & \" \" & Translate!E534","v":"Interest expensed into cost recovery"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K465:AX465)","v":0},null,{"$f":" K460 * ( $F461 = $F462)","v":0},{"$f":" L460 * ( $F461 = $F462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!E$289","v":"Development and replacement capital costs into cost recovery"}]
[null,null,null,null,{"$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$239","v":10455.572281430788},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":51},{"$f":" ProjectCashflows!M$239","v":312.12},{"$f":" ProjectCashflows!N$239","v":1273.4495999999999},{"$f":" ProjectCashflows!O$239","v":1298.918592},{"$f":" ProjectCashflows!P$239","v":2318.5696867199999},{"$f":" ProjectCashflows!Q$239","v":1238.7786611904},{"$f":" ProjectCashflows!R$239","v":516.90855044217597},{"$f":" ProjectCashflows!S$239","v":292.91484525056643},{"$f":" ProjectCashflows!T$239","v":298.77314215557777},{"$f":" ProjectCashflows!U$239","v":304.74860499868936},{"$f":" ProjectCashflows!V$239","v":310.8435770986631},{"$f":" ProjectCashflows!W$239","v":317.06044864063637},{"$f":" ProjectCashflows!X$239","v":323.40165761344906},{"$f":" ProjectCashflows!Y$239","v":329.86969076571808},{"$f":" ProjectCashflows!Z$239","v":336.46708458103245},{"$f":" ProjectCashflows!AA$239","v":343.19642627265313},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":291.36223450555974},{"$f":" ProjectCashflows!AE$239","v":297.18947919567097},{"$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$240","v":0},{"$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$240","v":0},{"$f":" ProjectCashflows!Q$240","v":0},{"$f":" ProjectCashflows!R$240","v":0},{"$f":" ProjectCashflows!S$240","v":0},{"$f":" ProjectCashflows!T$240","v":0},{"$f":" ProjectCashflows!U$240","v":0},{"$f":" ProjectCashflows!V$240","v":0},{"$f":" ProjectCashflows!W$240","v":0},{"$f":" ProjectCashflows!X$240","v":0},{"$f":" ProjectCashflows!Y$240","v":0},{"$f":" ProjectCashflows!Z$240","v":0},{"$f":" ProjectCashflows!AA$240","v":0},{"$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$464","v":"Interest capitalized into development costs into cost recovery"},0,"US$ mn",0,0,0,{"$f":" K$464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$289","v":"Development and replacement capital costs into cost recovery"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K471:AX471)","v":10455.572281430788},null,{"$f":"SUM(K468:K470)","v":0},{"$f":"SUM(L468:L470)","v":51},312.12,1273.4495999999999,1298.918592,2318.5696867199999,1238.7786611904,516.90855044217597,292.91484525056643,298.77314215557777,304.74860499868936,310.8435770986631,317.06044864063637,323.40165761344906,329.86969076571808,336.46708458103245,343.19642627265313,0,0,291.36223450555974,297.18947919567097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$491","v":"Production bonus into cost recovery"}]
[null,null,null,null,{"$f":" E$172","v":"Bonuses"},0,"US$ mn",0,60,0,10,0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$18","v":"Bonuses cost recoverable and CIT and RRT deductible"},{"$f":" FiscalModel!F$18","v":"no"},{"$f":" FiscalModel!G$18","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" E474 & \" \" & Translate!E534","v":"Bonuses into cost recovery"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K478:AX478)","v":0},null,{"$f":" K474 * ($F475 = $F476)","v":0},{"$f":" L474 * ($F475 = $F476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$492","v":"Carbon tax into cost recovery"}]
[null,null,null,null,{"$f":"E$295","v":"Carbon tax"},{"$f":"F$295","v":0},{"$f":"G$295","v":"US$ mn"},{"$f":"H$295","v":0},{"$f":"I$295","v":1010.9375317244442},{"$f":"J$295","v":0},{"$f":"K$295","v":0},{"$f":"L$295","v":0},0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$35","v":"Carbon tax cost recoverable and CIT and RRT deductible"},{"$f":" F$35","v":"yes"},{"$f":" G$35","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" E481 & \" \" & Translate!E534","v":"Carbon tax into cost recovery"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K485:AX485)","v":1010.9375317244442},null,{"$f":" K481 * ($F482 = $F483)","v":0},{"$f":" L481 * ($F482 = $F483)","v":0},0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$493","v":"Other costs immediately available for cost recovery"}]
[null,null,null,null,{"$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$238","v":420},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":420},{"$f":" ProjectCashflows!L$238","v":0},{"$f":" ProjectCashflows!M$238","v":0},{"$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$241","v":"Operating costs, after ELT"},{"$f":" ProjectCashflows!F$241","v":0},{"$f":" ProjectCashflows!G$241","v":"US$ mn"},{"$f":" ProjectCashflows!H$241","v":0},{"$f":" ProjectCashflows!I$241","v":6159.112593390113},{"$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$241","v":54.121608000000002},{"$f":" ProjectCashflows!P$241","v":198.73454457599999},{"$f":" ProjectCashflows!Q$241","v":292.80222900864004},{"$f":" ProjectCashflows!R$241","v":298.65827358881279},{"$f":" ProjectCashflows!S$241","v":304.63143906058912},{"$f":" ProjectCashflows!T$241","v":310.72406784180089},{"$f":" ProjectCashflows!U$241","v":316.93854919863691},{"$f":" ProjectCashflows!V$241","v":323.27732018260963},{"$f":" ProjectCashflows!W$241","v":329.74286658626181},{"$f":" ProjectCashflows!X$241","v":336.33772391798703},{"$f":" ProjectCashflows!Y$241","v":343.06447839634683},{"$f":" ProjectCashflows!Z$241","v":349.92576796427375},{"$f":" ProjectCashflows!AA$241","v":356.92428332355922},{"$f":" ProjectCashflows!AB$241","v":364.06276899003046},{"$f":" ProjectCashflows!AC$241","v":214.23693713644101},{"$f":" ProjectCashflows!AD$241","v":203.95356415389182},{"$f":" ProjectCashflows!AE$241","v":178.3136875174026},{"$f":" ProjectCashflows!AF$241","v":168.23896417266934},{"$f":" ProjectCashflows!AG$241","v":154.59796707758807},{"$f":" ProjectCashflows!AH$241","v":149.80543009818282},{"$f":" ProjectCashflows!AI$241","v":144.75935245277034},{"$f":" ProjectCashflows!AJ$241","v":139.45150952950212},{"$f":" ProjectCashflows!AK$241","v":133.87344914832201},{"$f":" ProjectCashflows!AL$241","v":128.01648574808294},{"$f":" ProjectCashflows!AM$241","v":121.87169443217496},{"$f":" ProjectCashflows!AN$241","v":124.30912832081846},{"$f":" ProjectCashflows!AO$241","v":117.73850296671806},{"$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$148","v":"Net decommissioning cashflows including fund"},{"$f":" F$148","v":0},"US$ mn",0,1142.4449806063617,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385934,40.849804386728749,40.849804386728749,40.849804386728749,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$290","v":"Other costs directly into cost recovery"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K491:AX491)","v":7721.5575739964743},null,{"$f":"SUM(K488:K490)","v":420},0,0,0,54.121608000000002,198.73454457599999,292.80222900864004,298.65827358881279,304.63143906058912,310.72406784180089,316.93854919863691,323.27732018260963,393.4863395516478,400.08119688337297,406.80795136173276,413.66924092965974,420.66775628894516,427.80624195541645,277.98041010182698,267.69703711927775,242.05716048278856,231.9824371380553,218.34144004297403,213.54890306356879,208.50282541815631,203.19498249488808,197.61692211370797,191.75995871346888,162.72149881890371,165.15893270754719,158.58830735344679,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!E$291","v":"Costs into cost recovery"}]
[null,null,null,null,{"$f":" E$465","v":"Interest expensed into cost recovery"},{"$f":" F$465","v":0},"US$ mn",0,0,0,{"$f":" K$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$471","v":"Development and replacement capital costs into cost recovery"},0,"US$ mn",0,10455.572281430788,0,{"$f":" K$471","v":0},51,312.12,1273.4495999999999,1298.918592,2318.5696867199999,1238.7786611904,516.90855044217597,292.91484525056643,298.77314215557777,304.74860499868936,310.8435770986631,317.06044864063637,323.40165761344906,329.86969076571808,336.46708458103245,343.19642627265313,0,0,291.36223450555974,297.18947919567097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$478","v":"Bonuses into cost recovery"},{"$f":" F$478","v":0},"US$ mn",0,0,0,{"$f":" K$478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$485","v":"Carbon tax into cost recovery"},{"$f":"F$485","v":0},{"$f":"G$485","v":"US$ mn"},{"$f":"H$485","v":0},{"$f":"I$485","v":1010.9375317244442},{"$f":"J$485","v":0},{"$f":"K$485","v":0},0,0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$491","v":"Other costs directly into cost recovery"},{"$f":" F$491","v":0},"US$ mn",0,7721.5575739964743,0,{"$f":" K$491","v":420},0,0,0,54.121608000000002,198.73454457599999,292.80222900864004,298.65827358881279,304.63143906058912,310.72406784180089,316.93854919863691,323.27732018260963,393.4863395516478,400.08119688337297,406.80795136173276,413.66924092965974,420.66775628894516,427.80624195541645,277.98041010182698,267.69703711927775,242.05716048278856,231.9824371380553,218.34144004297403,213.54890306356879,208.50282541815631,203.19498249488808,197.61692211370797,191.75995871346888,162.72149881890371,165.15893270754719,158.58830735344679,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$291","v":"Costs into cost recovery"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K499:AX499)","v":19188.067387151714},null,{"$f":"SUM(K494:K498)","v":420},{"$f":"SUM(L494:L498)","v":51},312.12,1273.4495999999999,1357.4334277328164,2551.816441296,1600.6053101990401,884.59124403098872,666.57070431115562,678.52162999737868,690.71157419732629,703.14531728127281,779.57120819228419,792.50727449682199,805.70206212745086,819.16074551069221,819.77396276159834,473.09316391741646,314.66281689104699,588.77202112410578,563.31396677286671,251.47697208452519,234.13201334961462,226.33926744194767,218.86302056464319,211.58674056354246,204.41424614931802,197.26579118231302,167.18122311866748,168.77130939035584,161.51433246652181,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$292","v":"Revenues available for cost recovery"}]
[null,null,null,null,{"$f":" E$219","v":"Oil revenues after royalty"},{"$f":" F$219","v":0},0,0,45734.83481473002,0,0,0,0,0,165.96573648787856,1329.8653274543999,2712.9252680069762,2767.1837733671155,2822.527448834458,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661616,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640431,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825752,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$42","v":"Cost recovery limit"},{"$f":" FiscalModel!F$42","v":0},{"$f":" FiscalModel!G$42","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$292","v":"Revenues available for cost recovery"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K504:AX504)","v":0},null,{"$f":" K502 * $F503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$295","v":"Uplift on unrecovered costs"}]
[null,null,null,null,{"$f":" FiscalModel!E$44","v":"Uplift on unrecovered costs"},{"$f":" FiscalModel!F$44","v":0},{"$f":" FiscalModel!G$44","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$45","v":"Uplift limit (production years)"},{"$f":" FiscalModel!F$45","v":0},{"$f":" FiscalModel!G$45","v":"Year"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$180","v":"Production years, after ELT"},{"$f":" ProjectCashflows!F$180","v":0},{"$f":" ProjectCashflows!G$180","v":"Year"},{"$f":" ProjectCashflows!H$180","v":0},{"$f":" ProjectCashflows!I$180","v":0},{"$f":" ProjectCashflows!J$180","v":0},{"$f":" ProjectCashflows!K$180","v":0},{"$f":" ProjectCashflows!L$180","v":0},{"$f":" ProjectCashflows!M$180","v":0},{"$f":" ProjectCashflows!N$180","v":0},{"$f":" ProjectCashflows!O$180","v":1},{"$f":" ProjectCashflows!P$180","v":1},{"$f":" ProjectCashflows!Q$180","v":1},{"$f":" ProjectCashflows!R$180","v":1},{"$f":" ProjectCashflows!S$180","v":1},{"$f":" ProjectCashflows!T$180","v":1},{"$f":" ProjectCashflows!U$180","v":1},{"$f":" ProjectCashflows!V$180","v":1},{"$f":" ProjectCashflows!W$180","v":1},{"$f":" ProjectCashflows!X$180","v":1},{"$f":" ProjectCashflows!Y$180","v":1},{"$f":" ProjectCashflows!Z$180","v":1},{"$f":" ProjectCashflows!AA$180","v":1},{"$f":" ProjectCashflows!AB$180","v":1},{"$f":" ProjectCashflows!AC$180","v":1},{"$f":" ProjectCashflows!AD$180","v":1},{"$f":" ProjectCashflows!AE$180","v":1},{"$f":" ProjectCashflows!AF$180","v":1},{"$f":" ProjectCashflows!AG$180","v":1},{"$f":" ProjectCashflows!AH$180","v":1},{"$f":" ProjectCashflows!AI$180","v":1},{"$f":" ProjectCashflows!AJ$180","v":1},{"$f":" ProjectCashflows!AK$180","v":1},{"$f":" ProjectCashflows!AL$180","v":1},{"$f":" ProjectCashflows!AM$180","v":1},{"$f":" ProjectCashflows!AN$180","v":1},{"$f":" ProjectCashflows!AO$180","v":1},{"$f":" ProjectCashflows!AP$180","v":0},{"$f":" ProjectCashflows!AQ$180","v":0},{"$f":" ProjectCashflows!AR$180","v":0},{"$f":" ProjectCashflows!AS$180","v":0},{"$f":" ProjectCashflows!AT$180","v":0},{"$f":" ProjectCashflows!AU$180","v":0},{"$f":" ProjectCashflows!AV$180","v":0},{"$f":" ProjectCashflows!AW$180","v":0},{"$f":" ProjectCashflows!AX$180","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$181","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$181","v":0},{"$f":" ProjectCashflows!G$181","v":"Year"},{"$f":" ProjectCashflows!H$181","v":0},{"$f":" ProjectCashflows!I$181","v":0},{"$f":" ProjectCashflows!J$181","v":0},{"$f":" ProjectCashflows!K$181","v":0},{"$f":" ProjectCashflows!L$181","v":0},{"$f":" ProjectCashflows!M$181","v":0},{"$f":" ProjectCashflows!N$181","v":0},{"$f":" ProjectCashflows!O$181","v":1},{"$f":" ProjectCashflows!P$181","v":2},{"$f":" ProjectCashflows!Q$181","v":3},{"$f":" ProjectCashflows!R$181","v":4},{"$f":" ProjectCashflows!S$181","v":5},{"$f":" ProjectCashflows!T$181","v":6},{"$f":" ProjectCashflows!U$181","v":7},{"$f":" ProjectCashflows!V$181","v":8},{"$f":" ProjectCashflows!W$181","v":9},{"$f":" ProjectCashflows!X$181","v":10},{"$f":" ProjectCashflows!Y$181","v":11},{"$f":" ProjectCashflows!Z$181","v":12},{"$f":" ProjectCashflows!AA$181","v":13},{"$f":" ProjectCashflows!AB$181","v":14},{"$f":" ProjectCashflows!AC$181","v":15},{"$f":" ProjectCashflows!AD$181","v":16},{"$f":" ProjectCashflows!AE$181","v":17},{"$f":" ProjectCashflows!AF$181","v":18},{"$f":" ProjectCashflows!AG$181","v":19},{"$f":" ProjectCashflows!AH$181","v":20},{"$f":" ProjectCashflows!AI$181","v":21},{"$f":" ProjectCashflows!AJ$181","v":22},{"$f":" ProjectCashflows!AK$181","v":23},{"$f":" ProjectCashflows!AL$181","v":24},{"$f":" ProjectCashflows!AM$181","v":25},{"$f":" ProjectCashflows!AN$181","v":26},{"$f":" ProjectCashflows!AO$181","v":27},{"$f":" ProjectCashflows!AP$181","v":0},{"$f":" ProjectCashflows!AQ$181","v":0},{"$f":" ProjectCashflows!AR$181","v":0},{"$f":" ProjectCashflows!AS$181","v":0},{"$f":" ProjectCashflows!AT$181","v":0},{"$f":" ProjectCashflows!AU$181","v":0},{"$f":" ProjectCashflows!AV$181","v":0},{"$f":" ProjectCashflows!AW$181","v":0},{"$f":" ProjectCashflows!AX$181","v":0}]
[null,null,null,null,{"$f":" Translate!E$293","v":"Uplift applicable"},null,"%",null,null,null,{"$f":" $F507 * ( K510 <= $F508) * (SUM(K509:$AX509) > 0)","v":0},{"$f":" $F507 * ( L510 <= $F508) * (SUM(L509:$AX509) > 0)","v":0},{"$f":" $F507 * ( M510 <= $F508) * (SUM(M509:$AX509) > 0)","v":0},{"$f":" $F507 * ( N510 <= $F508) * (SUM(N509:$AX509) > 0)","v":0},{"$f":" $F507 * ( O510 <= $F508) * (SUM(O509:$AX509) > 0)","v":0},{"$f":" $F507 * ( P510 <= $F508) * (SUM(P509:$AX509) > 0)","v":0},{"$f":" $F507 * ( Q510 <= $F508) * (SUM(Q509:$AX509) > 0)","v":0},{"$f":" $F507 * ( R510 <= $F508) * (SUM(R509:$AX509) > 0)","v":0},{"$f":" $F507 * ( S510 <= $F508) * (SUM(S509:$AX509) > 0)","v":0},{"$f":" $F507 * ( T510 <= $F508) * (SUM(T509:$AX509) > 0)","v":0},{"$f":" $F507 * ( U510 <= $F508) * (SUM(U509:$AX509) > 0)","v":0},{"$f":" $F507 * ( V510 <= $F508) * (SUM(V509:$AX509) > 0)","v":0},{"$f":" $F507 * ( W510 <= $F508) * (SUM(W509:$AX509) > 0)","v":0},{"$f":" $F507 * ( X510 <= $F508) * (SUM(X509:$AX509) > 0)","v":0},{"$f":" $F507 * ( Y510 <= $F508) * (SUM(Y509:$AX509) > 0)","v":0},{"$f":" $F507 * ( Z510 <= $F508) * (SUM(Z509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AA510 <= $F508) * (SUM(AA509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AB510 <= $F508) * (SUM(AB509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AC510 <= $F508) * (SUM(AC509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AD510 <= $F508) * (SUM(AD509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AE510 <= $F508) * (SUM(AE509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AF510 <= $F508) * (SUM(AF509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AG510 <= $F508) * (SUM(AG509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AH510 <= $F508) * (SUM(AH509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AI510 <= $F508) * (SUM(AI509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AJ510 <= $F508) * (SUM(AJ509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AK510 <= $F508) * (SUM(AK509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AL510 <= $F508) * (SUM(AL509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AM510 <= $F508) * (SUM(AM509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AN510 <= $F508) * (SUM(AN509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AO510 <= $F508) * (SUM(AO509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AP510 <= $F508) * (SUM(AP509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AQ510 <= $F508) * (SUM(AQ509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AR510 <= $F508) * (SUM(AR509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AS510 <= $F508) * (SUM(AS509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AT510 <= $F508) * (SUM(AT509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AU510 <= $F508) * (SUM(AU509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AV510 <= $F508) * (SUM(AV509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AW510 <= $F508) * (SUM(AW509:$AX509) > 0)","v":0},{"$f":" $F507 * ( AX510 <= $F508) * (SUM(AX509:$AX509) > 0)","v":0}]
[]
[null,null,{"$f":"Translate!$E$494","v":"Determine if PSC regime active"}]
[null,null,null,null,{"$f":" E$425","v":"PSC regime active = 1"},{"$f":" F$425","v":0},{"$f":" G$425","v":"option applicable"}]
[]
[null,{"$f":"Translate!$E$433","v":"Recoverable cost account"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$294","v":"Recoverable costs opening balance: BEG"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J522","v":0},420,471,783.12,2056.5695999999998,3414.003027732816,5965.8194690288165,7566.4247792278566,8451.016023258846,9117.586727570002,9796.1083575673802,10486.819931764707,11189.965249045979,11969.536457238264,12762.043731735086,13567.745793862538,14386.906539373229,15206.680502134826,15679.773666052242,15994.436482943289,16583.208504067396,17146.522470840264,17397.999442924789,17632.131456274405,17858.470723716353,18077.333744280997,18288.920484844541,18493.334730993858,18690.60052217617,18857.781745294837,19026.553054685191,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$295","v":"Uplift on unrecovered costs"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K518:AX518)","v":0},null,{"$f":" K517 * K511","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,{"$f":"Translate!E529","v":"add"},{"$f":" E$499","v":"Costs into cost recovery"},0,"US$ mn",0,19188.067387151714,0,420,51,312.12,1273.4495999999999,1357.4334277328164,2551.816441296,1600.6053101990401,884.59124403098872,666.57070431115562,678.52162999737868,690.71157419732629,703.14531728127281,779.57120819228419,792.50727449682199,805.70206212745086,819.16074551069221,819.77396276159834,473.09316391741646,314.66281689104699,588.77202112410578,563.31396677286671,251.47697208452519,234.13201334961462,226.33926744194767,218.86302056464319,211.58674056354246,204.41424614931802,197.26579118231302,167.18122311866748,168.77130939035584,161.51433246652181,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$296","v":"Balance of costs to be recovered"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":"SUM(K517:K519)","v":420},{"$f":"SUM(L517:L519)","v":471},783.12,2056.5695999999998,3414.003027732816,5965.8194690288165,7566.4247792278566,8451.016023258846,9117.586727570002,9796.1083575673802,10486.819931764707,11189.965249045979,11969.536457238264,12762.043731735086,13567.745793862538,14386.906539373229,15206.680502134826,15679.773666052242,15994.436482943289,16583.208504067396,17146.522470840264,17397.999442924789,17632.131456274405,17858.470723716353,18077.333744280997,18288.920484844541,18493.334730993858,18690.60052217617,18857.781745294837,19026.553054685191,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" Translate!E$297","v":"PSC: Costs recovered (cost oil)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K521:AX521)","v":0},null,{"$f":" MIN( K520, K504) * $F514","v":0},0,0,0,0,0,0,0,0,{"$f":" MIN( T520, T504) * $F514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$298","v":"Recoverable costs closing balance: END"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" K520 - K521","v":420},{"$f":" L520 - L521","v":471},783.12,2056.5695999999998,3414.003027732816,5965.8194690288165,7566.4247792278566,8451.016023258846,9117.586727570002,9796.1083575673802,10486.819931764707,11189.965249045979,11969.536457238264,12762.043731735086,13567.745793862538,14386.906539373229,15206.680502134826,15679.773666052242,15994.436482943289,16583.208504067396,17146.522470840264,17397.999442924789,17632.131456274405,17858.470723716353,18077.333744280997,18288.920484844541,18493.334730993858,18690.60052217617,18857.781745294837,19026.553054685191,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714,19188.067387151714]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E518","v":"Total: Uplift on unrecovered costs"},{"$f":" SUM(K518:AX518)","v":0},{"$f":" G518","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E519","v":"Total: Costs into cost recovery"},{"$f":" SUM(K519:AX519)","v":19188.067387151714},{"$f":" G518","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E521","v":"Total: PSC: Costs recovered (cost oil)"},{"$f":" SUM(K521:AX521)","v":0},{"$f":" G521","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$299","v":"Unrecovered costs at end of project"},{"$f":" AX522","v":19188.067387151714},{"$f":" G522","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$300","v":"Check:  Cost recovery"},{"$f":" IF( ABS(F524 + F525 - F526 - F527 ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$434","v":"Profit oil"}]
[null,null,null,null,{"$f":" E$425","v":"PSC regime active = 1"},{"$f":" F$425","v":0},{"$f":" G$425","v":"option applicable"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":"E$219","v":"Oil revenues after royalty"},{"$f":"F$219","v":0},0,0,45734.83481473002,0,0,0,0,0,165.96573648787856,1329.8653274543999,2712.9252680069762,2767.1837733671155,2822.527448834458,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661616,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640431,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825752,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$521","v":"PSC: Costs recovered (cost oil)"},0,"US$ 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$301","v":"PSC: Profit oil"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K534:AX534)","v":0},null,{"$f":" (K532 - K533) * $F531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$435","v":"Attribute cost oil to SOC and IOC"},null,null,null,null,null,{"$f":"Translate!E518","v":"reflects assumption of aggregated cost recovery; in practice explore + development costs maybe recovered first by IOC"}]
[null,null,null,null,{"$f":" E$521","v":"PSC: Costs recovered (cost oil)"},0,"US$ 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$77","v":"State participation"},{"$f":" F$77","v":0.2},{"$f":" G$77","v":"%"}]
[null,null,null,null,{"$f":" E$78","v":"SOC in PSC shares profit oil only"},{"$f":" F$78","v":0},{"$f":" G$78","v":"Option"}]
[null,null,null,null,{"$f":" Inputs!E$87","v":"Label: yes"},{"$f":" Inputs!F$87","v":"yes"},{"$f":" Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[]
[null,null,null,null,{"$f":" Translate!E$302","v":"PSC: Cost oil to SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K543:AX543)","v":0},null,{"$f":" K537 * $F538 * ($F539 <> $F540)","v":0},{"$f":" L537 * $F538 * ($F539 <> $F540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$303","v":"PSC: Cost oil to IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K544:AX544)","v":0},null,{"$f":" K537 - K543","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$470","v":"Production sharing: Daily rate of production profit oil sharing"}]
[]
[null,{"$f":"Translate!$E$436","v":"Attribute production to DROP tiers"}]
[null,null,{"$f":"Translate!$E$495","v":"DROP parameters"}]
[null,null,null,null,{"$f":" FiscalModel!E$49","v":"DROP tier 1"},{"$f":" FiscalModel!F$49","v":0},{"$f":" FiscalModel!G$49","v":"KBOPD"}]
[null,null,null,null,{"$f":" FiscalModel!E$50","v":"DROP tier 2"},{"$f":" FiscalModel!F$50","v":0},{"$f":" FiscalModel!G$50","v":"KBOPD"}]
[null,null,null,null,{"$f":" FiscalModel!E$51","v":"DROP tier 3"},{"$f":" FiscalModel!F$51","v":0},{"$f":" FiscalModel!G$51","v":"KBOPD"}]
[null,null,null,null,{"$f":" FiscalModel!E$52","v":"DROP tier 4"},{"$f":" FiscalModel!F$52","v":0},{"$f":" FiscalModel!G$52","v":"KBOPD"}]
[null,null,null,null,{"$f":" Translate!E$304","v":"DROP tier 5"},{"$f":"\"> \"&F554","v":"> 0"},{"$f":" G551","v":"KBOPD"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$131","v":"Oil production RATE after ELT"},{"$f":" ProjectCashflows!F$131","v":0},{"$f":" ProjectCashflows!G$131","v":"KBOPD"},{"$f":" ProjectCashflows!H$131","v":0},{"$f":" ProjectCashflows!I$131","v":0},{"$f":" ProjectCashflows!J$131","v":0},{"$f":" ProjectCashflows!K$131","v":0},{"$f":" ProjectCashflows!L$131","v":0},{"$f":" ProjectCashflows!M$131","v":0},{"$f":" ProjectCashflows!N$131","v":0},{"$f":" ProjectCashflows!O$131","v":9.5471162223815913},{"$f":" ProjectCashflows!P$131","v":75},{"$f":" ProjectCashflows!Q$131","v":150},{"$f":" ProjectCashflows!R$131","v":150},{"$f":" ProjectCashflows!S$131","v":150},{"$f":" ProjectCashflows!T$131","v":150},{"$f":" ProjectCashflows!U$131","v":150},{"$f":" ProjectCashflows!V$131","v":150},{"$f":" ProjectCashflows!W$131","v":150},{"$f":" ProjectCashflows!X$131","v":150},{"$f":" ProjectCashflows!Y$131","v":150},{"$f":" ProjectCashflows!Z$131","v":150},{"$f":" ProjectCashflows!AA$131","v":121.50000000000001},{"$f":" ProjectCashflows!AB$131","v":98.41500000000002},{"$f":" ProjectCashflows!AC$131","v":79.716150000000027},{"$f":" ProjectCashflows!AD$131","v":64.570081500000029},{"$f":" ProjectCashflows!AE$131","v":52.301766015000027},{"$f":" ProjectCashflows!AF$131","v":42.364430472150026},{"$f":" ProjectCashflows!AG$131","v":34.315188682441523},{"$f":" ProjectCashflows!AH$131","v":27.795302832777637},{"$f":" ProjectCashflows!AI$131","v":22.514195294549886},{"$f":" ProjectCashflows!AJ$131","v":18.236498188585408},{"$f":" ProjectCashflows!AK$131","v":14.771563532754181},{"$f":" ProjectCashflows!AL$131","v":11.964966461530887},{"$f":" ProjectCashflows!AM$131","v":9.6916228338400181},{"$f":" ProjectCashflows!AN$131","v":7.8502144954104152},{"$f":" ProjectCashflows!AO$131","v":6.3586737412824368},{"$f":" ProjectCashflows!AP$131","v":0},{"$f":" ProjectCashflows!AQ$131","v":0},{"$f":" ProjectCashflows!AR$131","v":0},{"$f":" ProjectCashflows!AS$131","v":0},{"$f":" ProjectCashflows!AT$131","v":0},{"$f":" ProjectCashflows!AU$131","v":0},{"$f":" ProjectCashflows!AV$131","v":0},{"$f":" ProjectCashflows!AW$131","v":0},{"$f":" ProjectCashflows!AX$131","v":0}]
[]
[null,null,null,null,{"$f":" E551","v":"DROP tier 1"},0,"KBOPD",null,null,null,{"$f":" MIN( K$557, $F551 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DROP tier 2",0,"KBOPD",null,null,null,{"$f":" MIN( K$557, $F552 ) - K559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DROP tier 3",0,"KBOPD",null,null,null,{"$f":" MIN( K$557, $F553 ) - K560 - K559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DROP tier 4",0,"KBOPD",null,null,null,{"$f":" MIN( K$557, $F554 ) - K561 - K560 - K559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"DROP tier 5","> 0","KBOPD",null,null,null,{"$f":" K557 - SUM(K559:K562)","v":0},0,0,0,9.5471162223815913,75,150,150,150,150,150,150,150,150,150,150,121.50000000000001,98.41500000000002,79.716150000000027,64.570081500000029,52.301766015000027,42.364430472150026,34.315188682441523,27.795302832777637,22.514195294549886,18.236498188585408,14.771563532754181,11.964966461530887,9.6916228338400181,7.8502144954104152,6.3586737412824368,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E559 &  \": \" & Translate!E540","v":"DROP tier 1: proportion of total"},null,"%",null,null,null,{"$f":" IFERROR(K559 / K$557, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E560 &  \": \" & Translate!E540","v":"DROP tier 2: proportion of total"},null,"%",null,null,null,{"$f":" IFERROR(K560 / K$557, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E561 &  \": \" & Translate!E540","v":"DROP tier 3: proportion of total"},null,"%",null,null,null,{"$f":" IFERROR(K561 / K$557, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E562 &  \": \" & Translate!E540","v":"DROP tier 4: proportion of total"},null,"%",null,null,null,{"$f":" IFERROR(K562 / K$557, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E563 &  \": \" & Translate!E540","v":"DROP tier 5: proportion of total"},null,"%",null,null,null,{"$f":" IFERROR(K563 / K$557, 0)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$305","v":"Check:  DROP tier allocation"},{"$f":" MIN( 1, SUM(K570:AX570))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K570:AX570)","v":0},null,{"$f":"IF( K557 = 0, 0, IF(ABS( SUM(K565:K569) - 1 ) > CHK_TOL, 1, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$496","v":"Determine weighted average profit share"}]
[null,null,null,null,{"$f":" FiscalModel!E$59","v":"Government profit oil share tier 1"},{"$f":" FiscalModel!F$59","v":0},{"$f":" FiscalModel!G$59","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$60","v":"Government profit oil share tier 2"},{"$f":" FiscalModel!F$60","v":0},{"$f":" FiscalModel!G$60","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$61","v":"Government profit oil share tier 3"},{"$f":" FiscalModel!F$61","v":0},{"$f":" FiscalModel!G$61","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$62","v":"Government profit oil share tier 4"},{"$f":" FiscalModel!F$62","v":0},{"$f":" FiscalModel!G$62","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$63","v":"Government profit oil share tier 5"},{"$f":" FiscalModel!F$63","v":0},{"$f":" FiscalModel!G$63","v":"%"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$173","v":"Project activity"},{"$f":" ProjectCashflows!F$173","v":0},{"$f":" ProjectCashflows!G$173","v":"Flag"},{"$f":" ProjectCashflows!H$173","v":0},{"$f":" ProjectCashflows!I$173","v":33},{"$f":" ProjectCashflows!J$173","v":0},{"$f":" ProjectCashflows!K$173","v":1},{"$f":" ProjectCashflows!L$173","v":1},{"$f":" ProjectCashflows!M$173","v":1},{"$f":" ProjectCashflows!N$173","v":1},{"$f":" ProjectCashflows!O$173","v":1},{"$f":" ProjectCashflows!P$173","v":1},{"$f":" ProjectCashflows!Q$173","v":1},{"$f":" ProjectCashflows!R$173","v":1},{"$f":" ProjectCashflows!S$173","v":1},{"$f":" ProjectCashflows!T$173","v":1},{"$f":" ProjectCashflows!U$173","v":1},{"$f":" ProjectCashflows!V$173","v":1},{"$f":" ProjectCashflows!W$173","v":1},{"$f":" ProjectCashflows!X$173","v":1},{"$f":" ProjectCashflows!Y$173","v":1},{"$f":" ProjectCashflows!Z$173","v":1},{"$f":" ProjectCashflows!AA$173","v":1},{"$f":" ProjectCashflows!AB$173","v":1},{"$f":" ProjectCashflows!AC$173","v":1},{"$f":" ProjectCashflows!AD$173","v":1},{"$f":" ProjectCashflows!AE$173","v":1},{"$f":" ProjectCashflows!AF$173","v":1},{"$f":" ProjectCashflows!AG$173","v":1},{"$f":" ProjectCashflows!AH$173","v":1},{"$f":" ProjectCashflows!AI$173","v":1},{"$f":" ProjectCashflows!AJ$173","v":1},{"$f":" ProjectCashflows!AK$173","v":1},{"$f":" ProjectCashflows!AL$173","v":1},{"$f":" ProjectCashflows!AM$173","v":1},{"$f":" ProjectCashflows!AN$173","v":1},{"$f":" ProjectCashflows!AO$173","v":1},{"$f":" ProjectCashflows!AP$173","v":1},{"$f":" ProjectCashflows!AQ$173","v":1},{"$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":" Translate!E$617 & \": \" & Translate!E$730","v":"Government share of profit oil: DROP"},null,"%",null,null,null,{"$f":" SUMPRODUCT( K565:K569 * $F573:$F577) + AND(K557 = 0, K579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( L565:L569 * $F573:$F577) + AND(L557 = 0, L579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( M565:M569 * $F573:$F577) + AND(M557 = 0, M579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( N565:N569 * $F573:$F577) + AND(N557 = 0, N579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( O565:O569 * $F573:$F577) + AND(O557 = 0, O579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( P565:P569 * $F573:$F577) + AND(P557 = 0, P579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( Q565:Q569 * $F573:$F577) + AND(Q557 = 0, Q579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( R565:R569 * $F573:$F577) + AND(R557 = 0, R579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( S565:S569 * $F573:$F577) + AND(S557 = 0, S579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( T565:T569 * $F573:$F577) + AND(T557 = 0, T579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( U565:U569 * $F573:$F577) + AND(U557 = 0, U579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( V565:V569 * $F573:$F577) + AND(V557 = 0, V579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( W565:W569 * $F573:$F577) + AND(W557 = 0, W579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( X565:X569 * $F573:$F577) + AND(X557 = 0, X579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( Y565:Y569 * $F573:$F577) + AND(Y557 = 0, Y579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( Z565:Z569 * $F573:$F577) + AND(Z557 = 0, Z579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AA565:AA569 * $F573:$F577) + AND(AA557 = 0, AA579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AB565:AB569 * $F573:$F577) + AND(AB557 = 0, AB579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AC565:AC569 * $F573:$F577) + AND(AC557 = 0, AC579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AD565:AD569 * $F573:$F577) + AND(AD557 = 0, AD579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AE565:AE569 * $F573:$F577) + AND(AE557 = 0, AE579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AF565:AF569 * $F573:$F577) + AND(AF557 = 0, AF579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AG565:AG569 * $F573:$F577) + AND(AG557 = 0, AG579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AH565:AH569 * $F573:$F577) + AND(AH557 = 0, AH579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AI565:AI569 * $F573:$F577) + AND(AI557 = 0, AI579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AJ565:AJ569 * $F573:$F577) + AND(AJ557 = 0, AJ579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AK565:AK569 * $F573:$F577) + AND(AK557 = 0, AK579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AL565:AL569 * $F573:$F577) + AND(AL557 = 0, AL579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AM565:AM569 * $F573:$F577) + AND(AM557 = 0, AM579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AN565:AN569 * $F573:$F577) + AND(AN557 = 0, AN579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AO565:AO569 * $F573:$F577) + AND(AO557 = 0, AO579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AP565:AP569 * $F573:$F577) + AND(AP557 = 0, AP579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AQ565:AQ569 * $F573:$F577) + AND(AQ557 = 0, AQ579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AR565:AR569 * $F573:$F577) + AND(AR557 = 0, AR579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AS565:AS569 * $F573:$F577) + AND(AS557 = 0, AS579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AT565:AT569 * $F573:$F577) + AND(AT557 = 0, AT579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AU565:AU569 * $F573:$F577) + AND(AU557 = 0, AU579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AV565:AV569 * $F573:$F577) + AND(AV557 = 0, AV579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AW565:AW569 * $F573:$F577) + AND(AW557 = 0, AW579 = 1) * $F573","v":0},{"$f":" SUMPRODUCT( AX565:AX569 * $F573:$F577) + AND(AX557 = 0, AX579 = 1) * $F573","v":0}]
[]
[]
[{"$f":"Translate!$E$471","v":"Production sharing: R-factor profit oil sharing"}]
[]
[null,null,{"$f":"Translate!$E$497","v":"R-Factor numerator"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$521","v":"PSC: Costs recovered (cost oil)"},0,"US$ 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,{"$f":"Translate!E529","v":"add"},{"$f":" E$534","v":"PSC: Profit oil"},0,"US$ 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,{"$f":"Translate!E530","v":"less"},{"$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$240","v":0},{"$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$240","v":0},{"$f":" ProjectCashflows!Q$240","v":0},{"$f":" ProjectCashflows!R$240","v":0},{"$f":" ProjectCashflows!S$240","v":0},{"$f":" ProjectCashflows!T$240","v":0},{"$f":" ProjectCashflows!U$240","v":0},{"$f":" ProjectCashflows!V$240","v":0},{"$f":" ProjectCashflows!W$240","v":0},{"$f":" ProjectCashflows!X$240","v":0},{"$f":" ProjectCashflows!Y$240","v":0},{"$f":" ProjectCashflows!Z$240","v":0},{"$f":" ProjectCashflows!AA$240","v":0},{"$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$240","v":0}]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$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$241","v":6159.112593390113},{"$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$241","v":54.121608000000002},{"$f":" ProjectCashflows!P$241","v":198.73454457599999},{"$f":" ProjectCashflows!Q$241","v":292.80222900864004},{"$f":" ProjectCashflows!R$241","v":298.65827358881279},{"$f":" ProjectCashflows!S$241","v":304.63143906058912},{"$f":" ProjectCashflows!T$241","v":310.72406784180089},{"$f":" ProjectCashflows!U$241","v":316.93854919863691},{"$f":" ProjectCashflows!V$241","v":323.27732018260963},{"$f":" ProjectCashflows!W$241","v":329.74286658626181},{"$f":" ProjectCashflows!X$241","v":336.33772391798703},{"$f":" ProjectCashflows!Y$241","v":343.06447839634683},{"$f":" ProjectCashflows!Z$241","v":349.92576796427375},{"$f":" ProjectCashflows!AA$241","v":356.92428332355922},{"$f":" ProjectCashflows!AB$241","v":364.06276899003046},{"$f":" ProjectCashflows!AC$241","v":214.23693713644101},{"$f":" ProjectCashflows!AD$241","v":203.95356415389182},{"$f":" ProjectCashflows!AE$241","v":178.3136875174026},{"$f":" ProjectCashflows!AF$241","v":168.23896417266934},{"$f":" ProjectCashflows!AG$241","v":154.59796707758807},{"$f":" ProjectCashflows!AH$241","v":149.80543009818282},{"$f":" ProjectCashflows!AI$241","v":144.75935245277034},{"$f":" ProjectCashflows!AJ$241","v":139.45150952950212},{"$f":" ProjectCashflows!AK$241","v":133.87344914832201},{"$f":" ProjectCashflows!AL$241","v":128.01648574808294},{"$f":" ProjectCashflows!AM$241","v":121.87169443217496},{"$f":" ProjectCashflows!AN$241","v":124.30912832081846},{"$f":" ProjectCashflows!AO$241","v":117.73850296671806},{"$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$241","v":0}]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$490","v":"Net decommissioning cashflows including fund"},0,"US$ mn",0,1142.4449806063617,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385934,40.849804386728749,40.849804386728749,40.849804386728749,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":"E$295","v":"Carbon tax"},{"$f":"F$295","v":0},"US$ mn",0,1010.9375317244442,0,0,0,0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$306","v":"Contractor net revenue"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K592:AX592)","v":-8312.4951057209182},null,{"$f":" K586 + K587 - K588 - K589 - K590 - K591","v":0},{"$f":" L586 + L587 - L588 - L589 - L590 - L591","v":0},0,0,-58.514835732816536,-233.246754576,-361.82664900864006,-367.68269358881281,-373.65585906058914,-379.74848784180091,-385.96296919863693,-392.30174018260965,-462.51075955164782,-469.10561688337299,-475.83237136173278,-482.69366092965976,-476.57753648894516,-473.09316391741646,-314.66281689104699,-297.40978661854598,-266.12448757719585,-251.47697208452519,-234.13201334961462,-226.33926744194767,-218.86302056464319,-211.58674056354246,-204.41424614931802,-197.26579118231302,-167.18122311866748,-168.77130939035584,-161.51433246652181,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$306 & \": \" & Translate!E$811","v":"Contractor net revenue: cumulative"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J593 + K592","v":0},0,0,0,-58.514835732816536,-291.76159030881655,-653.58823931745655,-1021.2709329062693,-1394.9267919668584,-1774.6752798086593,-2160.6382490072961,-2552.9399891899056,-3015.4507487415535,-3484.5563656249265,-3960.3887369866593,-4443.0823979163188,-4919.6599344052638,-5392.7530983226807,-5707.4159152137272,-6004.8257018322729,-6270.9501894094683,-6522.4271614939935,-6756.5591748436082,-6982.8984422855556,-7201.7614628501988,-7413.3482034137414,-7617.7624495630598,-7815.0282407453724,-7982.2094638640401,-8150.9807732543959,-8312.4951057209182,-8312.4951057209182,-8312.4951057209182,-8312.4951057209182,-8312.4951057209182,-8312.4951057209182,-8312.4951057209182,-8312.4951057209182,-8312.4951057209182,-8312.4951057209182]
[]
[null,null,{"$f":"Translate!$E$498","v":"R-Factor denominator"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$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$238","v":420},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":420},{"$f":" ProjectCashflows!L$238","v":0},{"$f":" ProjectCashflows!M$238","v":0},{"$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$238","v":0}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$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$239","v":10455.572281430788},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":51},{"$f":" ProjectCashflows!M$239","v":312.12},{"$f":" ProjectCashflows!N$239","v":1273.4495999999999},{"$f":" ProjectCashflows!O$239","v":1298.918592},{"$f":" ProjectCashflows!P$239","v":2318.5696867199999},{"$f":" ProjectCashflows!Q$239","v":1238.7786611904},{"$f":" ProjectCashflows!R$239","v":516.90855044217597},{"$f":" ProjectCashflows!S$239","v":292.91484525056643},{"$f":" ProjectCashflows!T$239","v":298.77314215557777},{"$f":" ProjectCashflows!U$239","v":304.74860499868936},{"$f":" ProjectCashflows!V$239","v":310.8435770986631},{"$f":" ProjectCashflows!W$239","v":317.06044864063637},{"$f":" ProjectCashflows!X$239","v":323.40165761344906},{"$f":" ProjectCashflows!Y$239","v":329.86969076571808},{"$f":" ProjectCashflows!Z$239","v":336.46708458103245},{"$f":" ProjectCashflows!AA$239","v":343.19642627265313},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":291.36223450555974},{"$f":" ProjectCashflows!AE$239","v":297.18947919567097},{"$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":" Translate!E$307","v":"Investment"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K598:AX598)","v":10875.57228143079},null,{"$f":"SUM(K596:K597)","v":420},51,312.12,1273.4495999999999,1298.918592,2318.5696867199999,1238.7786611904,516.90855044217597,292.91484525056643,298.77314215557777,304.74860499868936,310.8435770986631,317.06044864063637,323.40165761344906,329.86969076571808,336.46708458103245,343.19642627265313,0,0,291.36223450555974,297.18947919567097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$307 & \": \" & Translate!E$811","v":"Investment: cumulative"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":"K598+J599","v":420},471,783.12,2056.5695999999998,3355.4881919999998,5674.0578787199993,6912.8365399103996,7429.7450903525751,7722.6599356031411,8021.4330777587193,8326.1816827574094,8637.0252598560728,8954.0857084967083,9277.4873661101574,9607.3570568758751,9943.8241414569075,10287.02056772956,10287.02056772956,10287.02056772956,10578.382802235119,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079,10875.57228143079]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$173","v":"Project activity"},{"$f":" ProjectCashflows!F$173","v":0},{"$f":" ProjectCashflows!G$173","v":"Flag"},{"$f":" ProjectCashflows!H$173","v":0},{"$f":" ProjectCashflows!I$173","v":33},{"$f":" ProjectCashflows!J$173","v":0},{"$f":" ProjectCashflows!K$173","v":1},{"$f":" ProjectCashflows!L$173","v":1},{"$f":" ProjectCashflows!M$173","v":1},{"$f":" ProjectCashflows!N$173","v":1},{"$f":" ProjectCashflows!O$173","v":1},{"$f":" ProjectCashflows!P$173","v":1},{"$f":" ProjectCashflows!Q$173","v":1},{"$f":" ProjectCashflows!R$173","v":1},{"$f":" ProjectCashflows!S$173","v":1},{"$f":" ProjectCashflows!T$173","v":1},{"$f":" ProjectCashflows!U$173","v":1},{"$f":" ProjectCashflows!V$173","v":1},{"$f":" ProjectCashflows!W$173","v":1},{"$f":" ProjectCashflows!X$173","v":1},{"$f":" ProjectCashflows!Y$173","v":1},{"$f":" ProjectCashflows!Z$173","v":1},{"$f":" ProjectCashflows!AA$173","v":1},{"$f":" ProjectCashflows!AB$173","v":1},{"$f":" ProjectCashflows!AC$173","v":1},{"$f":" ProjectCashflows!AD$173","v":1},{"$f":" ProjectCashflows!AE$173","v":1},{"$f":" ProjectCashflows!AF$173","v":1},{"$f":" ProjectCashflows!AG$173","v":1},{"$f":" ProjectCashflows!AH$173","v":1},{"$f":" ProjectCashflows!AI$173","v":1},{"$f":" ProjectCashflows!AJ$173","v":1},{"$f":" ProjectCashflows!AK$173","v":1},{"$f":" ProjectCashflows!AL$173","v":1},{"$f":" ProjectCashflows!AM$173","v":1},{"$f":" ProjectCashflows!AN$173","v":1},{"$f":" ProjectCashflows!AO$173","v":1},{"$f":" ProjectCashflows!AP$173","v":1},{"$f":" ProjectCashflows!AQ$173","v":1},{"$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":" Translate!E$308","v":"R-Factor"},null,{"$f":" Translate!E$758","v":"ratio"},null,null,null,{"$f":" IFERROR( K593 / K599, 0)","v":0},0,0,0,-1.7438546162172441E-2,-5.1420270385862638E-2,-9.4547040935229171E-2,-0.13745706218540069,-0.18062776343885645,-0.22124167372652617,-0.25949929167192404,-0.2955809335253059,-0.3367681354535319,-0.37559268238442484,-0.41222458096862907,-0.44681827983990735,-0.47823953515153494,-0.52422886323760032,-0.55481719683908504,-0.56765063375882996,-0.57660875465989381,-0.59973185711160604,-0.62126010475604276,-0.64207181577086492,-0.66219609198374385,-0.68165132018583219,-0.70044704337718466,-0.71858547196536382,-0.7339576490602755,-0.74947603329082491,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281]
[null,null,null,null,{"$f":" Translate!E$309","v":"R-Factor (previous period)"},null,{"$f":" Translate!E$758","v":"ratio"},{"$f":"Translate!E519","v":"prior period to avoid circular calculations"},null,null,{"$f":" J602","v":0},0,0,0,0,-1.7438546162172441E-2,-5.1420270385862638E-2,-9.4547040935229171E-2,-0.13745706218540069,-0.18062776343885645,-0.22124167372652617,-0.25949929167192404,-0.2955809335253059,-0.3367681354535319,-0.37559268238442484,-0.41222458096862907,-0.44681827983990735,-0.47823953515153494,-0.52422886323760032,-0.55481719683908504,-0.56765063375882996,-0.57660875465989381,-0.59973185711160604,-0.62126010475604276,-0.64207181577086492,-0.66219609198374385,-0.68165132018583219,-0.70044704337718466,-0.71858547196536382,-0.7339576490602755,-0.74947603329082491,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281,-0.76432714441279281]
[]
[null,null,{"$f":"Translate!$E$499","v":"R-Factor parameters"}]
[null,null,null,null,{"$f":" FiscalModel!E54","v":"R-Factor tier 1"},{"$f":" FiscalModel!F54","v":0},{"$f":" FiscalModel!G54","v":"R-Factor ratio"}]
[null,null,null,null,{"$f":" FiscalModel!E55","v":"R-Factor tier 2"},{"$f":" FiscalModel!F55","v":0},{"$f":" FiscalModel!G55","v":"R-Factor ratio"}]
[null,null,null,null,{"$f":" FiscalModel!E56","v":"R-Factor tier 3"},{"$f":" FiscalModel!F56","v":0},{"$f":" FiscalModel!G56","v":"R-Factor ratio"}]
[null,null,null,null,{"$f":" FiscalModel!E57","v":"R-Factor tier 4"},{"$f":" FiscalModel!F57","v":0},{"$f":" FiscalModel!G57","v":"R-Factor ratio"}]
[]
[null,null,null,null,{"$f":" E622 & \" \" & Translate!E533","v":"Government profit oil share tier 1 applicable"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K611:AX611)","v":28},null,{"$f":" IF( K$603 < $F606, 1, 0) * K618","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E623 & \" \" & Translate!E533","v":"Government profit oil share tier 2 applicable"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K612:AX612)","v":0},null,{"$f":" AND( K$603 >= $F606, K$603 < $F607 ) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E624 & \" \" & Translate!E533","v":"Government profit oil share tier 3 applicable"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K613:AX613)","v":0},null,{"$f":" AND( K$603 >= $F607, K$603 < $F608 ) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E625 & \" \" & Translate!E533","v":"Government profit oil share tier 4 applicable"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K614:AX614)","v":0},null,{"$f":" AND( K$603 >= $F608, K$603 < $F609 ) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E626 & \" \" & Translate!E533","v":"Government profit oil share tier 5 applicable"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K615:AX615)","v":5},null,{"$f":" IF( K$603 >= $F609, 1, 0)","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$310","v":"Sum of R-Factor tiers"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K617:AX617)","v":33},null,{"$f":"SUM(K611:K615)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" ProjectCashflows!E$173","v":"Project activity"},{"$f":" ProjectCashflows!F$173","v":0},{"$f":" ProjectCashflows!G$173","v":"Flag"},{"$f":" ProjectCashflows!H$173","v":0},{"$f":" ProjectCashflows!I$173","v":33},{"$f":" ProjectCashflows!J$173","v":0},{"$f":" ProjectCashflows!K$173","v":1},{"$f":" ProjectCashflows!L$173","v":1},{"$f":" ProjectCashflows!M$173","v":1},{"$f":" ProjectCashflows!N$173","v":1},{"$f":" ProjectCashflows!O$173","v":1},{"$f":" ProjectCashflows!P$173","v":1},{"$f":" ProjectCashflows!Q$173","v":1},{"$f":" ProjectCashflows!R$173","v":1},{"$f":" ProjectCashflows!S$173","v":1},{"$f":" ProjectCashflows!T$173","v":1},{"$f":" ProjectCashflows!U$173","v":1},{"$f":" ProjectCashflows!V$173","v":1},{"$f":" ProjectCashflows!W$173","v":1},{"$f":" ProjectCashflows!X$173","v":1},{"$f":" ProjectCashflows!Y$173","v":1},{"$f":" ProjectCashflows!Z$173","v":1},{"$f":" ProjectCashflows!AA$173","v":1},{"$f":" ProjectCashflows!AB$173","v":1},{"$f":" ProjectCashflows!AC$173","v":1},{"$f":" ProjectCashflows!AD$173","v":1},{"$f":" ProjectCashflows!AE$173","v":1},{"$f":" ProjectCashflows!AF$173","v":1},{"$f":" ProjectCashflows!AG$173","v":1},{"$f":" ProjectCashflows!AH$173","v":1},{"$f":" ProjectCashflows!AI$173","v":1},{"$f":" ProjectCashflows!AJ$173","v":1},{"$f":" ProjectCashflows!AK$173","v":1},{"$f":" ProjectCashflows!AL$173","v":1},{"$f":" ProjectCashflows!AM$173","v":1},{"$f":" ProjectCashflows!AN$173","v":1},{"$f":" ProjectCashflows!AO$173","v":1},{"$f":" ProjectCashflows!AP$173","v":1},{"$f":" ProjectCashflows!AQ$173","v":1},{"$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":" Translate!E$755 & \" \" & Translate!E$311","v":"Check:  R-Factor tier allocation"},{"$f":" MIN( 1, SUM(K619:AX619))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K619:AX619)","v":0},null,{"$f":" IF(K618 = 1, IF(K617 <> 1, 1, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$500","v":"Profit shares at each R-Factor tier"}]
[null,null,null,null,{"$f":" FiscalModel!E$59","v":"Government profit oil share tier 1"},{"$f":" FiscalModel!F$59","v":0},{"$f":" FiscalModel!G$59","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$60","v":"Government profit oil share tier 2"},{"$f":" FiscalModel!F$60","v":0},{"$f":" FiscalModel!G$60","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$61","v":"Government profit oil share tier 3"},{"$f":" FiscalModel!F$61","v":0},{"$f":" FiscalModel!G$61","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$62","v":"Government profit oil share tier 4"},{"$f":" FiscalModel!F$62","v":0},{"$f":" FiscalModel!G$62","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$63","v":"Government profit oil share tier 5"},{"$f":" FiscalModel!F$63","v":0},{"$f":" FiscalModel!G$63","v":"%"}]
[]
[null,null,null,null,{"$f":" Translate!E$617 & \": \" & Translate!E$308","v":"Government share of profit oil: R-Factor"},null,"%",null,null,null,{"$f":" SUMPRODUCT( K611:K615 * $F622:$F626 ) * K618","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$472","v":"Production sharing: Apply selected profit oil sharing method"}]
[]
[null,{"$f":"Translate!$E$437","v":"Select profit oil sharing method"}]
[null,null,null,null,{"$f":" Translate!E$795","v":"start of list"}]
[null,null,null,null,{"$f":" E$580","v":"Government share of profit oil: DROP"},0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$628","v":"Government share of profit oil: R-Factor"},0,"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$617 & \": \" & Translate!E$312","v":"Government share of profit oil: Other1"}]
[null,null,null,null,{"$f":" Translate!E$617 & \": \" & Translate!E$313","v":"Government share of profit oil: Other2"}]
[null,null,null,null,{"$f":" Translate!E$796","v":"end of list"}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$47","v":"Selected profit oil sharing method"},{"$f":" FiscalModel!F$47","v":0},{"$f":" FiscalModel!G$47","v":"Switch"}]
[null,null,null,null,null,{"$f":" Translate!E$795","v":"start of list"}]
[null,null,null,null,{"$f":" Translate!E$103 & \" 1\"","v":"Option 1"},{"$f":" Translate!E$730","v":"DROP"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$103 & \" 2\"","v":"Option 2"},{"$f":" Translate!E$308","v":"R-Factor"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$103 & \" 3\"","v":"Option 3"},{"$f":" Translate!E$312","v":"Other1"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E520","v":"User to add"}]
[null,null,null,null,{"$f":" Translate!E$103 & \" 4\"","v":"Option 4"},{"$f":" Translate!E$313","v":"Other2"},{"$f":" Translate!E$103","v":"Option"},{"$f":"Translate!E520","v":"User to add"}]
[null,null,null,null,null,{"$f":" Translate!E$796","v":"end of list"}]
[null,null,null,null,{"$f":" Translate!E$780","v":"Option selected"},{"$f":" MATCH(F640, F641:F646, 0)","v":{"$error":"#N/A"}},{"$f":" Translate!E$103","v":"Option"}]
[]
[null,null,null,null,{"$f":" E$425","v":"PSC regime active = 1"},{"$f":" F$425","v":0},{"$f":" G$425","v":"option applicable"}]
[]
[null,null,null,null,{"$f":"Translate!E617 & \": \"    & F640","v":"Government share of profit oil: 0"},null,"%",null,null,null,{"$f":" IF( $F649 = 0, 0, INDEX( K633:K638, $F647 ))","v":0},{"$f":" IF( $F649 = 0, 0, INDEX( L633:L638, $F647 ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$314","v":"Joint venture share"},null,"%",null,null,null,{"$f":" 1 - K651","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,null,{"$f":"Translate!$E$501","v":"Share profit oil between government and JV contractor group"}]
[null,null,null,null,{"$f":" E$534","v":"PSC: Profit oil"},0,"US$ 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$315","v":"PSC: Government profit oil"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K656:AX656)","v":0},null,{"$f":" K655 * K651","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$316","v":"Joint venture profit oil"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K657:AX657)","v":0},null,{"$f":" K655 * K652","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$601 & \": \"  & E655","v":"Total: PSC: Profit oil"},{"$f":" SUM(K655:AX655)","v":0},{"$f":" G655","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E656","v":"Total: PSC: Government profit oil"},{"$f":" SUM(K656:AX656)","v":0},{"$f":" G656","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$317","v":"Weighted average government share profit oil"},{"$f":" IFERROR( F660 / F659, 0)","v":0},"%"]
[]
[null,null,{"$f":"Translate!$E$502","v":"Attribute profit oil between SOC and IOC"}]
[null,null,null,null,{"$f":" FiscalModel!E$77","v":"State participation"},{"$f":" FiscalModel!F$77","v":0.2},{"$f":" FiscalModel!G$77","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$318","v":"PSC: Profit oil to IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K665:AX665)","v":0},null,{"$f":" K657 * ( 1 - $F664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$319","v":"PSC: Profit oil to SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K666:AX666)","v":0},null,{"$f":" K657 * $F664","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E665","v":"Total: PSC: Profit oil to IOC"},{"$f":" SUM(K665:AX665)","v":0},{"$f":"G665","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E666","v":"Total: PSC: Profit oil to SOC"},{"$f":" SUM(K666:AX666)","v":0},{"$f":"G666","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$434","v":"Check:  Profit oil"},{"$f":" IF( ABS( F659 - F660 - F668 - F669) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$473","v":"PSC reconciliation"}]
[]
[null,{"$f":"Translate!$E$438","v":"Production sharing: Cost oil reconciliation"}]
[null,null,null,null,{"$f":" E$521","v":"PSC: Costs recovered (cost oil)"},0,"US$ 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$543","v":"PSC: Cost oil to SOC"},0,"US$ 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$544","v":"PSC: Cost oil to IOC"},0,"US$ 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$755 & \" \"  & B675","v":"Check:  Production sharing: Cost oil reconciliation"},{"$f":" MIN( 1, SUM(K679:AX679))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K679:AX679)","v":0},null,{"$f":" IF( ABS(K676 - K677 - K678) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$439","v":"Production sharing: Profit oil reconciliation"}]
[null,null,null,null,{"$f":" E$534","v":"PSC: Profit oil"},0,"US$ 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$656","v":"PSC: Government profit oil"},0,"US$ 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$666","v":"PSC: Profit oil to SOC"},0,"US$ 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$665","v":"PSC: Profit oil to IOC"},0,"US$ 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$755 & \" \" & B681","v":"Check:  Production sharing: Profit oil reconciliation"},{"$f":" MIN( 1, SUM(K686:AX686))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K686:AX686)","v":0},null,{"$f":" IF( ABS(K682 - K683 - K684 - K685) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$474","v":"Summary revenues"}]
[]
[null,{"$f":"Translate!$E$440","v":"SOC and IOC revenues"}]
[null,null,null,null,{"$f":" E$434","v":"T&R: Share of gross revenue to SOC"},0,"US$ mn",0,11433.708703682507,0,0,0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$543","v":"PSC: Cost oil to SOC"},0,"US$ 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$666","v":"PSC: Profit oil to SOC"},0,"US$ 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$320","v":"SOC share of revenues"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K695:AX695)","v":11433.708703682507},null,{"$f":"SUM(K692:K694)","v":0},0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$435","v":"T&R: Share of gross revenue to IOC"},0,"US$ mn",0,45734.834814730028,0,0,0,0,0,165.96573648787856,1329.8653274544001,2712.9252680069767,2767.1837733671159,2822.5274488344585,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661619,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640442,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825757,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$544","v":"PSC: Cost oil to IOC"},0,"US$ 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$665","v":"PSC: Profit oil to IOC"},0,"US$ 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$321","v":"IOC share of revenues"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K700:AX700)","v":45734.834814730028},null,{"$f":"SUM(K697:K699)","v":0},0,0,0,165.96573648787856,1329.8653274544001,2712.9252680069767,2767.1837733671159,2822.5274488344585,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661619,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640442,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825757,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$441","v":"Revenue reconciliation"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":"E$219","v":"Oil revenues after royalty"},{"$f":"F$219","v":0},0,0,45734.83481473002,0,0,0,0,0,165.96573648787856,1329.8653274543999,2712.9252680069762,2767.1837733671155,2822.527448834458,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661616,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640431,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825752,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$695","v":"SOC share of revenues"},0,"US$ mn",0,11433.708703682507,0,0,0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$700","v":"IOC share of revenues"},0,"US$ mn",0,45734.834814730028,0,0,0,0,0,165.96573648787856,1329.8653274544001,2712.9252680069767,2767.1837733671159,2822.5274488344585,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661619,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640442,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825757,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$441","v":"T&R: Royalty attributable to: SOC"},0,"US$ mn",0,2286.7417407365006,0,0,0,0,0,8.2982868243939283,66.493266372720015,135.64626340034883,138.35918866835581,141.12637244172294,143.94889989055739,146.82787788836853,149.76443544613591,152.75972415505862,155.81491863815978,158.93121701092298,162.10984135114145,133.93515092431309,110.65722169366751,91.424996563308099,75.535332160605165,62.407291431091984,51.560904180368212,42.599619033820225,35.195805245742264,29.078774294032264,24.024883321729455,19.849358600412881,16.399540075661118,13.549300010511217,11.194431668684368,9.248839444667027,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$442","v":"T&R: Royalty attributable to: IOC"},0,"US$ mn",0,9146.9669629460022,0,0,0,0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$656","v":"PSC: Government profit oil"},0,"US$ 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$755 & \" \" & B702","v":"Check:  Revenue reconciliation"},{"$f":" MIN( 1, SUM(K709:AX709))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K709:AX709)","v":0},null,{"$f":" IF( ABS(K703 - K704 - K705 + K706 + K707 - K708) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$475","v":"JV sharing of project costs"}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$77","v":"State participation"},{"$f":" FiscalModel!F$77","v":0.2},{"$f":" FiscalModel!G$77","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$78","v":"SOC in PSC shares profit oil only"},{"$f":" FiscalModel!F$78","v":0},{"$f":" FiscalModel!G$78","v":"Option"}]
[null,null,null,null,{"$f":" FiscalModel!E$79","v":"SOC meets exploration costs"},{"$f":" FiscalModel!F$79","v":"no"},{"$f":" FiscalModel!G$79","v":"Option"}]
[null,null,null,null,{"$f":" FiscalModel!E$80","v":"SOC meets development costs"},{"$f":" FiscalModel!F$80","v":"yes"},{"$f":" FiscalModel!G$80","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[]
[null,{"$f":"Translate!$E$442","v":"Project costs to be shared"}]
[null,null,null,null,{"$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$238","v":420},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":420},{"$f":" ProjectCashflows!L$238","v":0},{"$f":" ProjectCashflows!M$238","v":0},{"$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$239","v":10455.572281430788},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":51},{"$f":" ProjectCashflows!M$239","v":312.12},{"$f":" ProjectCashflows!N$239","v":1273.4495999999999},{"$f":" ProjectCashflows!O$239","v":1298.918592},{"$f":" ProjectCashflows!P$239","v":2318.5696867199999},{"$f":" ProjectCashflows!Q$239","v":1238.7786611904},{"$f":" ProjectCashflows!R$239","v":516.90855044217597},{"$f":" ProjectCashflows!S$239","v":292.91484525056643},{"$f":" ProjectCashflows!T$239","v":298.77314215557777},{"$f":" ProjectCashflows!U$239","v":304.74860499868936},{"$f":" ProjectCashflows!V$239","v":310.8435770986631},{"$f":" ProjectCashflows!W$239","v":317.06044864063637},{"$f":" ProjectCashflows!X$239","v":323.40165761344906},{"$f":" ProjectCashflows!Y$239","v":329.86969076571808},{"$f":" ProjectCashflows!Z$239","v":336.46708458103245},{"$f":" ProjectCashflows!AA$239","v":343.19642627265313},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":291.36223450555974},{"$f":" ProjectCashflows!AE$239","v":297.18947919567097},{"$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$240","v":0},{"$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$240","v":0},{"$f":" ProjectCashflows!Q$240","v":0},{"$f":" ProjectCashflows!R$240","v":0},{"$f":" ProjectCashflows!S$240","v":0},{"$f":" ProjectCashflows!T$240","v":0},{"$f":" ProjectCashflows!U$240","v":0},{"$f":" ProjectCashflows!V$240","v":0},{"$f":" ProjectCashflows!W$240","v":0},{"$f":" ProjectCashflows!X$240","v":0},{"$f":" ProjectCashflows!Y$240","v":0},{"$f":" ProjectCashflows!Z$240","v":0},{"$f":" ProjectCashflows!AA$240","v":0},{"$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$241","v":6159.112593390113},{"$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$241","v":54.121608000000002},{"$f":" ProjectCashflows!P$241","v":198.73454457599999},{"$f":" ProjectCashflows!Q$241","v":292.80222900864004},{"$f":" ProjectCashflows!R$241","v":298.65827358881279},{"$f":" ProjectCashflows!S$241","v":304.63143906058912},{"$f":" ProjectCashflows!T$241","v":310.72406784180089},{"$f":" ProjectCashflows!U$241","v":316.93854919863691},{"$f":" ProjectCashflows!V$241","v":323.27732018260963},{"$f":" ProjectCashflows!W$241","v":329.74286658626181},{"$f":" ProjectCashflows!X$241","v":336.33772391798703},{"$f":" ProjectCashflows!Y$241","v":343.06447839634683},{"$f":" ProjectCashflows!Z$241","v":349.92576796427375},{"$f":" ProjectCashflows!AA$241","v":356.92428332355922},{"$f":" ProjectCashflows!AB$241","v":364.06276899003046},{"$f":" ProjectCashflows!AC$241","v":214.23693713644101},{"$f":" ProjectCashflows!AD$241","v":203.95356415389182},{"$f":" ProjectCashflows!AE$241","v":178.3136875174026},{"$f":" ProjectCashflows!AF$241","v":168.23896417266934},{"$f":" ProjectCashflows!AG$241","v":154.59796707758807},{"$f":" ProjectCashflows!AH$241","v":149.80543009818282},{"$f":" ProjectCashflows!AI$241","v":144.75935245277034},{"$f":" ProjectCashflows!AJ$241","v":139.45150952950212},{"$f":" ProjectCashflows!AK$241","v":133.87344914832201},{"$f":" ProjectCashflows!AL$241","v":128.01648574808294},{"$f":" ProjectCashflows!AM$241","v":121.87169443217496},{"$f":" ProjectCashflows!AN$241","v":124.30912832081846},{"$f":" ProjectCashflows!AO$241","v":117.73850296671806},{"$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$148","v":"Net decommissioning cashflows including fund"},0,"US$ mn",0,1142.4449806063617,0,0,0,0,0,0,0,0,0,0,0,0,0,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385962,63.743472965385934,40.849804386728749,40.849804386728749,40.849804386728749,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$172","v":"Bonuses"},0,"US$ mn",0,60,0,10,0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$295","v":"Carbon tax"},{"$f":"F$295","v":0},"US$ mn",0,1010.9375317244442,0,0,0,0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$322","v":"Project costs for sharing between SOC and IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K729:AX729)","v":19248.067387151714},null,{"$f":"SUM(K722:K728)","v":430},51,312.12,1273.4495999999999,1407.4334277328164,2551.816441296,1600.6053101990401,884.59124403098872,666.57070431115551,678.52162999737857,690.71157419732617,703.1453172812727,779.57120819228408,792.50727449682199,805.70206212745086,819.1607455106921,819.77396276159834,473.09316391741646,314.66281689104699,588.77202112410566,563.31396677286682,251.47697208452519,234.13201334961462,226.33926744194767,218.86302056464319,211.58674056354246,204.41424614931802,197.26579118231302,167.18122311866748,168.77130939035584,161.51433246652181,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$443","v":"SOC share of costs"}]
[null,null,null,null,{"$f":" E722 &  \": \" & Translate!E539","v":"Exploration costs, after ELT: SOC"},{"$f":" F722","v":0},"US$ mn",null,{"$f":" SUM(K732:AX732)","v":0},null,{"$f":" K722 * $F714 * ( $F716 = $F718) * ($F715 <> $F718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E723 &  \": \" & Translate!E539","v":"Development costs, after ELT: SOC"},0,"US$ mn",null,2091.1144562861587,null,{"$f":" K723 * $F714 * ($F717 = $F718) * ($F715 <> $F718)","v":0},10.200000000000001,62.424000000000007,254.68992,259.7837184,463.71393734399999,247.75573223808001,103.3817100884352,58.582969050113292,59.754628431115556,60.949720999737877,62.168715419732621,63.412089728127278,64.680331522689812,65.973938153143621,67.293416916206496,68.639285254530634,0,0,58.272446901111948,59.4378958391342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E724 &  \": \" & Translate!E539","v":"Replacement capital costs, after ELT: SOC"},0,"US$ mn",null,0,null,{"$f":" K724 * $F714 * ($F715 <> $F718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E725 &  \": \" & Translate!E539","v":"Operating costs, after ELT: SOC"},0,"US$ mn",null,1231.8225186780226,null,{"$f":" K725 * $F714 * ($F715 <> $F718)","v":0},0,0,0,10.824321600000001,39.746908915200002,58.560445801728008,59.731654717762559,60.926287812117828,62.144813568360178,63.387709839727385,64.655464036521934,65.948573317252368,67.267544783597415,68.612895679269371,69.985153592854758,71.384856664711847,72.812553798006093,42.847387427288204,40.790712830778368,35.662737503480521,33.647792834533867,30.919593415517614,29.961086019636568,28.951870490554072,27.890301905900426,26.774689829664403,25.603297149616591,24.374338886434995,24.861825664163693,23.547700593343613,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E726 &  \": \" & Translate!E539","v":"Net decommissioning cashflows including fund: SOC"},0,"US$ mn",null,228.48899612127232,null,{"$f":" K726 * $F714 * ($F715 <> $F718)","v":0},0,0,0,0,0,0,0,0,0,0,0,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077193,12.748694593077188,8.1699608773457495,8.1699608773457495,8.1699608773457495,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E727 &  \": \" & Translate!E539","v":"Bonuses: SOC"},0,"US$ mn",{"$f":"Translate!E521","v":"100% attributed to IOC"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E728 &  \": \" & Translate!E539","v":"Carbon tax: SOC"},0,"US$ mn",null,{"$f":" SUM(K738:AX738)","v":202.1875063448889},null,{"$f":" K728 * $F714 * ($F715 <> $F718)","v":0},0,0,0,0.87864554656330718,6.9024420000000006,13.804884000000001,13.804884000000001,13.804884000000001,13.804884000000001,13.804884000000001,13.804884000000001,13.804884000000001,13.804884000000001,13.804884000000001,13.804884000000001,11.181956040000003,9.0573843924000013,7.3364813578440025,5.9425498998536446,4.813465418881453,3.8989069892939763,3.158114661328121,2.5580728756757782,2.0720390292973803,1.678351613730878,1.3594648071220115,1.1011664937688292,0.89194485995275152,0.7224753365617288,0.58520502261500063,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$325","v":"Costs allocated to SOC (JV cashcalls)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,3753.6134774303423,null,{"$f":"SUM(K732:K738)","v":0},{"$f":"SUM(L732:L738)","v":10.200000000000001},62.424000000000007,254.68992,271.48668554656331,510.36328825919998,320.12106203980807,176.91824880619777,133.31414086223111,135.70432599947571,138.14231483946526,140.62906345625456,155.91424163845687,158.50145489936443,161.14041242549018,163.83214910213843,163.9547925523197,94.618632783483278,62.932563378209402,117.75440422482116,112.66279335457335,50.29539441690504,46.826402669922928,45.267853488389534,43.77260411292864,42.317348112708494,40.882849229863609,39.453158236462606,33.436244623733494,33.754261878071169,32.302866493304364,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$444","v":"IOC share of costs"}]
[null,null,null,null,{"$f":" E722 &  \": \" & Translate!E113","v":"Exploration costs, after ELT: IOC"},{"$f":" F722","v":0},"US$ mn",null,{"$f":" SUM(K742:AX742)","v":420},null,{"$f":" K722 - K732","v":420},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E723 &  \": \" & Translate!E113","v":"Development costs, after ELT: IOC"},0,"US$ mn",null,8364.4578251446346,null,{"$f":" K723 - K733","v":0},40.799999999999997,249.696,1018.7596799999999,1039.1348736,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E724 &  \": \" & Translate!E113","v":"Replacement capital costs, after ELT: IOC"},0,"US$ mn",null,0,null,{"$f":" K724 - K734","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E725 &  \": \" & Translate!E113","v":"Operating costs, after ELT: IOC"},0,"US$ mn",null,4927.2900747120902,null,{"$f":" K725 - K735","v":0},0,0,0,43.297286400000004,158.98763566079998,234.24178320691203,238.92661887105024,243.70515124847128,248.57925427344071,253.55083935890951,258.62185614608768,263.79429326900947,269.0701791343896,274.45158271707749,279.94061437141897,285.53942665884739,291.25021519202437,171.38954970915282,163.16285132311344,142.65095001392208,134.59117133813547,123.67837366207046,119.84434407854626,115.80748196221627,111.56120762360169,107.09875931865761,102.41318859846635,97.497355545739964,99.44730265665477,94.190802373374453,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E726 &  \": \" & Translate!E113","v":"Net decommissioning cashflows including fund: IOC"},0,"US$ mn",null,913.95598448508929,null,{"$f":" K726 - K736","v":0},0,0,0,0,0,0,0,0,0,0,0,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308744,32.679843509382998,32.679843509382998,32.679843509382998,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E727 &  \": \" & Translate!E113","v":"Bonuses: IOC"},0,"US$ mn",null,60,null,{"$f":" K727 - K737","v":10},0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E728 &  \": \" & Translate!E113","v":"Carbon tax: IOC"},0,"US$ mn",null,{"$f":" SUM(K748:AX748)","v":808.75002537955561},null,0,0,0,0,3.5145821862532287,27.609768000000003,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,44.727824160000011,36.229537569600005,29.34592543137601,23.770199599414575,19.253861675525808,15.595627957175903,12.632458645312484,10.232291502703113,8.2881561171895211,6.7134064549235122,5.4378592284880458,4.4046659750753161,3.5677794398110061,2.8899013462469147,2.3408200904600021,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$326","v":"Costs allocated to IOC (JV cashcalls)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,15494.453909721369,null,{"$f":"SUM(K742:K748)","v":430},{"$f":"SUM(L742:L748)","v":40.799999999999997},249.696,1018.7596799999999,1135.9467421862532,2041.4531530367999,1280.4842481592323,707.67299522479107,533.25656344892445,542.81730399790285,552.56925935786103,562.51625382501811,623.65696655382726,634.00581959745773,644.56164970196073,655.32859640855372,655.81917020927881,378.47453113393311,251.73025351283761,471.01761689928458,450.65117341829341,201.18157766762016,187.30561067969171,181.07141395355814,175.09041645171456,169.26939245083398,163.53139691945444,157.8126329458504,133.74497849493397,135.01704751228468,129.21146597321746,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$314","v":"Project costs for sharing between SOC and IOC"},{"$f":"F$314","v":0},"US$ mn",0,19248.067387151714,0,430,51,312.12,1273.4495999999999,1407.4334277328164,2551.816441296,1600.6053101990401,884.59124403098872,666.57070431115551,678.52162999737857,690.71157419732617,703.1453172812727,779.57120819228408,792.50727449682199,805.70206212745086,819.1607455106921,819.77396276159834,473.09316391741646,314.66281689104699,588.77202112410566,563.31396677286682,251.47697208452519,234.13201334961462,226.33926744194767,218.86302056464319,211.58674056354246,204.41424614931802,197.26579118231302,167.18122311866748,168.77130939035584,161.51433246652181,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$327","v":"Check:  JV cost allocation"},{"$f":" MIN( 1, SUM(K752:AX752))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K752:AX752)","v":0},null,{"$f":" IF( ABS(K751 - K739 - K749 ) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$476","v":"IOC income tax depreciation"}]
[]
[null,{"$f":"Translate!$E$445","v":"Exploration costs tax treatment"}]
[null,null,null,null,{"$f":" E$742","v":"Exploration costs, after ELT: IOC"},0,"US$ mn",0,420,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" FiscalModel!E$66","v":"Exploration costs depreciated or deducted immediately"},{"$f":" FiscalModel!F$66","v":"expensed"},{"$f":" FiscalModel!G$66","v":"Option"}]
[null,null,null,null,null,{"$f":"Translate!$E$742","v":"depreciated"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,null,{"$f":"Translate!$E$743","v":"expensed"},{"$f":" Translate!E$103","v":"Option"}]
[]
[null,null,null,null,{"$f":" E758 & \" \" & Translate!E$527","v":"Exploration costs, after ELT: IOC into depreciation"},null,{"$f":" G758","v":"US$ mn"},null,{"$f":" SUM(K764:AX764)","v":0},null,{"$f":" ($F760 = $F761) * K758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E758 &  \": \" & Translate!E541","v":"Exploration costs, after ELT: IOC: deducted immediately"},null,{"$f":" G758","v":"US$ mn"},null,{"$f":" SUM(K765:AX765)","v":420},null,{"$f":" ($F760 = $F762) * K758","v":420},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$446","v":"Bonus tax treatment"}]
[null,null,null,null,{"$f":" E$747","v":"Bonuses: IOC"},0,"US$ mn",0,60,0,10,0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$18","v":"Bonuses cost recoverable and CIT and RRT deductible"},{"$f":" FiscalModel!F$18","v":"no"},{"$f":" FiscalModel!G$18","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" E768  &  \" \" & Translate!E538","v":"Bonuses: IOC deductible"},null,{"$f":" G768","v":"US$ mn"},{"$f":"Translate!E522","v":"assumed via depreciation"},{"$f":" SUM(K772:AX772)","v":0},null,{"$f":" K768 * ($F769 = $F770)","v":0},{"$f":" L768 * ($F769 = $F770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"Translate!$E$447","v":"Costs for depreciation calculation"}]
[null,null,null,null,{"$f":" E$764","v":"Exploration costs, after ELT: IOC into depreciation"},0,"US$ 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$772","v":"Bonuses: IOC deductible"},0,"US$ 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":" E$743","v":"Development costs, after ELT: IOC"},0,"US$ mn",0,8364.4578251446346,0,0,40.799999999999997,249.696,1018.7596799999999,1039.1348736,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$744","v":"Replacement capital costs, after ELT: IOC"},0,"US$ 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$398","v":"Interest capitalized into development costs: IOC"},0,"US$ mn",0,35.293279287900461,0,0,0.72256799999999966,5.9038141007999974,28.666897187100467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$328","v":"Capitalized costs: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K781:AX781)","v":8399.7511044325347},null,{"$f":"SUM(K776:K780)","v":0},41.522568,255.59981410079999,1047.4265771871003,1039.1348736,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E781 & \": \" & Translate!E$811","v":"Capitalized costs: IOC: cumulative"},null,{"$f":" G781","v":"US$ mn"},null,null,null,{"$f":" J782 + K781","v":0},41.522568,297.1223821008,1344.5489592879003,2383.6838328879003,4238.5395822639002,5229.5625112162206,5643.0893515699618,5877.4212277704146,6116.4397414948771,6360.2386254938283,6608.9134871727583,6862.5618460852675,7121.2831721760267,7385.1789247886009,7654.352592453427,7928.9097334715498,7928.9097334715498,7928.9097334715498,8161.9995210759971,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347]
[]
[null,null,{"$f":"Translate!$E$503","v":"Capitalized costs excluding interest (for RRT)"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$781","v":"Capitalized costs: IOC"},0,"US$ mn",0,8399.7511044325347,0,0,41.522568,255.59981410079999,1047.4265771871003,1039.1348736,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$398","v":"Interest capitalized into development costs: IOC"},0,"US$ mn",0,35.293279287900461,0,0,0.72256799999999966,5.9038141007999974,28.666897187100467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$329","v":"Capitalized costs excluding interest"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K787:AX787)","v":8364.4578251446346},null,{"$f":" K785 - K786","v":0},40.799999999999997,249.696,1018.7596799999998,1039.1348736,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$448","v":"Costs into depreciation calculation"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$177","v":"Project activity (excl. decommissioning)"},{"$f":" ProjectCashflows!F$177","v":0},{"$f":" ProjectCashflows!G$177","v":"Flag"},{"$f":" ProjectCashflows!H$177","v":0},{"$f":" ProjectCashflows!I$177","v":31},{"$f":" ProjectCashflows!J$177","v":0},{"$f":" ProjectCashflows!K$177","v":1},{"$f":" ProjectCashflows!L$177","v":1},{"$f":" ProjectCashflows!M$177","v":1},{"$f":" ProjectCashflows!N$177","v":1},{"$f":" ProjectCashflows!O$177","v":1},{"$f":" ProjectCashflows!P$177","v":1},{"$f":" ProjectCashflows!Q$177","v":1},{"$f":" ProjectCashflows!R$177","v":1},{"$f":" ProjectCashflows!S$177","v":1},{"$f":" ProjectCashflows!T$177","v":1},{"$f":" ProjectCashflows!U$177","v":1},{"$f":" ProjectCashflows!V$177","v":1},{"$f":" ProjectCashflows!W$177","v":1},{"$f":" ProjectCashflows!X$177","v":1},{"$f":" ProjectCashflows!Y$177","v":1},{"$f":" ProjectCashflows!Z$177","v":1},{"$f":" ProjectCashflows!AA$177","v":1},{"$f":" ProjectCashflows!AB$177","v":1},{"$f":" ProjectCashflows!AC$177","v":1},{"$f":" ProjectCashflows!AD$177","v":1},{"$f":" ProjectCashflows!AE$177","v":1},{"$f":" ProjectCashflows!AF$177","v":1},{"$f":" ProjectCashflows!AG$177","v":1},{"$f":" ProjectCashflows!AH$177","v":1},{"$f":" ProjectCashflows!AI$177","v":1},{"$f":" ProjectCashflows!AJ$177","v":1},{"$f":" ProjectCashflows!AK$177","v":1},{"$f":" ProjectCashflows!AL$177","v":1},{"$f":" ProjectCashflows!AM$177","v":1},{"$f":" ProjectCashflows!AN$177","v":1},{"$f":" ProjectCashflows!AO$177","v":1},{"$f":" ProjectCashflows!AP$177","v":0},{"$f":" ProjectCashflows!AQ$177","v":0},{"$f":" ProjectCashflows!AR$177","v":0},{"$f":" ProjectCashflows!AS$177","v":0},{"$f":" ProjectCashflows!AT$177","v":0},{"$f":" ProjectCashflows!AU$177","v":0},{"$f":" ProjectCashflows!AV$177","v":0},{"$f":" ProjectCashflows!AW$177","v":0},{"$f":" ProjectCashflows!AX$177","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$180","v":"Production years, after ELT"},{"$f":" ProjectCashflows!F$180","v":0},{"$f":" ProjectCashflows!G$180","v":"Year"},{"$f":" ProjectCashflows!H$180","v":0},{"$f":" ProjectCashflows!I$180","v":0},{"$f":" ProjectCashflows!J$180","v":0},{"$f":" ProjectCashflows!K$180","v":0},{"$f":" ProjectCashflows!L$180","v":0},{"$f":" ProjectCashflows!M$180","v":0},{"$f":" ProjectCashflows!N$180","v":0},{"$f":" ProjectCashflows!O$180","v":1},{"$f":" ProjectCashflows!P$180","v":1},{"$f":" ProjectCashflows!Q$180","v":1},{"$f":" ProjectCashflows!R$180","v":1},{"$f":" ProjectCashflows!S$180","v":1},{"$f":" ProjectCashflows!T$180","v":1},{"$f":" ProjectCashflows!U$180","v":1},{"$f":" ProjectCashflows!V$180","v":1},{"$f":" ProjectCashflows!W$180","v":1},{"$f":" ProjectCashflows!X$180","v":1},{"$f":" ProjectCashflows!Y$180","v":1},{"$f":" ProjectCashflows!Z$180","v":1},{"$f":" ProjectCashflows!AA$180","v":1},{"$f":" ProjectCashflows!AB$180","v":1},{"$f":" ProjectCashflows!AC$180","v":1},{"$f":" ProjectCashflows!AD$180","v":1},{"$f":" ProjectCashflows!AE$180","v":1},{"$f":" ProjectCashflows!AF$180","v":1},{"$f":" ProjectCashflows!AG$180","v":1},{"$f":" ProjectCashflows!AH$180","v":1},{"$f":" ProjectCashflows!AI$180","v":1},{"$f":" ProjectCashflows!AJ$180","v":1},{"$f":" ProjectCashflows!AK$180","v":1},{"$f":" ProjectCashflows!AL$180","v":1},{"$f":" ProjectCashflows!AM$180","v":1},{"$f":" ProjectCashflows!AN$180","v":1},{"$f":" ProjectCashflows!AO$180","v":1},{"$f":" ProjectCashflows!AP$180","v":0},{"$f":" ProjectCashflows!AQ$180","v":0},{"$f":" ProjectCashflows!AR$180","v":0},{"$f":" ProjectCashflows!AS$180","v":0},{"$f":" ProjectCashflows!AT$180","v":0},{"$f":" ProjectCashflows!AU$180","v":0},{"$f":" ProjectCashflows!AV$180","v":0},{"$f":" ProjectCashflows!AW$180","v":0},{"$f":" ProjectCashflows!AX$180","v":0}]
[null,null,null,null,{"$f":" Translate!E$330","v":"Capitalized costs accumulated till production starts"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":"IF( K791 = 0, 0, IF( K791 = 1, K782, K781) )","v":0},0,0,0,2383.6838328879003,4238.5395822639002,5229.5625112162206,5643.0893515699618,5877.4212277704146,6116.4397414948771,6360.2386254938283,6608.9134871727583,6862.5618460852675,7121.2831721760267,7385.1789247886009,7654.352592453427,7928.9097334715498,7928.9097334715498,7928.9097334715498,8161.9995210759971,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,8399.7511044325347,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" FiscalModel!E$67","v":"Depreciation starts from"},{"$f":" FiscalModel!F$67","v":"Production"},{"$f":" FiscalModel!G$67","v":"Option"}]
[null,null,null,null,null,{"$f":"Translate!$E$744","v":"Spend"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$738","v":"Production"},{"$f":" Translate!E$103","v":"Option"}]
[]
[null,null,null,null,{"$f":"Translate!E768 & \": \" & IF($F794 = $F795, E790, E791)","v":"prior period: Production years, after ELT"},null,{"$f":"Translate!$E$405","v":"Flag"},null,null,null,{"$f":" IF($F794 = $F795, K790, K791)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$331","v":"Cumulative depreciation years"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" J799 + K798","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,27,27,27,27,27,27,27,27,27]
[null,null,null,null,{"$f":" Translate!E$332","v":"Remaining depreciation years"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" SUM(K798:$AX798) * K798","v":0},{"$f":" SUM(L798:$AX798) * L798","v":0},{"$f":" SUM(M798:$AX798) * M798","v":0},{"$f":" SUM(N798:$AX798) * N798","v":0},{"$f":" SUM(O798:$AX798) * O798","v":27},{"$f":" SUM(P798:$AX798) * P798","v":26},{"$f":" SUM(Q798:$AX798) * Q798","v":25},{"$f":" SUM(R798:$AX798) * R798","v":24},{"$f":" SUM(S798:$AX798) * S798","v":23},{"$f":" SUM(T798:$AX798) * T798","v":22},{"$f":" SUM(U798:$AX798) * U798","v":21},{"$f":" SUM(V798:$AX798) * V798","v":20},{"$f":" SUM(W798:$AX798) * W798","v":19},{"$f":" SUM(X798:$AX798) * X798","v":18},{"$f":" SUM(Y798:$AX798) * Y798","v":17},{"$f":" SUM(Z798:$AX798) * Z798","v":16},{"$f":" SUM(AA798:$AX798) * AA798","v":15},{"$f":" SUM(AB798:$AX798) * AB798","v":14},{"$f":" SUM(AC798:$AX798) * AC798","v":13},{"$f":" SUM(AD798:$AX798) * AD798","v":12},{"$f":" SUM(AE798:$AX798) * AE798","v":11},{"$f":" SUM(AF798:$AX798) * AF798","v":10},{"$f":" SUM(AG798:$AX798) * AG798","v":9},{"$f":" SUM(AH798:$AX798) * AH798","v":8},{"$f":" SUM(AI798:$AX798) * AI798","v":7},{"$f":" SUM(AJ798:$AX798) * AJ798","v":6},{"$f":" SUM(AK798:$AX798) * AK798","v":5},{"$f":" SUM(AL798:$AX798) * AL798","v":4},{"$f":" SUM(AM798:$AX798) * AM798","v":3},{"$f":" SUM(AN798:$AX798) * AN798","v":2},{"$f":" SUM(AO798:$AX798) * AO798","v":1},{"$f":" SUM(AP798:$AX798) * AP798","v":0},{"$f":" SUM(AQ798:$AX798) * AQ798","v":0},{"$f":" SUM(AR798:$AX798) * AR798","v":0},{"$f":" SUM(AS798:$AX798) * AS798","v":0},{"$f":" SUM(AT798:$AX798) * AT798","v":0},{"$f":" SUM(AU798:$AX798) * AU798","v":0},{"$f":" SUM(AV798:$AX798) * AV798","v":0},{"$f":" SUM(AW798:$AX798) * AW798","v":0},{"$f":" SUM(AX798:$AX798) * AX798","v":0}]
[]
[null,null,null,null,{"$f":" E781 & \" \" & Translate!E$527","v":"Capitalized costs: IOC into depreciation"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K802:AX802)","v":8399.7511044325347},null,{"$f":" IF( K799 = 0, 0, IF( K799 = 1, K782, K781))","v":0},0,0,0,2383.6838328879003,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E781","v":"Total: Capitalized costs: IOC"},{"$f":" SUM(K781:AX781)","v":8399.7511044325347},{"$f":" Translate!E$603","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E802","v":"Total: Capitalized costs: IOC into depreciation"},{"$f":" SUM(K802:AX802)","v":8399.7511044325347},{"$f":"G802","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$333","v":"Check:  Costs into depreciation"},{"$f":" IF( ABS( F804 -  F805) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$449","v":"Straight-line depreciation"}]
[null,null,null,null,{"$f":" E$800","v":"Remaining depreciation years"},0,"Year",0,0,0,0,0,0,0,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$504","v":"Cost base for straight-line depreciation"}]
[null,null,null,null,{"$f":" Translate!E$336","v":"Undepreciated costs: Opening balance BEG"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J816","v":0},0,0,0,0,2383.6838328879003,4238.5395822639002,5229.5625112162206,5643.0893515699618,5877.4212277704146,3732.7559086069768,2121.6990432299285,1379.3509759565391,1219.4724945153075,1243.8619444056137,1268.7391832937258,1294.1139669596002,1319.9962462987924,1066.3478873862832,807.62656129552397,776.82059628739728,745.39851197910809,470.84137096098561,470.84137096098561,470.84137096098561,237.75158335653782,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$802","v":"Capitalized costs: IOC into depreciation"},0,"US$ mn",0,8399.7511044325347,0,0,0,0,0,2383.6838328879003,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E826","v":"Capitalized costs fully depreciated"},{"$f":" F826","v":0},{"$f":" G826","v":"US$ mn"},null,{"$f":" I826","v":8399.7511044325347},0,0,0,0,0,0,0,0,0,0,2383.6838328879003,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" Translate!E$337","v":"Cost base written off in final year of production"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K815:AX815)","v":1.0516032489249483E-12},null,{"$f":" IF( K809 = 1, K812 + K813 - K814, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0516032489249483E-12,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$338 & \": \" & Translate!E$343","v":"Cost base for depreciation: END"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" K812 + K813 - K814 - K815","v":0},0,0,0,2383.6838328879003,4238.5395822639002,5229.5625112162206,5643.0893515699618,5877.4212277704146,3732.7559086069768,2121.6990432299285,1379.3509759565391,1219.4724945153075,1243.8619444056137,1268.7391832937258,1294.1139669596002,1319.9962462987924,1066.3478873862832,807.62656129552397,776.82059628739728,745.39851197910809,470.84137096098561,470.84137096098561,470.84137096098561,237.75158335653782,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,1.0516032489249483E-12,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!E$339","v":"Straight-line depreciation charge"}]
[null,null,null,null,{"$f":" FiscalModel!E$68","v":"Development costs and replacement capital depreciation"},{"$f":" FiscalModel!F$68","v":5},{"$f":" FiscalModel!G$68","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$339","v":"Straight-line depreciation charge"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K820:AX820)","v":8399.7511044325365},null,{"$f":" IFERROR( K816 / $F819, 0)","v":0},{"$f":" IFERROR( L816 / $F819, 0)","v":0},0,0,476.73676657758006,847.70791645278007,1045.912502243244,1128.6178703139924,1175.4842455540829,746.55118172139532,424.33980864598573,275.8701951913078,243.8944989030615,248.77238888112274,253.74783665874514,258.82279339192007,263.99924925975847,213.26957747725663,161.52531225910479,155.36411925747944,149.07970239582161,94.168274192197117,94.168274192197117,94.168274192197117,47.550316671307563,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$505","v":"Determine fully depreciated costs"}]
[null,null,null,null,{"$f":" FiscalModel!E$68","v":"Development costs and replacement capital depreciation"},{"$f":" FiscalModel!F$68","v":5},{"$f":" FiscalModel!G$68","v":"Year"}]
[null,null,null,null,{"$f":" E$799","v":"Cumulative depreciation years"},0,"Year",0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,27,27,27,27,27,27,27,27,27]
[null,null,null,null,{"$f":" E$802","v":"Capitalized costs: IOC into depreciation"},{"$f":" F$802","v":0},"US$ mn",0,8399.7511044325347,0,0,0,0,0,2383.6838328879003,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$340","v":"Capitalized costs fully depreciated"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K826:AX826)","v":8399.7511044325347},null,{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, K824 - $F823) * (SUM(K809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, L824 - $F823) * (SUM(L809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, M824 - $F823) * (SUM(M809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, N824 - $F823) * (SUM(N809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, O824 - $F823) * (SUM(O809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, P824 - $F823) * (SUM(P809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, Q824 - $F823) * (SUM(Q809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, R824 - $F823) * (SUM(R809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, S824 - $F823) * (SUM(S809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, T824 - $F823) * (SUM(T809:$AX809) > 0)","v":2383.6838328879003},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, U824 - $F823) * (SUM(U809:$AX809) > 0)","v":1854.8557493759999},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, V824 - $F823) * (SUM(V809:$AX809) > 0)","v":991.02292895232006},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, W824 - $F823) * (SUM(W809:$AX809) > 0)","v":413.52684035374079},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, X824 - $F823) * (SUM(X809:$AX809) > 0)","v":234.33187620045314},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, Y824 - $F823) * (SUM(Y809:$AX809) > 0)","v":239.01851372446222},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, Z824 - $F823) * (SUM(Z809:$AX809) > 0)","v":243.79888399895148},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AA824 - $F823) * (SUM(AA809:$AX809) > 0)","v":248.67486167893048},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AB824 - $F823) * (SUM(AB809:$AX809) > 0)","v":253.64835891250908},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AC824 - $F823) * (SUM(AC809:$AX809) > 0)","v":258.72132609075925},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AD824 - $F823) * (SUM(AD809:$AX809) > 0)","v":263.89575261257448},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AE824 - $F823) * (SUM(AE809:$AX809) > 0)","v":269.17366766482598},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AF824 - $F823) * (SUM(AF809:$AX809) > 0)","v":274.55714101812248},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AG824 - $F823) * (SUM(AG809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AH824 - $F823) * (SUM(AH809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AI824 - $F823) * (SUM(AI809:$AX809) > 0)","v":233.08978760444779},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AJ824 - $F823) * (SUM(AJ809:$AX809) > 0)","v":237.75158335653677},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AK824 - $F823) * (SUM(AK809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AL824 - $F823) * (SUM(AL809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AM824 - $F823) * (SUM(AM809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AN824 - $F823) * (SUM(AN809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AO824 - $F823) * (SUM(AO809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AP824 - $F823) * (SUM(AP809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AQ824 - $F823) * (SUM(AQ809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AR824 - $F823) * (SUM(AR809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AS824 - $F823) * (SUM(AS809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AT824 - $F823) * (SUM(AT809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AU824 - $F823) * (SUM(AU809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AV824 - $F823) * (SUM(AV809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AW824 - $F823) * (SUM(AW809:$AX809) > 0)","v":0},{"$f":" SUMIFS($K$825:$AX$825, $K$824:$AX$824, AX824 - $F823) * (SUM(AX809:$AX809) > 0)","v":0}]
[]
[null,null,{"$f":"Translate!$E$506","v":"Balance of undepreciated assets"}]
[null,null,null,null,{"$f":" E$800","v":"Remaining depreciation years"},0,"Year",0,0,0,0,0,0,0,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$341 & \": \" & Translate!E$334","v":"Balance of capitalized costs: BEG"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J834","v":0},0,41.522568,297.1223821008,1344.5489592879003,1906.9470663103202,2914.0948992335402,2859.2053259426161,2144.1142959823646,1202.961926628735,695.42925863180199,514.88833398476777,487.69300047239045,497.44686048183803,507.39579769147451,517.5437136453038,527.89458791820971,538.45247967657372,325.18290219931708,163.65758994021229,241.38325828718064,330.0551392478958,235.88686505569868,141.71859086350156,47.550316671304444,-3.1192826099868398E-12,-3.3296032597718296E-12,-3.5399239095568194E-12,-3.7502445593418093E-12,-3.9605652091267991E-12,-4.1708858589117889E-12,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$781","v":"Capitalized costs: IOC"},{"$f":" F$781","v":0},"US$ mn",0,8399.7511044325347,0,0,41.522568,255.59981410079999,1047.4265771871003,1039.1348736,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$820","v":"Straight-line depreciation charge"},0,"US$ mn",0,8399.7511044325365,0,0,0,0,0,476.73676657758006,847.70791645278007,1045.912502243244,1128.6178703139924,1175.4842455540829,746.55118172139532,424.33980864598573,275.8701951913078,243.8944989030615,248.77238888112274,253.74783665874514,258.82279339192007,263.99924925975847,213.26957747725663,161.52531225910479,155.36411925747944,149.07970239582161,94.168274192197117,94.168274192197117,94.168274192197117,47.550316671307563,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" Translate!E$342","v":"Final year write-off"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K833:AX833)","v":-4.1708858589117889E-12},null,{"$f":" IF( K829 = 1, K830 + K831 - K832, 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,-4.1708858589117889E-12,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$341 & \": \" & Translate!E$343","v":"Balance of capitalized costs: END"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" K830 + K831 - K832 - K833","v":0},41.522568,297.1223821008,1344.5489592879003,1906.9470663103202,2914.0948992335402,2859.2053259426161,2144.1142959823646,1202.961926628735,695.42925863180199,514.88833398476777,487.69300047239045,497.44686048183803,507.39579769147451,517.5437136453038,527.89458791820971,538.45247967657372,325.18290219931708,163.65758994021229,241.38325828718064,330.0551392478958,235.88686505569868,141.71859086350156,47.550316671304444,-3.1192826099868398E-12,-3.3296032597718296E-12,-3.5399239095568194E-12,-3.7502445593418093E-12,-3.9605652091267991E-12,-4.1708858589117889E-12,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$507","v":"Total depreciation charge"}]
[null,null,null,null,{"$f":" E$820","v":"Straight-line depreciation charge"},0,"US$ mn",0,8399.7511044325365,0,0,0,0,0,476.73676657758006,847.70791645278007,1045.912502243244,1128.6178703139924,1175.4842455540829,746.55118172139532,424.33980864598573,275.8701951913078,243.8944989030615,248.77238888112274,253.74783665874514,258.82279339192007,263.99924925975847,213.26957747725663,161.52531225910479,155.36411925747944,149.07970239582161,94.168274192197117,94.168274192197117,94.168274192197117,47.550316671307563,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$833","v":"Final year write-off"},0,"US$ mn",0,-4.1708858589117889E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1708858589117889E-12,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$344","v":"Tax depreciation charge IOC "},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K839:AX839)","v":8399.7511044325329},null,{"$f":"SUM(K837:K838)","v":0},0,0,0,476.73676657758006,847.70791645278007,1045.912502243244,1128.6178703139924,1175.4842455540829,746.55118172139532,424.33980864598573,275.8701951913078,243.8944989030615,248.77238888112274,253.74783665874514,258.82279339192007,263.99924925975847,213.26957747725663,161.52531225910479,155.36411925747944,149.07970239582161,94.168274192197117,94.168274192197117,94.168274192197117,47.550316671307563,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,-4.1708858589117889E-12,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$804","v":"Total: Capitalized costs: IOC"},{"$f":" F$804","v":8399.7511044325347},{"$f":" G$804","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E839","v":"Total: Tax depreciation charge IOC "},{"$f":" SUM(K839:AX839)","v":8399.7511044325329},{"$f":" G837","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$345","v":"Check:  Depreciation"},{"$f":" IF( ABS( F841 - F842 ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$477","v":"IOC corporate income tax"}]
[]
[null,{"$f":"Translate!$E$450","v":"Revenues for tax"}]
[null,null,null,null,{"$f":" E$700","v":"IOC share of revenues"},0,"US$ mn",0,45734.834814730028,0,0,0,0,0,165.96573648787856,1329.8653274544001,2712.9252680069767,2767.1837733671159,2822.5274488344585,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661619,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640442,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825757,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1074","v":"Carried interest loan: interest charge"},0,"US$ mn",0,23.133769451511213,0,0,7.6500000000000054E-2,0.62500500000000059,3.0346096500000019,6.5076379167246952,8.2441431967856182,4.6458736880008962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$451","v":"Royalty deductibility (Tax & Royalty regimes only)"},null,null,null,null,null,{"$f":"Translate!E523","v":"With PSC royalty is netted off revenues"}]
[null,null,null,null,{"$f":" E$442","v":"T&R: Royalty attributable to: IOC"},0,"US$ mn",0,9146.9669629460022,0,0,{"$f":" L$442","v":0},0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$25","v":"Royalty, CIT and RRT deductible"},{"$f":"F$25","v":"yes"},{"$f":"G$25","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" E853 &  \": \" & Translate!E538","v":"T&R: Royalty attributable to: IOC: deductible"},null,{"$f":" G853","v":"US$ mn"},null,{"$f":" SUM(K857:AX857)","v":9146.9669629460022},null,{"$f":" K853 * ( $F854 <> $F856)","v":0},0,0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$452","v":"Carbon tax deductibility"}]
[null,null,null,null,{"$f":"E$748","v":"Carbon tax: IOC"},{"$f":"F$748","v":0},"US$ mn",0,808.75002537955561,0,0,0,0,0,3.5145821862532287,27.609768000000003,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,44.727824160000011,36.229537569600005,29.34592543137601,23.770199599414575,19.253861675525808,15.595627957175903,12.632458645312484,10.232291502703113,8.2881561171895211,6.7134064549235122,5.4378592284880458,4.4046659750753161,3.5677794398110061,2.8899013462469147,2.3408200904600021,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$35","v":"Carbon tax cost recoverable and CIT and RRT deductible"},{"$f":"F$35","v":"yes"},{"$f":"G$35","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":"Inputs!E$88","v":"Label: no"},{"$f":"Inputs!F$88","v":"no"},{"$f":"Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" E860 &  \" \" & Translate!E538","v":"Carbon tax: IOC deductible"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K864:AX864)","v":808.75002537955561},null,{"$f":" K860 * ($F861 <> $F863)","v":0},0,0,0,3.5145821862532287,27.609768000000003,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,44.727824160000011,36.229537569600005,29.34592543137601,23.770199599414575,19.253861675525808,15.595627957175903,12.632458645312484,10.232291502703113,8.2881561171895211,6.7134064549235122,5.4378592284880458,4.4046659750753161,3.5677794398110061,2.8899013462469147,2.3408200904600021,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$453","v":"Deductions"}]
[null,null,null,null,{"$f":" E$857","v":"T&R: Royalty attributable to: IOC: deductible"},0,"US$ mn",0,9146.9669629460022,0,0,0,0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$765","v":"Exploration costs, after ELT: IOC: deducted immediately"},0,"US$ mn",0,420,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$839","v":"Tax depreciation charge IOC "},0,"US$ mn",0,8399.7511044325329,0,0,0,0,0,476.73676657758006,847.70791645278007,1045.912502243244,1128.6178703139924,1175.4842455540829,746.55118172139532,424.33980864598573,275.8701951913078,243.8944989030615,248.77238888112274,253.74783665874514,258.82279339192007,263.99924925975847,213.26957747725663,161.52531225910479,155.36411925747944,149.07970239582161,94.168274192197117,94.168274192197117,94.168274192197117,47.550316671307563,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,-4.1708858589117889E-12,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$745","v":"Operating costs, after ELT: IOC"},0,"US$ mn",0,4927.2900747120902,0,0,0,0,0,43.297286400000004,158.98763566079998,234.24178320691203,238.92661887105024,243.70515124847128,248.57925427344071,253.55083935890951,258.62185614608768,263.79429326900947,269.0701791343896,274.45158271707749,279.94061437141897,285.53942665884739,291.25021519202437,171.38954970915282,163.16285132311344,142.65095001392208,134.59117133813547,123.67837366207046,119.84434407854626,115.80748196221627,111.56120762360169,107.09875931865761,102.41318859846635,97.497355545739964,99.44730265665477,94.190802373374453,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$746","v":"Net decommissioning cashflows including fund: IOC"},0,"US$ mn",0,913.95598448508929,0,0,0,0,0,0,0,0,0,0,0,0,0,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308744,32.679843509382998,32.679843509382998,32.679843509382998,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$399","v":"Interest expensed: IOC"},0,"US$ mn",0,1068.6524466773587,0,0,0,0,0,66.562754729023737,121.18340405121727,160.16477961765781,144.14830165589203,128.13182369412624,112.11534573236045,96.098867770594666,80.082389808828893,64.06591184706312,48.049433885297333,32.03295592353156,16.01647796176578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E864","v":"Carbon tax: IOC deductible"},0,"US$ mn",0,808.75002537955561,0,0,0,0,0,3.5145821862532287,27.609768000000003,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,44.727824160000011,36.229537569600005,29.34592543137601,23.770199599414575,19.253861675525808,15.595627957175903,12.632458645312484,10.232291502703113,8.2881561171895211,6.7134064549235122,5.4378592284880458,4.4046659750753161,3.5677794398110061,2.8899013462469147,2.3408200904600021,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$939","v":"Resource rent tax: IOC deductible for CIT prior period"},{"$f":"F$939","v":0},"US$ mn","prior period to avoid circular calculations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$346","v":"IOC deductions"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K875:AX875)","v":25685.36659863263},null,{"$f":"SUM(K867:K874)","v":420},0,0,0,623.30453719043271,1421.4617896556772,2038.1236546692094,2120.3490815143577,2167.0462462635724,1738.2609172894261,1416.5205633289638,1268.8517189307681,1289.0079150116771,1295.3659908257575,1302.171557715355,1309.4335655019795,1181.0018821481669,1034.3729953858599,778.95555202517482,695.43327719473689,611.60845818194628,501.5934685812901,451.87236100716967,416.02290912872428,338.95583029915122,265.36892573775202,242.92883132110614,223.41079324849511,187.94217853697904,179.79477418702237,166.20682375188139,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$347","v":"Taxable income before prior period losses"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K877:AX877)","v":20072.601985548892},null,{"$f":" K849 + K850 - K875","v":-420},7.6500000000000054E-2,0.62500500000000059,3.0346096500000019,-450.83116278582946,-83.352319004491392,679.44748702576817,646.83469185275817,655.48120257088613,1140.7170805217213,1520.0369944384065,1726.4369899919498,1766.1865680894953,1820.9323819374379,1876.4527825031046,1932.7632615208495,1497.701136338095,1178.7714384874901,1049.5443792409869,815.27336601736636,636.53737043989338,529.62461502607403,400.12001966923475,287.893195786121,242.61965558149404,215.12874069683704,154.05834068715143,104.58000826472721,83.043821673245304,44.093859186664986,18.769965141459153,0,0,0,0,0,0,0,0,{"$f":" AX849 + AX850 - AX875","v":0}]
[null,null,null,null,{"$f":" Translate!E$348","v":"Prior period losses carried forward"},null,{"$f":" Translate!E$603","v":"US$ mn"},{"$f":"Translate!E524","v":"assumes permanent carry forward"},{"$f":" SUM(K878:AX878)","v":-3764.0281757407038},null,{"$f":"J879*(J879<0)","v":0},-420,-419.92349999999999,-419.298495,-416.26388535000001,-867.09504813582953,-950.44736714032092,-270.99988011455275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$349","v":"Taxable income after losses"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K879:AX879)","v":16308.573809808197},null,{"$f":" K877 + K878","v":-420},-419.92349999999999,-419.298495,-416.26388535000001,-867.09504813582953,-950.44736714032092,-270.99988011455275,375.83481173820542,655.48120257088613,1140.7170805217213,1520.0369944384065,1726.4369899919498,1766.1865680894953,1820.9323819374379,1876.4527825031046,1932.7632615208495,1497.701136338095,1178.7714384874901,1049.5443792409869,815.27336601736636,636.53737043989338,529.62461502607403,400.12001966923475,287.893195786121,242.61965558149404,215.12874069683704,154.05834068715143,104.58000826472721,83.043821673245304,44.093859186664986,18.769965141459153,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" FiscalModel!E$65","v":"CIT rate"},{"$f":" FiscalModel!F$65","v":0.35},{"$f":" FiscalModel!G$65","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$350","v":"CIT rate applicable"},null,"%",null,null,null,{"$f":"$F881","v":0.35},{"$f":"$F881","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
[]
[null,null,null,null,{"$f":" Translate!E$351","v":"CIT paid: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K884:AX884)","v":7025.4106949421139},null,{"$f":" K879 * K882 * ( K879 > 0 )","v":0},0,0,0,0,0,0,131.54218410837188,229.41842089981012,399.25097818260241,532.0129480534423,604.25294649718239,618.1652988313233,637.3263336781032,656.75847387608655,676.46714153229732,524.1953977183332,412.57000347062149,367.3405327343454,285.3456781060782,222.78807965396268,185.3686152591259,140.04200688423217,100.76261852514234,84.91687945352291,75.295059243892965,53.920419240502994,36.603002892654523,29.065337585635856,15.432850715332744,6.5694877995107035,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" Translate!E$166","v":"Resource rent tax"}]
[]
[null,{"$f":"Translate!$E$454","v":"Determine cashflow for RRT"}]
[null,null,null,null,{"$f":"E$700","v":"IOC share of revenues"},{"$f":"F$700","v":0},"US$ mn",0,45734.834814730028,0,0,0,0,0,165.96573648787856,1329.8653274544001,2712.9252680069767,2767.1837733671159,2822.5274488344585,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661619,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640442,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825757,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$857","v":"T&R: Royalty attributable to: IOC: deductible"},{"$f":" F$857","v":0},"US$ mn",0,9146.9669629460022,0,0,0,0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$742","v":"Exploration costs, after ELT: IOC"},{"$f":" F$742","v":0},"US$ mn",0,420,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$743","v":"Development costs, after ELT: IOC"},{"$f":" F$743","v":0},"US$ mn",0,8364.4578251446346,0,0,40.799999999999997,249.696,1018.7596799999999,1039.1348736,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$744","v":"Replacement capital costs, after ELT: IOC"},{"$f":" F$744","v":0},"US$ 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$745","v":"Operating costs, after ELT: IOC"},{"$f":" F$745","v":0},"US$ mn",0,4927.2900747120902,0,0,0,0,0,43.297286400000004,158.98763566079998,234.24178320691203,238.92661887105024,243.70515124847128,248.57925427344071,253.55083935890951,258.62185614608768,263.79429326900947,269.0701791343896,274.45158271707749,279.94061437141897,285.53942665884739,291.25021519202437,171.38954970915282,163.16285132311344,142.65095001392208,134.59117133813547,123.67837366207046,119.84434407854626,115.80748196221627,111.56120762360169,107.09875931865761,102.41318859846635,97.497355545739964,99.44730265665477,94.190802373374453,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$746","v":"Net decommissioning cashflows including fund: IOC"},{"$f":" F$746","v":0},"US$ mn",0,913.95598448508929,0,0,0,0,0,0,0,0,0,0,0,0,0,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308772,50.994778372308744,32.679843509382998,32.679843509382998,32.679843509382998,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$772","v":"Bonuses: IOC deductible"},0,"US$ 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":"E$864","v":"Carbon tax: IOC deductible"},{"$f":"F$864","v":0},{"$f":"G$864","v":"US$ mn"},0,808.75002537955561,0,0,0,0,0,3.5145821862532287,27.609768000000003,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,55.219536000000005,44.727824160000011,36.229537569600005,29.34592543137601,23.770199599414575,19.253861675525808,15.595627957175903,12.632458645312484,10.232291502703113,8.2881561171895211,6.7134064549235122,5.4378592284880458,4.4046659750753161,3.5677794398110061,2.8899013462469147,2.3408200904600021,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$939","v":"Resource rent tax: IOC deductible for CIT prior period"},{"$f":"F$939","v":0},"US$ mn","prior period to avoid circular calculations",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$352","v":"Cost deductions for RRT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K900:AX900)","v":24581.420872667371},null,{"$f":"SUM(K891:K899)","v":420},40.799999999999997,249.696,1018.7596799999999,1119.1398894838289,2307.4262185276798,1823.0693017606275,1261.1097498982142,1097.7620532158162,1118.6129035601325,1139.880770911335,1161.5739956095617,1234.6958631740617,1257.2654941500969,1280.2865177456526,1303.7679618131197,1191.5597739065308,821.10341790860321,617.43023976607003,773.15894554170529,700.28033914266143,407.42519438909295,357.70408681497258,321.85463493652719,291.40551362784362,265.36892573775179,242.92883132110592,223.41079324849488,187.94217853697884,179.79477418702217,166.20682375188557,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$353","v":"IOC net cashflow before tax for RRT (via cashflows)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K902:AX902)","v":21153.413942062652},null,{"$f":" K889 - K900","v":-420},-40.799999999999997,-249.696,-1018.7596799999999,-953.17415299595041,-977.56089107327966,889.85596624634923,1506.0740234689017,1724.7653956186423,1760.3650942510149,1796.6767868560353,1833.7147133131562,1820.4986199271107,1859.0328786130985,1898.3378224728069,1938.4288652097093,1487.1432445797311,1392.0410159647467,1211.0696915000917,737.54769767039795,547.86548947917822,623.79288921827128,494.28829386143184,382.06146997831809,290.16997225280164,215.12874069683727,154.05834068715166,104.58000826472744,83.043821673245503,44.093859186665185,18.769965141454975,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$455","v":"Alternative basis for determining IOC net cashflows via taxable income"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$877","v":"Taxable income before prior period losses"},0,"US$ mn",0,20072.601985548892,0,-420,7.6500000000000054E-2,0.62500500000000059,3.0346096500000019,-450.83116278582946,-83.352319004491392,679.44748702576817,646.83469185275817,655.48120257088613,1140.7170805217213,1520.0369944384065,1726.4369899919498,1766.1865680894953,1820.9323819374379,1876.4527825031046,1932.7632615208495,1497.701136338095,1178.7714384874901,1049.5443792409869,815.27336601736636,636.53737043989338,529.62461502607403,400.12001966923475,287.893195786121,242.61965558149404,215.12874069683704,154.05834068715143,104.58000826472721,83.043821673245304,44.093859186664986,18.769965141459153,0,0,0,0,0,0,0,0,0]
[null,null,null,"less",{"$f":" E$1074","v":"Carried interest loan: interest charge"},0,"US$ mn",0,23.133769451511213,0,0,7.6500000000000054E-2,0.62500500000000059,3.0346096500000019,6.5076379167246952,8.2441431967856182,4.6458736880008962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$872","v":"Interest expensed: IOC"},0,"US$ mn",0,1068.6524466773587,0,0,0,0,0,66.562754729023737,121.18340405121727,160.16477961765781,144.14830165589203,128.13182369412624,112.11534573236045,96.098867770594666,80.082389808828893,64.06591184706312,48.049433885297333,32.03295592353156,16.01647796176578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$869","v":"Tax depreciation charge IOC "},0,"US$ mn",0,8399.7511044325329,0,0,0,0,0,476.73676657758006,847.70791645278007,1045.912502243244,1128.6178703139924,1175.4842455540829,746.55118172139532,424.33980864598573,275.8701951913078,243.8944989030615,248.77238888112274,253.74783665874514,258.82279339192007,263.99924925975847,213.26957747725663,161.52531225910479,155.36411925747944,149.07970239582161,94.168274192197117,94.168274192197117,94.168274192197117,47.550316671307563,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,2.1032064978498967E-13,-4.1708858589117889E-12,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$787","v":"Capitalized costs excluding interest"},0,"US$ mn",0,8364.4578251446346,0,0,40.799999999999997,249.696,1018.7596799999998,1039.1348736,1854.8557493759999,991.02292895232006,413.52684035374079,234.33187620045314,239.01851372446222,243.79888399895148,248.67486167893048,253.64835891250908,258.72132609075925,263.89575261257448,269.17366766482598,274.55714101812248,0,0,233.08978760444779,237.75158335653677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$354","v":"IOC net cashflow before tax for RRT (via tax return)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K910:AX910)","v":21153.413942062645},null,{"$f":" K905 - K906 + K907 + K908 - K909","v":-420},{"$f":" L905 - L906 + L907 + L908 - L909","v":-40.799999999999997},-249.696,-1018.7596799999998,-953.17415299595041,-977.56089107327966,889.85596624634911,1506.0740234689019,1724.7653956186423,1760.3650942510149,1796.6767868560353,1833.7147133131557,1820.4986199271107,1859.0328786130985,1898.3378224728067,1938.4288652097093,1487.1432445797309,1392.0410159647467,1211.0696915000917,737.54769767039807,547.86548947917822,623.79288921827117,494.28829386143184,382.06146997831809,290.16997225280159,215.12874069683724,154.05834068715163,104.58000826472743,83.043821673245517,44.093859186665199,18.769965141454982,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$355","v":"Check:  IOC cashflows for RRT: cashflow versus tax return"},{"$f":" MIN( 1, SUM(K912:AX912))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K912:AX912)","v":0},null,{"$f":" IF( ABS(K902 - K910) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$456","v":"Deduction of CIT for RRT"}]
[null,null,null,null,{"$f":" E$884","v":"CIT paid: IOC"},0,"US$ mn",0,7025.4106949421139,0,0,0,0,0,0,0,0,131.54218410837188,229.41842089981012,399.25097818260241,532.0129480534423,604.25294649718239,618.1652988313233,637.3263336781032,656.75847387608655,676.46714153229732,524.1953977183332,412.57000347062149,367.3405327343454,285.3456781060782,222.78807965396268,185.3686152591259,140.04200688423217,100.76261852514234,84.91687945352291,75.295059243892965,53.920419240502994,36.603002892654523,29.065337585635856,15.432850715332744,6.5694877995107035,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$71","v":"CIT deductible for RRT"},{"$f":" FiscalModel!F$71","v":0},{"$f":" FiscalModel!G$71","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":" Inputs!E$88","v":"Label: no"},{"$f":" Inputs!F$88","v":"no"},{"$f":" Inputs!G$88","v":"Label"}]
[]
[null,null,null,null,{"$f":" E915 & \": \" & Translate!E544","v":"CIT paid: IOC: deducted for RRT"},null,{"$f":" G915","v":"US$ mn"},null,{"$f":" SUM(K920:AX920)","v":7025.4106949421139},null,{"$f":" K915 * ($F916 <> $F918)","v":0},0,0,0,0,0,0,131.54218410837188,229.41842089981012,399.25097818260241,532.0129480534423,604.25294649718239,618.1652988313233,637.3263336781032,656.75847387608655,676.46714153229732,524.1953977183332,412.57000347062149,367.3405327343454,285.3456781060782,222.78807965396268,185.3686152591259,140.04200688423217,100.76261852514234,84.91687945352291,75.295059243892965,53.920419240502994,36.603002892654523,29.065337585635856,15.432850715332744,6.5694877995107035,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$457","v":"IOC cumulative cashflow for RRT"}]
[null,null,null,null,{"$f":" FiscalModel!E$70","v":"Uplift on negative cashflows"},{"$f":" FiscalModel!F$70","v":0},{"$f":" FiscalModel!G$70","v":"%"}]
[]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$356 & \": \" & Translate!E$334","v":"IOC RRT cumulative cashflow: BEG"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J929 * (J929 < 0)","v":0},-420,-460.8,-710.49599999999998,-1729.2556799999998,-2682.4298329959502,-3659.9907240692301,-2770.1347578228806,-1395.6029184623508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$357","v":"Uplift on negative cumulative cashflows"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K926:AX926)","v":0},null,{"$f":" K925 * $F923 * (K925 < 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$902","v":"IOC net cashflow before tax for RRT (via cashflows)"},0,"US$ mn",0,21153.413942062652,0,-420,-40.799999999999997,-249.696,-1018.7596799999999,-953.17415299595041,-977.56089107327966,889.85596624634923,1506.0740234689017,1724.7653956186423,1760.3650942510149,1796.6767868560353,1833.7147133131562,1820.4986199271107,1859.0328786130985,1898.3378224728069,1938.4288652097093,1487.1432445797311,1392.0410159647467,1211.0696915000917,737.54769767039795,547.86548947917822,623.79288921827128,494.28829386143184,382.06146997831809,290.16997225280164,215.12874069683727,154.05834068715166,104.58000826472744,83.043821673245503,44.093859186665185,18.769965141454975,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$920","v":"CIT paid: IOC: deducted for RRT"},0,"US$ mn",0,7025.4106949421139,0,0,0,0,0,0,0,0,131.54218410837188,229.41842089981012,399.25097818260241,532.0129480534423,604.25294649718239,618.1652988313233,637.3263336781032,656.75847387608655,676.46714153229732,524.1953977183332,412.57000347062149,367.3405327343454,285.3456781060782,222.78807965396268,185.3686152591259,140.04200688423217,100.76261852514234,84.91687945352291,75.295059243892965,53.920419240502994,36.603002892654523,29.065337585635856,15.432850715332744,6.5694877995107035,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$356 & \": \" & Translate!E$343","v":"IOC RRT cumulative cashflow: END"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" K925 + K926 + K927 - K928","v":-420},-460.8,-710.49599999999998,-1729.2556799999998,-2682.4298329959502,-3659.9907240692301,-2770.1347578228806,-1395.6029184623508,99.7440562564814,1361.1141160684124,1264.6638388025931,1229.4617668159738,1202.3333210957874,1221.7065449349952,1241.5793485967204,1261.961723677412,962.94784686139792,979.47101249412526,843.72915876574632,452.20201956431976,325.07740982521557,438.42427395914535,354.2462869771997,281.29885145317576,205.25309279927873,139.83368145294429,100.13792144664866,67.977005372072909,53.978484087609644,28.66100847133244,12.200477341944271,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" FiscalModel!E$72","v":"RRT tax rate"},{"$f":" FiscalModel!F$72","v":0},{"$f":" FiscalModel!G$72","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$358","v":"Resource rent tax: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K932:AX932)","v":0},null,{"$f":" K929 * $F931 * (K929 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$458","v":"RRT deductible for CIT"}]
[null,null,null,null,{"$f":" FiscalModel!E$71","v":"CIT deductible for RRT"},{"$f":" FiscalModel!F$71","v":0},{"$f":" FiscalModel!G$71","v":"Option"}]
[null,null,null,null,{"$f":"Inputs!E$87","v":"Label: yes"},{"$f":"Inputs!F$87","v":"yes"},{"$f":"Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":" Inputs!E$88","v":"Label: no"},{"$f":" Inputs!F$88","v":"no"},{"$f":" Inputs!G$88","v":"Label"}]
[null,null,null,null,{"$f":" E932 & \" \" & Translate!E543","v":"Resource rent tax: IOC deductible for CIT"},null,{"$f":"G932","v":"US$ mn"},null,{"$f":" SUM(K938:AX938)","v":0},null,{"$f":" ($F935 = $F937) * K932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E938 & \" \" & Translate!E768","v":"Resource rent tax: IOC deductible for CIT prior period"},null,{"$f":"G938","v":"US$ mn"},{"$f":"Translate!E519","v":"prior period to avoid circular calculations"},{"$f":" SUM(K939:AX939)","v":0},null,{"$f":" J938","v":0},{"$f":" K938","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$478","v":"VAT cashflow: simplified approach assuming VAT is creditable"}]
[]
[null,{"$f":"Translate!$E$459","v":"VAT applicable periods"}]
[null,null,{"$f":"Translate!$E$508","v":"Flags from project cashflows"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!F$34","v":0},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!H$34","v":0},{"$f":" ProjectCashflows!I$34","v":0},{"$f":" ProjectCashflows!J$34","v":0},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" ProjectCashflows!E$174","v":"Cumulative project years"},{"$f":" ProjectCashflows!F$174","v":0},{"$f":" ProjectCashflows!G$174","v":"Year"},{"$f":" ProjectCashflows!H$174","v":0},{"$f":" ProjectCashflows!I$174","v":0},{"$f":" ProjectCashflows!J$174","v":0},{"$f":" ProjectCashflows!K$174","v":1},{"$f":" ProjectCashflows!L$174","v":2},{"$f":" ProjectCashflows!M$174","v":3},{"$f":" ProjectCashflows!N$174","v":4},{"$f":" ProjectCashflows!O$174","v":5},{"$f":" ProjectCashflows!P$174","v":6},{"$f":" ProjectCashflows!Q$174","v":7},{"$f":" ProjectCashflows!R$174","v":8},{"$f":" ProjectCashflows!S$174","v":9},{"$f":" ProjectCashflows!T$174","v":10},{"$f":" ProjectCashflows!U$174","v":11},{"$f":" ProjectCashflows!V$174","v":12},{"$f":" ProjectCashflows!W$174","v":13},{"$f":" ProjectCashflows!X$174","v":14},{"$f":" ProjectCashflows!Y$174","v":15},{"$f":" ProjectCashflows!Z$174","v":16},{"$f":" ProjectCashflows!AA$174","v":17},{"$f":" ProjectCashflows!AB$174","v":18},{"$f":" ProjectCashflows!AC$174","v":19},{"$f":" ProjectCashflows!AD$174","v":20},{"$f":" ProjectCashflows!AE$174","v":21},{"$f":" ProjectCashflows!AF$174","v":22},{"$f":" ProjectCashflows!AG$174","v":23},{"$f":" ProjectCashflows!AH$174","v":24},{"$f":" ProjectCashflows!AI$174","v":25},{"$f":" ProjectCashflows!AJ$174","v":26},{"$f":" ProjectCashflows!AK$174","v":27},{"$f":" ProjectCashflows!AL$174","v":28},{"$f":" ProjectCashflows!AM$174","v":29},{"$f":" ProjectCashflows!AN$174","v":30},{"$f":" ProjectCashflows!AO$174","v":31},{"$f":" ProjectCashflows!AP$174","v":32},{"$f":" ProjectCashflows!AQ$174","v":33},{"$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$192","v":"Cumulative years from start of development"},{"$f":" ProjectCashflows!F$192","v":0},{"$f":" ProjectCashflows!G$192","v":"Year"},{"$f":" ProjectCashflows!H$192","v":0},{"$f":" ProjectCashflows!I$192","v":0},{"$f":" ProjectCashflows!J$192","v":0},{"$f":" ProjectCashflows!K$192","v":0},{"$f":" ProjectCashflows!L$192","v":1},{"$f":" ProjectCashflows!M$192","v":2},{"$f":" ProjectCashflows!N$192","v":3},{"$f":" ProjectCashflows!O$192","v":4},{"$f":" ProjectCashflows!P$192","v":5},{"$f":" ProjectCashflows!Q$192","v":6},{"$f":" ProjectCashflows!R$192","v":7},{"$f":" ProjectCashflows!S$192","v":8},{"$f":" ProjectCashflows!T$192","v":9},{"$f":" ProjectCashflows!U$192","v":10},{"$f":" ProjectCashflows!V$192","v":11},{"$f":" ProjectCashflows!W$192","v":12},{"$f":" ProjectCashflows!X$192","v":13},{"$f":" ProjectCashflows!Y$192","v":14},{"$f":" ProjectCashflows!Z$192","v":15},{"$f":" ProjectCashflows!AA$192","v":16},{"$f":" ProjectCashflows!AB$192","v":17},{"$f":" ProjectCashflows!AC$192","v":18},{"$f":" ProjectCashflows!AD$192","v":19},{"$f":" ProjectCashflows!AE$192","v":20},{"$f":" ProjectCashflows!AF$192","v":21},{"$f":" ProjectCashflows!AG$192","v":22},{"$f":" ProjectCashflows!AH$192","v":23},{"$f":" ProjectCashflows!AI$192","v":24},{"$f":" ProjectCashflows!AJ$192","v":25},{"$f":" ProjectCashflows!AK$192","v":26},{"$f":" ProjectCashflows!AL$192","v":27},{"$f":" ProjectCashflows!AM$192","v":28},{"$f":" ProjectCashflows!AN$192","v":29},{"$f":" ProjectCashflows!AO$192","v":30},{"$f":" ProjectCashflows!AP$192","v":31},{"$f":" ProjectCashflows!AQ$192","v":32},{"$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":" ProjectCashflows!E$181","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$181","v":0},{"$f":" ProjectCashflows!G$181","v":"Year"},{"$f":" ProjectCashflows!H$181","v":0},{"$f":" ProjectCashflows!I$181","v":0},{"$f":" ProjectCashflows!J$181","v":0},{"$f":" ProjectCashflows!K$181","v":0},{"$f":" ProjectCashflows!L$181","v":0},{"$f":" ProjectCashflows!M$181","v":0},{"$f":" ProjectCashflows!N$181","v":0},{"$f":" ProjectCashflows!O$181","v":1},{"$f":" ProjectCashflows!P$181","v":2},{"$f":" ProjectCashflows!Q$181","v":3},{"$f":" ProjectCashflows!R$181","v":4},{"$f":" ProjectCashflows!S$181","v":5},{"$f":" ProjectCashflows!T$181","v":6},{"$f":" ProjectCashflows!U$181","v":7},{"$f":" ProjectCashflows!V$181","v":8},{"$f":" ProjectCashflows!W$181","v":9},{"$f":" ProjectCashflows!X$181","v":10},{"$f":" ProjectCashflows!Y$181","v":11},{"$f":" ProjectCashflows!Z$181","v":12},{"$f":" ProjectCashflows!AA$181","v":13},{"$f":" ProjectCashflows!AB$181","v":14},{"$f":" ProjectCashflows!AC$181","v":15},{"$f":" ProjectCashflows!AD$181","v":16},{"$f":" ProjectCashflows!AE$181","v":17},{"$f":" ProjectCashflows!AF$181","v":18},{"$f":" ProjectCashflows!AG$181","v":19},{"$f":" ProjectCashflows!AH$181","v":20},{"$f":" ProjectCashflows!AI$181","v":21},{"$f":" ProjectCashflows!AJ$181","v":22},{"$f":" ProjectCashflows!AK$181","v":23},{"$f":" ProjectCashflows!AL$181","v":24},{"$f":" ProjectCashflows!AM$181","v":25},{"$f":" ProjectCashflows!AN$181","v":26},{"$f":" ProjectCashflows!AO$181","v":27},{"$f":" ProjectCashflows!AP$181","v":0},{"$f":" ProjectCashflows!AQ$181","v":0},{"$f":" ProjectCashflows!AR$181","v":0},{"$f":" ProjectCashflows!AS$181","v":0},{"$f":" ProjectCashflows!AT$181","v":0},{"$f":" ProjectCashflows!AU$181","v":0},{"$f":" ProjectCashflows!AV$181","v":0},{"$f":" ProjectCashflows!AW$181","v":0},{"$f":" ProjectCashflows!AX$181","v":0}]
[]
[null,null,null,null,{"$f":" E$94","v":"VAT applicable from"},{"$f":" F$94","v":0},{"$f":" G$94","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$737","v":"Exploration"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$85","v":"FID"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,null,{"$f":" Translate!E$738","v":"Production"},{"$f":" Translate!E$103","v":"Option"}]
[null,null,null,null,{"$f":" Translate!E$359","v":"Selected VAT start period"},{"$f":" MATCH(F951, F952:F954, 0)","v":{"$error":"#N/A"}},{"$f":" Translate!E$409","v":"selected"}]
[]
[null,null,{"$f":"Translate!$E$509","v":"Start year for each alternative"}]
[null,null,null,null,{"$f":" Translate!E$360","v":"Exploration start year"},{"$f":" SUM(K958:AX958)","v":2021},{"$f":"Translate!E$608","v":"Year"},null,null,null,{"$f":" (K947 = 1) * K946","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$361","v":"FID year"},{"$f":" SUM(K959:AX959)","v":2022},{"$f":"Translate!E$608","v":"Year"},null,null,null,{"$f":" (K948 = 1) * K946","v":0},2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$362","v":"Production start year"},{"$f":" SUM(K960:AX960)","v":2025},{"$f":"Translate!E$608","v":"Year"},null,null,null,{"$f":" (K949 = 1) * K946","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$510","v":"VAT applicable flag"}]
[null,null,null,null,{"$f":" Translate!E191 &  \": \" & F951","v":"VAT applicable from: 0"},{"$f":" INDEX(F958:F960, F955)","v":{"$error":"#N/A"}},{"$f":"Translate!$E$405","v":"Flag"},null,null,null,{"$f":" IFERROR((K946 >= $F963) * 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$579","v":"Project costs"}]
[null,null,null,null,{"$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$238","v":420},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":420},{"$f":" ProjectCashflows!L$238","v":0},{"$f":" ProjectCashflows!M$238","v":0},{"$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$239","v":10455.572281430788},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":51},{"$f":" ProjectCashflows!M$239","v":312.12},{"$f":" ProjectCashflows!N$239","v":1273.4495999999999},{"$f":" ProjectCashflows!O$239","v":1298.918592},{"$f":" ProjectCashflows!P$239","v":2318.5696867199999},{"$f":" ProjectCashflows!Q$239","v":1238.7786611904},{"$f":" ProjectCashflows!R$239","v":516.90855044217597},{"$f":" ProjectCashflows!S$239","v":292.91484525056643},{"$f":" ProjectCashflows!T$239","v":298.77314215557777},{"$f":" ProjectCashflows!U$239","v":304.74860499868936},{"$f":" ProjectCashflows!V$239","v":310.8435770986631},{"$f":" ProjectCashflows!W$239","v":317.06044864063637},{"$f":" ProjectCashflows!X$239","v":323.40165761344906},{"$f":" ProjectCashflows!Y$239","v":329.86969076571808},{"$f":" ProjectCashflows!Z$239","v":336.46708458103245},{"$f":" ProjectCashflows!AA$239","v":343.19642627265313},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":291.36223450555974},{"$f":" ProjectCashflows!AE$239","v":297.18947919567097},{"$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$240","v":0},{"$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$240","v":0},{"$f":" ProjectCashflows!Q$240","v":0},{"$f":" ProjectCashflows!R$240","v":0},{"$f":" ProjectCashflows!S$240","v":0},{"$f":" ProjectCashflows!T$240","v":0},{"$f":" ProjectCashflows!U$240","v":0},{"$f":" ProjectCashflows!V$240","v":0},{"$f":" ProjectCashflows!W$240","v":0},{"$f":" ProjectCashflows!X$240","v":0},{"$f":" ProjectCashflows!Y$240","v":0},{"$f":" ProjectCashflows!Z$240","v":0},{"$f":" ProjectCashflows!AA$240","v":0},{"$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$241","v":6159.112593390113},{"$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$241","v":54.121608000000002},{"$f":" ProjectCashflows!P$241","v":198.73454457599999},{"$f":" ProjectCashflows!Q$241","v":292.80222900864004},{"$f":" ProjectCashflows!R$241","v":298.65827358881279},{"$f":" ProjectCashflows!S$241","v":304.63143906058912},{"$f":" ProjectCashflows!T$241","v":310.72406784180089},{"$f":" ProjectCashflows!U$241","v":316.93854919863691},{"$f":" ProjectCashflows!V$241","v":323.27732018260963},{"$f":" ProjectCashflows!W$241","v":329.74286658626181},{"$f":" ProjectCashflows!X$241","v":336.33772391798703},{"$f":" ProjectCashflows!Y$241","v":343.06447839634683},{"$f":" ProjectCashflows!Z$241","v":349.92576796427375},{"$f":" ProjectCashflows!AA$241","v":356.92428332355922},{"$f":" ProjectCashflows!AB$241","v":364.06276899003046},{"$f":" ProjectCashflows!AC$241","v":214.23693713644101},{"$f":" ProjectCashflows!AD$241","v":203.95356415389182},{"$f":" ProjectCashflows!AE$241","v":178.3136875174026},{"$f":" ProjectCashflows!AF$241","v":168.23896417266934},{"$f":" ProjectCashflows!AG$241","v":154.59796707758807},{"$f":" ProjectCashflows!AH$241","v":149.80543009818282},{"$f":" ProjectCashflows!AI$241","v":144.75935245277034},{"$f":" ProjectCashflows!AJ$241","v":139.45150952950212},{"$f":" ProjectCashflows!AK$241","v":133.87344914832201},{"$f":" ProjectCashflows!AL$241","v":128.01648574808294},{"$f":" ProjectCashflows!AM$241","v":121.87169443217496},{"$f":" ProjectCashflows!AN$241","v":124.30912832081846},{"$f":" ProjectCashflows!AO$241","v":117.73850296671806},{"$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$242","v":1359.7539711319146},{"$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$242","v":0},{"$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$242","v":426.72161916027648},{"$f":" ProjectCashflows!AM$242","v":0},{"$f":" ProjectCashflows!AN$242","v":0},{"$f":" ProjectCashflows!AO$242","v":0},{"$f":" ProjectCashflows!AP$242","v":461.89720394635549},{"$f":" ProjectCashflows!AQ$242","v":471.1351480252826},{"$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$90","v":"VAT rate"},{"$f":" F$90","v":0},{"$f":" G$90","v":"%"}]
[null,null,null,null,{"$f":" E$91","v":"% Exploration & capex subject to VAT"},{"$f":" F$91","v":0},{"$f":" G$91","v":"%"}]
[null,null,null,null,{"$f":" E$92","v":"% opex subject to VAT"},{"$f":" F$92","v":0},{"$f":" G$92","v":"%"}]
[]
[null,null,null,null,{"$f":" E966 & \": \" & Translate!E531","v":"Exploration costs, after ELT: VAT charged"},null,{"$f":" G966","v":"US$ mn"},null,{"$f":" SUM(K976:AX976)","v":0},null,{"$f":" K966 * $F973 * K$963 * $F972","v":0},{"$f":" L966 * $F973 * L$963 * $F972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E967 & \": \" & Translate!E531","v":"Development costs, after ELT: VAT charged"},null,{"$f":" G967","v":"US$ mn"},null,0,null,{"$f":" K967 * $F973 * K$963 * $F972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E968 & \": \" & Translate!E531","v":"Replacement capital costs, after ELT: VAT charged"},null,{"$f":" G968","v":"US$ mn"},null,0,null,{"$f":" K968 * $F973 * K$963 * $F972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E969 & \": \" & Translate!E531","v":"Operating costs, after ELT: VAT charged"},null,{"$f":" G969","v":"US$ mn"},null,0,null,{"$f":" K969 * $F974 * K$963 * $F972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E970 & \": \" & Translate!E531","v":"Decommissioning costs, after ELT: VAT charged"},null,{"$f":" G970","v":"US$ mn"},null,0,null,{"$f":" K970 * $F973 * K$963 * $F972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$363","v":"Input VAT charged"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,0,null,{"$f":"SUM(K976:K980)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$364","v":"Input VAT refund due"},null,{"$f":" Translate!E$603","v":"US$ mn"},{"$f":"Translate!E525","v":"assumes 100% is creditable / refundable"},{"$f":" SUM(K983:AX983)","v":0},null,{"$f":" K981","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$93","v":"VAT refund delay"},{"$f":" F$93","v":0},{"$f":" G$93","v":"Months"}]
[null,null,null,null,{"$f":" Translate!E$365","v":"VAT refund months"},{"$f":" MOD(F985, 12)","v":0},{"$f":" Translate!E$404","v":"Months"}]
[null,null,null,null,{"$f":" Translate!E$366","v":"VAT refunds years"},{"$f":" INT(F985 / 12)","v":0},{"$f":" Translate!E$608","v":"Year"}]
[]
[null,null,{"$f":"Translate!$E$511","v":"Scheduled refunds"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$31","v":"Model years"},{"$f":" ProjectCashflows!F$31","v":0},{"$f":" ProjectCashflows!G$31","v":"Columns"},{"$f":" ProjectCashflows!H$31","v":0},{"$f":" ProjectCashflows!I$31","v":0},{"$f":" ProjectCashflows!J$31","v":0},{"$f":" ProjectCashflows!K$31","v":1},{"$f":" ProjectCashflows!L$31","v":2},{"$f":" ProjectCashflows!M$31","v":3},{"$f":" ProjectCashflows!N$31","v":4},{"$f":" ProjectCashflows!O$31","v":5},{"$f":" ProjectCashflows!P$31","v":6},{"$f":" ProjectCashflows!Q$31","v":7},{"$f":" ProjectCashflows!R$31","v":8},{"$f":" ProjectCashflows!S$31","v":9},{"$f":" ProjectCashflows!T$31","v":10},{"$f":" ProjectCashflows!U$31","v":11},{"$f":" ProjectCashflows!V$31","v":12},{"$f":" ProjectCashflows!W$31","v":13},{"$f":" ProjectCashflows!X$31","v":14},{"$f":" ProjectCashflows!Y$31","v":15},{"$f":" ProjectCashflows!Z$31","v":16},{"$f":" ProjectCashflows!AA$31","v":17},{"$f":" ProjectCashflows!AB$31","v":18},{"$f":" ProjectCashflows!AC$31","v":19},{"$f":" ProjectCashflows!AD$31","v":20},{"$f":" ProjectCashflows!AE$31","v":21},{"$f":" ProjectCashflows!AF$31","v":22},{"$f":" ProjectCashflows!AG$31","v":23},{"$f":" ProjectCashflows!AH$31","v":24},{"$f":" ProjectCashflows!AI$31","v":25},{"$f":" ProjectCashflows!AJ$31","v":26},{"$f":" ProjectCashflows!AK$31","v":27},{"$f":" ProjectCashflows!AL$31","v":28},{"$f":" ProjectCashflows!AM$31","v":29},{"$f":" ProjectCashflows!AN$31","v":30},{"$f":" ProjectCashflows!AO$31","v":31},{"$f":" ProjectCashflows!AP$31","v":32},{"$f":" ProjectCashflows!AQ$31","v":33},{"$f":" ProjectCashflows!AR$31","v":34},{"$f":" ProjectCashflows!AS$31","v":35},{"$f":" ProjectCashflows!AT$31","v":36},{"$f":" ProjectCashflows!AU$31","v":37},{"$f":" ProjectCashflows!AV$31","v":38},{"$f":" ProjectCashflows!AW$31","v":39},{"$f":" ProjectCashflows!AX$31","v":40}]
[null,null,null,null,{"$f":" Translate!E$367","v":"VAT refunds paid: interim calc. applying month delay"},null,{"$f":" G983","v":"US$ mn"},null,{"$f":" SUM(K991:AX991)","v":0},null,{"$f":" J983 * $F986 / 12 + K983 * (12 - $F986) / 12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$368","v":"VAT refunds paid"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K992:AX992)","v":0},null,{"$f":" SUMIFS($K991:$AX991, $K990:$AX990, K990 - $F987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$460","v":"VAT cashflow"}]
[null,null,null,null,{"$f":" E$981","v":"Input VAT charged"},0,"US$ 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$992","v":"VAT refunds paid"},0,"US$ 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$369","v":"VAT cashflow: investor"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K997:AX997)","v":0},null,{"$f":" K996 - K995","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$370","v":"VAT cashflow: government"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K998:AX998)","v":0},null,{"$f":" K997 * -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$479","v":"IOC cashflows and dividends"}]
[]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":"E$700","v":"IOC share of revenues"},{"$f":"F$700","v":0},"US$ mn",0,45734.834814730028,0,0,0,0,0,165.96573648787856,1329.8653274544001,2712.9252680069767,2767.1837733671159,2822.5274488344585,2878.9779978111474,2936.5575577673703,2995.2887089227179,3055.1944831011724,3116.2983727631954,3178.6243402184596,3242.196827022829,2678.703018486262,2213.14443387335,1828.4999312661619,1510.7066432121032,1248.1458286218397,1031.2180836073642,851.99238067640442,703.91610491484528,581.57548588064526,480.49766643458906,396.98717200825757,327.99080151322232,270.98600021022435,223.88863337368736,184.97678889334054,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$442","v":"T&R: Royalty attributable to: IOC"},0,"US$ mn",0,9146.9669629460022,0,0,0,0,0,33.193147297575713,265.97306549088,542.58505360139532,553.43675467342314,564.50548976689174,575.79559956222943,587.31151155347402,599.05774178454362,611.03889662023448,623.25967455263913,635.72486804369191,648.43936540456582,535.74060369725237,442.62888677466998,365.6999862532324,302.14132864242066,249.62916572436794,206.24361672147285,170.39847613528087,140.78322098296906,116.31509717612906,96.099533286917818,79.397434401651509,65.598160302644459,54.197200042044869,44.777726674737472,36.995357778668108,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$749","v":"Costs allocated to IOC (JV cashcalls)"},0,"US$ mn",0,15494.453909721369,0,430,40.799999999999997,249.696,1018.7596799999999,1135.9467421862532,2041.4531530367999,1280.4842481592323,707.67299522479107,533.25656344892445,542.81730399790285,552.56925935786103,562.51625382501811,623.65696655382726,634.00581959745773,644.56164970196073,655.32859640855372,655.81917020927881,378.47453113393311,251.73025351283761,471.01761689928458,450.65117341829341,201.18157766762016,187.30561067969171,181.07141395355814,175.09041645171456,169.26939245083398,163.53139691945444,157.8126329458504,133.74497849493397,135.01704751228468,129.21146597321746,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$397","v":"Loan cashflows before interest withholding tax: IOC"},0,"US$ mn",0,1103.945725965259,0,0,-28.56,-174.78719999999998,-713.13177599999995,-727.39441151999995,-1298.3990245632001,476.69596463279197,460.6794866710261,444.66300870926034,428.64653074749452,412.63005278572876,396.61357482396306,380.59709686219725,364.58061890043138,348.56414093866567,332.54766297689986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$1081","v":"Carried interest loan cashflows: IOC"},0,"US$ mn",0,23.133769451511185,0,{"$f":" K$1081","v":0},-3.0600000000000014,-18.727200000000011,-76.406976000000014,-56.444935368987615,80.209533372480053,97.563347448018774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$884","v":"CIT paid: IOC"},0,"US$ mn",0,7025.4106949421139,0,0,0,0,0,0,0,0,131.54218410837188,229.41842089981012,399.25097818260241,532.0129480534423,604.25294649718239,618.1652988313233,637.3263336781032,656.75847387608655,676.46714153229732,524.1953977183332,412.57000347062149,367.3405327343454,285.3456781060782,222.78807965396268,185.3686152591259,140.04200688423217,100.76261852514234,84.91687945352291,75.295059243892965,53.920419240502994,36.603002892654523,29.065337585635856,15.432850715332744,6.5694877995107035,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$932","v":"Resource rent tax: IOC"},0,"US$ 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,{"$f":"Translate!E529","v":"add"},{"$f":" E$997","v":"VAT cashflow: investor"},0,"US$ 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,{"$f":"AI997","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$371","v":"IOC cash flow before distributions"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1011:AX1011)","v":12987.191290606783},null,{"$f":" K1003 - K1004 - K1005 - K1006 + K1007 - K1008 - K1009 + K1010","v":-430},-15.3,-93.636000000000024,-382.03487999999993,-332.22467684493807,401.04766686240026,510.72334906157579,913.8523526895035,1050.683966009572,932.46758532091781,852.03378601686393,832.84819199201092,821.73622423359006,857.12592603456426,893.01520765805481,929.41406070051244,962.94784686139747,979.47101249412526,843.72915876574655,452.20201956431987,325.07740982521568,438.42427395914535,354.24628697719959,281.29885145317576,205.25309279927879,139.83368145294435,100.1379214466486,67.977005372072909,53.978484087609644,28.661008471332469,12.200477341944271,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$371 & \": \" & Translate!E$811","v":"IOC cash flow before distributions: cumulative"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J1012 + K1011","v":-430},-445.3,-538.93600000000004,-920.97087999999997,-1253.195556844938,-852.14788998253766,-341.42454092096187,572.42781176854169,1623.1117777781137,2555.5793630990315,3407.6131491158953,4240.4613411079063,5062.1975653414966,5919.3234913760607,6812.3386990341151,7741.752759734627,8704.700606596025,9684.1716190901498,10527.900777855897,10980.102797420217,11305.180207245432,11743.604481204577,12097.850768181775,12379.149619634951,12584.40271243423,12724.236393887175,12824.374315333824,12892.351320705897,12946.329804793506,12974.990813264838,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & Translate!E$372","v":"Total: Dividend distributions"},{"$f":" SUM(K1011:AX1011)","v":12987.191290606783},{"$f":" Translate!E$603","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" Translate!E$373","v":"Distributions to parent deemed to be dividends"},null,{"$f":" Translate!E$603","v":"US$ mn"},{"$f":"Translate!E526","v":"Distributions are made once equity cashflows are positive. Distributions are deemed return of capital and do not attract withholding tax after the total positive post-tax cashflow has been distributed as dividends."},{"$f":" SUM(K1016:AX1016)","v":12987.191290606783},null,{"$f":" MAX( 0, MIN(K1011, $F1014 - SUM($J1016:J1016)))","v":0},{"$f":" MAX( 0, MIN(L1011, $F1014 - SUM($J1016:K1016)))","v":0},{"$f":" MAX( 0, MIN(M1011, $F1014 - SUM($J1016:L1016)))","v":0},{"$f":" MAX( 0, MIN(N1011, $F1014 - SUM($J1016:M1016)))","v":0},{"$f":" MAX( 0, MIN(O1011, $F1014 - SUM($J1016:N1016)))","v":0},{"$f":" MAX( 0, MIN(P1011, $F1014 - SUM($J1016:O1016)))","v":401.04766686240026},{"$f":" MAX( 0, MIN(Q1011, $F1014 - SUM($J1016:P1016)))","v":510.72334906157579},{"$f":" MAX( 0, MIN(R1011, $F1014 - SUM($J1016:Q1016)))","v":913.8523526895035},{"$f":" MAX( 0, MIN(S1011, $F1014 - SUM($J1016:R1016)))","v":1050.683966009572},{"$f":" MAX( 0, MIN(T1011, $F1014 - SUM($J1016:S1016)))","v":932.46758532091781},{"$f":" MAX( 0, MIN(U1011, $F1014 - SUM($J1016:T1016)))","v":852.03378601686393},{"$f":" MAX( 0, MIN(V1011, $F1014 - SUM($J1016:U1016)))","v":832.84819199201092},{"$f":" MAX( 0, MIN(W1011, $F1014 - SUM($J1016:V1016)))","v":821.73622423359006},{"$f":" MAX( 0, MIN(X1011, $F1014 - SUM($J1016:W1016)))","v":857.12592603456426},{"$f":" MAX( 0, MIN(Y1011, $F1014 - SUM($J1016:X1016)))","v":893.01520765805481},{"$f":" MAX( 0, MIN(Z1011, $F1014 - SUM($J1016:Y1016)))","v":929.41406070051244},{"$f":" MAX( 0, MIN(AA1011, $F1014 - SUM($J1016:Z1016)))","v":962.94784686139747},{"$f":" MAX( 0, MIN(AB1011, $F1014 - SUM($J1016:AA1016)))","v":979.47101249412526},{"$f":" MAX( 0, MIN(AC1011, $F1014 - SUM($J1016:AB1016)))","v":843.72915876574655},{"$f":" MAX( 0, MIN(AD1011, $F1014 - SUM($J1016:AC1016)))","v":452.20201956431987},{"$f":" MAX( 0, MIN(AE1011, $F1014 - SUM($J1016:AD1016)))","v":325.07740982521568},{"$f":" MAX( 0, MIN(AF1011, $F1014 - SUM($J1016:AE1016)))","v":428.81552651641323},{"$f":" MAX( 0, MIN(AG1011, $F1014 - SUM($J1016:AF1016)))","v":0},{"$f":" MAX( 0, MIN(AH1011, $F1014 - SUM($J1016:AG1016)))","v":0},{"$f":" MAX( 0, MIN(AI1011, $F1014 - SUM($J1016:AH1016)))","v":0},{"$f":" MAX( 0, MIN(AJ1011, $F1014 - SUM($J1016:AI1016)))","v":0},{"$f":" MAX( 0, MIN(AK1011, $F1014 - SUM($J1016:AJ1016)))","v":0},{"$f":" MAX( 0, MIN(AL1011, $F1014 - SUM($J1016:AK1016)))","v":0},{"$f":" MAX( 0, MIN(AM1011, $F1014 - SUM($J1016:AL1016)))","v":0},{"$f":" MAX( 0, MIN(AN1011, $F1014 - SUM($J1016:AM1016)))","v":0},{"$f":" MAX( 0, MIN(AO1011, $F1014 - SUM($J1016:AN1016)))","v":0},{"$f":" MAX( 0, MIN(AP1011, $F1014 - SUM($J1016:AO1016)))","v":0},{"$f":" MAX( 0, MIN(AQ1011, $F1014 - SUM($J1016:AP1016)))","v":0},{"$f":" MAX( 0, MIN(AR1011, $F1014 - SUM($J1016:AQ1016)))","v":0},{"$f":" MAX( 0, MIN(AS1011, $F1014 - SUM($J1016:AR1016)))","v":0},{"$f":" MAX( 0, MIN(AT1011, $F1014 - SUM($J1016:AS1016)))","v":0},{"$f":" MAX( 0, MIN(AU1011, $F1014 - SUM($J1016:AT1016)))","v":0},{"$f":" MAX( 0, MIN(AV1011, $F1014 - SUM($J1016:AU1016)))","v":0},{"$f":" MAX( 0, MIN(AW1011, $F1014 - SUM($J1016:AV1016)))","v":0},{"$f":" MAX( 0, MIN(AX1011, $F1014 - SUM($J1016:AW1016)))","v":0}]
[null,null,null,null,{"$f":" Translate!E$374","v":"Distributions to parent deemed to be return of capital"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1017:AX1017)","v":1253.1955568449382},null,{"$f":" IF(K1011 > 0, K1011 - K1016, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.608747442732124,354.24628697719959,281.29885145317576,205.25309279927879,139.83368145294435,100.1379214466486,67.977005372072909,53.978484087609644,28.661008471332469,12.200477341944271,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" FiscalModel!E$74","v":"Dividend withholding tax"},{"$f":" FiscalModel!F$74","v":0.1},{"$f":" FiscalModel!G$74","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$375","v":"Dividend withholding tax"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1020:AX1020)","v":1298.7191290606788},null,{"$f":" K1016 * $F1019","v":0},0,0,0,0,40.104766686240026,51.072334906157579,91.385235268950353,105.06839660095721,93.246758532091789,85.203378601686396,83.284819199201095,82.173622423359006,85.712592603456429,89.301520765805492,92.941406070051244,96.294784686139749,97.947101249412526,84.372915876574666,45.220201956431993,32.507740982521568,42.881552651641329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$376","v":"Net cashflow after fiscal regime: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1022:AX1022)","v":11688.472161546106},null,{"$f":" K1011 - K1020","v":-430},-15.3,-93.636000000000024,-382.03487999999993,-332.22467684493807,360.94290017616026,459.65101415541824,822.46711742055311,945.61556940861487,839.220826788826,766.83040741517755,749.56337279280979,739.56260181023106,771.41333343110784,803.71368689224937,836.47265463046119,866.65306217525767,881.52391124471274,759.35624288917188,406.98181760788788,292.56966884269411,395.54272130750405,354.24628697719959,281.29885145317576,205.25309279927879,139.83368145294435,100.1379214466486,67.977005372072909,53.978484087609644,28.661008471332469,12.200477341944271,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" Translate!E$378","v":"IOC economic limit"}]
[]
[null,{"$f":"Translate!$E$461","v":"Project economic limit: pre-fiscal"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$103","v":"Project economic limit"},{"$f":" ProjectCashflows!F$103","v":2051},{"$f":" ProjectCashflows!G$103","v":"Year"}]
[]
[null,{"$f":"Translate!$E$462","v":"IOC economic limit: post-fiscal"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!F$34","v":0},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!H$34","v":0},{"$f":" ProjectCashflows!I$34","v":0},{"$f":" ProjectCashflows!J$34","v":0},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":"E$1012","v":"IOC cash flow before distributions: cumulative"},{"$f":"F$1012","v":0},"US$ mn",0,0,0,-430,-445.3,-538.93600000000004,-920.97087999999997,-1253.195556844938,-852.14788998253766,-341.42454092096187,572.42781176854169,1623.1117777781137,2555.5793630990315,3407.6131491158953,4240.4613411079063,5062.1975653414966,5919.3234913760607,6812.3386990341151,7741.752759734627,8704.700606596025,9684.1716190901498,10527.900777855897,10980.102797420217,11305.180207245432,11743.604481204577,12097.850768181775,12379.149619634951,12584.40271243423,12724.236393887175,12824.374315333824,12892.351320705897,12946.329804793506,12974.990813264838,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783,12987.191290606783]
[null,null,null,null,{"$f":" Translate!E$377","v":"Maximum cumulative cashflow"},{"$f":" MAX(K1031:AX1031)","v":12987.191290606783},{"$f":"G1031","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$378","v":"IOC economic limit"},{"$f":" INDEX(K1030:AX1030, , MATCH(F1032, K1031:AX1031, 0))","v":2051},{"$f":"Translate!$E$608","v":"Year"}]
[]
[null,{"$f":"Translate!$E$463","v":"Post-fiscal ELT versus pre-fiscal ELT"}]
[null,null,null,null,{"$f":" Translate!E$379","v":"IOC EL after tax reached before project EL"},{"$f":" F1027 - F1033","v":0},{"$f":" Translate!E$608","v":"Year"}]
[]
[{"$f":"Translate!$E$480","v":"SOC cashflows"}]
[]
[null,{"$f":"Translate!$E$464","v":"SOC cashflows before carried interest financing"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":"E$695","v":"SOC share of revenues"},{"$f":"F$695","v":0},"US$ mn",0,11433.708703682507,0,{"$f":"K$695","v":0},0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$441","v":"T&R: Royalty attributable to: SOC"},0,"US$ mn",0,2286.7417407365006,0,0,0,0,0,8.2982868243939283,66.493266372720015,135.64626340034883,138.35918866835581,141.12637244172294,143.94889989055739,146.82787788836853,149.76443544613591,152.75972415505862,155.81491863815978,158.93121701092298,162.10984135114145,133.93515092431309,110.65722169366751,91.424996563308099,75.535332160605165,62.407291431091984,51.560904180368212,42.599619033820225,35.195805245742264,29.078774294032264,24.024883321729455,19.849358600412881,16.399540075661118,13.549300010511217,11.194431668684368,9.248839444667027,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$739","v":"Costs allocated to SOC (JV cashcalls)"},0,"US$ mn",0,3753.6134774303423,0,0,10.200000000000001,62.424000000000007,254.68992,271.48668554656331,510.36328825919998,320.12106203980807,176.91824880619777,133.31414086223111,135.70432599947571,138.14231483946526,140.62906345625456,155.91424163845687,158.50145489936443,161.14041242549018,163.83214910213843,163.9547925523197,94.618632783483278,62.932563378209402,117.75440422482116,112.66279335457335,50.29539441690504,46.826402669922928,45.267853488389534,43.77260411292864,42.317348112708494,40.882849229863609,39.453158236462606,33.436244623733494,33.754261878071169,32.302866493304364,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$393","v":"Loan cashflows before interest withholding tax: SOC"},0,"US$ mn",0,275.98643149131476,0,0,-7.14,-43.696799999999996,-178.28294399999999,-181.84860287999999,-324.59975614080003,119.17399115819799,115.16987166775652,111.16575217731508,107.16163268687363,103.15751319643219,99.153393705990766,95.149274215549312,91.145154725107844,87.141035234666418,83.136915744224964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$380","v":"SOC net cash flow before tax"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1045:AX1045)","v":5117.3670540243475},null,{"$f":" K1041 - K1042 - K1043 - K1044","v":0},-3.0600000000000014,-18.727200000000011,-76.406976000000014,-56.444935368987615,80.209533372480053,103.29000040338926,261.34863419946885,320.02559672734554,332.92964087588007,346.01168351757656,359.27528462229827,359.97538076622828,373.61306492816686,387.44342038353534,401.47030055820244,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$465","v":"Carried interest financing"},null,null,null,null,null,{"$f":" Translate!E$930","v":"Carry is treated as a loan to SOC. Alternative treatment where costs are met by IOC and recovered from SOC revenues is not modelled."}]
[null,null,{"$f":"Translate!$E$512","v":"Loan available until"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$181","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$181","v":0},{"$f":" ProjectCashflows!G$181","v":"Year"},{"$f":" ProjectCashflows!H$181","v":0},{"$f":" ProjectCashflows!I$181","v":0},{"$f":" ProjectCashflows!J$181","v":0},{"$f":" ProjectCashflows!K$181","v":0},{"$f":" ProjectCashflows!L$181","v":0},{"$f":" ProjectCashflows!M$181","v":0},{"$f":" ProjectCashflows!N$181","v":0},{"$f":" ProjectCashflows!O$181","v":1},{"$f":" ProjectCashflows!P$181","v":2},{"$f":" ProjectCashflows!Q$181","v":3},{"$f":" ProjectCashflows!R$181","v":4},{"$f":" ProjectCashflows!S$181","v":5},{"$f":" ProjectCashflows!T$181","v":6},{"$f":" ProjectCashflows!U$181","v":7},{"$f":" ProjectCashflows!V$181","v":8},{"$f":" ProjectCashflows!W$181","v":9},{"$f":" ProjectCashflows!X$181","v":10},{"$f":" ProjectCashflows!Y$181","v":11},{"$f":" ProjectCashflows!Z$181","v":12},{"$f":" ProjectCashflows!AA$181","v":13},{"$f":" ProjectCashflows!AB$181","v":14},{"$f":" ProjectCashflows!AC$181","v":15},{"$f":" ProjectCashflows!AD$181","v":16},{"$f":" ProjectCashflows!AE$181","v":17},{"$f":" ProjectCashflows!AF$181","v":18},{"$f":" ProjectCashflows!AG$181","v":19},{"$f":" ProjectCashflows!AH$181","v":20},{"$f":" ProjectCashflows!AI$181","v":21},{"$f":" ProjectCashflows!AJ$181","v":22},{"$f":" ProjectCashflows!AK$181","v":23},{"$f":" ProjectCashflows!AL$181","v":24},{"$f":" ProjectCashflows!AM$181","v":25},{"$f":" ProjectCashflows!AN$181","v":26},{"$f":" ProjectCashflows!AO$181","v":27},{"$f":" ProjectCashflows!AP$181","v":0},{"$f":" ProjectCashflows!AQ$181","v":0},{"$f":" ProjectCashflows!AR$181","v":0},{"$f":" ProjectCashflows!AS$181","v":0},{"$f":" ProjectCashflows!AT$181","v":0},{"$f":" ProjectCashflows!AU$181","v":0},{"$f":" ProjectCashflows!AV$181","v":0},{"$f":" ProjectCashflows!AW$181","v":0},{"$f":" ProjectCashflows!AX$181","v":0}]
[null,null,null,null,{"$f":" E$82","v":"Carried interest: financing by IOC till prod. year"},{"$f":" F$82","v":2},{"$f":" G$82","v":"Year"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$177","v":"Project activity (excl. decommissioning)"},{"$f":" ProjectCashflows!F$177","v":0},{"$f":" ProjectCashflows!G$177","v":"Flag"},{"$f":" ProjectCashflows!H$177","v":0},{"$f":" ProjectCashflows!I$177","v":31},{"$f":" ProjectCashflows!J$177","v":0},{"$f":" ProjectCashflows!K$177","v":1},{"$f":" ProjectCashflows!L$177","v":1},{"$f":" ProjectCashflows!M$177","v":1},{"$f":" ProjectCashflows!N$177","v":1},{"$f":" ProjectCashflows!O$177","v":1},{"$f":" ProjectCashflows!P$177","v":1},{"$f":" ProjectCashflows!Q$177","v":1},{"$f":" ProjectCashflows!R$177","v":1},{"$f":" ProjectCashflows!S$177","v":1},{"$f":" ProjectCashflows!T$177","v":1},{"$f":" ProjectCashflows!U$177","v":1},{"$f":" ProjectCashflows!V$177","v":1},{"$f":" ProjectCashflows!W$177","v":1},{"$f":" ProjectCashflows!X$177","v":1},{"$f":" ProjectCashflows!Y$177","v":1},{"$f":" ProjectCashflows!Z$177","v":1},{"$f":" ProjectCashflows!AA$177","v":1},{"$f":" ProjectCashflows!AB$177","v":1},{"$f":" ProjectCashflows!AC$177","v":1},{"$f":" ProjectCashflows!AD$177","v":1},{"$f":" ProjectCashflows!AE$177","v":1},{"$f":" ProjectCashflows!AF$177","v":1},{"$f":" ProjectCashflows!AG$177","v":1},{"$f":" ProjectCashflows!AH$177","v":1},{"$f":" ProjectCashflows!AI$177","v":1},{"$f":" ProjectCashflows!AJ$177","v":1},{"$f":" ProjectCashflows!AK$177","v":1},{"$f":" ProjectCashflows!AL$177","v":1},{"$f":" ProjectCashflows!AM$177","v":1},{"$f":" ProjectCashflows!AN$177","v":1},{"$f":" ProjectCashflows!AO$177","v":1},{"$f":" ProjectCashflows!AP$177","v":0},{"$f":" ProjectCashflows!AQ$177","v":0},{"$f":" ProjectCashflows!AR$177","v":0},{"$f":" ProjectCashflows!AS$177","v":0},{"$f":" ProjectCashflows!AT$177","v":0},{"$f":" ProjectCashflows!AU$177","v":0},{"$f":" ProjectCashflows!AV$177","v":0},{"$f":" ProjectCashflows!AW$177","v":0},{"$f":" ProjectCashflows!AX$177","v":0}]
[null,null,null,null,{"$f":" Translate!E$381","v":"Carried interest financing available"},null,{"$f":"Translate!$E$405","v":"Flag"},null,{"$f":" SUM(K1052:AX1052)","v":6},null,{"$f":" (K1049 <= $F1050) * K1051 * 1","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$513","v":"Drawdowns "}]
[null,null,null,null,{"$f":" E$1045","v":"SOC net cash flow before tax"},0,"US$ mn",0,5117.3670540243475,0,0,-3.0600000000000014,-18.727200000000011,-76.406976000000014,-56.444935368987615,80.209533372480053,103.29000040338926,261.34863419946885,320.02559672734554,332.92964087588007,346.01168351757656,359.27528462229827,359.97538076622828,373.61306492816686,387.44342038353534,401.47030055820244,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$382","v":"Negative SOC cashflows during financing period"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1056:AX1056)","v":-154.63911136898764},null,{"$f":" (K1055 < 0) * K1055 * K1052","v":0},-3.0600000000000014,-18.727200000000011,-76.406976000000014,-56.444935368987615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$81","v":"Carried interest: Proportion of SOC negative cashflows financed by IOC"},{"$f":" F$81","v":1},{"$f":" G$81","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$383","v":"Carried interest loan: drawdowns (mid period)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1058:AX1058)","v":-154.63911136898764},null,{"$f":" K1056 * $F1057","v":0},-3.0600000000000014,-18.727200000000011,-76.406976000000014,-56.444935368987615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1058 & \" \" & Translate!E545","v":"Carried interest loan: drawdowns (mid period) POS"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1059:AX1059)","v":154.63911136898764},null,{"$f":" K1058 * -1","v":0},3.0600000000000014,18.727200000000011,76.406976000000014,56.444935368987615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$514","v":"Interest rate"}]
[null,null,null,null,{"$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$83","v":"Carried interest: Interest rate margin above LIBOR"},{"$f":" F$83","v":0.03},{"$f":" G$83","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$384","v":"Carried interest loan: interest rate"},{"$f":" F1062 + F1063","v":5.0000000000000017E-2},"%"]
[]
[null,null,{"$f":"Translate!$E$515","v":"Repayments"}]
[null,null,null,null,{"$f":" E$1045","v":"SOC net cash flow before tax"},0,"US$ mn",0,5117.3670540243475,0,0,-3.0600000000000014,-18.727200000000011,-76.406976000000014,-56.444935368987615,80.209533372480053,103.29000040338926,261.34863419946885,320.02559672734554,332.92964087588007,346.01168351757656,359.27528462229827,359.97538076622828,373.61306492816686,387.44342038353534,401.47030055820244,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$84","v":"Carried interest: Proportion SOC cashflows used to repay"},{"$f":" F$84","v":1},{"$f":" G$84","v":"%"}]
[null,null,null,null,{"$f":" Translate!E$385","v":"Carried intererst loan potential repayment"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1069:AX1069)","v":5272.0061653933344},null,{"$f":" (K1067 > 0) * K1067 * $F1068","v":0},0,0,0,0,80.209533372480053,103.29000040338926,261.34863419946885,320.02559672734554,332.92964087588007,346.01168351757656,359.27528462229827,359.97538076622828,373.61306492816686,387.44342038353534,401.47030055820244,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!E$426","v":"Loan account"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$386","v":"Carried interest loan opening balance: BEG"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" J1077","v":0},{"$f":" K1077","v":0},3.1365000000000016,22.488705000000014,101.93029065000003,164.88286393571232,92.917473760017884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$1059","v":"Carried interest loan: drawdowns (mid period) POS"},0,"US$ mn",0,154.63911136898764,0,0,3.0600000000000014,18.727200000000011,76.406976000000014,56.444935368987615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$387","v":"Carried interest loan: interest charge"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1074:AX1074)","v":23.133769451511213},null,{"$f":" ( K1072 + K1073 / 2) * $F1064","v":0},7.6500000000000054E-2,0.62500500000000059,3.0346096500000019,6.5076379167246952,8.2441431967856182,4.6458736880008962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$388","v":"Carried interest loan balance to be repaid"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1075:AX1075)","v":563.12871416622909},null,{"$f":" K1072 + K1073 + K1074","v":0},3.1365000000000016,22.488705000000014,101.93029065000003,164.88286393571232,173.12700713249794,97.563347448018774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" Translate!E$389","v":"Carried interest loan: repayment (end of period)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1076:AX1076)","v":177.77288082049881},null,{"$f":" MIN(K1075, K1069)","v":0},{"$f":" MIN(L1075, L1069)","v":0},0,0,0,80.209533372480053,97.563347448018774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$390","v":"Carried interest loan: closing balance: END"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,null,null,{"$f":" K1072 + K1073 + K1074 - K1076","v":0},{"$f":" L1072 + L1073 + L1074 - L1076","v":3.1365000000000016},22.488705000000014,101.93029065000003,164.88286393571232,92.917473760017884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$394","v":"Carried interest loan cashflows"}]
[null,null,null,null,{"$f":" Translate!E$391","v":"Carried interest loan cashflows: SOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1080:AX1080)","v":-23.133769451511185},null,{"$f":" K1073 - K1076","v":0},3.0600000000000014,18.727200000000011,76.406976000000014,56.444935368987615,-80.209533372480053,-97.563347448018774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$392","v":"Carried interest loan cashflows: IOC"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1081:AX1081)","v":23.133769451511185},null,{"$f":" K1076 - K1073","v":0},-3.0600000000000014,-18.727200000000011,-76.406976000000014,-56.444935368987615,80.209533372480053,97.563347448018774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$394","v":"Check:  Carried interest loan cashflows"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1073","v":"Total: Carried interest loan: drawdowns (mid period) POS"},{"$f":" SUM(K1073:AX1073)","v":154.63911136898764},{"$f":" G1073","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1074","v":"Total: Carried interest loan: interest charge"},{"$f":" SUM(K1074:AX1074)","v":23.133769451511213},{"$f":" G1074","v":"US$ mn"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1076","v":"Total: Carried interest loan: repayment (end of period)"},{"$f":" SUM(K1076:AX1076)","v":177.77288082049881},{"$f":" G1076","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$393","v":"Carried interest loan closing balance"},{"$f":" AX1077","v":0},{"$f":" G1077","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$394","v":"Check:  Carried interest loan cashflows"},{"$f":" IF( ABS( F1084 + F1085 - F1086 - F1087) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$466","v":"SOC cashflows after carried interest financing"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$1045","v":"SOC net cash flow before tax"},0,"US$ mn",0,5117.3670540243475,0,0,-3.0600000000000014,-18.727200000000011,-76.406976000000014,-56.444935368987615,80.209533372480053,103.29000040338926,261.34863419946885,320.02559672734554,332.92964087588007,346.01168351757656,359.27528462229827,359.97538076622828,373.61306492816686,387.44342038353534,401.47030055820244,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$1080","v":"Carried interest loan cashflows: SOC"},0,"US$ mn",0,-23.133769451511185,0,0,3.0600000000000014,18.727200000000011,76.406976000000014,56.444935368987615,-80.209533372480053,-97.563347448018774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$395","v":"SOC net cash flow before tax, after carried interest"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1093:AX1093)","v":5094.2332845728361},null,{"$f":" K1091 + K1092","v":0},0,0,0,0,0,5.7266529553704828,261.34863419946885,320.02559672734554,332.92964087588007,346.01168351757656,359.27528462229827,359.97538076622828,373.61306492816686,387.44342038353534,401.47030055820244,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$414","v":"Lender cashflows after interest withholding tax: SOC parent"},0,"US$ mn",0,253.96377429388684,0,0,-7.14,-43.696799999999996,-178.28294399999999,-181.84860287999999,-324.59975614080003,115.16987166775655,111.56616412635923,107.96245658496194,104.35874904356461,100.75504150216733,97.151333960770046,93.547626419372733,89.94391887797542,86.340211336578136,82.736503795180823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E1093 & \", \" & Translate!E$396","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1097:AX1097)","v":5348.1970588667227},null,{"$f":" K1093 + K1095","v":0},-7.14,-43.696799999999996,-178.28294399999999,-181.84860287999999,-324.59975614080003,120.89652462312704,372.91479832582809,427.9880533123075,437.28838991944468,446.76672501974389,456.42661858306832,453.52300718560105,463.55698380614228,473.78363172011348,484.20680435338329,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!$E$623","v":"Government revenues"}]
[]
[null,{"$f":"Translate!E$623 & \": \" & Inputs!F$92","v":"Government revenues: nominal"}]
[null,null,null,null,{"$f":" E$172","v":"Bonuses"},0,"US$ mn",0,60,0,10,0,0,0,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$214","v":"Royalty"},{"$f":"F$214","v":0},"US$ mn",0,11433.708703682507,0,0,0,0,0,41.49143412196964,332.46633186360003,678.23131700174417,691.79594334177898,705.63186220861462,719.74449945278684,734.13938944184258,748.82217723067947,763.7986207752931,779.07459319079885,794.65608505461489,810.54920675570725,669.67575462156549,553.28610846833749,457.12498281654047,377.67666080302581,312.03645715545991,257.80452090184104,212.99809516910111,175.97902622871132,145.39387147016132,120.12441660864727,99.246793002064393,81.997700378305581,67.746500052556087,55.972158343421839,46.244197223335135,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$295","v":"Carbon tax"},{"$f":"F$295","v":0},"US$ mn",0,1010.9375317244442,0,0,0,0,0,4.3932277328165359,34.512210000000003,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,69.024420000000006,55.909780200000014,45.286921962000008,36.682406789220011,29.71274949926822,24.067327094407261,19.49453494646988,15.790573306640605,12.790364378378891,10.360195146486902,8.39175806865439,6.7973240356100568,5.5058324688441456,4.4597242997637574,3.6123766828086437,2.9260251130750028,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$656","v":"PSC: Government profit oil"},0,"US$ 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$884","v":"CIT paid: IOC"},0,"US$ mn",0,7025.4106949421139,0,0,0,0,0,0,0,0,131.54218410837188,229.41842089981012,399.25097818260241,532.0129480534423,604.25294649718239,618.1652988313233,637.3263336781032,656.75847387608655,676.46714153229732,524.1953977183332,412.57000347062149,367.3405327343454,285.3456781060782,222.78807965396268,185.3686152591259,140.04200688423217,100.76261852514234,84.91687945352291,75.295059243892965,53.920419240502994,36.603002892654523,29.065337585635856,15.432850715332744,6.5694877995107035,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$932","v":"Resource rent tax: IOC"},0,"US$ 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$1020","v":"Dividend withholding tax"},0,"US$ mn",0,1298.7191290606788,0,0,0,0,0,0,40.104766686240026,51.072334906157579,91.385235268950353,105.06839660095721,93.246758532091789,85.203378601686396,83.284819199201095,82.173622423359006,85.712592603456429,89.301520765805492,92.941406070051244,96.294784686139749,97.947101249412526,84.372915876574666,45.220201956431993,32.507740982521568,42.881552651641329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$370","v":"Interest withholding tax"},0,"US$ mn",0,110.11328598713973,0,0,0,0,0,0,0,20.020597452207227,18.018537706986503,16.01647796176578,14.014418216545057,12.012358471324333,10.010298726103612,8.00823898088289,6.0061792356621666,4.004119490441445,2.0020597452207225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$998","v":"VAT cashflow: government"},{"$f":" F$998","v":0},"US$ 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$397","v":"Government revenues excluding participation"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1112:AX1112)","v":20938.889345396881},null,{"$f":"SUM(K1103:K1111)","v":10},0,0,0,95.884661854786174,407.08330854984001,818.34866936010894,1001.7663204260878,1125.1595776711476,1295.2810743840259,1432.3924945682957,1515.3946616531666,1541.1702010108581,1577.1441187080206,1613.7446191869485,1650.9842341032765,1346.0757172260385,1109.0901351503715,945.52083821668054,737.95529036480423,591.39960488635143,505.54922375907813,368.83067535997384,289.53200913223253,240.67094607017114,203.81123392119463,159.96453627817743,124.10653573980426,101.27156193795571,75.017385741563231,55.739710135920838,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1097","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" F$1097","v":0},"US$ mn",0,5348.1970588667227,0,0,-7.14,-43.696799999999996,-178.28294399999999,-181.84860287999999,-324.59975614080003,120.89652462312704,372.91479832582809,427.9880533123075,437.28838991944468,446.76672501974389,456.42661858306832,453.52300718560105,463.55698380614228,473.78363172011348,484.20680435338329,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$398","v":"Government revenues including participation"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1114:AX1114)","v":26287.086404263599},null,{"$f":" K1112 + K1113","v":10},-7.14,-43.696799999999996,-178.28294399999999,-85.963941025213813,82.483552409039987,939.24519398323594,1374.6811187519158,1553.1476309834552,1732.5694643034706,1879.1592195880396,1971.821280236235,1994.6932081964592,2040.7011025141628,2087.5282509070621,2135.19103845666,1717.8615283709712,1457.100389141558,1248.2882610917036,922.34221478240374,728.36597725614604,661.49744606364595,492.4027488253318,385.04737662681202,313.21343913337159,257.59341909540393,198.47912144996533,150.25153780598612,122.03251735626708,86.040850538229535,60.432201421284581,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!E$623 & \": \" & Inputs!F$91","v":"Government revenues: real"}]
[null,null,null,null,{"$f":"ProjectCashflows!E$200","v":"Inflation index"},{"$f":"ProjectCashflows!F$200","v":0},{"$f":"ProjectCashflows!G$200","v":"Index"},{"$f":"ProjectCashflows!H$200","v":"base year is first project year"},{"$f":"ProjectCashflows!I$200","v":0},{"$f":"ProjectCashflows!J$200","v":0},{"$f":"ProjectCashflows!K$200","v":1},{"$f":"ProjectCashflows!L$200","v":1.02},{"$f":"ProjectCashflows!M$200","v":1.0404},{"$f":"ProjectCashflows!N$200","v":1.0612079999999999},{"$f":"ProjectCashflows!O$200","v":1.08243216},{"$f":"ProjectCashflows!P$200","v":1.1040808032},{"$f":"ProjectCashflows!Q$200","v":1.1261624192640001},{"$f":"ProjectCashflows!R$200","v":1.14868566764928},{"$f":"ProjectCashflows!S$200","v":1.1716593810022657},{"$f":"ProjectCashflows!T$200","v":1.1950925686223111},{"$f":"ProjectCashflows!U$200","v":1.2189944199947573},{"$f":"ProjectCashflows!V$200","v":1.2433743083946525},{"$f":"ProjectCashflows!W$200","v":1.2682417945625455},{"$f":"ProjectCashflows!X$200","v":1.2936066304537963},{"$f":"ProjectCashflows!Y$200","v":1.3194787630628724},{"$f":"ProjectCashflows!Z$200","v":1.3458683383241299},{"$f":"ProjectCashflows!AA$200","v":1.3727857050906125},{"$f":"ProjectCashflows!AB$200","v":1.4002414191924248},{"$f":"ProjectCashflows!AC$200","v":1.4282462475762734},{"$f":"ProjectCashflows!AD$200","v":1.4568111725277988},{"$f":"ProjectCashflows!AE$200","v":1.4859473959783549},{"$f":"ProjectCashflows!AF$200","v":1.5156663438979221},{"$f":"ProjectCashflows!AG$200","v":1.5459796707758806},{"$f":"ProjectCashflows!AH$200","v":1.5768992641913981},{"$f":"ProjectCashflows!AI$200","v":1.6084372494752261},{"$f":"ProjectCashflows!AJ$200","v":1.6406059944647307},{"$f":"ProjectCashflows!AK$200","v":1.6734181143540252},{"$f":"ProjectCashflows!AL$200","v":1.7068864766411058},{"$f":"ProjectCashflows!AM$200","v":1.7410242061739281},{"$f":"ProjectCashflows!AN$200","v":1.7758446902974065},{"$f":"ProjectCashflows!AO$200","v":1.8113615841033548},{"$f":"ProjectCashflows!AP$200","v":1.8475888157854219},{"$f":"ProjectCashflows!AQ$200","v":1.8845405921011305},{"$f":"ProjectCashflows!AR$200","v":1},{"$f":"ProjectCashflows!AS$200","v":1},{"$f":"ProjectCashflows!AT$200","v":1},{"$f":"ProjectCashflows!AU$200","v":1},{"$f":"ProjectCashflows!AV$200","v":1},{"$f":"ProjectCashflows!AW$200","v":1},{"$f":"ProjectCashflows!AX$200","v":1}]
[null,null,null,null,{"$f":" Inputs!E$52","v":"Label for real terms cashflows"},{"$f":" Inputs!F$52","v":"US$ mn 2021"},{"$f":" Inputs!G$52","v":"Label"}]
[]
[null,null,null,null,{"$f":" E1103","v":"Bonuses"},null,{"$f":" $F$1118","v":"US$ mn 2021"},null,{"$f":" SUM(K1120:AX1120)","v":56.192271301325711},null,{"$f":" K1103 / K$1117","v":10},0,0,0,46.192271301325711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Royalty",null,"US$ mn 2021",null,{"$f":" SUM(K1121:AX1121)","v":8820.6047726449069},null,{"$f":" K1104 / K$1117","v":0},0,0,0,38.33167163286209,301.125,602.25000000000011,602.25000000000011,602.25000000000011,602.25,602.25,602.25,602.25000000000011,602.25,602.25,602.25,487.8225000000001,395.13622500000014,320.06034225000013,259.24887722250014,209.99159055022511,170.09318834568236,137.77548256000273,111.5981408736022,90.394494107617803,73.219540227170413,59.307827584008052,48.039340343046504,38.911865677867674,31.518611199072819,25.530075071248987,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Carbon tax",null,"US$ mn 2021",null,{"$f":" SUM(K1122:AX1122)","v":788.47391027310312},null,{"$f":" K1105 / K$1117","v":0},0,0,0,4.0586633464553898,31.258771912320125,61.291709632000241,60.089911403921803,58.911677846982158,57.756546908806037,56.624065596868661,55.513789800851626,54.42528411848199,53.358121684786269,52.311884004692416,51.286160788914131,40.727245332372995,32.342224234531486,25.683531009775006,20.395745213644869,16.196621199070925,12.862022716909262,10.213959216369121,8.1110852600578323,6.4411559418106314,5.1150356008496187,4.0619400359688154,3.2256582638575884,2.5615521507104373,2.0341737667406417,1.6153732853528631,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PSC: Government profit oil",null,"US$ mn 2021",null,0,null,{"$f":" K1106 / K$1117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"CIT paid: IOC",null,"US$ mn 2021",null,5284.9099061807456,null,{"$f":" K1107 / K$1117","v":0},0,0,0,0,0,0,114.51538729264855,195.80641321162815,334.07535839910236,436.43591744721061,485.9783111308987,487.41911950989362,492.67398502319793,497.74084453740647,502.62505051172508,381.84794303618787,294.64205087474636,257.19691779881822,195.8700506195035,149.92999096531136,122.30172953659661,90.584636739724587,63.899210820426987,52.794648644967751,45.894663007408411,32.221725567562302,21.444310089493293,16.694390280483116,8.6904281661861731,3.6268229696185572,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Resource rent tax: IOC",null,"US$ mn 2021",null,0,null,{"$f":" K1108 / K$1117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dividend withholding tax",null,"US$ mn 2021",null,1013.9780597960219,null,{"$f":" K1109 / K$1117","v":0},0,0,0,0,36.32412280876801,45.350771818096845,79.556346738411946,89.674864815300822,78.024716227284031,69.896446779512601,66.982901799484608,64.793340493642333,66.258621891407984,67.679392246156468,69.056833735892425,70.145532787132055,69.950152814292935,59.074488044169605,31.04053758591634,21.876777785338973,28.292211425214134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest withholding tax",null,"US$ mn 2021",null,92.245313806865923,null,{"$f":" K1110 / K$1117","v":0},0,0,0,0,0,17.777717591829806,15.68622140455571,13.669909720745714,11.726638240835785,9.8543178494418342,8.0509132756877744,6.3144417848531562,4.6429719006273205,3.0346221572727585,1.4875598810160582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VAT cashflow: government",null,"US$ mn 2021",null,{"$f":" SUM(K1128:AX1128)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues excluding participation",null,"US$ mn 2021",null,16056.404234002975,null,{"$f":"SUM(K1120:K1128)","v":10},0,0,0,88.582606280643191,368.70789472108811,726.67019904192705,872.09786683953803,960.31286559465696,1083.8332597760284,1175.0607476730338,1218.7759160069227,1215.2021859068711,1219.1837005000195,1223.0167429455282,1226.7056049175478,980.543221155693,792.07065292357095,662.01527910276286,506.55521064156488,397.99498049994634,333.54915202440236,238.57407851609645,183.60843695408704,149.63029869439617,124.22923883542845,95.591493187539172,72.709308696397386,58.167808109061227,42.243213131999632,30.772271326220409,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SOC net cash flow before tax, after carried interest, including share of lender cashflows",null,"US$ mn 2021",null,3982.9846625612686,null,{"$f":" K1113 / K$1117","v":0},-7,-42,-168,-168,-294,107.35265407110511,324.64477343830453,365.28368248645455,365.90336297007161,366.50432331073785,367.08705938469217,357.59979613511689,358.34462571015644,359.06878153941,359.7727879952327,270.82581772687712,248.53589475441893,211.98544956012856,126.56885661966672,92.174442204675259,102.89086574523206,79.931240883226394,60.57163552775063,45.101226726046271,32.781902148148902,23.015518262544532,15.317364349638096,11.924564486059397,6.2074486901330133,2.5905878354412502,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues including participation",null,"US$ mn 2021",null,20039.388896564244,null,{"$f":" K1129 + K1130","v":10},-7,-42,-168,-79.417393719356809,74.70789472108811,834.02285311303217,1196.7426402778426,1325.5965480811115,1449.7366227461,1541.5650709837716,1585.8629753916148,1572.8019820419881,1577.5283262101759,1582.0855244849381,1586.4783929127805,1251.3690388825701,1040.60654767799,874.00072866289145,633.12406726123163,490.16942270462158,436.44001776963444,318.50531939932284,244.18007248183767,194.73152542044244,157.01114098357735,118.6070114500837,88.026673046035484,70.092372595120622,48.450661822132645,33.36285916166166,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$690","v":"Project totals"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1120","v":"Total: Bonuses"},{"$f":" SUM(K1120:AX1120)","v":56.192271301325711},{"$f":" G1120","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1121","v":"Total: Royalty"},8820.6047726449069,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1122","v":"Total: Carbon tax"},788.47391027310312,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1123","v":"Total: PSC: Government profit oil"},0,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1124","v":"Total: CIT paid: IOC"},5284.9099061807456,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1125","v":"Total: Resource rent tax: IOC"},0,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1126","v":"Total: Dividend withholding tax"},1013.9780597960219,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1127","v":"Total: Interest withholding tax"},92.245313806865923,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1128","v":"Total: VAT cashflow: government"},0,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1129","v":"Total: Government revenues excluding participation"},16056.404234002975,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1130","v":"Total: SOC net cash flow before tax, after carried interest, including share of lender cashflows"},3982.9846625612686,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \"  & E1131","v":"Total: Government revenues including participation"},20039.388896564244,"US$ mn 2021"]
[]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" &FiscalModel!E$1145","v":"Check:  Total: Government revenues including participation"},{"$f":" IF( ABS( SUM(F1134:F1142) + F1144 - F1145) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[{"$f":"Translate!$E$481","v":"Cashflow reconilication"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":38774.104672459696},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-420},{"$f":" ProjectCashflows!L$245","v":-51},{"$f":" ProjectCashflows!M$245","v":-312.12},{"$f":" ProjectCashflows!N$245","v":-1273.4495999999999},{"$f":" ProjectCashflows!O$245","v":-1145.5830293901518},{"$f":" ProjectCashflows!P$245","v":-854.97257197800013},{"$f":" ProjectCashflows!Q$245","v":1859.5756948096803},{"$f":" ProjectCashflows!R$245","v":2643.4128926779058},{"$f":" ProjectCashflows!S$245","v":2930.6130267319172},{"$f":" ProjectCashflows!T$245","v":2989.2252872665558},{"$f":" ProjectCashflows!U$245","v":3049.0097930118864},{"$f":" ProjectCashflows!V$245","v":3109.9899888721243},{"$f":" ProjectCashflows!W$245","v":3172.1897886495672},{"$f":" ProjectCashflows!X$245","v":3235.6335844225578},{"$f":" ProjectCashflows!Y$245","v":3300.3462561110096},{"$f":" ProjectCashflows!Z$245","v":3366.3531812332299},{"$f":" ProjectCashflows!AA$245","v":2648.2580635116151},{"$f":" ProjectCashflows!AB$245","v":2402.367773351657},{"$f":" ProjectCashflows!AC$245","v":2071.387976946261},{"$f":" ProjectCashflows!AD$245","v":1393.0675053556774},{"$f":" ProjectCashflows!AE$245","v":1084.6791190642259},{"$f":" ProjectCashflows!AF$245","v":1120.7836403365359},{"$f":" ProjectCashflows!AG$245","v":910.39250876791743},{"$f":" ProjectCashflows!AH$245","v":730.08970104537377},{"$f":" ProjectCashflows!AI$245","v":582.21000489803623},{"$f":" ProjectCashflows!AJ$245","v":461.17057351373421},{"$f":" ProjectCashflows!AK$245","v":362.36051586199994},{"$f":" ProjectCashflows!AL$245","v":-144.74960301683154},{"$f":" ProjectCashflows!AM$245","v":216.86080583060547},{"$f":" ProjectCashflows!AN$245","v":155.55166339629073},{"$f":" ProjectCashflows!AO$245","v":113.48248314995762},{"$f":" ProjectCashflows!AP$245","v":-461.89720394635549},{"$f":" ProjectCashflows!AQ$245","v":-471.1351480252826},{"$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$152","v":"Net decommissioning cashflows"},0,"US$ mn",0,217.30899052555242,0,0,0,0,0,0,0,0,0,0,0,0,0,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,-63.743472965385962,362.97814619489054,-40.849804386728749,-40.849804386728749,-40.849804386728749,461.89720394635549,471.13514802528232,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$234","v":"Cashflows before fiscal regime after decommissioning"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1153:AX1153)","v":38991.413662985266},null,{"$f":" K1151 + K1152","v":-420},-51,-312.12,-1273.4495999999999,-1145.5830293901518,-854.97257197800013,1859.5756948096803,2643.4128926779058,2930.6130267319172,2989.2252872665558,3049.0097930118864,3109.9899888721243,3108.4463156841812,3171.8901114571718,3236.6027831456236,3302.6097082678439,2584.5145905462291,2338.624300386271,2007.644503980875,1329.3240323902914,1020.9356460988399,1057.0401673711499,846.64903580253144,666.34622807998778,518.46653193265024,397.42710054834822,298.61704289661395,218.228543178059,176.01100144387672,114.70185900956199,72.632678763228867,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$1112","v":"Government revenues excluding participation"},0,"US$ mn",0,20938.889345396881,0,10,0,0,0,95.884661854786174,407.08330854984001,818.34866936010894,1001.7663204260878,1125.1595776711476,1295.2810743840259,1432.3924945682957,1515.3946616531666,1541.1702010108581,1577.1441187080206,1613.7446191869485,1650.9842341032765,1346.0757172260385,1109.0901351503715,945.52083821668054,737.95529036480423,591.39960488635143,505.54922375907813,368.83067535997384,289.53200913223253,240.67094607017114,203.81123392119463,159.96453627817743,124.10653573980426,101.27156193795571,75.017385741563231,55.739710135920838,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1022","v":"Net cashflow after fiscal regime: IOC"},0,"US$ mn",0,11688.472161546106,0,-430,-15.3,-93.636000000000024,-382.03487999999993,-332.22467684493807,360.94290017616026,459.65101415541824,822.46711742055311,945.61556940861487,839.220826788826,766.83040741517755,749.56337279280979,739.56260181023106,771.41333343110784,803.71368689224937,836.47265463046119,866.65306217525767,881.52391124471274,759.35624288917188,406.98181760788788,292.56966884269411,395.54272130750405,354.24628697719959,281.29885145317576,205.25309279927879,139.83368145294435,100.1379214466486,67.977005372072909,53.978484087609644,28.661008471332469,12.200477341944271,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1097","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" F$1097","v":0},"US$ mn",0,5348.1970588667227,0,0,-7.14,-43.696799999999996,-178.28294399999999,-181.84860287999999,-324.59975614080003,120.89652462312704,372.91479832582809,427.9880533123075,437.28838991944468,446.76672501974389,456.42661858306832,453.52300718560105,463.55698380614228,473.78363172011348,484.20680435338329,371.78581114493267,348.01025399118669,302.76742287502299,184.38692441759952,136.96637236979458,155.94822230456782,123.57207346535795,95.515367494579522,72.542493063200425,53.782185174209324,38.5145851717879,26.145002066181853,20.760955418311376,11.023464796666303,4.6924912853637437,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$415","v":"Lender cashflows after interest withholding tax: IOC parent"},{"$f":" F$415","v":0},"US$ mn",0,1015.8550971755473,0,0,-28.559999999999995,-174.78719999999998,-713.13177599999995,-727.39441151999995,-1298.3990245631999,460.67948667102621,446.26465650543685,431.84982633984771,417.4349961742584,403.02016600866926,388.60533584308013,374.19050567749093,359.77567551190162,345.36084534631249,330.94601518072329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$399","v":"Sum of participant cashflows"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1159:AX1159)","v":38991.413662985266},null,{"$f":"SUM(K1155:K1158)","v":-420},-51,-312.12,-1273.4495999999999,-1145.5830293901518,-854.97257197799968,1859.5756948096805,2643.4128926779058,2930.6130267319177,2989.2252872665549,3049.0097930118859,3109.9899888721247,3108.4463156841807,3171.8901114571727,3236.602783145624,3302.6097082678443,2584.5145905462291,2338.624300386271,2007.6445039808755,1329.3240323902914,1020.9356460988402,1057.0401673711499,846.64903580253133,666.3462280799879,518.46653193265035,397.42710054834828,298.61704289661395,218.22854317805903,176.01100144387672,114.701859009562,72.632678763228853,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$400","v":"Difference"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K1161:AX1161)","v":0},null,{"$f":" K1153 - K1159","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$755 & \" \" & Translate!E$481","v":"Check:  Cashflow reconilication"},{"$f":" MIN( 1, SUM(K1162:AX1162))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K1162:AX1162)","v":0},null,{"$f":" IF( ABS(K1161) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A$1 & \": \" & Translate!E$626","v":"FiscalModel: Sheet checks"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$142","v":"Check:  Decommissioning cashflows"},{"$f":" F$142","v":0},{"$f":" G$142","v":"Check"}]
[null,null,null,null,{"$f":" E$360","v":"Check:  Loan cashflows"},{"$f":" F$360","v":0},{"$f":" G$360","v":"Check"}]
[null,null,null,null,{"$f":" E$384","v":"Check:  Interest allocation"},{"$f":" F$384","v":0},{"$f":" G$384","v":"Check"}]
[null,null,null,null,{"$f":" E$406","v":"Check:  Loan cashflows allocation"},{"$f":" F$406","v":0},{"$f":" G$406","v":"Check"}]
[null,null,null,null,{"$f":" E$528","v":"Check:  Cost recovery"},{"$f":" F$528","v":0},{"$f":" G$528","v":"Check"}]
[null,null,null,null,{"$f":" E$570","v":"Check:  DROP tier allocation"},{"$f":" F$570","v":0},{"$f":" G$570","v":"Check"}]
[null,null,null,null,{"$f":" E$619","v":"Check:  R-Factor tier allocation"},{"$f":" F$619","v":0},{"$f":" G$619","v":"Check"}]
[null,null,null,null,{"$f":" E$670","v":"Check:  Profit oil"},{"$f":" F$670","v":0},{"$f":" G$670","v":"Check"}]
[null,null,null,null,{"$f":" E$679","v":"Check:  Production sharing: Cost oil reconciliation"},{"$f":" F$679","v":0},{"$f":" G$679","v":"Check"}]
[null,null,null,null,{"$f":" E$686","v":"Check:  Production sharing: Profit oil reconciliation"},{"$f":" F$686","v":0},{"$f":" G$686","v":"Check"}]
[null,null,null,null,{"$f":" E$709","v":"Check:  Revenue reconciliation"},{"$f":" F$709","v":0},{"$f":" G$709","v":"Check"}]
[null,null,null,null,{"$f":" E$752","v":"Check:  JV cost allocation"},{"$f":" F$752","v":0},{"$f":" G$752","v":"Check"}]
[null,null,null,null,{"$f":" E$806","v":"Check:  Costs into depreciation"},{"$f":" F$806","v":0},{"$f":" G$806","v":"Check"}]
[null,null,null,null,{"$f":" E$843","v":"Check:  Depreciation"},{"$f":" F$843","v":0},{"$f":" G$843","v":"Check"}]
[null,null,null,null,{"$f":" E$912","v":"Check:  IOC cashflows for RRT: cashflow versus tax return"},{"$f":" F$912","v":0},{"$f":" G$912","v":"Check"}]
[null,null,null,null,{"$f":" E$1088","v":"Check:  Carried interest loan cashflows"},{"$f":" F$1088","v":0},{"$f":" G$1088","v":"Check"}]
[null,null,null,null,{"$f":" E$1147","v":"Check:  Total: Government revenues including participation"},{"$f":" F$1147","v":0},{"$f":" G$1147","v":"Check"}]
[null,null,null,null,{"$f":" E$1162","v":"Check:  Cashflow reconilication"},{"$f":" F$1162","v":0},{"$f":" G$1162","v":"Check"}]
[null,null,null,null,{"$f":" E$7","v":"Check:  Translation of options"},{"$f":" F$7","v":0},{"$f":" G$1162","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: FiscalModel"},{"$f":" SUM(F1165:F1185)","v":0},{"$f":" Translate!E$604","v":"Check"}]

{"sheet":"ProjectCashflows","index":8,"n_rows":291,"n_cols":50,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"ProjectCashflows"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":"Translate!E600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$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!E570","v":"Data for selected project"}]
[]
[null,null,null,null,{"$f":" Inputs!E$12","v":"Selected project"},{"$f":" Inputs!F$12","v":"800MMbbl_A"},{"$f":" Inputs!G$12","v":"Option"}]
[]
[null,{"$f":" Translate!E$569","v":"Raw project data"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$794","v":"Do not change start-row of this block, unless all project examples changed accordingly"}]
[null,null,null,null,{"$f":" Translate!E$710","v":"Oil production RATE"},null,{"$f":" Translate!E$611","v":"KBOPD"},null,null,null,{"$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$6))","v":9.5471162223815913},{"$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$6))","v":121.50000000000001},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":98.41500000000002},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":79.716150000000027},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":64.570081500000029},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":52.301766015000027},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":42.364430472150026},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":34.315188682441523},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":27.795302832777637},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":22.514195294549886},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":18.236498188585408},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":14.771563532754181},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":11.964966461530887},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":9.6916228338400181},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":7.8502144954104152},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":6.3586737412824368},{"$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$711","v":"Transport costs post-fiscal point"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K10:AX10)","v":0},null,{"$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$6))","v":0},{"$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$712","v":"Exploration costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,420,null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":420},{"$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$6))","v":0},{"$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$713","v":"Development costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,9050,null,{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":0},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":50},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":300},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":1200},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":1200},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":2100},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":1100},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":450},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$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$6))","v":200},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":200},{"$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$714","v":"Replacement capital costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,0,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$6))","v":0},{"$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$715","v":"Operating costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,4601,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$6))","v":50},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":180},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":260},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":150},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":140},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":120},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":111},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":100},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":95},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":90},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":85},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":80},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":75},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":70},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":70},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":65},{"$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$716","v":"Decommissioning costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,750,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$6))","v":0},{"$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$6))","v":250},{"$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$6))","v":250},{"$f":"INDIRECT( ADDRESS( ROW(), COLUMN(),,, ProjectCashflows!$F$6))","v":250},{"$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":" Inputs!E$79","v":"Production days per year"},{"$f":" Inputs!F$79","v":365},{"$f":" Inputs!G$79","v":"Days"}]
[null,null,null,null,{"$f":" Inputs!E$81","v":"one thousand"},{"$f":" Inputs!F$81","v":1000},{"$f":" Inputs!G$81","v":"Constant"}]
[]
[null,null,null,null,{"$f":" Translate!E$723","v":"Oil production Volume"},null,{"$f":" Translate!E$88","v":"Mn Bbl"},null,{"$f":" SUM(K20:AX20)","v":801.87316114953705},null,{"$f":" K9 * $F17 / $F18","v":0},0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E$20","v":"Total: Oil production Volume"},{"$f":" SUM(K20:AX20)","v":801.87316114953705},{"$f":" G20","v":"Mn Bbl"}]
[]
[null,{"$f":"Translate!$E$679","v":"Check project data in correct row"}]
[null,null,null,null,{"$f":" Inputs!E$15","v":"First row of project data"},{"$f":" Inputs!F$15","v":9},{"$f":" Inputs!G$15","v":"row"}]
[null,null,null,null,{"$f":" Translate!E$722","v":"First row of project data"},{"$f":" ROW(F9)","v":9},"row"]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$722","v":"Check:  First row of project data"},{"$f":" IF( ABS(F24 - F25) <> 0, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[{"$f":"Translate!E571","v":"Model timeline"}]
[]
[null,null,null,null,{"$f":" Translate!E$655","v":"Model years"},null,{"$f":" Translate!E$759","v":"Columns"},null,null,null,{"$f":" J31 + 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$656","v":"Model calendar years"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" IF(K31 = 1, $F33, J34 + 1)","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[]
[]
[{"$f":"Translate!E572","v":"Project data with sensitivity factors applied"}]
[]
[null,{"$f":"Translate!$E$680","v":"Sensitivity factors"}]
[null,null,null,null,{"$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$36","v":"Capex sensitivity (Dev; Replace; Decomm.) "},{"$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$681","v":"Project data with sensitivies applied"}]
[null,null,null,null,{"$f":" E9","v":"Oil production RATE"},null,{"$f":" G9","v":"KBOPD"},null,null,null,{"$f":" K9 * $F40","v":0},0,0,0,9.5471162223815913,75,150,150,150,150,150,150,150,150,150,150,121.50000000000001,98.41500000000002,79.716150000000027,64.570081500000029,52.301766015000027,42.364430472150026,34.315188682441523,27.795302832777637,22.514195294549886,18.236498188585408,14.771563532754181,11.964966461530887,9.6916228338400181,7.8502144954104152,6.3586737412824368,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E20","v":"Oil production Volume"},null,{"$f":" G20","v":"Mn Bbl"},null,{"$f":" SUM(K47:AX47)","v":801.87316114953705},null,{"$f":" K20 * $F40","v":0},0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E10","v":"Transport costs post-fiscal point"},null,{"$f":" G10","v":"US$ mn 2021"},null,0,null,{"$f":" K10 * $F40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Exploration costs",null,"US$ mn 2021",null,420,null,{"$f":" K11 * $F41","v":420},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Development costs",null,"US$ mn 2021",null,9050,null,{"$f":" K12 * $F42","v":0},50,300,1200,1200,2100,1100,450,250,250,250,250,250,250,250,250,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Replacement capital costs",null,"US$ mn 2021",null,0,null,{"$f":" K13 * $F42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating costs",null,"US$ mn 2021",null,4601,null,{"$f":" K14 * $F43","v":0},0,0,0,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Decommissioning costs",null,"US$ mn 2021",null,750,null,{"$f":" K15 * $F42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$34","v":"Model calendar years"},0,"Year",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":"Translate!E573","v":"Peak production "},{"$f":" MAX(K46:AX46)","v":150},{"$f":"G46","v":"KBOPD"}]
[null,null,null,null,{"$f":"Translate!E574","v":"Peak production year"},{"$f":"INDEX(K55:BH55,,MATCH(F56,K46:AX46,0))","v":2027},{"$f":"Translate!E$608","v":"Year"}]
[]
[{"$f":" Translate!E$701 & \": \" & Inputs!F$91","v":"Project cashflows: real"}]
[]
[null,{"$f":"Translate!$E$682","v":"Oil price"}]
[null,null,null,null,{"$f":" Inputs!E$30","v":"Oil price (constant real terms)"},{"$f":" Inputs!F$30","v":55},{"$f":" Inputs!G$30","v":"US$ 2021 / bbl"}]
[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":" E62 & \" \" & Translate!E575","v":"Oil price (constant real terms) into model"},{"$f":" F62 * F63","v":55},{"$f":" G62","v":"US$ 2021 / bbl"}]
[null,null,null,null,{"$f":"Translate!E576","v":"Oil price realized from sales"},null,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},null,null,null,{"$f":" $F64","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55]
[]
[null,{"$f":"Translate!$E$683","v":"Revenues"}]
[null,null,null,null,{"$f":" E$47","v":"Oil production Volume"},0,"Mn Bbl",0,801.87316114953705,0,0,0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$65","v":"Oil price realized from sales"},0,"US$ 2021 / bbl",0,0,0,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" Translate!E$577","v":"Oil revenues gross"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K70:AX70)","v":44103.023863224538},null,{"$f":" K68 * K69","v":0},0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$48","v":"Transport costs post-fiscal point"},0,"US$ 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$578","v":"Oil revenues net"},null,{"$f":" G$48","v":"US$ mn 2021"},null,{"$f":" SUM(K72:AX72)","v":44103.023863224538},null,{"$f":" K70 - K71","v":0},0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$579","v":"Project costs"}]
[null,null,null,null,{"$f":" E$49","v":"Exploration costs"},0,"US$ mn 2021",0,420,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$50","v":"Development costs"},0,"US$ mn 2021",0,9050,0,0,50,300,1200,1200,2100,1100,450,250,250,250,250,250,250,250,250,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$51","v":"Replacement capital costs"},0,"US$ 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$52","v":"Operating costs"},0,"US$ mn 2021",0,4601,0,0,0,0,0,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Decommissioning costs"},0,"US$ mn 2021",0,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$579","v":"Project costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K80:AX80)","v":14821},null,{"$f":"SUM(K75:K79)","v":420},50,300,1200,1250,2280,1360,710,510,510,510,510,510,510,510,510,510,260,150,340,320,111,100,95,90,85,80,325,70,70,65,250,250,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$580","v":"Project cashflows, real before ELT"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$72","v":"Oil revenues net"},0,"US$ mn 2021",0,44103.023863224538,0,0,0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$80","v":"Project costs"},0,"US$ mn 2021",0,14821,0,420,50,300,1200,1250,2280,1360,710,510,510,510,510,510,510,510,510,510,260,150,340,320,111,100,95,90,85,80,325,70,70,65,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$580","v":"Project cashflows, real before ELT"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K85:AX85)","v":29282.023863224538},null,{"$f":" K83 - K84","v":-420},-50,-300,-1200,-1058.3416418356896,-774.375,1651.25,2301.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000005,1450.3017112500004,956.24438611250071,729.9579527511255,739.46594172841174,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004022,-84.803298284767465,124.55932838933836,87.593055995364068,62.650375356244936,-250,-250,0,0,0,0,0,0,0]
[]
[]
[{"$f":" Translate!E$581","v":"Economic Limit Test (ELT)"}]
[]
[null,{"$f":" Translate!E$582","v":"Peak production year: assumed Economic Limit will not be triggered before this period"}]
[null,null,null,null,{"$f":"E$57","v":"Peak production year"},{"$f":"F$57","v":2027},{"$f":"G$57","v":"Year"}]
[]
[null,{"$f":" Translate!E$583","v":"Maximum cumulative cashflows used to determine when Econ Limit reached"}]
[null,null,null,null,{"$f":" E$85","v":"Project cashflows, real before ELT"},0,"US$ mn 2021",0,29282.023863224538,0,-420,-50,-300,-1200,-1058.3416418356896,-774.375,1651.25,2301.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000005,1450.3017112500004,956.24438611250071,729.9579527511255,739.46594172841174,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004022,-84.803298284767465,124.55932838933836,87.593055995364068,62.650375356244936,-250,-250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$53","v":"Decommissioning costs"},0,"US$ mn 2021",0,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E94 & \" (\" & Translate!E772 & \")\"","v":"Project cashflows, real before ELT (before decommisioning)"},null,{"$f":"G95","v":"US$ mn 2021"},null,{"$f":" SUM(K96:BH96)","v":30032.023863224538},null,{"$f":" K94 + K95","v":-420},-50,-300,-1200,-1058.3416418356896,-774.375,1651.25,2301.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000005,1450.3017112500004,956.24438611250071,729.9579527511255,739.46594172841174,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004022,165.19670171523254,124.55932838933836,87.593055995364068,62.650375356244936,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E96 & \": \" & Translate!E$811","v":"Project cashflows, real before ELT (before decommisioning): cumulative"},null,{"$f":" G96","v":"US$ mn 2021"},null,null,null,{"$f":" J97 + K96","v":-420},-470,-770,-1970,-3028.3416418356896,-3802.7166418356896,-2151.4666418356896,149.78335816431036,2651.0333581643104,5152.2833581643099,7653.5333581643099,10154.78335816431,12656.03335816431,15157.28335816431,17658.53335816431,20159.78335816431,22088.895858164309,23804.576983164308,25254.87869441431,26211.12308052681,26941.081033277937,27680.546975006349,28269.424387806364,28732.415092174375,29094.387562712465,29375.485263848317,29592.024401768358,29757.221103483589,29881.780431872929,29969.373487868292,30032.023863224538,30032.023863224538,30032.023863224538,30032.023863224538,30032.023863224538,30032.023863224538,30032.023863224538,30032.023863224538,30032.023863224538,30032.023863224538]
[null,null,null,null,{"$f":" Translate!E$584","v":"Peak cumulative cashflows"},{"$f":" MAX(K97:AX97)","v":30032.023863224538},{"$f":"G95","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" E$34","v":"Model calendar years"},0,"Year",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":" Translate!E$585","v":"Economic limit reached"},null,{"$f":"Translate!E405","v":"Flag"},null,null,null,{"$f":" ($F98 = K97) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":" Translate!E$586","v":"Economic limit year based on cashflows"},{"$f":" INDEX(K99:AX99, MATCH(1, K100:AX100, 0))","v":2051},{"$f":"Translate!E$608","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$587","v":"Project economic limit"},{"$f":" MAX(F102, F91)","v":2051},{"$f":"Translate!E$608","v":"Year"}]
[]
[null,null,null,null,{"$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$87","v":"Label: yes"},{"$f":" Inputs!F$87","v":"yes"},{"$f":" Inputs!G$87","v":"Label"}]
[null,null,null,null,{"$f":" Translate!E$587","v":"Project economic limit"},null,{"$f":"Translate!E405","v":"Flag"},null,{"$f":" SUM(K107:BH107)","v":31},null,{"$f":"IF( $F105 = $F106, (K99 <= $F103) * 1, 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":" Translate!E$588","v":"Reschedule decommissioning costs"}]
[null,null,null,null,{"$f":" E$34","v":"Model calendar years"},0,"Year",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":" E$53","v":"Decommissioning costs"},0,"US$ mn 2021",0,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E111 & \" \" & Translate!E589","v":"Decommissioning costs incurred before ELT reached"},null,{"$f":" G$96","v":"US$ mn 2021"},null,{"$f":" SUM(K112:AX112)","v":250},null,{"$f":" K111 * K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$590","v":"Decommissioning costs incurred after ELT year"},null,{"$f":" G$96","v":"US$ mn 2021"},null,{"$f":" SUM(K113:AX113)","v":500},null,{"$f":" K111 * ( K107 = 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,250,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$34","v":"Model calendar years"},0,"Year",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":" Translate!E$591","v":"Post-production Decommissioning original start year"},{"$f":" SUM(K116:AX116)","v":2052},{"$f":"Translate!E$608","v":"Year"},null,null,null,{"$f":" AND(J113 = 0, K113 > 0 ) * K115 * (SUM($J116:J116) = 0 )","v":0},{"$f":" AND(K113 = 0, L113 > 0 ) * L115 * (SUM($J116:K116) = 0 )","v":0},{"$f":" AND(L113 = 0, M113 > 0 ) * M115 * (SUM($J116:L116) = 0 )","v":0},{"$f":" AND(M113 = 0, N113 > 0 ) * N115 * (SUM($J116:M116) = 0 )","v":0},{"$f":" AND(N113 = 0, O113 > 0 ) * O115 * (SUM($J116:N116) = 0 )","v":0},{"$f":" AND(O113 = 0, P113 > 0 ) * P115 * (SUM($J116:O116) = 0 )","v":0},{"$f":" AND(P113 = 0, Q113 > 0 ) * Q115 * (SUM($J116:P116) = 0 )","v":0},{"$f":" AND(Q113 = 0, R113 > 0 ) * R115 * (SUM($J116:Q116) = 0 )","v":0},{"$f":" AND(R113 = 0, S113 > 0 ) * S115 * (SUM($J116:R116) = 0 )","v":0},{"$f":" AND(S113 = 0, T113 > 0 ) * T115 * (SUM($J116:S116) = 0 )","v":0},{"$f":" AND(T113 = 0, U113 > 0 ) * U115 * (SUM($J116:T116) = 0 )","v":0},{"$f":" AND(U113 = 0, V113 > 0 ) * V115 * (SUM($J116:U116) = 0 )","v":0},{"$f":" AND(V113 = 0, W113 > 0 ) * W115 * (SUM($J116:V116) = 0 )","v":0},{"$f":" AND(W113 = 0, X113 > 0 ) * X115 * (SUM($J116:W116) = 0 )","v":0},{"$f":" AND(X113 = 0, Y113 > 0 ) * Y115 * (SUM($J116:X116) = 0 )","v":0},{"$f":" AND(Y113 = 0, Z113 > 0 ) * Z115 * (SUM($J116:Y116) = 0 )","v":0},{"$f":" AND(Z113 = 0, AA113 > 0 ) * AA115 * (SUM($J116:Z116) = 0 )","v":0},{"$f":" AND(AA113 = 0, AB113 > 0 ) * AB115 * (SUM($J116:AA116) = 0 )","v":0},{"$f":" AND(AB113 = 0, AC113 > 0 ) * AC115 * (SUM($J116:AB116) = 0 )","v":0},{"$f":" AND(AC113 = 0, AD113 > 0 ) * AD115 * (SUM($J116:AC116) = 0 )","v":0},{"$f":" AND(AD113 = 0, AE113 > 0 ) * AE115 * (SUM($J116:AD116) = 0 )","v":0},{"$f":" AND(AE113 = 0, AF113 > 0 ) * AF115 * (SUM($J116:AE116) = 0 )","v":0},{"$f":" AND(AF113 = 0, AG113 > 0 ) * AG115 * (SUM($J116:AF116) = 0 )","v":0},{"$f":" AND(AG113 = 0, AH113 > 0 ) * AH115 * (SUM($J116:AG116) = 0 )","v":0},{"$f":" AND(AH113 = 0, AI113 > 0 ) * AI115 * (SUM($J116:AH116) = 0 )","v":0},{"$f":" AND(AI113 = 0, AJ113 > 0 ) * AJ115 * (SUM($J116:AI116) = 0 )","v":0},{"$f":" AND(AJ113 = 0, AK113 > 0 ) * AK115 * (SUM($J116:AJ116) = 0 )","v":0},{"$f":" AND(AK113 = 0, AL113 > 0 ) * AL115 * (SUM($J116:AK116) = 0 )","v":0},{"$f":" AND(AL113 = 0, AM113 > 0 ) * AM115 * (SUM($J116:AL116) = 0 )","v":0},{"$f":" AND(AM113 = 0, AN113 > 0 ) * AN115 * (SUM($J116:AM116) = 0 )","v":0},{"$f":" AND(AN113 = 0, AO113 > 0 ) * AO115 * (SUM($J116:AN116) = 0 )","v":0},{"$f":" AND(AO113 = 0, AP113 > 0 ) * AP115 * (SUM($J116:AO116) = 0 )","v":2052},{"$f":" AND(AP113 = 0, AQ113 > 0 ) * AQ115 * (SUM($J116:AP116) = 0 )","v":0},{"$f":" AND(AQ113 = 0, AR113 > 0 ) * AR115 * (SUM($J116:AQ116) = 0 )","v":0},{"$f":" AND(AR113 = 0, AS113 > 0 ) * AS115 * (SUM($J116:AR116) = 0 )","v":0},{"$f":" AND(AS113 = 0, AT113 > 0 ) * AT115 * (SUM($J116:AS116) = 0 )","v":0},{"$f":" AND(AT113 = 0, AU113 > 0 ) * AU115 * (SUM($J116:AT116) = 0 )","v":0},{"$f":" AND(AU113 = 0, AV113 > 0 ) * AV115 * (SUM($J116:AU116) = 0 )","v":0},{"$f":" AND(AV113 = 0, AW113 > 0 ) * AW115 * (SUM($J116:AV116) = 0 )","v":0},{"$f":" AND(AW113 = 0, AX113 > 0 ) * AX115 * (SUM($J116:AW116) = 0 )","v":0}]
[]
[null,null,null,null,{"$f":" E$116","v":"Post-production Decommissioning original start year"},{"$f":" F$116","v":2052},{"$f":" G$116","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$592","v":"Post-production Decommissioning start with ELT"},{"$f":" F103 + 1","v":2052},{"$f":"Translate!E$608","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$593","v":"EL reached before project end"},{"$f":" IF(F105 <> F106, 0, F118 - F119)","v":0},{"$f":" Translate!E$608","v":"Year"},{"$f":"Translate!E694","v":"Zero if ELT off"}]
[null,null,null,null,{"$f":"E112","v":"Decommissioning costs incurred before ELT reached"},0,"US$ mn 2021",0,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$594","v":"Post-production Decomm. Costs with ELT"},null,{"$f":" G$96","v":"US$ mn 2021"},null,{"$f":" SUM(K122:AX122)","v":500},null,{"$f":" SUMIFS( $K113:$AX113, $K110:$AX110, K110 + $F120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E111 & \", \" & Translate!E595","v":"Decommissioning costs, after ELT"},null,{"$f":" G$96","v":"US$ mn 2021"},null,{"$f":" SUM(K123:AX123)","v":750},null,{"$f":"SUM(K121:K122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[]
[{"$f":" Translate!E$684","v":"Project cashflows: real after ELT"}]
[]
[null,null,null,null,{"$f":" E$107","v":"Project economic limit"},0,"Flag",0,31,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$46","v":"Oil production RATE"},0,"KBOPD",0,0,0,0,0,0,0,9.5471162223815913,75,150,150,150,150,150,150,150,150,150,150,121.50000000000001,98.41500000000002,79.716150000000027,64.570081500000029,52.301766015000027,42.364430472150026,34.315188682441523,27.795302832777637,22.514195294549886,18.236498188585408,14.771563532754181,11.964966461530887,9.6916228338400181,7.8502144954104152,6.3586737412824368,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$47","v":"Oil production Volume"},0,"Mn Bbl",0,801.87316114953705,0,0,0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E129 & \" \" & Translate!E595","v":"Oil production RATE after ELT"},null,{"$f":"G129","v":"KBOPD"},{"$f":" H$12","v":0},null,null,{"$f":"K129 * K127","v":0},0,0,0,9.5471162223815913,75,150,150,150,150,150,150,150,150,150,150,121.50000000000001,98.41500000000002,79.716150000000027,64.570081500000029,52.301766015000027,42.364430472150026,34.315188682441523,27.795302832777637,22.514195294549886,18.236498188585408,14.771563532754181,11.964966461530887,9.6916228338400181,7.8502144954104152,6.3586737412824368,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E130 &  \" \" & Translate!E595","v":"Oil production Volume after ELT"},null,{"$f":"G130","v":"Mn Bbl"},{"$f":" H$12","v":0},{"$f":" SUM(K132:AX132)","v":801.87316114953705},null,{"$f":"K130 * K127","v":0},0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E132","v":"Total: Oil production Volume after ELT"},{"$f":" SUM(K132:AX132)","v":801.87316114953705},{"$f":" G132","v":"Mn Bbl"}]
[]
[null,{"$f":"Translate!E$580","v":"Project cashflows, real before ELT"}]
[null,null,null,null,{"$f":" E$65","v":"Oil price realized from sales"},0,"US$ 2021 / bbl",0,0,0,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55]
[]
[null,null,null,null,{"$f":" E$70","v":"Oil revenues gross"},0,"US$ mn 2021",0,44103.023863224538,0,0,0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$71","v":"Transport costs post-fiscal point"},0,"US$ 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$72","v":"Oil revenues net"},0,"US$ mn 2021",0,44103.023863224538,0,0,0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$75","v":"Exploration costs"},0,"US$ mn 2021",0,420,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$76","v":"Development costs"},0,"US$ mn 2021",0,9050,0,0,50,300,1200,1200,2100,1100,450,250,250,250,250,250,250,250,250,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$77","v":"Replacement capital costs"},0,"US$ 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$78","v":"Operating costs"},0,"US$ mn 2021",0,4601,0,0,0,0,0,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$79","v":"Decommissioning costs"},0,"US$ mn 2021",0,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E579","v":"Project costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K147:AX147)","v":14821},null,{"$f":"SUM(K142:K146)","v":420},50,300,1200,1250,2280,1360,710,510,510,510,510,510,510,510,510,510,260,150,340,320,111,100,95,90,85,80,325,70,70,65,250,250,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$684","v":"Project cashflows: real after ELT"}]
[null,null,null,null,{"$f":" E$107","v":"Project economic limit"},0,"Flag",0,31,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E136 &  \", \" & Translate!E595","v":"Oil price realized from sales, after ELT"},null,{"$f":"G136","v":"US$ 2021 / bbl"},{"$f":" H$79","v":0},{"$f":" SUM(K152:AX152)","v":1705},null,{"$f":"K136 * K$150","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E138 &  \", \" & Translate!E595","v":"Oil revenues gross, after ELT"},null,{"$f":"G138","v":"US$ mn 2021"},{"$f":" H$85","v":0},{"$f":" SUM(K154:AX154)","v":44103.023863224538},null,{"$f":"K138 * K$150","v":0},0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E139 &  \", \" & Translate!E595","v":"Transport costs post-fiscal point, after ELT"},null,{"$f":"G139","v":"US$ mn 2021"},{"$f":" H$63","v":0},{"$f":" SUM(K155:AX155)","v":0},null,{"$f":"K139 * K$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E140 &  \", \" & Translate!E595","v":"Oil revenues net, after ELT"},null,{"$f":"G140","v":"US$ mn 2021"},{"$f":" H$87","v":0},{"$f":" SUM(K156:AX156)","v":44103.023863224538},null,{"$f":" K154 - K155","v":0},0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E142 &  \", \" & Translate!E595","v":"Exploration costs, after ELT"},null,{"$f":"G142","v":"US$ mn 2021"},{"$f":" H$64","v":0},{"$f":" SUM(K158:AX158)","v":420},null,{"$f":"K142 * K$150","v":420},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E143 &  \", \" & Translate!E595","v":"Development costs, after ELT"},null,{"$f":"G143","v":"US$ mn 2021"},{"$f":" H$91","v":0},{"$f":" SUM(K159:AX159)","v":9050},null,{"$f":"K143 * K$150","v":0},50,300,1200,1200,2100,1100,450,250,250,250,250,250,250,250,250,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E144 &  \", \" & Translate!E595","v":"Replacement capital costs, after ELT"},null,{"$f":"G144","v":"US$ mn 2021"},{"$f":" H$92","v":0},{"$f":" SUM(K160:AX160)","v":0},null,{"$f":"K144 * K$150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E145 &  \", \" & Translate!E595","v":"Operating costs, after ELT"},null,{"$f":"G145","v":"US$ mn 2021"},{"$f":" H$93","v":0},{"$f":" SUM(K161:AX161)","v":4601},null,{"$f":"K145 * K$150","v":0},0,0,0,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$123","v":"Decommissioning costs, after ELT"},0,"US$ mn 2021",0,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E147 &  \", \" & Translate!E595","v":"Project costs, after ELT"},null,{"$f":"G147","v":"US$ mn 2021"},null,{"$f":" SUM(K163:AX163)","v":14821},null,{"$f":"SUM(K158:K162)","v":420},50,300,1200,1250,2280,1360,710,510,510,510,510,510,510,510,510,510,260,150,340,320,111,100,95,90,85,80,325,70,70,65,250,250,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$156","v":"Oil revenues net, after ELT"},0,"US$ mn 2021",0,44103.023863224538,0,0,0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$163","v":"Project costs, after ELT"},0,"US$ mn 2021",0,14821,0,420,50,300,1200,1250,2280,1360,710,510,510,510,510,510,510,510,510,510,260,150,340,320,111,100,95,90,85,80,325,70,70,65,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E684","v":"Project cashflows: real after ELT"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K167:AX167)","v":29282.023863224538},null,{"$f":" K165 - K166","v":-420},-50,-300,-1200,-1058.3416418356896,-774.375,1651.25,2301.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000005,1450.3017112500004,956.24438611250071,729.9579527511255,739.46594172841174,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004022,-84.803298284767465,124.55932838933836,87.593055995364068,62.650375356244936,-250,-250,0,0,0,0,0,0,0]
[]
[{"$f":"Translate!$E$676","v":"Flags"}]
[]
[null,{"$f":"Translate!$E$685","v":"Project period"}]
[null,null,null,null,{"$f":" E$34","v":"Model calendar years"},0,"Year",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":"Translate!E657","v":"Project activity"},null,{"$f":"Translate!E405","v":"Flag"},null,{"$f":" SUM(K173:AX173)","v":33},null,{"$f":" AND( SUM($K154:K163) > 0, SUM(K154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:L163) > 0, SUM(L154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:M163) > 0, SUM(M154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:N163) > 0, SUM(N154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:O163) > 0, SUM(O154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:P163) > 0, SUM(P154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Q163) > 0, SUM(Q154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:R163) > 0, SUM(R154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:S163) > 0, SUM(S154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:T163) > 0, SUM(T154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:U163) > 0, SUM(U154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:V163) > 0, SUM(V154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:W163) > 0, SUM(W154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:X163) > 0, SUM(X154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Y163) > 0, SUM(Y154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Z163) > 0, SUM(Z154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AA163) > 0, SUM(AA154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AB163) > 0, SUM(AB154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AC163) > 0, SUM(AC154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AD163) > 0, SUM(AD154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AE163) > 0, SUM(AE154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AF163) > 0, SUM(AF154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AG163) > 0, SUM(AG154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AH163) > 0, SUM(AH154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AI163) > 0, SUM(AI154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AJ163) > 0, SUM(AJ154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AK163) > 0, SUM(AK154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AL163) > 0, SUM(AL154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AM163) > 0, SUM(AM154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AN163) > 0, SUM(AN154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AO163) > 0, SUM(AO154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AP163) > 0, SUM(AP154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AQ163) > 0, SUM(AQ154:$AX163) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AR163) > 0, SUM(AR154:$AX163) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AS163) > 0, SUM(AS154:$AX163) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AT163) > 0, SUM(AT154:$AX163) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AU163) > 0, SUM(AU154:$AX163) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AV163) > 0, SUM(AV154:$AX163) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AW163) > 0, SUM(AW154:$AX163) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AX163) > 0, SUM(AX154:$AX163) > 0 ) * 1","v":0}]
[null,null,null,null,{"$f":"Translate!E658","v":"Cumulative project years"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" ( J174 + K173 ) * K173","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Translate!$E$693","v":"Project activity excluding decommissioning"},null,null,null,null,{"$f":"Translate!E695","v":"used in depreciation calculations"}]
[null,null,null,null,{"$f":"Translate!E660","v":"Project activity (excl. decommissioning)"},null,{"$f":"Translate!E405","v":"Flag"},null,{"$f":" SUM(K177:AX177)","v":31},null,{"$f":" AND( SUM($K154:K161) > 0, SUM(K154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:L161) > 0, SUM(L154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:M161) > 0, SUM(M154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:N161) > 0, SUM(N154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:O161) > 0, SUM(O154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:P161) > 0, SUM(P154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Q161) > 0, SUM(Q154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:R161) > 0, SUM(R154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:S161) > 0, SUM(S154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:T161) > 0, SUM(T154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:U161) > 0, SUM(U154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:V161) > 0, SUM(V154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:W161) > 0, SUM(W154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:X161) > 0, SUM(X154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Y161) > 0, SUM(Y154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Z161) > 0, SUM(Z154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AA161) > 0, SUM(AA154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AB161) > 0, SUM(AB154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AC161) > 0, SUM(AC154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AD161) > 0, SUM(AD154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AE161) > 0, SUM(AE154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AF161) > 0, SUM(AF154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AG161) > 0, SUM(AG154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AH161) > 0, SUM(AH154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AI161) > 0, SUM(AI154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AJ161) > 0, SUM(AJ154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AK161) > 0, SUM(AK154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AL161) > 0, SUM(AL154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AM161) > 0, SUM(AM154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AN161) > 0, SUM(AN154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AO161) > 0, SUM(AO154:$AX161) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AP161) > 0, SUM(AP154:$AX161) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AQ161) > 0, SUM(AQ154:$AX161) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AR161) > 0, SUM(AR154:$AX161) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AS161) > 0, SUM(AS154:$AX161) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AT161) > 0, SUM(AT154:$AX161) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AU161) > 0, SUM(AU154:$AX161) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AV161) > 0, SUM(AV154:$AX161) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AW161) > 0, SUM(AW154:$AX161) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AX161) > 0, SUM(AX154:$AX161) > 0 ) * 1","v":0}]
[]
[null,{"$f":"Translate!$E$686","v":"Production period"}]
[null,null,null,null,{"$f":"Translate!E$661  &  \", \" & Translate!E$595","v":"Production years, after ELT"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" AND( SUM($K154:K154) > 0, SUM(K154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:L154) > 0, SUM(L154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:M154) > 0, SUM(M154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:N154) > 0, SUM(N154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:O154) > 0, SUM(O154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:P154) > 0, SUM(P154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Q154) > 0, SUM(Q154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:R154) > 0, SUM(R154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:S154) > 0, SUM(S154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:T154) > 0, SUM(T154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:U154) > 0, SUM(U154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:V154) > 0, SUM(V154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:W154) > 0, SUM(W154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:X154) > 0, SUM(X154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Y154) > 0, SUM(Y154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:Z154) > 0, SUM(Z154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AA154) > 0, SUM(AA154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AB154) > 0, SUM(AB154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AC154) > 0, SUM(AC154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AD154) > 0, SUM(AD154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AE154) > 0, SUM(AE154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AF154) > 0, SUM(AF154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AG154) > 0, SUM(AG154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AH154) > 0, SUM(AH154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AI154) > 0, SUM(AI154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AJ154) > 0, SUM(AJ154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AK154) > 0, SUM(AK154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AL154) > 0, SUM(AL154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AM154) > 0, SUM(AM154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AN154) > 0, SUM(AN154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AO154) > 0, SUM(AO154:$AX154) > 0 ) * 1","v":1},{"$f":" AND( SUM($K154:AP154) > 0, SUM(AP154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AQ154) > 0, SUM(AQ154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AR154) > 0, SUM(AR154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AS154) > 0, SUM(AS154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AT154) > 0, SUM(AT154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AU154) > 0, SUM(AU154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AV154) > 0, SUM(AV154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AW154) > 0, SUM(AW154:$AX154) > 0 ) * 1","v":0},{"$f":" AND( SUM($K154:AX154) > 0, SUM(AX154:$AX154) > 0 ) * 1","v":0}]
[null,null,null,null,{"$f":"Translate!E662","v":"Cumulative production years"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" ( J181 + K180 ) * K180","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E663","v":"Remaining production years"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" SUM(K180:$AX180) * K180","v":0},{"$f":" SUM(L180:$AX180) * L180","v":0},{"$f":" SUM(M180:$AX180) * M180","v":0},{"$f":" SUM(N180:$AX180) * N180","v":0},{"$f":" SUM(O180:$AX180) * O180","v":27},{"$f":" SUM(P180:$AX180) * P180","v":26},{"$f":" SUM(Q180:$AX180) * Q180","v":25},{"$f":" SUM(R180:$AX180) * R180","v":24},{"$f":" SUM(S180:$AX180) * S180","v":23},{"$f":" SUM(T180:$AX180) * T180","v":22},{"$f":" SUM(U180:$AX180) * U180","v":21},{"$f":" SUM(V180:$AX180) * V180","v":20},{"$f":" SUM(W180:$AX180) * W180","v":19},{"$f":" SUM(X180:$AX180) * X180","v":18},{"$f":" SUM(Y180:$AX180) * Y180","v":17},{"$f":" SUM(Z180:$AX180) * Z180","v":16},{"$f":" SUM(AA180:$AX180) * AA180","v":15},{"$f":" SUM(AB180:$AX180) * AB180","v":14},{"$f":" SUM(AC180:$AX180) * AC180","v":13},{"$f":" SUM(AD180:$AX180) * AD180","v":12},{"$f":" SUM(AE180:$AX180) * AE180","v":11},{"$f":" SUM(AF180:$AX180) * AF180","v":10},{"$f":" SUM(AG180:$AX180) * AG180","v":9},{"$f":" SUM(AH180:$AX180) * AH180","v":8},{"$f":" SUM(AI180:$AX180) * AI180","v":7},{"$f":" SUM(AJ180:$AX180) * AJ180","v":6},{"$f":" SUM(AK180:$AX180) * AK180","v":5},{"$f":" SUM(AL180:$AX180) * AL180","v":4},{"$f":" SUM(AM180:$AX180) * AM180","v":3},{"$f":" SUM(AN180:$AX180) * AN180","v":2},{"$f":" SUM(AO180:$AX180) * AO180","v":1},{"$f":" SUM(AP180:$AX180) * AP180","v":0},{"$f":" SUM(AQ180:$AX180) * AQ180","v":0},{"$f":" SUM(AR180:$AX180) * AR180","v":0},{"$f":" SUM(AS180:$AX180) * AS180","v":0},{"$f":" SUM(AT180:$AX180) * AT180","v":0},{"$f":" SUM(AU180:$AX180) * AU180","v":0},{"$f":" SUM(AV180:$AX180) * AV180","v":0},{"$f":" SUM(AW180:$AX180) * AW180","v":0},{"$f":" SUM(AX180:$AX180) * AX180","v":0}]
[null,null,null,null,{"$f":" E180","v":"Production years, after ELT"},{"$f":" SUM(K180:AX180)","v":27},{"$f":" Translate!E$608","v":"Year"}]
[]
[null,{"$f":"Translate!$E$687","v":"Development period (used for depreciation calculations)"}]
[null,null,null,null,{"$f":" E$34","v":"Model calendar years"},0,"Year",0,0,0,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,null,null,null,{"$f":" E$50","v":"Development costs"},0,"US$ mn 2021",0,9050,0,0,50,300,1200,1200,2100,1100,450,250,250,250,250,250,250,250,250,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E664","v":"First Development Year (FID)"},null,{"$f":"Translate!E405","v":"Flag"},null,null,null,{"$f":" AND( J187 = 0, K187 > 0, (SUM($J188:J188) = 0)) * K186","v":0},{"$f":" AND( K187 = 0, L187 > 0, (SUM($J188:K188) = 0)) * L186","v":2022},{"$f":" AND( L187 = 0, M187 > 0, (SUM($J188:L188) = 0)) * M186","v":0},{"$f":" AND( M187 = 0, N187 > 0, (SUM($J188:M188) = 0)) * N186","v":0},{"$f":" AND( N187 = 0, O187 > 0, (SUM($J188:N188) = 0)) * O186","v":0},{"$f":" AND( O187 = 0, P187 > 0, (SUM($J188:O188) = 0)) * P186","v":0},{"$f":" AND( P187 = 0, Q187 > 0, (SUM($J188:P188) = 0)) * Q186","v":0},{"$f":" AND( Q187 = 0, R187 > 0, (SUM($J188:Q188) = 0)) * R186","v":0},{"$f":" AND( R187 = 0, S187 > 0, (SUM($J188:R188) = 0)) * S186","v":0},{"$f":" AND( S187 = 0, T187 > 0, (SUM($J188:S188) = 0)) * T186","v":0},{"$f":" AND( T187 = 0, U187 > 0, (SUM($J188:T188) = 0)) * U186","v":0},{"$f":" AND( U187 = 0, V187 > 0, (SUM($J188:U188) = 0)) * V186","v":0},{"$f":" AND( V187 = 0, W187 > 0, (SUM($J188:V188) = 0)) * W186","v":0},{"$f":" AND( W187 = 0, X187 > 0, (SUM($J188:W188) = 0)) * X186","v":0},{"$f":" AND( X187 = 0, Y187 > 0, (SUM($J188:X188) = 0)) * Y186","v":0},{"$f":" AND( Y187 = 0, Z187 > 0, (SUM($J188:Y188) = 0)) * Z186","v":0},{"$f":" AND( Z187 = 0, AA187 > 0, (SUM($J188:Z188) = 0)) * AA186","v":0},{"$f":" AND( AA187 = 0, AB187 > 0, (SUM($J188:AA188) = 0)) * AB186","v":0},{"$f":" AND( AB187 = 0, AC187 > 0, (SUM($J188:AB188) = 0)) * AC186","v":0},{"$f":" AND( AC187 = 0, AD187 > 0, (SUM($J188:AC188) = 0)) * AD186","v":0},{"$f":" AND( AD187 = 0, AE187 > 0, (SUM($J188:AD188) = 0)) * AE186","v":0},{"$f":" AND( AE187 = 0, AF187 > 0, (SUM($J188:AE188) = 0)) * AF186","v":0},{"$f":" AND( AF187 = 0, AG187 > 0, (SUM($J188:AF188) = 0)) * AG186","v":0},{"$f":" AND( AG187 = 0, AH187 > 0, (SUM($J188:AG188) = 0)) * AH186","v":0},{"$f":" AND( AH187 = 0, AI187 > 0, (SUM($J188:AH188) = 0)) * AI186","v":0},{"$f":" AND( AI187 = 0, AJ187 > 0, (SUM($J188:AI188) = 0)) * AJ186","v":0},{"$f":" AND( AJ187 = 0, AK187 > 0, (SUM($J188:AJ188) = 0)) * AK186","v":0},{"$f":" AND( AK187 = 0, AL187 > 0, (SUM($J188:AK188) = 0)) * AL186","v":0},{"$f":" AND( AL187 = 0, AM187 > 0, (SUM($J188:AL188) = 0)) * AM186","v":0},{"$f":" AND( AM187 = 0, AN187 > 0, (SUM($J188:AM188) = 0)) * AN186","v":0},{"$f":" AND( AN187 = 0, AO187 > 0, (SUM($J188:AN188) = 0)) * AO186","v":0},{"$f":" AND( AO187 = 0, AP187 > 0, (SUM($J188:AO188) = 0)) * AP186","v":0},{"$f":" AND( AP187 = 0, AQ187 > 0, (SUM($J188:AP188) = 0)) * AQ186","v":0},{"$f":" AND( AQ187 = 0, AR187 > 0, (SUM($J188:AQ188) = 0)) * AR186","v":0},{"$f":" AND( AR187 = 0, AS187 > 0, (SUM($J188:AR188) = 0)) * AS186","v":0},{"$f":" AND( AS187 = 0, AT187 > 0, (SUM($J188:AS188) = 0)) * AT186","v":0},{"$f":" AND( AT187 = 0, AU187 > 0, (SUM($J188:AT188) = 0)) * AU186","v":0},{"$f":" AND( AU187 = 0, AV187 > 0, (SUM($J188:AU188) = 0)) * AV186","v":0},{"$f":" AND( AV187 = 0, AW187 > 0, (SUM($J188:AV188) = 0)) * AW186","v":0},{"$f":" AND( AW187 = 0, AX187 > 0, (SUM($J188:AW188) = 0)) * AX186","v":0}]
[null,null,null,null,{"$f":" Translate!E$664","v":"First Development Year (FID)"},{"$f":" SUM(K188:AX188)","v":2022},{"$f":"Translate!E$608","v":"Year"}]
[]
[null,null,null,null,{"$f":" E$173","v":"Project activity"},0,"Flag",0,33,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E665","v":"Cumulative years from start of development"},null,{"$f":" Translate!E$608","v":"Year"},null,null,null,{"$f":" IF( K186 >= $F189, J192 + 1, 0) * K191","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E666","v":"FID forward flag"},null,{"$f":"Translate!E405","v":"Flag"},null,{"$f":" SUM(K193:AX193)","v":39},null,{"$f":" (K186 >= $F189 ) * 1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$f":"Translate!$E$677","v":"Inflation indices"}]
[]
[null,{"$f":"Translate!$E$688","v":"Index for escalating revenues and costs"}]
[null,null,null,null,{"$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$174","v":"Cumulative project years"},0,"Year",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E667","v":"Inflation index"},null,{"$f":"Translate!E407","v":"Index"},{"$f":"Translate!E696","v":"base year is first project year"},null,null,{"$f":" IF( K199 <= 1, 1, J200 * ( 1 + $F198))","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1,1,1,1,1,1,1]
[]
[null,{"$f":"Translate!$E$689","v":"Discount factors (assumes discounting to middle of the year, assuming cashflows received on average in middle of the year)"}]
[null,null,null,null,{"$f":" Inputs!E$58","v":"Discount rate"},{"$f":" Inputs!F$58","v":0.08},{"$f":" Inputs!G$58","v":"% real"}]
[null,null,null,null,{"$f":" Inputs!E$63","v":"Short NPV label"},{"$f":" Inputs!F$63","v":"NPV8"},{"$f":" Inputs!G$63","v":"Label"}]
[]
[null,null,{"$f":" Translate!E$771 & \": \" & Inputs!F$89 & \", \" & F$204","v":"Discount factor: full-cycle, NPV8"}]
[null,null,null,null,{"$f":" E$174","v":"Cumulative project years"},0,"Year",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$771 & \": \" & Inputs!F$89 & \", \" & F$204","v":"Discount factor: full-cycle, NPV8"},null,{"$f":" Translate!E$110","v":"factor"},null,null,null,{"$f":" IF( K207 = 0, 0,  1 / ( 1 + $F203) ^ (K207 - 1)  )","v":1},0.92592592592592582,0.85733882030178321,0.79383224102016958,0.73502985279645328,0.68058319703375303,0.63016962688310452,0.58349039526213387,0.54026888450197574,0.50024896713145905,0.46319348808468425,0.42888285933767062,0.39711375864599124,0.36769792467221413,0.34046104136316119,0.31524170496588994,0.29189046756100923,0.27026895144537894,0.25024902911609154,0.23171206399638106,0.21454820740405653,0.19865574759634863,0.18394050703365611,0.17031528429042234,0.1576993373059466,0.1460179049129135,0.13520176380825324,0.12518681834097523,0.11591372068608817,0.10732751915378534,9.9377332549801231E-2,9.2016048657223348E-2,8.5200045052984577E-2,0,0,0,0,0,0,0]
[]
[null,null,{"$f":" Translate!E$771 & \": \" & Inputs!F$90 & \", \" & F$204","v":"Discount factor: FID forward, NPV8"}]
[null,null,null,null,{"$f":" E$192","v":"Cumulative years from start of development"},0,"Year",0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$771 & \": \" & Inputs!F$90 & \", \" & F$204","v":"Discount factor: FID forward, NPV8"},null,{"$f":" Translate!E$110","v":"factor"},null,null,null,{"$f":" IF( K211 = 0, 0,  1 / ( 1 + $F203) ^ (K211 - 1)  )","v":0},1,0.92592592592592582,0.85733882030178321,0.79383224102016958,0.73502985279645328,0.68058319703375303,0.63016962688310452,0.58349039526213387,0.54026888450197574,0.50024896713145905,0.46319348808468425,0.42888285933767062,0.39711375864599124,0.36769792467221413,0.34046104136316119,0.31524170496588994,0.29189046756100923,0.27026895144537894,0.25024902911609154,0.23171206399638106,0.21454820740405653,0.19865574759634863,0.18394050703365611,0.17031528429042234,0.1576993373059466,0.1460179049129135,0.13520176380825324,0.12518681834097523,0.11591372068608817,0.10732751915378534,9.9377332549801231E-2,9.2016048657223348E-2,0,0,0,0,0,0,0]
[]
[{"$f":"Translate!E$701 & \": \" & Inputs!F$92","v":"Project cashflows: nominal"}]
[]
[null,{"$f":"Translate!$E$701 & \": \" & Inputs!F$91","v":"Project cashflows: real"}]
[null,null,null,null,{"$f":" E$152","v":"Oil price realized from sales, after ELT"},0,"US$ 2021 / bbl",0,1705,0,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$154","v":"Oil revenues gross, after ELT"},0,"US$ mn 2021",0,44103.023863224538,0,0,0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841174,688.87741280001364,557.99070436801105,451.972470538089,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933836,157.59305599536407,127.65037535624494,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$155","v":"Transport costs post-fiscal point, after ELT"},0,"US$ 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$158","v":"Exploration costs, after ELT"},0,"US$ mn 2021",0,420,0,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$159","v":"Development costs, after ELT"},0,"US$ mn 2021",0,9050,0,0,50,300,1200,1200,2100,1100,450,250,250,250,250,250,250,250,250,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$160","v":"Replacement capital costs, after ELT"},0,"US$ 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$161","v":"Operating costs, after ELT"},0,"US$ mn 2021",0,4601,0,0,0,0,0,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$123","v":"Decommissioning costs, after ELT"},0,"US$ mn 2021",0,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Translate!E$579","v":"Project costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K227:AX227)","v":14821},null,{"$f":"SUM(K222:K226)","v":420},50,300,1200,1250,2280,1360,710,510,510,510,510,510,510,510,510,510,260,150,340,320,111,100,95,90,85,80,325,70,70,65,250,250,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!E$701 & \": \" & Inputs!F$92","v":"Project cashflows: nominal"}]
[null,null,null,null,{"$f":" E$200","v":"Inflation index"},0,"Index","base year is first project year",0,0,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":" E217","v":"Oil price realized from sales, after ELT"},null,{"$f":" Inputs!F55","v":"US$ / bbl"},null,null,null,{"$f":" K217 * K230","v":55},56.1,57.222000000000001,58.366439999999997,59.533768799999997,60.724444175999999,61.938933059520004,63.177711720710406,64.441265955124621,65.730091274227107,67.044693099711651,68.385586961705883,69.753298700940007,71.148364674958799,72.571331968457983,74.022758607827143,75.503213779983682,77.01327805558337,78.553543616695038,80.124614489028929,81.727106778809514,83.361648914385711,85.028881892673439,86.729459530526896,88.464048721137445,90.233329695560187,92.03799628947138,93.878756215260822,95.756331339566046,97.671457966357366,99.624887125684509,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$219","v":"Oil revenues gross, after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K234:AX234)","v":57168.543518412531},null,{"$f":" K219 * K$230","v":0},0,0,0,207.45717060984819,1662.331659318,3391.1565850087204,3458.9797167088946,3528.1593110430726,3598.7224972639342,3670.6969472092128,3744.1108861533971,3818.9931038764653,3895.372965953994,3973.2804252730743,4052.746033778536,3348.3787731078273,2766.4305423416872,2285.6249140827022,1888.3833040151289,1560.1822857772995,1289.0226045092052,1064.9904758455054,879.89513114355657,726.9693573508066,600.62208304323633,496.23396501032192,409.9885018915279,338.73250026278043,279.86079171710918,231.22098611667568,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$220","v":"Transport costs post-fiscal point, after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K235:AX235)","v":0},null,{"$f":" K220 * K$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E669","v":"Net revenues after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K236:AX236)","v":57168.543518412531},null,{"$f":" K234 - K235","v":0},0,0,0,207.45717060984819,1662.331659318,3391.1565850087204,3458.9797167088946,3528.1593110430726,3598.7224972639342,3670.6969472092128,3744.1108861533971,3818.9931038764653,3895.372965953994,3973.2804252730743,4052.746033778536,3348.3787731078273,2766.4305423416872,2285.6249140827022,1888.3833040151289,1560.1822857772995,1289.0226045092052,1064.9904758455054,879.89513114355657,726.9693573508066,600.62208304323633,496.23396501032192,409.9885018915279,338.73250026278043,279.86079171710918,231.22098611667568,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$222","v":"Exploration costs, after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K238:AX238)","v":420},null,{"$f":" K222 * K$230","v":420},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$223","v":"Development costs, after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,10455.572281430788,null,{"$f":" K223 * K$230","v":0},51,312.12,1273.4495999999999,1298.918592,2318.5696867199999,1238.7786611904,516.90855044217597,292.91484525056643,298.77314215557777,304.74860499868936,310.8435770986631,317.06044864063637,323.40165761344906,329.86969076571808,336.46708458103245,343.19642627265313,0,0,291.36223450555974,297.18947919567097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$224","v":"Replacement capital costs, after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,0,null,{"$f":" K224 * K$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$225","v":"Operating costs, after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,6159.112593390113,null,{"$f":" K225 * K$230","v":0},0,0,0,54.121608000000002,198.73454457599999,292.80222900864004,298.65827358881279,304.63143906058912,310.72406784180089,316.93854919863691,323.27732018260963,329.74286658626181,336.33772391798703,343.06447839634683,349.92576796427375,356.92428332355922,364.06276899003046,214.23693713644101,203.95356415389182,178.3136875174026,168.23896417266934,154.59796707758807,149.80543009818282,144.75935245277034,139.45150952950212,133.87344914832201,128.01648574808294,121.87169443217496,124.30912832081846,117.73850296671806,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$226","v":"Decommissioning costs, after ELT"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,1359.7539711319146,null,{"$f":" K226 * K$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426.72161916027648,0,0,0,461.89720394635549,471.1351480252826,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$80","v":"Project costs"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,18394.43884595282,null,{"$f":" K227 * K$230","v":420},51,312.12,1273.4495999999999,1353.0401999999999,2517.3042312960001,1531.5808901990401,815.56682403098887,597.54628431115555,609.4972099973786,621.68715419732621,634.12089728127273,646.80331522689823,659.73938153143615,672.9341691620649,686.39285254530625,700.12070959621235,364.06276899003046,214.23693713644101,495.31579865945162,475.5031667130736,168.23896417266934,154.59796707758807,149.80543009818282,144.75935245277034,139.45150952950212,133.87344914832201,554.73810490835945,121.87169443217496,124.30912832081846,117.73850296671806,461.89720394635549,471.1351480252826,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E670","v":"Cashflow before decommissioning fund"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K245:AX245)","v":38774.104672459696},null,{"$f":"K236-K243","v":-420},-51,-312.12,-1273.4495999999999,-1145.5830293901518,-854.97257197800013,1859.5756948096803,2643.4128926779058,2930.6130267319172,2989.2252872665558,3049.0097930118864,3109.9899888721243,3172.1897886495672,3235.6335844225578,3300.3462561110096,3366.3531812332299,2648.2580635116151,2402.367773351657,2071.387976946261,1393.0675053556774,1084.6791190642259,1120.7836403365359,910.39250876791743,730.08970104537377,582.21000489803623,461.17057351373421,362.36051586199994,-144.74960301683154,216.86080583060547,155.55166339629073,113.48248314995762,-461.89720394635549,-471.1351480252826,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$671","v":"Project benefits"}]
[null,null,null,{"$f":"Translate!E529","v":"add"},{"$f":" E$236","v":"Net revenues after ELT"},0,"US$ mn",0,{"$f":" I$236","v":57168.543518412531},0,{"$f":" K$236","v":0},0,0,0,207.45717060984819,1662.331659318,3391.1565850087204,3458.9797167088946,3528.1593110430726,3598.7224972639342,3670.6969472092128,3744.1108861533971,3818.9931038764653,3895.372965953994,3973.2804252730743,4052.746033778536,3348.3787731078273,2766.4305423416872,2285.6249140827022,1888.3833040151289,1560.1822857772995,1289.0226045092052,1064.9904758455054,879.89513114355657,726.9693573508066,600.62208304323633,496.23396501032192,409.9885018915279,338.73250026278043,279.86079171710918,231.22098611667568,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$240","v":"Replacement capital costs, after ELT"},0,"US$ mn",0,{"$f":" I$240","v":0},0,{"$f":" K$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$241","v":"Operating costs, after ELT"},0,"US$ mn",0,{"$f":" I$241","v":6159.112593390113},0,{"$f":" K$241","v":0},0,0,0,54.121608000000002,198.73454457599999,292.80222900864004,298.65827358881279,304.63143906058912,310.72406784180089,316.93854919863691,323.27732018260963,329.74286658626181,336.33772391798703,343.06447839634683,349.92576796427375,356.92428332355922,364.06276899003046,214.23693713644101,203.95356415389182,178.3136875174026,168.23896417266934,154.59796707758807,149.80543009818282,144.75935245277034,139.45150952950212,133.87344914832201,128.01648574808294,121.87169443217496,124.30912832081846,117.73850296671806,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Translate!E530","v":"less"},{"$f":" E$242","v":"Decommissioning costs, after ELT"},0,"US$ mn",0,{"$f":" I$242","v":1359.7539711319146},0,{"$f":" K$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426.72161916027648,0,0,0,461.89720394635549,471.1351480252826,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E671","v":"Project benefits"},null,{"$f":" Translate!E$603","v":"US$ mn"},{"$f":"Translate!E697","v":"cashflows excluding exploration & development costs"},{"$f":" SUM(K252:AX252)","v":49649.676953890492},null,{"$f":" K248 - K249 - K250 - K251","v":0},0,0,0,153.33556260984818,1463.597114742,3098.3543560000803,3160.3214431200818,3223.5278719824837,3287.9984294221331,3353.758398010576,3420.8335659707873,3489.2502372902036,3559.0352420360068,3630.2159468767277,3702.8202658142623,2991.4544897842679,2402.367773351657,2071.387976946261,1684.4297398612371,1381.868598259897,1120.7836403365359,910.39250876791743,730.08970104537377,582.21000489803623,461.17057351373421,362.36051586199994,-144.74960301683149,216.86080583060547,155.55166339629073,113.48248314995762,-461.89720394635549,-471.1351480252826,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$690","v":"Project totals"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E234","v":"Total: Oil revenues gross, after ELT"},{"$f":" SUM(K234:AX234)","v":57168.543518412531},{"$f":" G234","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E235","v":"Total: Transport costs post-fiscal point, after ELT"},{"$f":" SUM(K235:AX235)","v":0},{"$f":" G235","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E238","v":"Total: Exploration costs, after ELT"},{"$f":" SUM(K238:AX238)","v":420},{"$f":" G238","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E239","v":"Total: Development costs, after ELT"},{"$f":" SUM(K239:AX239)","v":10455.572281430788},{"$f":" G239","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E240","v":"Total: Replacement capital costs, after ELT"},{"$f":" SUM(K240:AX240)","v":0},{"$f":" G240","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E241","v":"Total: Operating costs, after ELT"},{"$f":" SUM(K241:AX241)","v":6159.112593390113},{"$f":" G241","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E242","v":"Total: Decommissioning costs, after ELT"},{"$f":" SUM(K242:AX242)","v":1359.7539711319146},{"$f":" G242","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \"  & E245","v":"Total: Cashflow before decommissioning fund"},{"$f":" SUM(K245:AX245)","v":38774.104672459696},{"$f":" G245","v":"US$ mn"}]
[]
[null,null,null,null,{"$f":"Translate!E755 & E264","v":"Check: Total: Cashflow before decommissioning fund"},{"$f":" IF( ABS(F255 - F256 - SUM(F258:F262) - F264 ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[{"$f":"Translate!$E$678","v":"GHG emissions"}]
[]
[null,{"$f":"Translate!$E$691","v":"Scope 1: Upstream emissions"}]
[null,null,null,null,{"$f":" Inputs!E$69","v":"BoE energy content"},{"$f":" Inputs!F$69","v":6120},{"$f":" Inputs!G$69","v":"MJ/BoE"}]
[null,null,null,null,{"$f":" E$132","v":"Oil production Volume after ELT"},0,"Mn Bbl",0,801.87316114953705,0,0,0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E672","v":"Oil production energy content"},null,{"$f":" Translate!E$87 & \" \" & Translate!E$89","v":"MJ mn"},null,{"$f":" SUM(K274:AX274)","v":4907463.7462351676},null,{"$f":" K273 * $F272","v":0},0,0,0,21326.348217555998,167535,335070,335070,335070,335070,335070,335070,335070,335070,335070,335070,271406.70000000007,219839.42700000005,178069.93587000004,144236.64805470008,116831.68492430706,94633.664788688722,76653.268478837883,62089.147467858689,50292.209448965536,40736.689653662084,32996.718619466294,26727.342081767692,21649.147086231831,17535.809139847785,14204.005403276709,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E274","v":"Oil production energy content"},0,{"$f":" Translate!E$87 & \" \" & Translate!E$89","v":"MJ mn"},0,4907463.7462351676,0,{"$f":" K274","v":0},0,0,0,21326.348217555998,167535,335070,335070,335070,335070,335070,335070,335070,335070,335070,335070,271406.70000000007,219839.42700000005,178069.93587000004,144236.64805470008,116831.68492430706,94633.664788688722,76653.268478837883,62089.147467858689,50292.209448965536,40736.689653662084,32996.718619466294,26727.342081767692,21649.147086231831,17535.809139847785,14204.005403276709,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$67","v":"Scope 1: Upstream carbon intensity"},{"$f":" Inputs!F$67","v":10.3},{"$f":" Inputs!G$67","v":"g CO2 eq/MJ"}]
[null,null,null,null,{"$f":" Inputs!E$80","v":"one million"},{"$f":" Inputs!F$80","v":1000000},{"$f":" Inputs!G$80","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E673","v":"Scope 1: Upstream GHG emissions"},null,{"$f":" Translate!E$797","v":"Mn t CO2 eq"},null,{"$f":" SUM(K279:AX279)","v":50.546876586222226},null,{"$f":" K276 * $F277 / $F278","v":0},0,0,0,0.21966138664082679,1.7256105000000002,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,3.4512210000000003,2.7954890100000007,2.2643460981000003,1.8341203394610006,1.4856374749634109,1.203366354720363,0.97472674732349396,0.78952866533203026,0.63951821891894456,0.51800975732434507,0.41958790343271951,0.33986620178050286,0.27529162344220726,0.22298621498818788,0.18061883414043217,0.14630125565375013,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Translate!$E$692","v":"Scope 3: Downstream emissions"}]
[null,null,null,null,{"$f":" E$132","v":"Oil production Volume after ELT"},0,"Mn Bbl",0,801.87316114953705,0,0,0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$68","v":"Scope 3: Emissions per barrel of oil consumed"},{"$f":" Inputs!F$68","v":0.43},{"$f":" Inputs!G$68","v":"t CO2/barrel"}]
[null,null,null,null,{"$f":"Translate!E674","v":"Scope 3: GHG emissions from oil consumed"},null,{"$f":" Translate!E$797","v":"Mn t CO2 eq"},null,{"$f":" SUM(K284:AX284)","v":344.80545929430093},null,{"$f":" K282 * $F283","v":0},0,0,0,1.4984198911027908,11.77125,23.5425,23.5425,23.5425,23.5425,23.5425,23.5425,23.5425,23.5425,23.5425,23.5425,19.069425000000006,15.446234250000003,12.511449742500004,10.134274291425005,8.208762176054254,6.6490973626039462,5.3857688637091972,4.3624727796044507,3.5336029514796046,2.8622183906984797,2.3183968964657691,1.8779014861372725,1.5211002037711907,1.2320911650546646,0.99799384369427857,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A$1 & \": \" & Translate!E$626","v":"ProjectCashflows: Sheet checks"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$26","v":"Check:  First row of project data"},{"$f":" F$26","v":0},{"$f":" G$26","v":"Check"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$266","v":"Check: Total: Cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$266","v":0},{"$f":" ProjectCashflows!G$266","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: ProjectCashflows"},{"$f":" SUM(F287:F290)","v":0},{"$f":" Translate!E$604","v":"Check"}]

{"sheet":"Analysis","index":9,"n_rows":329,"n_cols":50,"rows_kept":329,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"Analysis"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":"Translate!E600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"},null,null,null,{"$f":" Track!F$1","v":0},{"$f":" Track!G$1","v":"Track changes"}]
[null,{"$f":"Translate!$E$699","v":"Effective Royalty Rate calculation"}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$40","v":"Regime type"},{"$f":" FiscalModel!F$40","v":"T&R"},{"$f":" FiscalModel!G$40","v":"Switch"}]
[null,null,null,null,{"$f":" FiscalModel!E$423","v":"Production Sharing Contract regime"},{"$f":" FiscalModel!F$423","v":"PSC"},{"$f":" FiscalModel!G$423","v":"Option"}]
[]
[null,null,null,null,{"$f":" FiscalModel!E$20","v":"Royalty rate"},{"$f":" FiscalModel!F$20","v":0.2},{"$f":" FiscalModel!G$20","v":"%"},{"$f":" FiscalModel!H20","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E$299","v":"Carbon tax as share of net revenue"},{"$f":" FiscalModel!F$299","v":1.7683457886221065E-2},{"$f":" FiscalModel!G$299","v":"%"}]
[null,null,null,null,{"$f":" FiscalModel!E$42","v":"Cost recovery limit"},{"$f":" FiscalModel!F$42","v":0},{"$f":" FiscalModel!G$42","v":"%"},{"$f":" FiscalModel!H42","v":"% of revenues after royalty"}]
[null,null,null,null,{"$f":" FiscalModel!E$59","v":"Government profit oil share tier 1"},{"$f":" FiscalModel!F$59","v":0},{"$f":" FiscalModel!G$59","v":"%"},{"$f":" FiscalModel!H59","v":0}]
[null,null,null,null,{"$f":"Translate!E705","v":"Effective royalty rate (calculated)"},{"$f":" F9 + F10 + IF(F6 = F7, (1 - F9) * ( 1 - F11 ) * F12, 0)","v":0.21768345788622107},"%"]
[]
[{"$f":" Translate!E$698 & \": \"  & Inputs!F$89 & \", \" & Inputs!F$92","v":"Analysis: full-cycle, nominal"}]
[]
[null,{"$f":" Translate!E$813 & \": \"  & Inputs!F$89 & \", \" & Inputs!F$92","v":"Cashflows: full-cycle, nominal"}]
[null,null,{"$f":"Translate!E701  & \": \"  & Inputs!F$89 & \", \" & Inputs!F$92","v":"Project cashflows: full-cycle, nominal"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$234","v":"Oil revenues gross, after ELT"},{"$f":" ProjectCashflows!F$234","v":0},{"$f":" ProjectCashflows!G$234","v":"US$ mn"},{"$f":" ProjectCashflows!H$234","v":0},{"$f":" ProjectCashflows!I$234","v":57168.543518412531},{"$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$234","v":207.45717060984819},{"$f":" ProjectCashflows!P$234","v":1662.331659318},{"$f":" ProjectCashflows!Q$234","v":3391.1565850087204},{"$f":" ProjectCashflows!R$234","v":3458.9797167088946},{"$f":" ProjectCashflows!S$234","v":3528.1593110430726},{"$f":" ProjectCashflows!T$234","v":3598.7224972639342},{"$f":" ProjectCashflows!U$234","v":3670.6969472092128},{"$f":" ProjectCashflows!V$234","v":3744.1108861533971},{"$f":" ProjectCashflows!W$234","v":3818.9931038764653},{"$f":" ProjectCashflows!X$234","v":3895.372965953994},{"$f":" ProjectCashflows!Y$234","v":3973.2804252730743},{"$f":" ProjectCashflows!Z$234","v":4052.746033778536},{"$f":" ProjectCashflows!AA$234","v":3348.3787731078273},{"$f":" ProjectCashflows!AB$234","v":2766.4305423416872},{"$f":" ProjectCashflows!AC$234","v":2285.6249140827022},{"$f":" ProjectCashflows!AD$234","v":1888.3833040151289},{"$f":" ProjectCashflows!AE$234","v":1560.1822857772995},{"$f":" ProjectCashflows!AF$234","v":1289.0226045092052},{"$f":" ProjectCashflows!AG$234","v":1064.9904758455054},{"$f":" ProjectCashflows!AH$234","v":879.89513114355657},{"$f":" ProjectCashflows!AI$234","v":726.9693573508066},{"$f":" ProjectCashflows!AJ$234","v":600.62208304323633},{"$f":" ProjectCashflows!AK$234","v":496.23396501032192},{"$f":" ProjectCashflows!AL$234","v":409.9885018915279},{"$f":" ProjectCashflows!AM$234","v":338.73250026278043},{"$f":" ProjectCashflows!AN$234","v":279.86079171710918},{"$f":" ProjectCashflows!AO$234","v":231.22098611667568},{"$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$235","v":0},{"$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$235","v":0},{"$f":" ProjectCashflows!P$235","v":0},{"$f":" ProjectCashflows!Q$235","v":0},{"$f":" ProjectCashflows!R$235","v":0},{"$f":" ProjectCashflows!S$235","v":0},{"$f":" ProjectCashflows!T$235","v":0},{"$f":" ProjectCashflows!U$235","v":0},{"$f":" ProjectCashflows!V$235","v":0},{"$f":" ProjectCashflows!W$235","v":0},{"$f":" ProjectCashflows!X$235","v":0},{"$f":" ProjectCashflows!Y$235","v":0},{"$f":" ProjectCashflows!Z$235","v":0},{"$f":" ProjectCashflows!AA$235","v":0},{"$f":" ProjectCashflows!AB$235","v":0},{"$f":" ProjectCashflows!AC$235","v":0},{"$f":" ProjectCashflows!AD$235","v":0},{"$f":" ProjectCashflows!AE$235","v":0},{"$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$236","v":"Net revenues after ELT"},{"$f":" ProjectCashflows!F$236","v":0},{"$f":" ProjectCashflows!G$236","v":"US$ mn"},{"$f":" ProjectCashflows!H$236","v":0},{"$f":" ProjectCashflows!I$236","v":57168.543518412531},{"$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$236","v":207.45717060984819},{"$f":" ProjectCashflows!P$236","v":1662.331659318},{"$f":" ProjectCashflows!Q$236","v":3391.1565850087204},{"$f":" ProjectCashflows!R$236","v":3458.9797167088946},{"$f":" ProjectCashflows!S$236","v":3528.1593110430726},{"$f":" ProjectCashflows!T$236","v":3598.7224972639342},{"$f":" ProjectCashflows!U$236","v":3670.6969472092128},{"$f":" ProjectCashflows!V$236","v":3744.1108861533971},{"$f":" ProjectCashflows!W$236","v":3818.9931038764653},{"$f":" ProjectCashflows!X$236","v":3895.372965953994},{"$f":" ProjectCashflows!Y$236","v":3973.2804252730743},{"$f":" ProjectCashflows!Z$236","v":4052.746033778536},{"$f":" ProjectCashflows!AA$236","v":3348.3787731078273},{"$f":" ProjectCashflows!AB$236","v":2766.4305423416872},{"$f":" ProjectCashflows!AC$236","v":2285.6249140827022},{"$f":" ProjectCashflows!AD$236","v":1888.3833040151289},{"$f":" ProjectCashflows!AE$236","v":1560.1822857772995},{"$f":" ProjectCashflows!AF$236","v":1289.0226045092052},{"$f":" ProjectCashflows!AG$236","v":1064.9904758455054},{"$f":" ProjectCashflows!AH$236","v":879.89513114355657},{"$f":" ProjectCashflows!AI$236","v":726.9693573508066},{"$f":" ProjectCashflows!AJ$236","v":600.62208304323633},{"$f":" ProjectCashflows!AK$236","v":496.23396501032192},{"$f":" ProjectCashflows!AL$236","v":409.9885018915279},{"$f":" ProjectCashflows!AM$236","v":338.73250026278043},{"$f":" ProjectCashflows!AN$236","v":279.86079171710918},{"$f":" ProjectCashflows!AO$236","v":231.22098611667568},{"$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$238","v":420},{"$f":" ProjectCashflows!J$238","v":0},{"$f":" ProjectCashflows!K$238","v":420},{"$f":" ProjectCashflows!L$238","v":0},{"$f":" ProjectCashflows!M$238","v":0},{"$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$239","v":10455.572281430788},{"$f":" ProjectCashflows!J$239","v":0},{"$f":" ProjectCashflows!K$239","v":0},{"$f":" ProjectCashflows!L$239","v":51},{"$f":" ProjectCashflows!M$239","v":312.12},{"$f":" ProjectCashflows!N$239","v":1273.4495999999999},{"$f":" ProjectCashflows!O$239","v":1298.918592},{"$f":" ProjectCashflows!P$239","v":2318.5696867199999},{"$f":" ProjectCashflows!Q$239","v":1238.7786611904},{"$f":" ProjectCashflows!R$239","v":516.90855044217597},{"$f":" ProjectCashflows!S$239","v":292.91484525056643},{"$f":" ProjectCashflows!T$239","v":298.77314215557777},{"$f":" ProjectCashflows!U$239","v":304.74860499868936},{"$f":" ProjectCashflows!V$239","v":310.8435770986631},{"$f":" ProjectCashflows!W$239","v":317.06044864063637},{"$f":" ProjectCashflows!X$239","v":323.40165761344906},{"$f":" ProjectCashflows!Y$239","v":329.86969076571808},{"$f":" ProjectCashflows!Z$239","v":336.46708458103245},{"$f":" ProjectCashflows!AA$239","v":343.19642627265313},{"$f":" ProjectCashflows!AB$239","v":0},{"$f":" ProjectCashflows!AC$239","v":0},{"$f":" ProjectCashflows!AD$239","v":291.36223450555974},{"$f":" ProjectCashflows!AE$239","v":297.18947919567097},{"$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$240","v":0},{"$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$240","v":0},{"$f":" ProjectCashflows!Q$240","v":0},{"$f":" ProjectCashflows!R$240","v":0},{"$f":" ProjectCashflows!S$240","v":0},{"$f":" ProjectCashflows!T$240","v":0},{"$f":" ProjectCashflows!U$240","v":0},{"$f":" ProjectCashflows!V$240","v":0},{"$f":" ProjectCashflows!W$240","v":0},{"$f":" ProjectCashflows!X$240","v":0},{"$f":" ProjectCashflows!Y$240","v":0},{"$f":" ProjectCashflows!Z$240","v":0},{"$f":" ProjectCashflows!AA$240","v":0},{"$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$241","v":6159.112593390113},{"$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$241","v":54.121608000000002},{"$f":" ProjectCashflows!P$241","v":198.73454457599999},{"$f":" ProjectCashflows!Q$241","v":292.80222900864004},{"$f":" ProjectCashflows!R$241","v":298.65827358881279},{"$f":" ProjectCashflows!S$241","v":304.63143906058912},{"$f":" ProjectCashflows!T$241","v":310.72406784180089},{"$f":" ProjectCashflows!U$241","v":316.93854919863691},{"$f":" ProjectCashflows!V$241","v":323.27732018260963},{"$f":" ProjectCashflows!W$241","v":329.74286658626181},{"$f":" ProjectCashflows!X$241","v":336.33772391798703},{"$f":" ProjectCashflows!Y$241","v":343.06447839634683},{"$f":" ProjectCashflows!Z$241","v":349.92576796427375},{"$f":" ProjectCashflows!AA$241","v":356.92428332355922},{"$f":" ProjectCashflows!AB$241","v":364.06276899003046},{"$f":" ProjectCashflows!AC$241","v":214.23693713644101},{"$f":" ProjectCashflows!AD$241","v":203.95356415389182},{"$f":" ProjectCashflows!AE$241","v":178.3136875174026},{"$f":" ProjectCashflows!AF$241","v":168.23896417266934},{"$f":" ProjectCashflows!AG$241","v":154.59796707758807},{"$f":" ProjectCashflows!AH$241","v":149.80543009818282},{"$f":" ProjectCashflows!AI$241","v":144.75935245277034},{"$f":" ProjectCashflows!AJ$241","v":139.45150952950212},{"$f":" ProjectCashflows!AK$241","v":133.87344914832201},{"$f":" ProjectCashflows!AL$241","v":128.01648574808294},{"$f":" ProjectCashflows!AM$241","v":121.87169443217496},{"$f":" ProjectCashflows!AN$241","v":124.30912832081846},{"$f":" ProjectCashflows!AO$241","v":117.73850296671806},{"$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$242","v":1359.7539711319146},{"$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$242","v":0},{"$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$242","v":426.72161916027648},{"$f":" ProjectCashflows!AM$242","v":0},{"$f":" ProjectCashflows!AN$242","v":0},{"$f":" ProjectCashflows!AO$242","v":0},{"$f":" ProjectCashflows!AP$242","v":461.89720394635549},{"$f":" ProjectCashflows!AQ$242","v":471.1351480252826},{"$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$243","v":"Project costs"},{"$f":" ProjectCashflows!F$243","v":0},{"$f":" ProjectCashflows!G$243","v":"US$ mn"},{"$f":" ProjectCashflows!H$243","v":0},{"$f":" ProjectCashflows!I$243","v":18394.43884595282},{"$f":" ProjectCashflows!J$243","v":0},{"$f":" ProjectCashflows!K$243","v":420},{"$f":" ProjectCashflows!L$243","v":51},{"$f":" ProjectCashflows!M$243","v":312.12},{"$f":" ProjectCashflows!N$243","v":1273.4495999999999},{"$f":" ProjectCashflows!O$243","v":1353.0401999999999},{"$f":" ProjectCashflows!P$243","v":2517.3042312960001},{"$f":" ProjectCashflows!Q$243","v":1531.5808901990401},{"$f":" ProjectCashflows!R$243","v":815.56682403098887},{"$f":" ProjectCashflows!S$243","v":597.54628431115555},{"$f":" ProjectCashflows!T$243","v":609.4972099973786},{"$f":" ProjectCashflows!U$243","v":621.68715419732621},{"$f":" ProjectCashflows!V$243","v":634.12089728127273},{"$f":" ProjectCashflows!W$243","v":646.80331522689823},{"$f":" ProjectCashflows!X$243","v":659.73938153143615},{"$f":" ProjectCashflows!Y$243","v":672.9341691620649},{"$f":" ProjectCashflows!Z$243","v":686.39285254530625},{"$f":" ProjectCashflows!AA$243","v":700.12070959621235},{"$f":" ProjectCashflows!AB$243","v":364.06276899003046},{"$f":" ProjectCashflows!AC$243","v":214.23693713644101},{"$f":" ProjectCashflows!AD$243","v":495.31579865945162},{"$f":" ProjectCashflows!AE$243","v":475.5031667130736},{"$f":" ProjectCashflows!AF$243","v":168.23896417266934},{"$f":" ProjectCashflows!AG$243","v":154.59796707758807},{"$f":" ProjectCashflows!AH$243","v":149.80543009818282},{"$f":" ProjectCashflows!AI$243","v":144.75935245277034},{"$f":" ProjectCashflows!AJ$243","v":139.45150952950212},{"$f":" ProjectCashflows!AK$243","v":133.87344914832201},{"$f":" ProjectCashflows!AL$243","v":554.73810490835945},{"$f":" ProjectCashflows!AM$243","v":121.87169443217496},{"$f":" ProjectCashflows!AN$243","v":124.30912832081846},{"$f":" ProjectCashflows!AO$243","v":117.73850296671806},{"$f":" ProjectCashflows!AP$243","v":461.89720394635549},{"$f":" ProjectCashflows!AQ$243","v":471.1351480252826},{"$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$245","v":"Cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":38774.104672459696},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-420},{"$f":" ProjectCashflows!L$245","v":-51},{"$f":" ProjectCashflows!M$245","v":-312.12},{"$f":" ProjectCashflows!N$245","v":-1273.4495999999999},{"$f":" ProjectCashflows!O$245","v":-1145.5830293901518},{"$f":" ProjectCashflows!P$245","v":-854.97257197800013},{"$f":" ProjectCashflows!Q$245","v":1859.5756948096803},{"$f":" ProjectCashflows!R$245","v":2643.4128926779058},{"$f":" ProjectCashflows!S$245","v":2930.6130267319172},{"$f":" ProjectCashflows!T$245","v":2989.2252872665558},{"$f":" ProjectCashflows!U$245","v":3049.0097930118864},{"$f":" ProjectCashflows!V$245","v":3109.9899888721243},{"$f":" ProjectCashflows!W$245","v":3172.1897886495672},{"$f":" ProjectCashflows!X$245","v":3235.6335844225578},{"$f":" ProjectCashflows!Y$245","v":3300.3462561110096},{"$f":" ProjectCashflows!Z$245","v":3366.3531812332299},{"$f":" ProjectCashflows!AA$245","v":2648.2580635116151},{"$f":" ProjectCashflows!AB$245","v":2402.367773351657},{"$f":" ProjectCashflows!AC$245","v":2071.387976946261},{"$f":" ProjectCashflows!AD$245","v":1393.0675053556774},{"$f":" ProjectCashflows!AE$245","v":1084.6791190642259},{"$f":" ProjectCashflows!AF$245","v":1120.7836403365359},{"$f":" ProjectCashflows!AG$245","v":910.39250876791743},{"$f":" ProjectCashflows!AH$245","v":730.08970104537377},{"$f":" ProjectCashflows!AI$245","v":582.21000489803623},{"$f":" ProjectCashflows!AJ$245","v":461.17057351373421},{"$f":" ProjectCashflows!AK$245","v":362.36051586199994},{"$f":" ProjectCashflows!AL$245","v":-144.74960301683154},{"$f":" ProjectCashflows!AM$245","v":216.86080583060547},{"$f":" ProjectCashflows!AN$245","v":155.55166339629073},{"$f":" ProjectCashflows!AO$245","v":113.48248314995762},{"$f":" ProjectCashflows!AP$245","v":-461.89720394635549},{"$f":" ProjectCashflows!AQ$245","v":-471.1351480252826},{"$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!E702  & \": \"  & Inputs!F$89 & \", \" & Inputs!F$92","v":"Project participants: full-cycle, nominal"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":38774.104672459696},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-420},{"$f":" ProjectCashflows!L$245","v":-51},{"$f":" ProjectCashflows!M$245","v":-312.12},{"$f":" ProjectCashflows!N$245","v":-1273.4495999999999},{"$f":" ProjectCashflows!O$245","v":-1145.5830293901518},{"$f":" ProjectCashflows!P$245","v":-854.97257197800013},{"$f":" ProjectCashflows!Q$245","v":1859.5756948096803},{"$f":" ProjectCashflows!R$245","v":2643.4128926779058},{"$f":" ProjectCashflows!S$245","v":2930.6130267319172},{"$f":" ProjectCashflows!T$245","v":2989.2252872665558},{"$f":" ProjectCashflows!U$245","v":3049.0097930118864},{"$f":" ProjectCashflows!V$245","v":3109.9899888721243},{"$f":" ProjectCashflows!W$245","v":3172.1897886495672},{"$f":" ProjectCashflows!X$245","v":3235.6335844225578},{"$f":" ProjectCashflows!Y$245","v":3300.3462561110096},{"$f":" ProjectCashflows!Z$245","v":3366.3531812332299},{"$f":" ProjectCashflows!AA$245","v":2648.2580635116151},{"$f":" ProjectCashflows!AB$245","v":2402.367773351657},{"$f":" ProjectCashflows!AC$245","v":2071.387976946261},{"$f":" ProjectCashflows!AD$245","v":1393.0675053556774},{"$f":" ProjectCashflows!AE$245","v":1084.6791190642259},{"$f":" ProjectCashflows!AF$245","v":1120.7836403365359},{"$f":" ProjectCashflows!AG$245","v":910.39250876791743},{"$f":" ProjectCashflows!AH$245","v":730.08970104537377},{"$f":" ProjectCashflows!AI$245","v":582.21000489803623},{"$f":" ProjectCashflows!AJ$245","v":461.17057351373421},{"$f":" ProjectCashflows!AK$245","v":362.36051586199994},{"$f":" ProjectCashflows!AL$245","v":-144.74960301683154},{"$f":" ProjectCashflows!AM$245","v":216.86080583060547},{"$f":" ProjectCashflows!AN$245","v":155.55166339629073},{"$f":" ProjectCashflows!AO$245","v":113.48248314995762},{"$f":" ProjectCashflows!AP$245","v":-461.89720394635549},{"$f":" ProjectCashflows!AQ$245","v":-471.1351480252826},{"$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$152","v":"Net decommissioning cashflows"},{"$f":" FiscalModel!F$152","v":0},{"$f":" FiscalModel!G$152","v":"US$ mn"},{"$f":" FiscalModel!H$152","v":0},{"$f":" FiscalModel!I$152","v":217.30899052555242},{"$f":" FiscalModel!J$152","v":0},{"$f":" FiscalModel!K$152","v":0},{"$f":" FiscalModel!L$152","v":0},{"$f":" FiscalModel!M$152","v":0},{"$f":" FiscalModel!N$152","v":0},{"$f":" FiscalModel!O$152","v":0},{"$f":" FiscalModel!P$152","v":0},{"$f":" FiscalModel!Q$152","v":0},{"$f":" FiscalModel!R$152","v":0},{"$f":" FiscalModel!S$152","v":0},{"$f":" FiscalModel!T$152","v":0},{"$f":" FiscalModel!U$152","v":0},{"$f":" FiscalModel!V$152","v":0},{"$f":" FiscalModel!W$152","v":-63.743472965385962},{"$f":" FiscalModel!X$152","v":-63.743472965385962},{"$f":" FiscalModel!Y$152","v":-63.743472965385962},{"$f":" FiscalModel!Z$152","v":-63.743472965385962},{"$f":" FiscalModel!AA$152","v":-63.743472965385962},{"$f":" FiscalModel!AB$152","v":-63.743472965385962},{"$f":" FiscalModel!AC$152","v":-63.743472965385962},{"$f":" FiscalModel!AD$152","v":-63.743472965385962},{"$f":" FiscalModel!AE$152","v":-63.743472965385962},{"$f":" FiscalModel!AF$152","v":-63.743472965385962},{"$f":" FiscalModel!AG$152","v":-63.743472965385962},{"$f":" FiscalModel!AH$152","v":-63.743472965385962},{"$f":" FiscalModel!AI$152","v":-63.743472965385962},{"$f":" FiscalModel!AJ$152","v":-63.743472965385962},{"$f":" FiscalModel!AK$152","v":-63.743472965385962},{"$f":" FiscalModel!AL$152","v":362.97814619489054},{"$f":" FiscalModel!AM$152","v":-40.849804386728749},{"$f":" FiscalModel!AN$152","v":-40.849804386728749},{"$f":" FiscalModel!AO$152","v":-40.849804386728749},{"$f":" FiscalModel!AP$152","v":461.89720394635549},{"$f":" FiscalModel!AQ$152","v":471.13514802528232},{"$f":" FiscalModel!AR$152","v":0},{"$f":" FiscalModel!AS$152","v":0},{"$f":" FiscalModel!AT$152","v":0},{"$f":" FiscalModel!AU$152","v":0},{"$f":" FiscalModel!AV$152","v":0},{"$f":" FiscalModel!AW$152","v":0},{"$f":" FiscalModel!AX$152","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E$1112","v":"Government revenues excluding participation"},{"$f":" FiscalModel!F$1112","v":0},{"$f":" FiscalModel!G$1112","v":"US$ mn"},{"$f":" FiscalModel!H$1112","v":0},{"$f":" FiscalModel!I$1112","v":20938.889345396881},{"$f":" FiscalModel!J$1112","v":0},{"$f":" FiscalModel!K$1112","v":10},{"$f":" FiscalModel!L$1112","v":0},{"$f":" FiscalModel!M$1112","v":0},{"$f":" FiscalModel!N$1112","v":0},{"$f":" FiscalModel!O$1112","v":95.884661854786174},{"$f":" FiscalModel!P$1112","v":407.08330854984001},{"$f":" FiscalModel!Q$1112","v":818.34866936010894},{"$f":" FiscalModel!R$1112","v":1001.7663204260878},{"$f":" FiscalModel!S$1112","v":1125.1595776711476},{"$f":" FiscalModel!T$1112","v":1295.2810743840259},{"$f":" FiscalModel!U$1112","v":1432.3924945682957},{"$f":" FiscalModel!V$1112","v":1515.3946616531666},{"$f":" FiscalModel!W$1112","v":1541.1702010108581},{"$f":" FiscalModel!X$1112","v":1577.1441187080206},{"$f":" FiscalModel!Y$1112","v":1613.7446191869485},{"$f":" FiscalModel!Z$1112","v":1650.9842341032765},{"$f":" FiscalModel!AA$1112","v":1346.0757172260385},{"$f":" FiscalModel!AB$1112","v":1109.0901351503715},{"$f":" FiscalModel!AC$1112","v":945.52083821668054},{"$f":" FiscalModel!AD$1112","v":737.95529036480423},{"$f":" FiscalModel!AE$1112","v":591.39960488635143},{"$f":" FiscalModel!AF$1112","v":505.54922375907813},{"$f":" FiscalModel!AG$1112","v":368.83067535997384},{"$f":" FiscalModel!AH$1112","v":289.53200913223253},{"$f":" FiscalModel!AI$1112","v":240.67094607017114},{"$f":" FiscalModel!AJ$1112","v":203.81123392119463},{"$f":" FiscalModel!AK$1112","v":159.96453627817743},{"$f":" FiscalModel!AL$1112","v":124.10653573980426},{"$f":" FiscalModel!AM$1112","v":101.27156193795571},{"$f":" FiscalModel!AN$1112","v":75.017385741563231},{"$f":" FiscalModel!AO$1112","v":55.739710135920838},{"$f":" FiscalModel!AP$1112","v":0},{"$f":" FiscalModel!AQ$1112","v":0},{"$f":" FiscalModel!AR$1112","v":0},{"$f":" FiscalModel!AS$1112","v":0},{"$f":" FiscalModel!AT$1112","v":0},{"$f":" FiscalModel!AU$1112","v":0},{"$f":" FiscalModel!AV$1112","v":0},{"$f":" FiscalModel!AW$1112","v":0},{"$f":" FiscalModel!AX$1112","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E$1097","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" FiscalModel!F$1097","v":0},{"$f":" FiscalModel!G$1097","v":"US$ mn"},{"$f":" FiscalModel!H$1097","v":0},{"$f":" FiscalModel!I$1097","v":5348.1970588667227},{"$f":" FiscalModel!J$1097","v":0},{"$f":" FiscalModel!K$1097","v":0},{"$f":" FiscalModel!L$1097","v":-7.14},{"$f":" FiscalModel!M$1097","v":-43.696799999999996},{"$f":" FiscalModel!N$1097","v":-178.28294399999999},{"$f":" FiscalModel!O$1097","v":-181.84860287999999},{"$f":" FiscalModel!P$1097","v":-324.59975614080003},{"$f":" FiscalModel!Q$1097","v":120.89652462312704},{"$f":" FiscalModel!R$1097","v":372.91479832582809},{"$f":" FiscalModel!S$1097","v":427.9880533123075},{"$f":" FiscalModel!T$1097","v":437.28838991944468},{"$f":" FiscalModel!U$1097","v":446.76672501974389},{"$f":" FiscalModel!V$1097","v":456.42661858306832},{"$f":" FiscalModel!W$1097","v":453.52300718560105},{"$f":" FiscalModel!X$1097","v":463.55698380614228},{"$f":" FiscalModel!Y$1097","v":473.78363172011348},{"$f":" FiscalModel!Z$1097","v":484.20680435338329},{"$f":" FiscalModel!AA$1097","v":371.78581114493267},{"$f":" FiscalModel!AB$1097","v":348.01025399118669},{"$f":" FiscalModel!AC$1097","v":302.76742287502299},{"$f":" FiscalModel!AD$1097","v":184.38692441759952},{"$f":" FiscalModel!AE$1097","v":136.96637236979458},{"$f":" FiscalModel!AF$1097","v":155.94822230456782},{"$f":" FiscalModel!AG$1097","v":123.57207346535795},{"$f":" FiscalModel!AH$1097","v":95.515367494579522},{"$f":" FiscalModel!AI$1097","v":72.542493063200425},{"$f":" FiscalModel!AJ$1097","v":53.782185174209324},{"$f":" FiscalModel!AK$1097","v":38.5145851717879},{"$f":" FiscalModel!AL$1097","v":26.145002066181853},{"$f":" FiscalModel!AM$1097","v":20.760955418311376},{"$f":" FiscalModel!AN$1097","v":11.023464796666303},{"$f":" FiscalModel!AO$1097","v":4.6924912853637437},{"$f":" FiscalModel!AP$1097","v":0},{"$f":" FiscalModel!AQ$1097","v":0},{"$f":" FiscalModel!AR$1097","v":0},{"$f":" FiscalModel!AS$1097","v":0},{"$f":" FiscalModel!AT$1097","v":0},{"$f":" FiscalModel!AU$1097","v":0},{"$f":" FiscalModel!AV$1097","v":0},{"$f":" FiscalModel!AW$1097","v":0},{"$f":" FiscalModel!AX$1097","v":0}]
[null,null,null,null,{"$f":" Translate!E$398","v":"Government revenues including participation"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K37:AX37)","v":26287.086404263599},null,{"$f":" K35 + K36","v":10},{"$f":" L35 + L36","v":-7.14},-43.696799999999996,-178.28294399999999,-85.963941025213813,82.483552409039987,939.24519398323594,1374.6811187519158,1553.1476309834552,1732.5694643034706,1879.1592195880396,1971.821280236235,1994.6932081964592,2040.7011025141628,2087.5282509070621,2135.19103845666,1717.8615283709712,1457.100389141558,1248.2882610917036,922.34221478240374,728.36597725614604,661.49744606364595,492.4027488253318,385.04737662681202,313.21343913337159,257.59341909540393,198.47912144996533,150.25153780598612,122.03251735626708,86.040850538229535,60.432201421284581,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FiscalModel!E$1022","v":"Net cashflow after fiscal regime: IOC"},{"$f":" FiscalModel!F$1022","v":0},{"$f":" FiscalModel!G$1022","v":"US$ mn"},{"$f":" FiscalModel!H$1022","v":0},{"$f":" FiscalModel!I$1022","v":11688.472161546106},{"$f":" FiscalModel!J$1022","v":0},{"$f":" FiscalModel!K$1022","v":-430},{"$f":" FiscalModel!L$1022","v":-15.3},{"$f":" FiscalModel!M$1022","v":-93.636000000000024},{"$f":" FiscalModel!N$1022","v":-382.03487999999993},{"$f":" FiscalModel!O$1022","v":-332.22467684493807},{"$f":" FiscalModel!P$1022","v":360.94290017616026},{"$f":" FiscalModel!Q$1022","v":459.65101415541824},{"$f":" FiscalModel!R$1022","v":822.46711742055311},{"$f":" FiscalModel!S$1022","v":945.61556940861487},{"$f":" FiscalModel!T$1022","v":839.220826788826},{"$f":" FiscalModel!U$1022","v":766.83040741517755},{"$f":" FiscalModel!V$1022","v":749.56337279280979},{"$f":" FiscalModel!W$1022","v":739.56260181023106},{"$f":" FiscalModel!X$1022","v":771.41333343110784},{"$f":" FiscalModel!Y$1022","v":803.71368689224937},{"$f":" FiscalModel!Z$1022","v":836.47265463046119},{"$f":" FiscalModel!AA$1022","v":866.65306217525767},{"$f":" FiscalModel!AB$1022","v":881.52391124471274},{"$f":" FiscalModel!AC$1022","v":759.35624288917188},{"$f":" FiscalModel!AD$1022","v":406.98181760788788},{"$f":" FiscalModel!AE$1022","v":292.56966884269411},{"$f":" FiscalModel!AF$1022","v":395.54272130750405},{"$f":" FiscalModel!AG$1022","v":354.24628697719959},{"$f":" FiscalModel!AH$1022","v":281.29885145317576},{"$f":" FiscalModel!AI$1022","v":205.25309279927879},{"$f":" FiscalModel!AJ$1022","v":139.83368145294435},{"$f":" FiscalModel!AK$1022","v":100.1379214466486},{"$f":" FiscalModel!AL$1022","v":67.977005372072909},{"$f":" FiscalModel!AM$1022","v":53.978484087609644},{"$f":" FiscalModel!AN$1022","v":28.661008471332469},{"$f":" FiscalModel!AO$1022","v":12.200477341944271},{"$f":" FiscalModel!AP$1022","v":0},{"$f":" FiscalModel!AQ$1022","v":0},{"$f":" FiscalModel!AR$1022","v":0},{"$f":" FiscalModel!AS$1022","v":0},{"$f":" FiscalModel!AT$1022","v":0},{"$f":" FiscalModel!AU$1022","v":0},{"$f":" FiscalModel!AV$1022","v":0},{"$f":" FiscalModel!AW$1022","v":0},{"$f":" FiscalModel!AX$1022","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E$415","v":"Lender cashflows after interest withholding tax: IOC parent"},{"$f":" FiscalModel!F$415","v":0},{"$f":" FiscalModel!G$415","v":"US$ mn"},{"$f":" FiscalModel!H$415","v":0},{"$f":" FiscalModel!I$415","v":1015.8550971755473},{"$f":" FiscalModel!J$415","v":0},{"$f":" FiscalModel!K$415","v":0},{"$f":" FiscalModel!L$415","v":-28.559999999999995},{"$f":" FiscalModel!M$415","v":-174.78719999999998},{"$f":" FiscalModel!N$415","v":-713.13177599999995},{"$f":" FiscalModel!O$415","v":-727.39441151999995},{"$f":" FiscalModel!P$415","v":-1298.3990245631999},{"$f":" FiscalModel!Q$415","v":460.67948667102621},{"$f":" FiscalModel!R$415","v":446.26465650543685},{"$f":" FiscalModel!S$415","v":431.84982633984771},{"$f":" FiscalModel!T$415","v":417.4349961742584},{"$f":" FiscalModel!U$415","v":403.02016600866926},{"$f":" FiscalModel!V$415","v":388.60533584308013},{"$f":" FiscalModel!W$415","v":374.19050567749093},{"$f":" FiscalModel!X$415","v":359.77567551190162},{"$f":" FiscalModel!Y$415","v":345.36084534631249},{"$f":" FiscalModel!Z$415","v":330.94601518072329},{"$f":" FiscalModel!AA$415","v":0},{"$f":" FiscalModel!AB$415","v":0},{"$f":" FiscalModel!AC$415","v":0},{"$f":" FiscalModel!AD$415","v":0},{"$f":" FiscalModel!AE$415","v":0},{"$f":" FiscalModel!AF$415","v":0},{"$f":" FiscalModel!AG$415","v":0},{"$f":" FiscalModel!AH$415","v":0},{"$f":" FiscalModel!AI$415","v":0},{"$f":" FiscalModel!AJ$415","v":0},{"$f":" FiscalModel!AK$415","v":0},{"$f":" FiscalModel!AL$415","v":0},{"$f":" FiscalModel!AM$415","v":0},{"$f":" FiscalModel!AN$415","v":0},{"$f":" FiscalModel!AO$415","v":0},{"$f":" FiscalModel!AP$415","v":0},{"$f":" FiscalModel!AQ$415","v":0},{"$f":" FiscalModel!AR$415","v":0},{"$f":" FiscalModel!AS$415","v":0},{"$f":" FiscalModel!AT$415","v":0},{"$f":" FiscalModel!AU$415","v":0},{"$f":" FiscalModel!AV$415","v":0},{"$f":" FiscalModel!AW$415","v":0},{"$f":" FiscalModel!AX$415","v":0}]
[null,null,null,null,{"$f":"Translate!E706","v":"Investors (IOC + Lender)"},null,{"$f":" Translate!E$603","v":"US$ mn"},null,{"$f":" SUM(K40:AX40)","v":12704.327258721652},null,{"$f":" K38 + K39","v":-430},{"$f":" L38 + L39","v":-43.86},-268.42320000000001,-1095.1666559999999,-1059.6190883649381,-937.45612438703961,920.33050082644445,1268.73177392599,1377.4653957484625,1256.6558229630843,1169.8505734238468,1138.16870863589,1113.753107487722,1131.1890089430094,1149.0745322385619,1167.4186698111844,866.65306217525767,881.52391124471274,759.35624288917188,406.98181760788788,292.56966884269411,395.54272130750405,354.24628697719959,281.29885145317576,205.25309279927879,139.83368145294435,100.1379214466486,67.977005372072909,53.978484087609644,28.661008471332469,12.200477341944271,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$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$252","v":49649.676953890492},{"$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$252","v":153.33556260984818},{"$f":" ProjectCashflows!P$252","v":1463.597114742},{"$f":" ProjectCashflows!Q$252","v":3098.3543560000803},{"$f":" ProjectCashflows!R$252","v":3160.3214431200818},{"$f":" ProjectCashflows!S$252","v":3223.5278719824837},{"$f":" ProjectCashflows!T$252","v":3287.9984294221331},{"$f":" ProjectCashflows!U$252","v":3353.758398010576},{"$f":" ProjectCashflows!V$252","v":3420.8335659707873},{"$f":" ProjectCashflows!W$252","v":3489.2502372902036},{"$f":" ProjectCashflows!X$252","v":3559.0352420360068},{"$f":" ProjectCashflows!Y$252","v":3630.2159468767277},{"$f":" ProjectCashflows!Z$252","v":3702.8202658142623},{"$f":" ProjectCashflows!AA$252","v":2991.4544897842679},{"$f":" ProjectCashflows!AB$252","v":2402.367773351657},{"$f":" ProjectCashflows!AC$252","v":2071.387976946261},{"$f":" ProjectCashflows!AD$252","v":1684.4297398612371},{"$f":" ProjectCashflows!AE$252","v":1381.868598259897},{"$f":" ProjectCashflows!AF$252","v":1120.7836403365359},{"$f":" ProjectCashflows!AG$252","v":910.39250876791743},{"$f":" ProjectCashflows!AH$252","v":730.08970104537377},{"$f":" ProjectCashflows!AI$252","v":582.21000489803623},{"$f":" ProjectCashflows!AJ$252","v":461.17057351373421},{"$f":" ProjectCashflows!AK$252","v":362.36051586199994},{"$f":" ProjectCashflows!AL$252","v":-144.74960301683149},{"$f":" ProjectCashflows!AM$252","v":216.86080583060547},{"$f":" ProjectCashflows!AN$252","v":155.55166339629073},{"$f":" ProjectCashflows!AO$252","v":113.48248314995762},{"$f":" ProjectCashflows!AP$252","v":-461.89720394635549},{"$f":" ProjectCashflows!AQ$252","v":-471.1351480252826},{"$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$755 & \" \" & Translate!E$813 & \": \"  & Inputs!F$92 & \", \" & Inputs!F$89","v":"Check:  Cashflows: nominal, full-cycle"},{"$f":" MIN( 1, SUM(K43:AX43))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K43:AX43)","v":0},null,{"$f":" IF( ABS(K33 + K34 - SUM(K37:K39)) > CHK_TOL, 1, 0)","v":0},{"$f":" IF( ABS(L33 + L34 - SUM(L37:L39)) > 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]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E33","v":"Total: Cashflow before decommissioning fund"},{"$f":" SUM(K33:AX33)","v":38774.104672459696},{"$f":" G33","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E34","v":"Total: Net decommissioning cashflows"},217.30899052555242,"US$ mn"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E35","v":"Total: Government revenues excluding participation"},20938.889345396881,"US$ mn"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E36","v":"Total: SOC net cash flow before tax, after carried interest, including share of lender cashflows"},5348.1970588667227,"US$ mn"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E37","v":"Total: Government revenues including participation"},26287.086404263599,{"$f":" Translate!E$603","v":"US$ mn"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E38","v":"Total: Net cashflow after fiscal regime: IOC"},11688.472161546106,"US$ mn"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E39","v":"Total: Lender cashflows after interest withholding tax: IOC parent"},1015.8550971755473,"US$ mn"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E40","v":"Total: Investors (IOC + Lender)"},12704.327258721652,"US$ mn"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E41","v":"Total: Project benefits"},49649.676953890492,"US$ mn"]
[]
[null,null,null,null,{"$f":" Translate!E755 & \" \" & Translate!E$601 & \": \" & B17","v":"Check:  Total: Cashflows: full-cycle, nominal"},{"$f":" IF( ABS(F45 + F46 - SUM(F49:F51) ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":" Translate!E$624 & \": \"  & Inputs!F$89 & \", \" & Inputs!F$92","v":"IRR: full-cycle, nominal"}]
[null,null,null,null,{"$f":" E33","v":"Cashflow before decommissioning fund"},{"$f":" IFERROR( IRR( K33:AX33), 0)","v":0.34721862219803556},{"$f":"\" \" & Translate!E$408  & \" \" & G34","v":" % p.a. US$ mn"}]
[null,null,null,null,{"$f":" E38","v":"Net cashflow after fiscal regime: IOC"},{"$f":" IFERROR( IRR( K38:AX38), 0)","v":0.29109379442372973},{"$f":"\" \" & Translate!E$408 & \" \" & G38","v":" % p.a. US$ mn"}]
[null,null,null,null,{"$f":" E39","v":"Lender cashflows after interest withholding tax: IOC parent"},{"$f":" IFERROR( IRR( K39:AX39), 0)","v":5.0909641863991162E-2},{"$f":"\" \" & Translate!E$408 & \" \" & G39","v":" % p.a. US$ mn"}]
[null,null,null,null,{"$f":" E40","v":"Investors (IOC + Lender)"},{"$f":" IFERROR( IRR( K40:AX40), 0)","v":0.19602449351046602},{"$f":"\" \" & Translate!E$408 & \" \" & G40","v":" % p.a. US$ mn"}]
[null,null,null,null,{"$f":" E36","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" IFERROR( IRR( K36:AX36), 0)","v":0.33539429203864679},{"$f":"\" \" & Translate!E$408 & \" \" & G36","v":" % p.a. US$ mn"}]
[]
[null,{"$f":"Translate!$E$700 & \": \" & Inputs!F$89 & \", \" & Inputs!F$92 & \", \" & Inputs!F$93","v":"Payback: full-cycle, nominal, undiscounted"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$245","v":"Cashflow before decommissioning fund"},{"$f":" ProjectCashflows!F$245","v":0},{"$f":" ProjectCashflows!G$245","v":"US$ mn"},{"$f":" ProjectCashflows!H$245","v":0},{"$f":" ProjectCashflows!I$245","v":38774.104672459696},{"$f":" ProjectCashflows!J$245","v":0},{"$f":" ProjectCashflows!K$245","v":-420},{"$f":" ProjectCashflows!L$245","v":-51},{"$f":" ProjectCashflows!M$245","v":-312.12},{"$f":" ProjectCashflows!N$245","v":-1273.4495999999999},{"$f":" ProjectCashflows!O$245","v":-1145.5830293901518},{"$f":" ProjectCashflows!P$245","v":-854.97257197800013},{"$f":" ProjectCashflows!Q$245","v":1859.5756948096803},{"$f":" ProjectCashflows!R$245","v":2643.4128926779058},{"$f":" ProjectCashflows!S$245","v":2930.6130267319172},{"$f":" ProjectCashflows!T$245","v":2989.2252872665558},{"$f":" ProjectCashflows!U$245","v":3049.0097930118864},{"$f":" ProjectCashflows!V$245","v":3109.9899888721243},{"$f":" ProjectCashflows!W$245","v":3172.1897886495672},{"$f":" ProjectCashflows!X$245","v":3235.6335844225578},{"$f":" ProjectCashflows!Y$245","v":3300.3462561110096},{"$f":" ProjectCashflows!Z$245","v":3366.3531812332299},{"$f":" ProjectCashflows!AA$245","v":2648.2580635116151},{"$f":" ProjectCashflows!AB$245","v":2402.367773351657},{"$f":" ProjectCashflows!AC$245","v":2071.387976946261},{"$f":" ProjectCashflows!AD$245","v":1393.0675053556774},{"$f":" ProjectCashflows!AE$245","v":1084.6791190642259},{"$f":" ProjectCashflows!AF$245","v":1120.7836403365359},{"$f":" ProjectCashflows!AG$245","v":910.39250876791743},{"$f":" ProjectCashflows!AH$245","v":730.08970104537377},{"$f":" ProjectCashflows!AI$245","v":582.21000489803623},{"$f":" ProjectCashflows!AJ$245","v":461.17057351373421},{"$f":" ProjectCashflows!AK$245","v":362.36051586199994},{"$f":" ProjectCashflows!AL$245","v":-144.74960301683154},{"$f":" ProjectCashflows!AM$245","v":216.86080583060547},{"$f":" ProjectCashflows!AN$245","v":155.55166339629073},{"$f":" ProjectCashflows!AO$245","v":113.48248314995762},{"$f":" ProjectCashflows!AP$245","v":-461.89720394635549},{"$f":" ProjectCashflows!AQ$245","v":-471.1351480252826},{"$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":" E40","v":"Investors (IOC + Lender)"},0,"US$ mn",0,12704.327258721652,0,-430,-43.86,-268.42320000000001,-1095.1666559999999,-1059.6190883649381,-937.45612438703961,920.33050082644445,1268.73177392599,1377.4653957484625,1256.6558229630843,1169.8505734238468,1138.16870863589,1113.753107487722,1131.1890089430094,1149.0745322385619,1167.4186698111844,866.65306217525767,881.52391124471274,759.35624288917188,406.98181760788788,292.56966884269411,395.54272130750405,354.24628697719959,281.29885145317576,205.25309279927879,139.83368145294435,100.1379214466486,67.977005372072909,53.978484087609644,28.661008471332469,12.200477341944271,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E65 & \": \" & Translate!E$811","v":"Cashflow before decommissioning fund: cumulative"},null,{"$f":" G34","v":"US$ mn"},null,null,null,{"$f":" J67 + K65","v":-420},-471,-783.12,-2056.5695999999998,-3202.1526293901516,-4057.1252013681515,-2197.549506558471,445.86338611943484,3376.4764128513521,6365.7017001179083,9414.7114931297947,12524.701482001919,15696.891270651486,18932.524855074043,22232.871111185053,25599.224292418283,28247.482355929897,30649.850129281553,32721.238106227815,34114.305611583492,35198.984730647717,36319.768370984253,37230.160879752169,37960.250580797547,38542.460585695582,39003.631159209319,39365.991675071316,39221.242072054483,39438.102877885089,39593.654541281379,39707.137024431337,39245.239820484981,38774.104672459696,38774.104672459696,38774.104672459696,38774.104672459696,38774.104672459696,38774.104672459696,38774.104672459696,38774.104672459696]
[null,null,null,null,{"$f":" E66 & \": \" & Translate!E$811","v":"Investors (IOC + Lender): cumulative"},null,{"$f":" G38","v":"US$ mn"},null,null,null,{"$f":" J68 + K66","v":-430},-473.86,-742.28320000000008,-1837.449856,-2897.068944364938,-3834.5250687519774,-2914.1945679255332,-1645.4627939995432,-267.99739825108077,988.65842471200358,2158.5089981358506,3296.6777067717403,4410.4308142594618,5541.6198232024708,6690.6943554410327,7858.1130252522171,8724.7660874274752,9606.2899986721877,10365.646241561361,10772.628059169248,11065.197728011943,11460.740449319446,11814.986736296645,12096.28558774982,12301.5386805491,12441.372362002045,12541.510283448693,12609.487288820766,12663.465772908376,12692.126781379708,12704.327258721652,12704.327258721652,12704.327258721652,12704.327258721652,12704.327258721652,12704.327258721652,12704.327258721652,12704.327258721652,12704.327258721652,12704.327258721652]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$174","v":"Cumulative project years"},{"$f":" ProjectCashflows!F$174","v":0},{"$f":" ProjectCashflows!G$174","v":"Year"},{"$f":" ProjectCashflows!H$174","v":0},{"$f":" ProjectCashflows!I$174","v":0},{"$f":" ProjectCashflows!J$174","v":0},{"$f":" ProjectCashflows!K$174","v":1},{"$f":" ProjectCashflows!L$174","v":2},{"$f":" ProjectCashflows!M$174","v":3},{"$f":" ProjectCashflows!N$174","v":4},{"$f":" ProjectCashflows!O$174","v":5},{"$f":" ProjectCashflows!P$174","v":6},{"$f":" ProjectCashflows!Q$174","v":7},{"$f":" ProjectCashflows!R$174","v":8},{"$f":" ProjectCashflows!S$174","v":9},{"$f":" ProjectCashflows!T$174","v":10},{"$f":" ProjectCashflows!U$174","v":11},{"$f":" ProjectCashflows!V$174","v":12},{"$f":" ProjectCashflows!W$174","v":13},{"$f":" ProjectCashflows!X$174","v":14},{"$f":" ProjectCashflows!Y$174","v":15},{"$f":" ProjectCashflows!Z$174","v":16},{"$f":" ProjectCashflows!AA$174","v":17},{"$f":" ProjectCashflows!AB$174","v":18},{"$f":" ProjectCashflows!AC$174","v":19},{"$f":" ProjectCashflows!AD$174","v":20},{"$f":" ProjectCashflows!AE$174","v":21},{"$f":" ProjectCashflows!AF$174","v":22},{"$f":" ProjectCashflows!AG$174","v":23},{"$f":" ProjectCashflows!AH$174","v":24},{"$f":" ProjectCashflows!AI$174","v":25},{"$f":" ProjectCashflows!AJ$174","v":26},{"$f":" ProjectCashflows!AK$174","v":27},{"$f":" ProjectCashflows!AL$174","v":28},{"$f":" ProjectCashflows!AM$174","v":29},{"$f":" ProjectCashflows!AN$174","v":30},{"$f":" ProjectCashflows!AO$174","v":31},{"$f":" ProjectCashflows!AP$174","v":32},{"$f":" ProjectCashflows!AQ$174","v":33},{"$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$181","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$181","v":0},{"$f":" ProjectCashflows!G$181","v":"Year"},{"$f":" ProjectCashflows!H$181","v":0},{"$f":" ProjectCashflows!I$181","v":0},{"$f":" ProjectCashflows!J$181","v":0},{"$f":" ProjectCashflows!K$181","v":0},{"$f":" ProjectCashflows!L$181","v":0},{"$f":" ProjectCashflows!M$181","v":0},{"$f":" ProjectCashflows!N$181","v":0},{"$f":" ProjectCashflows!O$181","v":1},{"$f":" ProjectCashflows!P$181","v":2},{"$f":" ProjectCashflows!Q$181","v":3},{"$f":" ProjectCashflows!R$181","v":4},{"$f":" ProjectCashflows!S$181","v":5},{"$f":" ProjectCashflows!T$181","v":6},{"$f":" ProjectCashflows!U$181","v":7},{"$f":" ProjectCashflows!V$181","v":8},{"$f":" ProjectCashflows!W$181","v":9},{"$f":" ProjectCashflows!X$181","v":10},{"$f":" ProjectCashflows!Y$181","v":11},{"$f":" ProjectCashflows!Z$181","v":12},{"$f":" ProjectCashflows!AA$181","v":13},{"$f":" ProjectCashflows!AB$181","v":14},{"$f":" ProjectCashflows!AC$181","v":15},{"$f":" ProjectCashflows!AD$181","v":16},{"$f":" ProjectCashflows!AE$181","v":17},{"$f":" ProjectCashflows!AF$181","v":18},{"$f":" ProjectCashflows!AG$181","v":19},{"$f":" ProjectCashflows!AH$181","v":20},{"$f":" ProjectCashflows!AI$181","v":21},{"$f":" ProjectCashflows!AJ$181","v":22},{"$f":" ProjectCashflows!AK$181","v":23},{"$f":" ProjectCashflows!AL$181","v":24},{"$f":" ProjectCashflows!AM$181","v":25},{"$f":" ProjectCashflows!AN$181","v":26},{"$f":" ProjectCashflows!AO$181","v":27},{"$f":" ProjectCashflows!AP$181","v":0},{"$f":" ProjectCashflows!AQ$181","v":0},{"$f":" ProjectCashflows!AR$181","v":0},{"$f":" ProjectCashflows!AS$181","v":0},{"$f":" ProjectCashflows!AT$181","v":0},{"$f":" ProjectCashflows!AU$181","v":0},{"$f":" ProjectCashflows!AV$181","v":0},{"$f":" ProjectCashflows!AW$181","v":0},{"$f":" ProjectCashflows!AX$181","v":0}]
[null,null,null,null,{"$f":" E65 & \" \"&  Translate!E$700","v":"Cashflow before decommissioning fund Payback"},null,{"$f":" Translate!E$403","v":"Production year"},null,null,null,{"$f":" IFERROR( AND( K67 > 0, J67 < 0 ) * (ABS(J67 / K65) + J71), 0)","v":0},{"$f":" IFERROR( AND( L67 > 0, K67 < 0 ) * (ABS(K67 / L65) + K71), 0)","v":0},0,0,0,0,0,3.8313304034513678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E66 & \" \"&  Translate!E$700","v":"Investors (IOC + Lender) Payback"},null,{"$f":" Translate!E$403","v":"Production year"},null,null,null,{"$f":" IFERROR( AND( K68 > 0, J68 < 0 ) * (ABS(J68 / K66) + J71), 0)","v":0},{"$f":" IFERROR( AND( L68 > 0, K68 < 0 ) * (ABS(K68 / L66) + K71), 0)","v":0},0,0,0,0,0,0,0,5.213262369340848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E72","v":"Cashflow before decommissioning fund Payback"},{"$f":" SUM(K72:AX72)","v":3.8313304034513678},{"$f":"G72","v":"Production year"}]
[null,null,null,null,{"$f":" E73","v":"Investors (IOC + Lender) Payback"},{"$f":" SUM(K73:AX73)","v":5.213262369340848},{"$f":"G73","v":"Production year"}]
[]
[{"$f":" Translate!E$698 & \": \"  & Inputs!F$89 & \", \" & Inputs!F$91","v":"Analysis: full-cycle, real"}]
[null,{"$f":" Translate!E$813 & \": \"  & Inputs!F$89 & \", \" & Inputs!F$91","v":"Cashflows: full-cycle, real"}]
[null,null,null,null,{"$f":"ProjectCashflows!E$200","v":"Inflation index"},{"$f":"ProjectCashflows!F$200","v":0},{"$f":"ProjectCashflows!G$200","v":"Index"},{"$f":"ProjectCashflows!H$200","v":"base year is first project year"},{"$f":"ProjectCashflows!I$200","v":0},{"$f":"ProjectCashflows!J$200","v":0},{"$f":"ProjectCashflows!K$200","v":1},{"$f":"ProjectCashflows!L$200","v":1.02},{"$f":"ProjectCashflows!M$200","v":1.0404},{"$f":"ProjectCashflows!N$200","v":1.0612079999999999},{"$f":"ProjectCashflows!O$200","v":1.08243216},{"$f":"ProjectCashflows!P$200","v":1.1040808032},{"$f":"ProjectCashflows!Q$200","v":1.1261624192640001},{"$f":"ProjectCashflows!R$200","v":1.14868566764928},{"$f":"ProjectCashflows!S$200","v":1.1716593810022657},{"$f":"ProjectCashflows!T$200","v":1.1950925686223111},{"$f":"ProjectCashflows!U$200","v":1.2189944199947573},{"$f":"ProjectCashflows!V$200","v":1.2433743083946525},{"$f":"ProjectCashflows!W$200","v":1.2682417945625455},{"$f":"ProjectCashflows!X$200","v":1.2936066304537963},{"$f":"ProjectCashflows!Y$200","v":1.3194787630628724},{"$f":"ProjectCashflows!Z$200","v":1.3458683383241299},{"$f":"ProjectCashflows!AA$200","v":1.3727857050906125},{"$f":"ProjectCashflows!AB$200","v":1.4002414191924248},{"$f":"ProjectCashflows!AC$200","v":1.4282462475762734},{"$f":"ProjectCashflows!AD$200","v":1.4568111725277988},{"$f":"ProjectCashflows!AE$200","v":1.4859473959783549},{"$f":"ProjectCashflows!AF$200","v":1.5156663438979221},{"$f":"ProjectCashflows!AG$200","v":1.5459796707758806},{"$f":"ProjectCashflows!AH$200","v":1.5768992641913981},{"$f":"ProjectCashflows!AI$200","v":1.6084372494752261},{"$f":"ProjectCashflows!AJ$200","v":1.6406059944647307},{"$f":"ProjectCashflows!AK$200","v":1.6734181143540252},{"$f":"ProjectCashflows!AL$200","v":1.7068864766411058},{"$f":"ProjectCashflows!AM$200","v":1.7410242061739281},{"$f":"ProjectCashflows!AN$200","v":1.7758446902974065},{"$f":"ProjectCashflows!AO$200","v":1.8113615841033548},{"$f":"ProjectCashflows!AP$200","v":1.8475888157854219},{"$f":"ProjectCashflows!AQ$200","v":1.8845405921011305},{"$f":"ProjectCashflows!AR$200","v":1},{"$f":"ProjectCashflows!AS$200","v":1},{"$f":"ProjectCashflows!AT$200","v":1},{"$f":"ProjectCashflows!AU$200","v":1},{"$f":"ProjectCashflows!AV$200","v":1},{"$f":"ProjectCashflows!AW$200","v":1},{"$f":"ProjectCashflows!AX$200","v":1}]
[null,null,null,null,{"$f":" Inputs!E$52","v":"Label for real terms cashflows"},{"$f":" Inputs!F$52","v":"US$ mn 2021"},{"$f":" Inputs!G$52","v":"Label"}]
[]
[null,null,{"$f":"Translate!$E$701 & \": \" & Inputs!F$89 & \", \" & Inputs!F$91","v":"Project cashflows: full-cycle, real"}]
[null,null,null,null,{"$f":" E19","v":"Oil revenues gross, after ELT"},null,{"$f":" $F$81","v":"US$ mn 2021"},null,{"$f":" SUM(K84:AX84)","v":44103.023863224538},null,{"$f":" K19 / K$80","v":0},0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841185,688.87741280001364,557.99070436801105,451.97247053808906,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933839,157.5930559953641,127.65037535624494,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E20","v":"Transport costs post-fiscal point, after ELT"},null,{"$f":" $F$81","v":"US$ mn 2021"},null,{"$f":" SUM(K85:AX85)","v":0},null,{"$f":" K20 / K$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E21","v":"Net revenues after ELT"},null,{"$f":" $F$81","v":"US$ mn 2021"},null,{"$f":" SUM(K86:AX86)","v":44103.023863224538},null,{"$f":" K21 / K$80","v":0},0,0,0,191.65835816431044,1505.625,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,3011.25,2439.1125000000006,1975.6811250000005,1600.3017112500004,1296.2443861125007,1049.9579527511255,850.46594172841185,688.87741280001364,557.99070436801105,451.97247053808906,366.09770113585205,296.53913792004022,240.19670171523254,194.55932838933839,157.5930559953641,127.65037535624494,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E23","v":"Exploration costs, after ELT"},null,{"$f":" $F$81","v":"US$ mn 2021"},null,{"$f":" SUM(K88:AX88)","v":420},null,{"$f":" K23 / K$80","v":420},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Development costs, after ELT",null,"US$ mn 2021",null,9050,null,{"$f":" K24 / K$80","v":0},50,300,1200,1200,2100,1100,449.99999999999994,250,250,250.00000000000003,250,250,250,250,249.99999999999997,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Replacement capital costs, after ELT",null,"US$ mn 2021",null,0,null,{"$f":" K25 / K$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operating costs, after ELT",null,"US$ mn 2021",null,4601,null,{"$f":" K26 / K$80","v":0},0,0,0,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120.00000000000001,110.99999999999999,100,95,90,85.000000000000014,80,75,70,70,65,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Decommissioning costs, after ELT",null,"US$ mn 2021",null,750,null,{"$f":" K27 / K$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,250,250,0,0,0,0,0,0,0]
[null,null,null,null,"Project costs",null,"US$ mn 2021",null,14821,null,{"$f":" K28 / K$80","v":420},50,300,1200,1250,2280,1360,710,510,509.99999999999994,510,510,510,510,510,510,510,260,150,340,320,110.99999999999999,100,95,90,85.000000000000014,80,325.00000000000006,70,70,65,250,250,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E30","v":"Cashflow before decommissioning fund"},null,{"$f":" $F$81","v":"US$ mn 2021"},null,{"$f":" SUM(K95:AX95)","v":29282.023863224542},null,{"$f":" K30 / K$80","v":-420},-50,-300,-1200,-1058.3416418356894,-774.37500000000011,1651.2500000000002,2301.25,2501.25,2501.2500000000005,2501.2499999999995,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000007,1450.3017112500004,956.24438611250082,729.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767507,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E84","v":"Total: Oil revenues gross, after ELT"},{"$f":" SUM(K84:AX84)","v":44103.023863224538},{"$f":" G84","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E85","v":"Total: Transport costs post-fiscal point, after ELT"},{"$f":" SUM(K85:AX85)","v":0},{"$f":" G85","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E86","v":"Total: Net revenues after ELT"},{"$f":" SUM(K86:AX86)","v":44103.023863224538},{"$f":" G86","v":"US$ mn 2021"}]
[]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E88","v":"Total: Exploration costs, after ELT"},{"$f":" SUM(K88:AX88)","v":420},{"$f":" G88","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E89","v":"Total: Development costs, after ELT"},9050,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E90","v":"Total: Replacement capital costs, after ELT"},0,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E91","v":"Total: Operating costs, after ELT"},4601,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E92","v":"Total: Decommissioning costs, after ELT"},750,"US$ mn 2021"]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E93","v":"Total: Project costs"},14821,"US$ mn 2021"]
[]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & E95","v":"Total: Cashflow before decommissioning fund"},{"$f":" SUM(K95:AX95)","v":29282.023863224542},{"$f":" G95","v":"US$ mn 2021"}]
[]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!$E$701 & \": \" & Inputs!F$91","v":"Check:  Project cashflows: real"},{"$f":" IF( ABS( F97 - F98 - SUM(F101:F105) - F108) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,null,{"$f":"Translate!E704  & \": \" & Inputs!F$89 & \", \" & Inputs!F$91","v":"Unit analysis: full-cycle, real"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$133","v":"Total: Oil production Volume after ELT"},{"$f":" ProjectCashflows!F$133","v":801.87316114953705},{"$f":" ProjectCashflows!G$133","v":"Mn Bbl"}]
[null,null,null,null,{"$f":" Inputs!E$56","v":"Label for unit cost: real"},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},{"$f":" Inputs!G$56","v":"Label"}]
[]
[null,null,null,null,{"$f":" E84","v":"Oil revenues gross, after ELT"},{"$f":" F97 / F$113","v":55},{"$f":"F$114","v":"US$ 2021 / bbl"}]
[null,null,null,null,{"$f":" E85","v":"Transport costs post-fiscal point, after ELT"},{"$f":" F98 / F$113","v":0},{"$f":"F$114","v":"US$ 2021 / bbl"}]
[null,null,null,null,{"$f":" E86","v":"Net revenues after ELT"},{"$f":" F99 / F$113","v":55},"US$ 2021 / bbl"]
[null,null,null,null,null,null,"US$ 2021 / bbl"]
[null,null,null,null,{"$f":" E88","v":"Exploration costs, after ELT"},{"$f":" F101 / F$113","v":0.52377360952934604},"US$ 2021 / bbl"]
[null,null,null,null,"Development costs, after ELT",11.286074205334719,"US$ 2021 / bbl"]
[null,null,null,null,"Replacement capital costs, after ELT",0,"US$ 2021 / bbl"]
[null,null,null,null,"Operating costs, after ELT",5.7378151843917173,"US$ 2021 / bbl"]
[null,null,null,null,"Decommissioning costs, after ELT",0.93531001701668937,"US$ 2021 / bbl"]
[null,null,null,null,"Project costs",18.482973016272471,"US$ 2021 / bbl"]
[]
[null,null,null,null,{"$f":" E95","v":"Cashflow before decommissioning fund"},{"$f":" F108 / F$113","v":36.517026983727533},"US$ 2021 / bbl"]
[]
[null,null,{"$f":"Translate!$E$702 & \": \" & Inputs!F$89 & \", \" & Inputs!F$91","v":"Project participants: full-cycle, real"}]
[null,null,null,null,{"$f":" E33","v":"Cashflow before decommissioning fund"},null,{"$f":" $F$81","v":"US$ mn 2021"},null,{"$f":" SUM(K130:AX130)","v":29282.023863224542},null,{"$f":" K33 / K$80","v":-420},-50,-300,-1200,-1058.3416418356894,-774.37500000000011,1651.2500000000002,2301.25,2501.25,2501.2500000000005,2501.2499999999995,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000007,1450.3017112500004,956.24438611250082,729.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767507,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[null,null,null,null,"Net decommissioning cashflows",null,"US$ mn 2021",null,-15.100000000000165,null,{"$f":" K34 / K$80","v":0},0,0,0,0,0,0,0,0,0,0,0,-50.26129342108063,-49.275777863804542,-48.309586140984841,-47.362339353906705,-46.43366603324187,-45.523201993374379,-44.630590189582719,-43.755480578022279,-42.897529978453207,-42.056401939660006,-41.231766607509812,-40.423300595597851,-39.630686858429264,-38.853614567087519,-38.091778987340703,212.65511863986208,-23.463088130463284,-23.003027578885572,-22.551987822436832,250,249.99999999999986,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues excluding participation",null,"US$ mn 2021",null,16056.404234002974,null,{"$f":" K35 / K$80","v":10},0,0,0,88.582606280643191,368.70789472108811,726.67019904192694,872.09786683953814,960.31286559465684,1083.8332597760282,1175.0607476730338,1218.7759160069227,1215.2021859068711,1219.1837005000195,1223.0167429455282,1226.7056049175478,980.54322115569312,792.07065292357083,662.01527910276297,506.55521064156488,397.99498049994634,333.54915202440236,238.57407851609642,183.60843695408701,149.6302986943962,124.22923883542845,95.591493187539157,72.709308696397386,58.167808109061234,42.243213131999639,30.772271326220405,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SOC net cash flow before tax, after carried interest, including share of lender cashflows",null,"US$ mn 2021",null,3982.9846625612686,null,{"$f":" K36 / K$80","v":0},-7,-42,-168,-168,-294,107.35265407110511,324.64477343830453,365.28368248645455,365.90336297007161,366.50432331073785,367.08705938469217,357.59979613511689,358.34462571015644,359.06878153941,359.7727879952327,270.82581772687712,248.53589475441893,211.98544956012856,126.56885661966672,92.174442204675259,102.89086574523206,79.931240883226394,60.57163552775063,45.101226726046271,32.781902148148902,23.015518262544532,15.317364349638096,11.924564486059397,6.2074486901330133,2.5905878354412502,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues including participation",null,"US$ mn 2021",null,20039.388896564244,null,{"$f":" K37 / K$80","v":10},-7,-42,-168,-79.417393719356795,74.707894721088095,834.02285311303206,1196.7426402778426,1325.5965480811115,1449.7366227460996,1541.5650709837716,1585.862975391615,1572.8019820419879,1577.5283262101759,1582.0855244849383,1586.4783929127805,1251.3690388825703,1040.6065476779897,874.00072866289156,633.12406726123163,490.16942270462164,436.44001776963444,318.50531939932284,244.18007248183764,194.73152542044249,157.01114098357735,118.60701145008369,88.026673046035498,70.092372595120622,48.450661822132652,33.362859161661653,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow after fiscal regime: IOC",null,"US$ mn 2021",null,8704.1330285901367,null,{"$f":" K38 / K$80","v":-430},-15,-90.000000000000028,-359.99999999999994,-306.92424811633282,326.91710527891212,408.15694636287162,716.00712064570746,807.07378333770725,702.22244604555624,629.06802101561345,602.84611619536145,583.14006444278107,596.32759702267185,609.11453021540819,621.51150362303179,631.30979508418841,629.55137532863637,531.67039239752637,279.36483827324702,196.89100006805074,260.96952201911745,229.14032679318095,178.38733129057556,127.61025825921733,85.23294558518721,59.840347482615819,39.825147309059105,31.00386766375447,16.13936659434588,6.735528372146443,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Lender cashflows after interest withholding tax: IOC parent",null,"US$ mn 2021",null,523.4019380701593,null,{"$f":" K39 / K$80","v":0},-27.999999999999996,-168,-672,-672,-1175.9999999999998,409.07020052409655,388.50023907644999,368.57966858118181,349.29093120834369,330.61690800061461,312.540908413024,295.04666009415058,278.11829890334792,261.74035915866898,245.8977641102814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Investors (IOC + Lender)",null,"US$ mn 2021",null,9227.534966660296,null,{"$f":" K40 / K$80","v":-430},-43,-258,-1032,-978.92424811633282,-849.08289472108777,817.22714688696817,1104.5073597221574,1175.653451918889,1051.5133772538998,959.68492901622801,915.38702460838545,878.18672453693159,874.44589592601972,870.85488937407717,867.40926773331307,631.30979508418841,629.55137532863637,531.67039239752637,279.36483827324702,196.89100006805074,260.96952201911745,229.14032679318095,178.38733129057556,127.61025825921733,85.23294558518721,59.840347482615819,39.825147309059105,31.00386766375447,16.13936659434588,6.735528372146443,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project benefits",null,"US$ mn 2021",null,38752.023863224538,null,{"$f":" K41 / K$80","v":0},0,0,0,141.65835816431044,1325.625,2751.25,2751.25,2751.25,2751.25,2751.25,2751.2499999999995,2751.2500000000005,2751.25,2751.25,2751.25,2179.1125000000006,1715.6811250000007,1450.3017112500004,1156.2443861125007,929.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767479,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$755 & \" \" & Translate!E$813 & \": \"  & Inputs!F$91 & \", \" & Inputs!F$89","v":"Check:  Cashflows: real, full-cycle"},{"$f":" MIN( 1, SUM(K140:AX140))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K140:AX140)","v":0},null,{"$f":" IF( ABS(K130 + K131 - SUM(K134:K136)) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E130","v":"Total: Cashflow before decommissioning fund"},{"$f":" SUM(K130:AX130)","v":29282.023863224542},{"$f":" G130","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E131","v":"Total: Net decommissioning cashflows"},-15.100000000000165,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E132","v":"Total: Government revenues excluding participation"},16056.404234002974,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E133","v":"Total: SOC net cash flow before tax, after carried interest, including share of lender cashflows"},3982.9846625612686,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E134","v":"Total: Government revenues including participation"},20039.388896564244,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E135","v":"Total: Net cashflow after fiscal regime: IOC"},8704.1330285901367,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E136","v":"Total: Lender cashflows after interest withholding tax: IOC parent"},523.4019380701593,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E137","v":"Total: Investors (IOC + Lender)"},9227.534966660296,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E138","v":"Total: Project benefits"},{"$f":" SUM(K138:AX138)","v":38752.023863224538},"US$ mn 2021"]
[]
[null,null,null,null,{"$f":" Translate!E$755 & Translate!E$601 & \" \" & B79","v":"Check: Total Cashflows: full-cycle, real"},{"$f":" IF( ABS(F142 + F143 - SUM(F146:F148) ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$703  & \": \"  & Inputs!F$89 & \", \" & Inputs!F$91","v":"Government share metrics: full-cycle, real"}]
[null,null,null,null,{"$f":"Translate!$E$707","v":"Average effective tax rate (excl. participation)"},{"$f":" F144 / F142","v":0.54833655996600361},{"$f":" \"% \" & Inputs!F$89 & \", \" & Inputs!F$91 & \", \" & Inputs!F$93","v":"% full-cycle, real, undiscounted"}]
[null,null,null,null,{"$f":"Translate!$E$708","v":"Average effective tax rate (incl. participation)"},{"$f":" F146 / F142","v":0.68435805496804558},{"$f":" \"% \" & Inputs!F$89 & \", \" & Inputs!F$91 & \", \" & Inputs!F$93","v":"% full-cycle, real, undiscounted"}]
[null,null,null,null,{"$f":" Translate!E$119","v":"Government share of project benefits"},{"$f":" F146 / F150","v":0.51711851146906207},{"$f":" \"% \" & Inputs!F$89 & \", \" & Inputs!F$91 & \", \" & Inputs!F$93","v":"% full-cycle, real, undiscounted"}]
[]
[null,{"$f":" Translate!E$624  & \": \"  & Inputs!F$89 & \", \" & Inputs!F$91","v":"IRR: full-cycle, real"}]
[null,null,null,null,{"$f":" E130","v":"Cashflow before decommissioning fund"},{"$f":" IFERROR( IRR( K130:AX130), 0)","v":0.32080257078416663},{"$f":"\" \" & Translate!E$408 & \" \" & G130","v":" % p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E135","v":"Net cashflow after fiscal regime: IOC"},{"$f":" IFERROR( IRR( K135:AX135), 0)","v":0.2657782298330591},{"$f":"\" \" & Translate!E$408 & \" \" & G135","v":" % p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E136","v":"Lender cashflows after interest withholding tax: IOC parent"},{"$f":" IFERROR( IRR( K136:AX136), 0)","v":3.0303570450990636E-2},{"$f":"\" \" & Translate!E$408 & \" \" & G136","v":" % p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E137","v":"Investors (IOC + Lender)"},{"$f":" IFERROR( IRR( K137:AX137), 0)","v":0.17257303285373449},{"$f":"\" \" & Translate!E$408 & \" \" & G137","v":" % p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E133","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" IFERROR( IRR( K133:AX133), 0)","v":0.30921009023404911},{"$f":"\" \" & Translate!E$408 & \" \" & G133","v":" % p.a. US$ mn 2021"}]
[]
[null,{"$f":"Translate!$E$700 & \": \" & Inputs!F$89 & \", \" & Inputs!F$91 & \", \" & Inputs!F$93","v":"Payback: full-cycle, real, undiscounted"}]
[null,null,null,null,{"$f":" E130","v":"Cashflow before decommissioning fund"},0,"US$ mn 2021",0,29282.023863224542,0,-420,-50,-300,-1200,-1058.3416418356894,-774.37500000000011,1651.2500000000002,2301.25,2501.25,2501.2500000000005,2501.2499999999995,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000007,1450.3017112500004,956.24438611250082,729.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767507,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E137","v":"Investors (IOC + Lender)"},0,"US$ mn 2021",0,9227.534966660296,0,-430,-43,-258,-1032,-978.92424811633282,-849.08289472108777,817.22714688696817,1104.5073597221574,1175.653451918889,1051.5133772538998,959.68492901622801,915.38702460838545,878.18672453693159,874.44589592601972,870.85488937407717,867.40926773331307,631.30979508418841,629.55137532863637,531.67039239752637,279.36483827324702,196.89100006805074,260.96952201911745,229.14032679318095,178.38733129057556,127.61025825921733,85.23294558518721,59.840347482615819,39.825147309059105,31.00386766375447,16.13936659434588,6.735528372146443,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E130 & \": \" & Translate!E$811","v":"Cashflow before decommissioning fund: cumulative"},null,{"$f":" G130","v":"US$ mn 2021"},null,null,null,{"$f":" J169 + K167","v":-420},-470,-770,-1970,-3028.3416418356892,-3802.7166418356892,-2151.4666418356892,149.78335816431081,2651.0333581643108,5152.2833581643117,7653.5333581643117,10154.783358164312,12656.033358164312,15157.283358164312,17658.533358164314,20159.783358164314,22088.895858164313,23804.576983164312,25254.878694414314,26211.123080526813,26941.08103327794,27680.546975006353,28269.424387806368,28732.415092174379,29094.387562712469,29375.485263848321,29592.024401768362,29507.221103483593,29631.780431872932,29719.373487868295,29782.023863224542,29532.023863224542,29282.023863224542,29282.023863224542,29282.023863224542,29282.023863224542,29282.023863224542,29282.023863224542,29282.023863224542,29282.023863224542]
[null,null,null,null,{"$f":" E135 & \": \" & Translate!E$811","v":"Net cashflow after fiscal regime: IOC: cumulative"},null,{"$f":" G135","v":"US$ mn 2021"},null,null,null,{"$f":" J170 + K168","v":-430},-473,-731,-1763,-2741.9242481163328,-3591.0071428374204,-2773.7799959504523,-1669.2726362282949,-493.61918430940591,557.89419294449385,1517.5791219607217,2432.966146569107,3311.1528711060387,4185.5987670320583,5056.4536564061355,5923.8629241394483,6555.1727192236367,7184.7240945522735,7716.3944869498,7995.7593252230472,8192.6503252910989,8453.6198473102158,8682.7601741033959,8861.1475053939721,8988.7577636531896,9073.9907092383764,9133.8310567209919,9173.6562040300505,9204.6600716938046,9220.7994382881498,9227.534966660296,9227.534966660296,9227.534966660296,9227.534966660296,9227.534966660296,9227.534966660296,9227.534966660296,9227.534966660296,9227.534966660296,9227.534966660296]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$174","v":"Cumulative project years"},{"$f":" ProjectCashflows!F$174","v":0},{"$f":" ProjectCashflows!G$174","v":"Year"},{"$f":" ProjectCashflows!H$174","v":0},{"$f":" ProjectCashflows!I$174","v":0},{"$f":" ProjectCashflows!J$174","v":0},{"$f":" ProjectCashflows!K$174","v":1},{"$f":" ProjectCashflows!L$174","v":2},{"$f":" ProjectCashflows!M$174","v":3},{"$f":" ProjectCashflows!N$174","v":4},{"$f":" ProjectCashflows!O$174","v":5},{"$f":" ProjectCashflows!P$174","v":6},{"$f":" ProjectCashflows!Q$174","v":7},{"$f":" ProjectCashflows!R$174","v":8},{"$f":" ProjectCashflows!S$174","v":9},{"$f":" ProjectCashflows!T$174","v":10},{"$f":" ProjectCashflows!U$174","v":11},{"$f":" ProjectCashflows!V$174","v":12},{"$f":" ProjectCashflows!W$174","v":13},{"$f":" ProjectCashflows!X$174","v":14},{"$f":" ProjectCashflows!Y$174","v":15},{"$f":" ProjectCashflows!Z$174","v":16},{"$f":" ProjectCashflows!AA$174","v":17},{"$f":" ProjectCashflows!AB$174","v":18},{"$f":" ProjectCashflows!AC$174","v":19},{"$f":" ProjectCashflows!AD$174","v":20},{"$f":" ProjectCashflows!AE$174","v":21},{"$f":" ProjectCashflows!AF$174","v":22},{"$f":" ProjectCashflows!AG$174","v":23},{"$f":" ProjectCashflows!AH$174","v":24},{"$f":" ProjectCashflows!AI$174","v":25},{"$f":" ProjectCashflows!AJ$174","v":26},{"$f":" ProjectCashflows!AK$174","v":27},{"$f":" ProjectCashflows!AL$174","v":28},{"$f":" ProjectCashflows!AM$174","v":29},{"$f":" ProjectCashflows!AN$174","v":30},{"$f":" ProjectCashflows!AO$174","v":31},{"$f":" ProjectCashflows!AP$174","v":32},{"$f":" ProjectCashflows!AQ$174","v":33},{"$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$181","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$181","v":0},{"$f":" ProjectCashflows!G$181","v":"Year"},{"$f":" ProjectCashflows!H$181","v":0},{"$f":" ProjectCashflows!I$181","v":0},{"$f":" ProjectCashflows!J$181","v":0},{"$f":" ProjectCashflows!K$181","v":0},{"$f":" ProjectCashflows!L$181","v":0},{"$f":" ProjectCashflows!M$181","v":0},{"$f":" ProjectCashflows!N$181","v":0},{"$f":" ProjectCashflows!O$181","v":1},{"$f":" ProjectCashflows!P$181","v":2},{"$f":" ProjectCashflows!Q$181","v":3},{"$f":" ProjectCashflows!R$181","v":4},{"$f":" ProjectCashflows!S$181","v":5},{"$f":" ProjectCashflows!T$181","v":6},{"$f":" ProjectCashflows!U$181","v":7},{"$f":" ProjectCashflows!V$181","v":8},{"$f":" ProjectCashflows!W$181","v":9},{"$f":" ProjectCashflows!X$181","v":10},{"$f":" ProjectCashflows!Y$181","v":11},{"$f":" ProjectCashflows!Z$181","v":12},{"$f":" ProjectCashflows!AA$181","v":13},{"$f":" ProjectCashflows!AB$181","v":14},{"$f":" ProjectCashflows!AC$181","v":15},{"$f":" ProjectCashflows!AD$181","v":16},{"$f":" ProjectCashflows!AE$181","v":17},{"$f":" ProjectCashflows!AF$181","v":18},{"$f":" ProjectCashflows!AG$181","v":19},{"$f":" ProjectCashflows!AH$181","v":20},{"$f":" ProjectCashflows!AI$181","v":21},{"$f":" ProjectCashflows!AJ$181","v":22},{"$f":" ProjectCashflows!AK$181","v":23},{"$f":" ProjectCashflows!AL$181","v":24},{"$f":" ProjectCashflows!AM$181","v":25},{"$f":" ProjectCashflows!AN$181","v":26},{"$f":" ProjectCashflows!AO$181","v":27},{"$f":" ProjectCashflows!AP$181","v":0},{"$f":" ProjectCashflows!AQ$181","v":0},{"$f":" ProjectCashflows!AR$181","v":0},{"$f":" ProjectCashflows!AS$181","v":0},{"$f":" ProjectCashflows!AT$181","v":0},{"$f":" ProjectCashflows!AU$181","v":0},{"$f":" ProjectCashflows!AV$181","v":0},{"$f":" ProjectCashflows!AW$181","v":0},{"$f":" ProjectCashflows!AX$181","v":0}]
[null,null,null,null,{"$f":" E167 & \" \" &  Translate!E$700","v":"Cashflow before decommissioning fund Payback"},null,{"$f":" Translate!E$403","v":"Production year"},null,null,null,{"$f":" IFERROR( AND( K169 > 0, J169 < 0 ) * (ABS(J169 / K167) + J173), 0)","v":0},{"$f":" IFERROR( AND( L169 > 0, K169 < 0 ) * (ABS(K169 / L167) + K173), 0)","v":0},0,0,0,0,0,3.9349121746162692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E168 & \" \" &  Translate!E$700","v":"Investors (IOC + Lender) Payback"},null,{"$f":" Translate!E$403","v":"Production year"},null,null,null,{"$f":" IFERROR( AND( K170 > 0, J170 < 0 ) * (ABS(J170 / K168) + J173), 0)","v":0},{"$f":" IFERROR( AND( L170 > 0, K170 < 0 ) * (ABS(K170 / L168) + K173), 0)","v":0},0,0,0,0,0,0,0,5.4694369039778898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E174","v":"Cashflow before decommissioning fund Payback"},{"$f":" SUM(K174:AX174)","v":3.9349121746162692},{"$f":" G174","v":"Production year"}]
[null,null,null,null,{"$f":" E175","v":"Investors (IOC + Lender) Payback"},{"$f":" SUM(K175:AX175)","v":5.4694369039778898},{"$f":" G175","v":"Production year"}]
[]
[null,{"$f":"Translate!$E$702 & \": \" & Inputs!F$89 & \", \" & Inputs!F$91 & \", \" & Inputs!F$63","v":"Project participants: full-cycle, real, NPV8"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$208","v":"Discount factor: full-cycle, NPV8"},{"$f":" ProjectCashflows!F$208","v":0},{"$f":" ProjectCashflows!G$208","v":"factor"},{"$f":" ProjectCashflows!H$208","v":0},{"$f":" ProjectCashflows!I$208","v":0},{"$f":" ProjectCashflows!J$208","v":0},{"$f":" ProjectCashflows!K$208","v":1},{"$f":" ProjectCashflows!L$208","v":0.92592592592592582},{"$f":" ProjectCashflows!M$208","v":0.85733882030178321},{"$f":" ProjectCashflows!N$208","v":0.79383224102016958},{"$f":" ProjectCashflows!O$208","v":0.73502985279645328},{"$f":" ProjectCashflows!P$208","v":0.68058319703375303},{"$f":" ProjectCashflows!Q$208","v":0.63016962688310452},{"$f":" ProjectCashflows!R$208","v":0.58349039526213387},{"$f":" ProjectCashflows!S$208","v":0.54026888450197574},{"$f":" ProjectCashflows!T$208","v":0.50024896713145905},{"$f":" ProjectCashflows!U$208","v":0.46319348808468425},{"$f":" ProjectCashflows!V$208","v":0.42888285933767062},{"$f":" ProjectCashflows!W$208","v":0.39711375864599124},{"$f":" ProjectCashflows!X$208","v":0.36769792467221413},{"$f":" ProjectCashflows!Y$208","v":0.34046104136316119},{"$f":" ProjectCashflows!Z$208","v":0.31524170496588994},{"$f":" ProjectCashflows!AA$208","v":0.29189046756100923},{"$f":" ProjectCashflows!AB$208","v":0.27026895144537894},{"$f":" ProjectCashflows!AC$208","v":0.25024902911609154},{"$f":" ProjectCashflows!AD$208","v":0.23171206399638106},{"$f":" ProjectCashflows!AE$208","v":0.21454820740405653},{"$f":" ProjectCashflows!AF$208","v":0.19865574759634863},{"$f":" ProjectCashflows!AG$208","v":0.18394050703365611},{"$f":" ProjectCashflows!AH$208","v":0.17031528429042234},{"$f":" ProjectCashflows!AI$208","v":0.1576993373059466},{"$f":" ProjectCashflows!AJ$208","v":0.1460179049129135},{"$f":" ProjectCashflows!AK$208","v":0.13520176380825324},{"$f":" ProjectCashflows!AL$208","v":0.12518681834097523},{"$f":" ProjectCashflows!AM$208","v":0.11591372068608817},{"$f":" ProjectCashflows!AN$208","v":0.10732751915378534},{"$f":" ProjectCashflows!AO$208","v":9.9377332549801231E-2},{"$f":" ProjectCashflows!AP$208","v":9.2016048657223348E-2},{"$f":" ProjectCashflows!AQ$208","v":8.5200045052984577E-2},{"$f":" ProjectCashflows!AR$208","v":0},{"$f":" ProjectCashflows!AS$208","v":0},{"$f":" ProjectCashflows!AT$208","v":0},{"$f":" ProjectCashflows!AU$208","v":0},{"$f":" ProjectCashflows!AV$208","v":0},{"$f":" ProjectCashflows!AW$208","v":0},{"$f":" ProjectCashflows!AX$208","v":0}]
[null,null,null,null,{"$f":" Inputs!E$63","v":"Short NPV label"},{"$f":" Inputs!F$63","v":"NPV8"},{"$f":" Inputs!G$63","v":"Label"}]
[]
[null,null,null,null,{"$f":" E130","v":"Cashflow before decommissioning fund"},null,{"$f":" G130 & \" \" & F$183","v":"US$ mn 2021 NPV8"},null,null,null,{"$f":" IFERROR( K130 * K$182, 0)","v":-420},-46.296296296296291,-257.20164609053495,-952.59868922420355,-777.91270120684351,-527.02661320301263,1040.5675963907265,1342.7572720969856,1351.3475473605668,1251.2477290375623,1158.5627120718163,1072.7432519183487,993.28078881328565,919.70443408637561,851.57817970960696,788.4983145459322,563.08954960278754,463.69533866837833,362.9365951657187,221.57336039107992,156.61117024308896,146.89915947609563,108.31840989110212,78.854393438260686,57.082818726852913,41.045297395693424,29.276473380308055,-10.616255097090725,14.438135199768501,9.4011453950810324,6.2260271861474257,-23.004012164305838,-21.300011263246144,0,0,0,0,0,0,0]
[null,null,null,null,"Net decommissioning cashflows",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K131 * K$182, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-19.959451144854359,-18.11860125712996,-16.447532005383039,-14.930584609098617,-13.553544489014723,-12.303508069185478,-11.168761863821235,-10.138672715887108,-9.2035881589389117,-8.3547459685356849,-7.5841920556787255,-6.8847059328964466,-6.2497330545537819,-5.6733233973799759,-5.1500757056826219,26.621617706446948,-2.7196938439875917,-2.4688578830678938,-2.2411563934893728,23.004012164305838,21.300011263246134,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues excluding participation",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K132 * K$182, 0)","v":10},0,0,0,65.110860054787338,250.93639776086258,457.92548819732241,508.86072902946592,518.82716066772105,542.18646874568049,544.2804864260695,522.7120997489377,482.57350756030223,448.29131646804746,416.38955390781615,386.70876638542114,286.21121928691332,214.07210483631016,165.66868085548481,117.37495338587857,85.389109622075921,66.261456155535797,43.883436967338056,31.271323137955417,23.596598944997126,18.139693183675213,12.924138484019918,9.1022470194737899,6.7424470620756987,4.5338592665421276,3.0580662408985182,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SOC net cash flow before tax, after carried interest, including share of lender cashflows",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K133 * K$182, 0)","v":0},-6.481481481481481,-36.008230452674894,-133.36381649138849,-123.48501526980415,-200.09145992792338,67.650381960899296,189.4271071733022,197.3514076637307,183.04277939570568,169.76241591241751,157.43734765476407,142.00779913425649,131.76257519106588,122.24893128390896,113.41538708794882,79.051474563890821,67.17153567181586,53.049152939160365,29.327531005004992,19.775861343481889,20.439861855454613,14.702592975889965,10.316275324844694,7.1124335663827445,4.7867446707328414,3.1117386640570848,1.9175321083006744,1.3822206371403356,0.66623006818639074,0.25744570882211487,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues including participation",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K134 * K$182, 0)","v":10},-6.481481481481481,-36.008230452674894,-133.36381649138849,-58.374155215016799,50.844937832939181,525.57587015822173,698.28783620276806,716.17856833145174,725.22924814138605,714.04290233848701,680.14944740370186,624.58130669455863,580.05389165911333,538.63848519172518,500.12415347336997,365.26269385080417,281.24364050812602,218.71783379464517,146.70248439088357,105.16497096555781,86.701318010990406,58.586029943228027,41.587598462800109,30.709032511379874,22.926437854408054,16.035877148077002,11.019779127774466,8.1246676992160332,5.200089334728518,3.3155119497206327,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow after fiscal regime: IOC",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K135 * K$182, 0)","v":-430},-13.888888888888888,-77.160493827160508,-285.77960676726099,-225.59848491261022,222.49428867574204,257.20811059923813,417.78327783606619,436.03685263465235,351.28605333081623,291.38021089675146,258.55036605447623,231.57294280793835,219.26841985000485,207.37976726657058,195.92634605803843,184.27331126296869,170.14819009106677,133.04999950725238,64.73220328430925,42.242611118592258,51.843095496569539,42.148187892195359,30.382089042564129,20.124053160919271,12.445536143905397,8.0905205265484259,4.9855834815817603,3.5937736565648768,1.7321981772846207,0.66935884293741843,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Lender cashflows after interest withholding tax: IOC parent",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K136 * K$182, 0)","v":0},-25.92592592592592,-144.03292181069958,-533.45526596555396,-493.9400610792166,-800.36583971169341,257.78361563326666,226.68615805815131,199.132126394463,174.73242756535944,153.13959883657785,134.04343846017076,117.16708816593433,102.26352132012755,89.112395245928269,77.517230405425323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Investors (IOC + Lender)",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K137 * K$182, 0)","v":-430},-39.81481481481481,-221.19341563786006,-819.23487273281501,-719.53854599182682,-577.87155103595148,514.99172623250479,644.46943589421744,635.16897902911535,526.01848089617556,444.51980973332928,392.59380451464699,348.74003097387265,321.53194117013237,296.49216251249885,273.44357646346373,184.27331126296869,170.14819009106677,133.04999950725238,64.73220328430925,42.242611118592258,51.843095496569539,42.148187892195359,30.382089042564129,20.124053160919271,12.445536143905397,8.0905205265484259,4.9855834815817603,3.5937736565648768,1.7321981772846207,0.66935884293741843,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project benefits",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K138 * K$182, 0)","v":0},0,0,0,104.12312214890036,902.19810056786889,1733.7541859621413,1605.3279499649459,1486.4147684860607,1376.3099708204268,1274.3610840929875,1179.9639667527661,1092.5592284747836,1011.6289152544291,936.69344005039727,867.30874078740464,636.06216649303985,463.69533866837833,362.9365951657187,267.91577319035611,199.52081172390027,146.89915947609563,108.31840989110212,78.854393438260686,57.082818726852913,41.045297395693424,29.276473380308055,-10.616255097090722,14.438135199768501,9.4011453950810324,6.2260271861474257,-23.004012164305838,-21.300011263246144,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E$755 & B180","v":"Check: Project participants: full-cycle, real, NPV8"},{"$f":" MIN( 1, SUM(K195:AX195))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K195:AX195)","v":0},null,{"$f":" IF( ABS(K185 + K186 - SUM(K189:K191)) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E185","v":"Total: Cashflow before decommissioning fund"},{"$f":" SUM(K185:AX185)","v":9993.7794756460353},{"$f":" G185","v":"US$ mn 2021 NPV8"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E186","v":"Total: Net decommissioning cashflows"},-102.22508741458664,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E187","v":"Total: Government revenues excluding participation"},6243.0321694016075,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E188","v":"Total: SOC net cash flow before tax, after carried interest, including share of lender cashflows"},1287.7447599378931,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E189","v":"Total: Government revenues including participation"},7530.7769293395004,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E190","v":"Total: Net cashflow after fiscal regime: IOC"},2826.9198732996342,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E191","v":"Total: Lender cashflows after interest withholding tax: IOC parent"},-466.14241440768484,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E192","v":"Total: Investors (IOC + Lender)"},2360.7774588919497,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E193","v":"Total: Project benefits"},15937.395740169173,"US$ mn 2021 NPV8"]
[]
[null,null,null,null,{"$f":" Translate!E$755 & Translate!E$601 & \" \" & B180","v":"Check: Total Project participants: full-cycle, real, NPV8"},{"$f":" IF( ABS(F197 + F198 - SUM(F201:F203)) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$703  & \": \" & Inputs!F$89 & \", \" & Inputs!F$91 & \", \" & Inputs!F$63","v":"Government share metrics: full-cycle, real, NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$707","v":"Average effective tax rate (excl. participation)"},{"$f":" F199 / F197","v":0.62469180800069979},{"$f":"\"% \" & Inputs!F$89 & \", \" & Inputs!F$91 & \" \" & F$183","v":"% full-cycle, real NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$708","v":"Average effective tax rate (incl. participation)"},{"$f":" F201 / F197","v":0.75354643833109825},{"$f":"\"% \" & Inputs!F$89 & \", \" & Inputs!F$91 & \" \" & F$183","v":"% full-cycle, real NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$119","v":"Government share of project benefits"},{"$f":" F201 / F205","v":0.47252242788692667},{"$f":"\"% \" & Inputs!F$89 & \", \" & Inputs!F$91 & \" \" & F$183","v":"% full-cycle, real NPV8"}]
[]
[{"$f":" Translate!E$698 & \": \"  & Inputs!F$90 & \", \" & Inputs!F$91","v":"Analysis: FID forward, real"}]
[]
[null,{"$f":"Translate!$E$701 & \": \" & Inputs!F$90 & \", \" & Inputs!F$91","v":"Project cashflows: FID forward, real"}]
[null,null,null,null,{"$f":" E$130","v":"Cashflow before decommissioning fund"},{"$f":" F$130","v":0},"US$ mn 2021",0,29282.023863224542,0,-420,-50,-300,-1200,-1058.3416418356894,-774.37500000000011,1651.2500000000002,2301.25,2501.25,2501.2500000000005,2501.2499999999995,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000007,1450.3017112500004,956.24438611250082,729.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767507,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$131","v":"Net decommissioning cashflows"},{"$f":" F$131","v":0},"US$ mn 2021",0,-15.100000000000165,0,0,0,0,0,0,0,0,0,0,0,0,0,-50.26129342108063,-49.275777863804542,-48.309586140984841,-47.362339353906705,-46.43366603324187,-45.523201993374379,-44.630590189582719,-43.755480578022279,-42.897529978453207,-42.056401939660006,-41.231766607509812,-40.423300595597851,-39.630686858429264,-38.853614567087519,-38.091778987340703,212.65511863986208,-23.463088130463284,-23.003027578885572,-22.551987822436832,250,249.99999999999986,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$132","v":"Government revenues excluding participation"},{"$f":" F$132","v":0},"US$ mn 2021",0,16056.404234002974,0,10,0,0,0,88.582606280643191,368.70789472108811,726.67019904192694,872.09786683953814,960.31286559465684,1083.8332597760282,1175.0607476730338,1218.7759160069227,1215.2021859068711,1219.1837005000195,1223.0167429455282,1226.7056049175478,980.54322115569312,792.07065292357083,662.01527910276297,506.55521064156488,397.99498049994634,333.54915202440236,238.57407851609642,183.60843695408701,149.6302986943962,124.22923883542845,95.591493187539157,72.709308696397386,58.167808109061234,42.243213131999639,30.772271326220405,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$133","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" F$133","v":0},"US$ mn 2021",0,3982.9846625612686,0,0,-7,-42,-168,-168,-294,107.35265407110511,324.64477343830453,365.28368248645455,365.90336297007161,366.50432331073785,367.08705938469217,357.59979613511689,358.34462571015644,359.06878153941,359.7727879952327,270.82581772687712,248.53589475441893,211.98544956012856,126.56885661966672,92.174442204675259,102.89086574523206,79.931240883226394,60.57163552775063,45.101226726046271,32.781902148148902,23.015518262544532,15.317364349638096,11.924564486059397,6.2074486901330133,2.5905878354412502,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$134","v":"Government revenues including participation"},{"$f":" F$134","v":0},"US$ mn 2021",0,20039.388896564244,0,10,-7,-42,-168,-79.417393719356795,74.707894721088095,834.02285311303206,1196.7426402778426,1325.5965480811115,1449.7366227460996,1541.5650709837716,1585.862975391615,1572.8019820419879,1577.5283262101759,1582.0855244849383,1586.4783929127805,1251.3690388825703,1040.6065476779897,874.00072866289156,633.12406726123163,490.16942270462164,436.44001776963444,318.50531939932284,244.18007248183764,194.73152542044249,157.01114098357735,118.60701145008369,88.026673046035498,70.092372595120622,48.450661822132652,33.362859161661653,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$135","v":"Net cashflow after fiscal regime: IOC"},{"$f":" F$135","v":0},"US$ mn 2021",0,8704.1330285901367,0,-430,-15,-90.000000000000028,-359.99999999999994,-306.92424811633282,326.91710527891212,408.15694636287162,716.00712064570746,807.07378333770725,702.22244604555624,629.06802101561345,602.84611619536145,583.14006444278107,596.32759702267185,609.11453021540819,621.51150362303179,631.30979508418841,629.55137532863637,531.67039239752637,279.36483827324702,196.89100006805074,260.96952201911745,229.14032679318095,178.38733129057556,127.61025825921733,85.23294558518721,59.840347482615819,39.825147309059105,31.00386766375447,16.13936659434588,6.735528372146443,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$136","v":"Lender cashflows after interest withholding tax: IOC parent"},{"$f":" F$136","v":0},"US$ mn 2021",0,523.4019380701593,0,0,-27.999999999999996,-168,-672,-672,-1175.9999999999998,409.07020052409655,388.50023907644999,368.57966858118181,349.29093120834369,330.61690800061461,312.540908413024,295.04666009415058,278.11829890334792,261.74035915866898,245.8977641102814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$137","v":"Investors (IOC + Lender)"},{"$f":" F$137","v":0},"US$ mn 2021",0,9227.534966660296,0,-430,-43,-258,-1032,-978.92424811633282,-849.08289472108777,817.22714688696817,1104.5073597221574,1175.653451918889,1051.5133772538998,959.68492901622801,915.38702460838545,878.18672453693159,874.44589592601972,870.85488937407717,867.40926773331307,631.30979508418841,629.55137532863637,531.67039239752637,279.36483827324702,196.89100006805074,260.96952201911745,229.14032679318095,178.38733129057556,127.61025825921733,85.23294558518721,59.840347482615819,39.825147309059105,31.00386766375447,16.13936659434588,6.735528372146443,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$138","v":"Project benefits"},{"$f":" F$138","v":0},"US$ mn 2021",0,38752.023863224538,0,0,0,0,0,141.65835816431044,1325.625,2751.25,2751.25,2751.25,2751.25,2751.25,2751.2499999999995,2751.2500000000005,2751.25,2751.25,2751.25,2179.1125000000006,1715.6811250000007,1450.3017112500004,1156.2443861125007,929.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767479,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$193","v":"FID forward flag"},{"$f":" ProjectCashflows!F$193","v":0},{"$f":" ProjectCashflows!G$193","v":"Flag"},{"$f":" ProjectCashflows!H$193","v":0},{"$f":" ProjectCashflows!I$193","v":39},{"$f":" ProjectCashflows!J$193","v":0},{"$f":" ProjectCashflows!K$193","v":0},{"$f":" ProjectCashflows!L$193","v":1},{"$f":" ProjectCashflows!M$193","v":1},{"$f":" ProjectCashflows!N$193","v":1},{"$f":" ProjectCashflows!O$193","v":1},{"$f":" ProjectCashflows!P$193","v":1},{"$f":" ProjectCashflows!Q$193","v":1},{"$f":" ProjectCashflows!R$193","v":1},{"$f":" ProjectCashflows!S$193","v":1},{"$f":" ProjectCashflows!T$193","v":1},{"$f":" ProjectCashflows!U$193","v":1},{"$f":" ProjectCashflows!V$193","v":1},{"$f":" ProjectCashflows!W$193","v":1},{"$f":" ProjectCashflows!X$193","v":1},{"$f":" ProjectCashflows!Y$193","v":1},{"$f":" ProjectCashflows!Z$193","v":1},{"$f":" ProjectCashflows!AA$193","v":1},{"$f":" ProjectCashflows!AB$193","v":1},{"$f":" ProjectCashflows!AC$193","v":1},{"$f":" ProjectCashflows!AD$193","v":1},{"$f":" ProjectCashflows!AE$193","v":1},{"$f":" ProjectCashflows!AF$193","v":1},{"$f":" ProjectCashflows!AG$193","v":1},{"$f":" ProjectCashflows!AH$193","v":1},{"$f":" ProjectCashflows!AI$193","v":1},{"$f":" ProjectCashflows!AJ$193","v":1},{"$f":" ProjectCashflows!AK$193","v":1},{"$f":" ProjectCashflows!AL$193","v":1},{"$f":" ProjectCashflows!AM$193","v":1},{"$f":" ProjectCashflows!AN$193","v":1},{"$f":" ProjectCashflows!AO$193","v":1},{"$f":" ProjectCashflows!AP$193","v":1},{"$f":" ProjectCashflows!AQ$193","v":1},{"$f":" ProjectCashflows!AR$193","v":1},{"$f":" ProjectCashflows!AS$193","v":1},{"$f":" ProjectCashflows!AT$193","v":1},{"$f":" ProjectCashflows!AU$193","v":1},{"$f":" ProjectCashflows!AV$193","v":1},{"$f":" ProjectCashflows!AW$193","v":1},{"$f":" ProjectCashflows!AX$193","v":1}]
[]
[null,{"$f":" Translate!E$813 & \": \"  & Inputs!F$90 & \", \" & Inputs!F$91","v":"Cashflows: FID forward, real"}]
[null,null,null,null,{"$f":" E217 &  \": \"  & Inputs!F$90","v":"Cashflow before decommissioning fund: FID forward"},null,{"$f":" G217","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$245","v":0},null,null,{"$f":" K217 * K$227","v":0},-50,-300,-1200,-1058.3416418356894,-774.37500000000011,1651.2500000000002,2301.25,2501.25,2501.2500000000005,2501.2499999999995,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000007,1450.3017112500004,956.24438611250082,729.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767507,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E218 &  \": \"  & Inputs!F$90","v":"Net decommissioning cashflows: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$152","v":0},null,null,{"$f":" K218 * K$227","v":0},0,0,0,0,0,0,0,0,0,0,0,-50.26129342108063,-49.275777863804542,-48.309586140984841,-47.362339353906705,-46.43366603324187,-45.523201993374379,-44.630590189582719,-43.755480578022279,-42.897529978453207,-42.056401939660006,-41.231766607509812,-40.423300595597851,-39.630686858429264,-38.853614567087519,-38.091778987340703,212.65511863986208,-23.463088130463284,-23.003027578885572,-22.551987822436832,250,249.99999999999986,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E219 &  \": \"  & Inputs!F$90","v":"Government revenues excluding participation: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$1112","v":0},null,null,{"$f":" K219 * K$227","v":0},0,0,0,88.582606280643191,368.70789472108811,726.67019904192694,872.09786683953814,960.31286559465684,1083.8332597760282,1175.0607476730338,1218.7759160069227,1215.2021859068711,1219.1837005000195,1223.0167429455282,1226.7056049175478,980.54322115569312,792.07065292357083,662.01527910276297,506.55521064156488,397.99498049994634,333.54915202440236,238.57407851609642,183.60843695408701,149.6302986943962,124.22923883542845,95.591493187539157,72.709308696397386,58.167808109061234,42.243213131999639,30.772271326220405,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E220 &  \": \"  & Inputs!F$90","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$1157","v":0},null,null,{"$f":" K220 * K$227","v":0},-7,-42,-168,-168,-294,107.35265407110511,324.64477343830453,365.28368248645455,365.90336297007161,366.50432331073785,367.08705938469217,357.59979613511689,358.34462571015644,359.06878153941,359.7727879952327,270.82581772687712,248.53589475441893,211.98544956012856,126.56885661966672,92.174442204675259,102.89086574523206,79.931240883226394,60.57163552775063,45.101226726046271,32.781902148148902,23.015518262544532,15.317364349638096,11.924564486059397,6.2074486901330133,2.5905878354412502,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E221 &  \": \"  & Inputs!F$90","v":"Government revenues including participation: FID forward"},null,"US$ mn 2021",null,null,null,{"$f":" K221 * K$227","v":0},-7,-42,-168,-79.417393719356795,74.707894721088095,834.02285311303206,1196.7426402778426,1325.5965480811115,1449.7366227460996,1541.5650709837716,1585.862975391615,1572.8019820419879,1577.5283262101759,1582.0855244849383,1586.4783929127805,1251.3690388825703,1040.6065476779897,874.00072866289156,633.12406726123163,490.16942270462164,436.44001776963444,318.50531939932284,244.18007248183764,194.73152542044249,157.01114098357735,118.60701145008369,88.026673046035498,70.092372595120622,48.450661822132652,33.362859161661653,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E222 &  \": \"  & Inputs!F$90","v":"Net cashflow after fiscal regime: IOC: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$1156","v":0},null,null,{"$f":" K222 * K$227","v":0},-15,-90.000000000000028,-359.99999999999994,-306.92424811633282,326.91710527891212,408.15694636287162,716.00712064570746,807.07378333770725,702.22244604555624,629.06802101561345,602.84611619536145,583.14006444278107,596.32759702267185,609.11453021540819,621.51150362303179,631.30979508418841,629.55137532863637,531.67039239752637,279.36483827324702,196.89100006805074,260.96952201911745,229.14032679318095,178.38733129057556,127.61025825921733,85.23294558518721,59.840347482615819,39.825147309059105,31.00386766375447,16.13936659434588,6.735528372146443,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E223 &  \": \"  & Inputs!F$90","v":"Lender cashflows after interest withholding tax: IOC parent: FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$1158","v":0},null,null,{"$f":" K223 * K$227","v":0},-27.999999999999996,-168,-672,-672,-1175.9999999999998,409.07020052409655,388.50023907644999,368.57966858118181,349.29093120834369,330.61690800061461,312.540908413024,295.04666009415058,278.11829890334792,261.74035915866898,245.8977641102814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E224 &  \": \"  & Inputs!F$90","v":"Investors (IOC + Lender): FID forward"},null,"US$ mn 2021",{"$f":" FiscalModel!H$1158","v":0},null,null,{"$f":" K224 * K$227","v":0},-43,-258,-1032,-978.92424811633282,-849.08289472108777,817.22714688696817,1104.5073597221574,1175.653451918889,1051.5133772538998,959.68492901622801,915.38702460838545,878.18672453693159,874.44589592601972,870.85488937407717,867.40926773331307,631.30979508418841,629.55137532863637,531.67039239752637,279.36483827324702,196.89100006805074,260.96952201911745,229.14032679318095,178.38733129057556,127.61025825921733,85.23294558518721,59.840347482615819,39.825147309059105,31.00386766375447,16.13936659434588,6.735528372146443,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E225 &  \": \"  & Inputs!F$90","v":"Project benefits: FID forward"},null,"US$ mn 2021",{"$f":" ProjectCashflows!H$252","v":"cashflows excluding exploration & development costs"},null,null,{"$f":" K225 * K$227","v":0},0,0,0,141.65835816431044,1325.625,2751.25,2751.25,2751.25,2751.25,2751.25,2751.2499999999995,2751.2500000000005,2751.25,2751.25,2751.25,2179.1125000000006,1715.6811250000007,1450.3017112500004,1156.2443861125007,929.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767479,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E$755 & B229","v":"Check: Cashflows: FID forward, real"},{"$f":" MIN( 1, SUM(K240:AX240))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K240:AX240)","v":0},null,{"$f":" IF( ABS(K230 + K231 - SUM(K234:K236)) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E230","v":"Total: Cashflow before decommissioning fund: FID forward"},{"$f":" SUM(K230:AX230)","v":29702.023863224542},{"$f":" G230","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E231","v":"Total: Net decommissioning cashflows: FID forward"},-15.100000000000165,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E232","v":"Total: Government revenues excluding participation: FID forward"},16046.404234002974,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E233","v":"Total: SOC net cash flow before tax, after carried interest, including share of lender cashflows: FID forward"},3982.9846625612686,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E234","v":"Total: Government revenues including participation: FID forward"},20029.388896564244,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E235","v":"Total: Net cashflow after fiscal regime: IOC: FID forward"},9134.1330285901367,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E236","v":"Total: Lender cashflows after interest withholding tax: IOC parent: FID forward"},523.4019380701593,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E237","v":"Total: Investors (IOC + Lender): FID forward"},9657.534966660296,"US$ mn 2021"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E238","v":"Total: Project benefits: FID forward"},38752.023863224538,"US$ mn 2021"]
[]
[null,null,null,null,{"$f":"Translate!E$755 & Translate!E$601 & \" \" & B$229","v":"Check: Total Cashflows: FID forward, real"},{"$f":" IF( ABS(F242 + F243 - SUM(F246:F248) ) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$703  & \": \"  & Inputs!F$90 & \", \" & Inputs!F$91","v":"Government share metrics: FID forward, real"}]
[null,null,null,null,{"$f":"Translate!$E$707","v":"Average effective tax rate (excl. participation)"},{"$f":" F244 / F242","v":0.54024615655469777},{"$f":"\"% \" & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & Inputs!F$93","v":"% FID forward, real, undiscounted"}]
[null,null,null,null,{"$f":"Translate!$E$708","v":"Average effective tax rate (incl. participation)"},{"$f":" F246 / F242","v":0.67434424633142798},{"$f":"\"% \" & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & Inputs!F$93","v":"% FID forward, real, undiscounted"}]
[null,null,null,null,{"$f":"Translate!$E$119","v":"Government share of project benefits"},{"$f":" F246 / F250","v":0.51686046043061062},{"$f":"\"% \" & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & Inputs!F$93","v":"% FID forward, real, undiscounted"}]
[]
[null,{"$f":" Translate!E$624  & \": \"  & Inputs!F$90 & \", \" & Inputs!F$91","v":"IRR: FID forward, real"}]
[null,null,null,null,{"$f":" E230","v":"Cashflow before decommissioning fund: FID forward"},{"$f":" IFERROR( IRR( K230:AX230), 0)","v":0.39148985987226625},{"$f":"\" \" & Translate!E$408 & \" \" & G231","v":" % p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E235","v":"Net cashflow after fiscal regime: IOC: FID forward"},{"$f":" IFERROR( IRR( K235:AX235), 0)","v":0.4755504698958648},{"$f":"\" \" & Translate!E$408 & \" \" & G235","v":" % p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E236","v":"Lender cashflows after interest withholding tax: IOC parent: FID forward"},{"$f":" IFERROR( IRR( K236:AX236), 0)","v":3.0303570450990636E-2},{"$f":"\" \" & Translate!E$408 & \" \" & G236","v":" % p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E237","v":"Investors (IOC + Lender): FID forward"},{"$f":" IFERROR( IRR( K237:AX237), 0)","v":0.21546251757197021},{"$f":"\" \" & Translate!E$408 & \" \" & G237","v":" % p.a. US$ mn 2021"}]
[null,null,null,null,{"$f":" E233","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows: FID forward"},{"$f":" IFERROR( IRR( K233:AX233), 0)","v":0.30921009023404911},{"$f":"\" \" & Translate!E$408 & \" \" & G233","v":" % p.a. US$ mn 2021"}]
[]
[null,{"$f":"Translate!$E$700  & \": \"  & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & Inputs!F$93","v":"Payback: FID forward, real, undiscounted"}]
[null,null,null,null,{"$f":" E230","v":"Cashflow before decommissioning fund: FID forward"},0,"US$ mn 2021",0,0,0,0,-50,-300,-1200,-1058.3416418356894,-774.37500000000011,1651.2500000000002,2301.25,2501.25,2501.2500000000005,2501.2499999999995,2501.25,2501.25,2501.25,2501.25,2501.25,1929.1125000000006,1715.6811250000007,1450.3017112500004,956.24438611250082,729.9579527511255,739.46594172841185,588.87741280001364,462.99070436801105,361.972470538089,281.09770113585205,216.53913792004025,-84.803298284767507,124.55932838933838,87.593055995364097,62.650375356244943,-250,-250,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E237","v":"Investors (IOC + Lender): FID forward"},0,"US$ mn 2021",0,0,0,0,-43,-258,-1032,-978.92424811633282,-849.08289472108777,817.22714688696817,1104.5073597221574,1175.653451918889,1051.5133772538998,959.68492901622801,915.38702460838545,878.18672453693159,874.44589592601972,870.85488937407717,867.40926773331307,631.30979508418841,629.55137532863637,531.67039239752637,279.36483827324702,196.89100006805074,260.96952201911745,229.14032679318095,178.38733129057556,127.61025825921733,85.23294558518721,59.840347482615819,39.825147309059105,31.00386766375447,16.13936659434588,6.735528372146443,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E267 & \": \" & Translate!E$811","v":"Cashflow before decommissioning fund: FID forward: cumulative"},null,{"$f":" G231","v":"US$ mn 2021"},null,null,null,{"$f":" J269 + K267","v":0},-50,-350,-1550,-2608.3416418356892,-3382.7166418356892,-1731.466641835689,569.78335816431104,3071.0333581643108,5572.2833581643117,8073.5333581643117,10574.783358164312,13076.033358164312,15577.283358164312,18078.533358164314,20579.783358164314,22508.895858164313,24224.576983164312,25674.878694414314,{"$f":" AC269 + AD267","v":26631.123080526813},27361.08103327794,28100.546975006353,28689.424387806368,29152.415092174379,29514.387562712469,29795.485263848321,30012.024401768362,29927.221103483593,30051.780431872932,30139.373487868295,30202.023863224542,29952.023863224542,29702.023863224542,29702.023863224542,29702.023863224542,29702.023863224542,29702.023863224542,29702.023863224542,29702.023863224542,29702.023863224542]
[null,null,null,null,{"$f":" E268 & \": \" & Translate!E$811","v":"Investors (IOC + Lender): FID forward: cumulative"},null,{"$f":" G235","v":"US$ mn 2021"},null,null,null,{"$f":" J270 + K268","v":0},-43,-301,-1333,-2311.9242481163328,-3161.0071428374204,-2343.7799959504523,-1239.2726362282949,-63.61918430940591,987.89419294449385,1947.5791219607217,2862.966146569107,3741.1528711060387,4615.5987670320583,5486.4536564061355,6353.8629241394483,6985.1727192236367,7614.7240945522735,8146.3944869498,{"$f":" AC270 + AD268","v":8425.7593252230472},8622.6503252910989,8883.6198473102158,9112.7601741033959,9291.1475053939721,9418.7577636531896,9503.9907092383764,9563.8310567209919,9603.6562040300505,9634.6600716938046,9650.7994382881498,9657.534966660296,9657.534966660296,9657.534966660296,9657.534966660296,9657.534966660296,9657.534966660296,9657.534966660296,9657.534966660296,9657.534966660296,9657.534966660296]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$192","v":"Cumulative years from start of development"},{"$f":" ProjectCashflows!F$192","v":0},{"$f":" ProjectCashflows!G$192","v":"Year"},{"$f":" ProjectCashflows!H$192","v":0},{"$f":" ProjectCashflows!I$192","v":0},{"$f":" ProjectCashflows!J$192","v":0},{"$f":" ProjectCashflows!K$192","v":0},{"$f":" ProjectCashflows!L$192","v":1},{"$f":" ProjectCashflows!M$192","v":2},{"$f":" ProjectCashflows!N$192","v":3},{"$f":" ProjectCashflows!O$192","v":4},{"$f":" ProjectCashflows!P$192","v":5},{"$f":" ProjectCashflows!Q$192","v":6},{"$f":" ProjectCashflows!R$192","v":7},{"$f":" ProjectCashflows!S$192","v":8},{"$f":" ProjectCashflows!T$192","v":9},{"$f":" ProjectCashflows!U$192","v":10},{"$f":" ProjectCashflows!V$192","v":11},{"$f":" ProjectCashflows!W$192","v":12},{"$f":" ProjectCashflows!X$192","v":13},{"$f":" ProjectCashflows!Y$192","v":14},{"$f":" ProjectCashflows!Z$192","v":15},{"$f":" ProjectCashflows!AA$192","v":16},{"$f":" ProjectCashflows!AB$192","v":17},{"$f":" ProjectCashflows!AC$192","v":18},{"$f":" ProjectCashflows!AD$192","v":19},{"$f":" ProjectCashflows!AE$192","v":20},{"$f":" ProjectCashflows!AF$192","v":21},{"$f":" ProjectCashflows!AG$192","v":22},{"$f":" ProjectCashflows!AH$192","v":23},{"$f":" ProjectCashflows!AI$192","v":24},{"$f":" ProjectCashflows!AJ$192","v":25},{"$f":" ProjectCashflows!AK$192","v":26},{"$f":" ProjectCashflows!AL$192","v":27},{"$f":" ProjectCashflows!AM$192","v":28},{"$f":" ProjectCashflows!AN$192","v":29},{"$f":" ProjectCashflows!AO$192","v":30},{"$f":" ProjectCashflows!AP$192","v":31},{"$f":" ProjectCashflows!AQ$192","v":32},{"$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":" ProjectCashflows!E$181","v":"Cumulative production years"},{"$f":" ProjectCashflows!F$181","v":0},{"$f":" ProjectCashflows!G$181","v":"Year"},{"$f":" ProjectCashflows!H$181","v":0},{"$f":" ProjectCashflows!I$181","v":0},{"$f":" ProjectCashflows!J$181","v":0},{"$f":" ProjectCashflows!K$181","v":0},{"$f":" ProjectCashflows!L$181","v":0},{"$f":" ProjectCashflows!M$181","v":0},{"$f":" ProjectCashflows!N$181","v":0},{"$f":" ProjectCashflows!O$181","v":1},{"$f":" ProjectCashflows!P$181","v":2},{"$f":" ProjectCashflows!Q$181","v":3},{"$f":" ProjectCashflows!R$181","v":4},{"$f":" ProjectCashflows!S$181","v":5},{"$f":" ProjectCashflows!T$181","v":6},{"$f":" ProjectCashflows!U$181","v":7},{"$f":" ProjectCashflows!V$181","v":8},{"$f":" ProjectCashflows!W$181","v":9},{"$f":" ProjectCashflows!X$181","v":10},{"$f":" ProjectCashflows!Y$181","v":11},{"$f":" ProjectCashflows!Z$181","v":12},{"$f":" ProjectCashflows!AA$181","v":13},{"$f":" ProjectCashflows!AB$181","v":14},{"$f":" ProjectCashflows!AC$181","v":15},{"$f":" ProjectCashflows!AD$181","v":16},{"$f":" ProjectCashflows!AE$181","v":17},{"$f":" ProjectCashflows!AF$181","v":18},{"$f":" ProjectCashflows!AG$181","v":19},{"$f":" ProjectCashflows!AH$181","v":20},{"$f":" ProjectCashflows!AI$181","v":21},{"$f":" ProjectCashflows!AJ$181","v":22},{"$f":" ProjectCashflows!AK$181","v":23},{"$f":" ProjectCashflows!AL$181","v":24},{"$f":" ProjectCashflows!AM$181","v":25},{"$f":" ProjectCashflows!AN$181","v":26},{"$f":" ProjectCashflows!AO$181","v":27},{"$f":" ProjectCashflows!AP$181","v":0},{"$f":" ProjectCashflows!AQ$181","v":0},{"$f":" ProjectCashflows!AR$181","v":0},{"$f":" ProjectCashflows!AS$181","v":0},{"$f":" ProjectCashflows!AT$181","v":0},{"$f":" ProjectCashflows!AU$181","v":0},{"$f":" ProjectCashflows!AV$181","v":0},{"$f":" ProjectCashflows!AW$181","v":0},{"$f":" ProjectCashflows!AX$181","v":0}]
[null,null,null,null,{"$f":" E267 &  \" \"  & Translate!E$700","v":"Cashflow before decommissioning fund: FID forward Payback"},null,{"$f":" Translate!E$403","v":"Production year"},null,null,null,{"$f":" IFERROR( AND( K269 > 0, J269 < 0 ) * (ABS(J269 / K267) + J273), 0)","v":0},{"$f":" IFERROR( AND( L269 > 0, K269 < 0 ) * (ABS(K269 / L267) + K273), 0)","v":0},0,0,0,0,0,3.7524026689128469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E268 &  \" \"  & Translate!E$700","v":"Investors (IOC + Lender): FID forward Payback"},null,{"$f":" Translate!E$403","v":"Production year"},null,null,null,{"$f":" IFERROR( AND( K270 > 0, J270 < 0 ) * (ABS(J270 / K268) + J273), 0)","v":0},{"$f":" IFERROR( AND( L270 > 0, K270 < 0 ) * (ABS(K270 / L268) + K273), 0)","v":0},0,0,0,0,0,0,0,5.0605024963881595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E274","v":"Cashflow before decommissioning fund: FID forward Payback"},{"$f":" SUM(K274:AX274)","v":3.7524026689128469},{"$f":"G274","v":"Production year"}]
[null,null,null,null,{"$f":" E275","v":"Investors (IOC + Lender): FID forward Payback"},{"$f":" SUM(K275:AX275)","v":5.0605024963881595},{"$f":"G275","v":"Production year"}]
[]
[null,{"$f":"Translate!$E$702 & \": \" & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & Inputs!F$63","v":"Project participants: FID forward, real, NPV8"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$212","v":"Discount factor: FID forward, NPV8"},{"$f":" ProjectCashflows!F$212","v":0},{"$f":" ProjectCashflows!G$212","v":"factor"},{"$f":" ProjectCashflows!H$212","v":0},{"$f":" ProjectCashflows!I$212","v":0},{"$f":" ProjectCashflows!J$212","v":0},{"$f":" ProjectCashflows!K$212","v":0},{"$f":" ProjectCashflows!L$212","v":1},{"$f":" ProjectCashflows!M$212","v":0.92592592592592582},{"$f":" ProjectCashflows!N$212","v":0.85733882030178321},{"$f":" ProjectCashflows!O$212","v":0.79383224102016958},{"$f":" ProjectCashflows!P$212","v":0.73502985279645328},{"$f":" ProjectCashflows!Q$212","v":0.68058319703375303},{"$f":" ProjectCashflows!R$212","v":0.63016962688310452},{"$f":" ProjectCashflows!S$212","v":0.58349039526213387},{"$f":" ProjectCashflows!T$212","v":0.54026888450197574},{"$f":" ProjectCashflows!U$212","v":0.50024896713145905},{"$f":" ProjectCashflows!V$212","v":0.46319348808468425},{"$f":" ProjectCashflows!W$212","v":0.42888285933767062},{"$f":" ProjectCashflows!X$212","v":0.39711375864599124},{"$f":" ProjectCashflows!Y$212","v":0.36769792467221413},{"$f":" ProjectCashflows!Z$212","v":0.34046104136316119},{"$f":" ProjectCashflows!AA$212","v":0.31524170496588994},{"$f":" ProjectCashflows!AB$212","v":0.29189046756100923},{"$f":" ProjectCashflows!AC$212","v":0.27026895144537894},{"$f":" ProjectCashflows!AD$212","v":0.25024902911609154},{"$f":" ProjectCashflows!AE$212","v":0.23171206399638106},{"$f":" ProjectCashflows!AF$212","v":0.21454820740405653},{"$f":" ProjectCashflows!AG$212","v":0.19865574759634863},{"$f":" ProjectCashflows!AH$212","v":0.18394050703365611},{"$f":" ProjectCashflows!AI$212","v":0.17031528429042234},{"$f":" ProjectCashflows!AJ$212","v":0.1576993373059466},{"$f":" ProjectCashflows!AK$212","v":0.1460179049129135},{"$f":" ProjectCashflows!AL$212","v":0.13520176380825324},{"$f":" ProjectCashflows!AM$212","v":0.12518681834097523},{"$f":" ProjectCashflows!AN$212","v":0.11591372068608817},{"$f":" ProjectCashflows!AO$212","v":0.10732751915378534},{"$f":" ProjectCashflows!AP$212","v":9.9377332549801231E-2},{"$f":" ProjectCashflows!AQ$212","v":9.2016048657223348E-2},{"$f":" ProjectCashflows!AR$212","v":0},{"$f":" ProjectCashflows!AS$212","v":0},{"$f":" ProjectCashflows!AT$212","v":0},{"$f":" ProjectCashflows!AU$212","v":0},{"$f":" ProjectCashflows!AV$212","v":0},{"$f":" ProjectCashflows!AW$212","v":0},{"$f":" ProjectCashflows!AX$212","v":0}]
[null,null,null,null,{"$f":" Inputs!E$63","v":"Short NPV label"},{"$f":" Inputs!F$63","v":"NPV8"},{"$f":" Inputs!G$63","v":"Label"}]
[]
[null,null,null,null,{"$f":" E230","v":"Cashflow before decommissioning fund: FID forward"},null,{"$f":" G230 & \" \" & F$183","v":"US$ mn 2021 NPV8"},null,null,null,{"$f":" IFERROR( K230 * K$282, 0)","v":0},-50,-277.77777777777777,-1028.8065843621398,-840.14571730339094,-569.18874225925356,1123.8130041019849,1450.1778538647443,1459.4553511494123,1351.347547360567,1251.2477290375618,1158.5627120718166,1072.7432519183487,993.28078881328565,919.70443408637561,851.57817970960696,608.13671357101055,500.79096576184855,391.97152277897635,239.29922922236631,169.1400638625361,158.6510922341833,116.98388268239032,85.162744913321532,61.649444225001155,44.328921187348897,31.618591250732699,-11.465555504857983,15.593186015749982,10.153237026687515,6.7241093610392202,-24.844333137450306,-23.004012164305838,0,0,0,0,0,0,0]
[null,null,null,null,"Net decommissioning cashflows: FID forward",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K231 * K$282, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-21.556207236442713,-19.568089357700355,-17.763334565813683,-16.125031377826506,-14.637828048135898,-13.287788714720314,-12.062262812926937,-10.949766533158074,-9.9398752116540248,-9.0231256460185403,-8.1909274201330255,-7.4354824075281618,-6.7497116989180848,-6.1271892691703744,-5.5620817621372316,28.751347122962706,-2.9372693515065991,-2.6663665137133252,-2.4204489049685227,24.844333137450306,23.004012164305824,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues excluding participation: FID forward",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K232 * K$282, 0)","v":0},0,0,0,70.31972885917034,271.01130958173161,494.55952725310829,549.56958735182309,560.3333335211388,585.5613862453348,587.82292534015517,564.52906772885262,521.17938816512651,484.15462178549126,449.7007182204415,417.64546769625491,309.10811682986639,231.19787322321494,178.92217532392363,126.76494965674885,92.220238391842003,71.562372647978663,47.394111924725109,33.773028988991847,25.484326860596898,19.59086863836923,13.95806956274151,9.8304267810316937,7.2818428270417543,4.8965680078654978,3.3027115401703999,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SOC net cash flow before tax, after carried interest, including share of lender cashflows: FID forward",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K233 * K$282, 0)","v":0},-7,-38.888888888888886,-144.03292181069958,-133.36381649138849,-216.09877672215725,73.06241251777125,204.58127574716636,213.13952027682916,197.68620174736213,183.34340918541093,170.0323354671452,153.36842306499702,142.30358120635114,132.0288457866217,122.48861805498474,85.375592529002077,72.545258525561124,57.293085174293211,31.673733485405393,21.35793025096044,22.075050803890985,15.878800413961166,11.14157735083227,7.6814282516933643,5.169684244391469,3.3606777571816515,2.0709346769647285,1.4927982881115625,0.71952847364130201,0.27804136552788411,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Government revenues including participation: FID forward",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K234 * K$282, 0)","v":0},-7,-38.888888888888886,-144.03292181069958,-63.044087632218144,54.912532859574313,567.62193977087952,754.15086309898948,773.47285379796801,783.24758799269682,771.16633452556607,734.56140319599797,674.54781123012344,626.45820299184231,581.72956400706323,540.13408575123958,394.48370935886845,303.74313174877608,236.21526049821685,158.43868314215425,113.57816864280245,93.637423451869651,63.272912338686282,44.914606339824118,33.16575511229027,24.760552882760699,17.318747319923162,11.901361457996424,8.7746411151533152,5.6160964815067995,3.5807529056982839,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net cashflow after fiscal regime: IOC: FID forward",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K235 * K$282, 0)","v":0},-15,-83.333333333333357,-308.64197530864192,-243.64636370561905,240.29383176980139,277.78475944717724,451.20594006295147,470.91980084542462,379.38893759728154,314.69062776849159,279.2343953388343,250.09877823257347,236.80989343800525,223.97014864789625,211.60045374268154,199.01517616400616,183.76004529835208,143.69399946783261,69.910779547053991,45.622020008079637,55.990543136295109,45.520042923570998,32.812656165969258,21.733977413792815,13.44117903541783,8.7377621686722993,5.3844301601083018,3.8812755490900668,1.8707740314673904,0.72290755037241194,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Lender cashflows after interest withholding tax: IOC parent: FID forward",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K236 * K$282, 0)","v":0},-27.999999999999996,-155.55555555555554,-576.13168724279831,-533.45526596555396,-864.3951068886289,278.40630488392804,244.82105070280338,215.06269650602007,188.71102177058819,165.39076674350409,144.76691353698442,126.54045521920909,110.44460302573776,96.241386865602536,83.718608837859364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Investors (IOC + Lender): FID forward",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K237 * K$282, 0)","v":0},-43,-238.88888888888886,-884.77366255144022,-777.10162967117299,-624.10127511882763,556.19106433110528,696.02699076575482,685.98249735144464,568.09995936786959,480.08139451199565,424.00130887581872,376.6392334517825,347.25449646374295,320.2115355134988,295.31906258054084,199.01517616400616,183.76004529835208,143.69399946783261,69.910779547053991,45.622020008079637,55.990543136295109,45.520042923570998,32.812656165969258,21.733977413792815,13.44117903541783,8.7377621686722993,5.3844301601083018,3.8812755490900668,1.8707740314673904,0.72290755037241194,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Project benefits: FID forward",null,"US$ mn 2021 NPV8",null,null,null,{"$f":" IFERROR( K238 * K$282, 0)","v":0},0,0,0,112.45297192081239,974.37394861329835,1872.454520839113,1733.7541859621413,1605.3279499649459,1486.4147684860607,1376.3099708204268,1274.3610840929873,1179.9639667527665,1092.5592284747834,1011.6289152544291,936.69344005039727,686.94713981248299,500.79096576184855,391.97152277897635,289.34903504558457,215.48247666181231,158.6510922341833,116.98388268239032,85.162744913321532,61.649444225001155,44.328921187348897,31.618591250732699,-11.46555550485798,15.593186015749982,10.153237026687515,6.7241093610392202,-24.844333137450306,-23.004012164305838,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Translate!E$755 & B280","v":"Check: Project participants: FID forward, real, NPV8"},{"$f":" MIN( 1, SUM(K295:AX295))","v":0},{"$f":" Translate!E$604","v":"Check"},null,{"$f":" SUM(K295:AX295)","v":0},null,{"$f":" IF( ABS(K285 + K286 - SUM(K289:K291)) > CHK_TOL, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E285","v":"Total: Cashflow before decommissioning fund: FID forward"},{"$f":" SUM(K285:AX285)","v":11246.881833697722},{"$f":" G285","v":"US$ mn 2021 NPV8"}]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E286","v":"Total: Net decommissioning cashflows: FID forward"},-110.4030944077535,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E287","v":"Total: Government revenues excluding participation: FID forward"},6731.6747429537372,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E288","v":"Total: SOC net cash flow before tax, after carried interest, including share of lender cashflows: FID forward"},1390.7643407329244,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E289","v":"Total: Government revenues including participation: FID forward"},8122.4390836866605,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E290","v":"Total: Net cashflow after fiscal regime: IOC: FID forward"},3517.4734631636056,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E291","v":"Total: Lender cashflows after interest withholding tax: IOC parent: FID forward"},-503.43380756029967,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E292","v":"Total: Investors (IOC + Lender): FID forward"},3014.0396556033056,"US$ mn 2021 NPV8"]
[null,null,null,null,{"$f":" Translate!E$601 & \": \" & E293","v":"Total: Project benefits: FID forward"},17212.387399382704,"US$ mn 2021 NPV8"]
[]
[null,null,null,null,{"$f":"Translate!E$755 & Translate!E$601 & \" \" & B280","v":"Check: Total Project participants: FID forward, real, NPV8"},{"$f":" IF( ABS(F297 + F298 - SUM(F301:F303)) > CHK_TOL, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[null,{"$f":"Translate!$E$703 & \": \" & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & Inputs!F$63","v":"Government share metrics: FID forward, real, NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$707","v":"Average effective tax rate (excl. participation)"},{"$f":" F299 / F297","v":0.59853698496096974},{"$f":" \"% \" & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & $F$283","v":"% FID forward, real, NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$708","v":"Average effective tax rate (incl. participation)"},{"$f":" F301 / F297","v":0.7221947561812504},{"$f":" \"% \" & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & $F$283","v":"% FID forward, real, NPV8"}]
[null,null,null,null,{"$f":"Translate!$E$119","v":"Government share of project benefits"},{"$f":" F301 / F305","v":0.47189497280185311},{"$f":" \"% \" & Inputs!F$90 & \", \" & Inputs!F$91 & \", \" & $F$283","v":"% FID forward, real, NPV8"}]
[]
[]
[{"$f":"A$1 & \": \" & Translate!E$626","v":"Analysis: Sheet checks"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$43","v":"Check:  Cashflows: nominal, full-cycle"},{"$f":" F$43","v":0},{"$f":" G$43","v":"Check"}]
[null,null,null,null,{"$f":" E$55","v":"Check:  Total: Cashflows: full-cycle, nominal"},{"$f":" F$55","v":0},{"$f":" G$55","v":"Check"}]
[null,null,null,null,{"$f":" E$110","v":"Check:  Project cashflows: real"},{"$f":" F$110","v":0},{"$f":" G$110","v":"Check"}]
[null,null,null,null,{"$f":" E$140","v":"Check:  Cashflows: real, full-cycle"},{"$f":" F$140","v":0},{"$f":" G$140","v":"Check"}]
[null,null,null,null,{"$f":" E$152","v":"Check: Total Cashflows: full-cycle, real"},{"$f":" F$152","v":0},{"$f":" G$152","v":"Check"}]
[null,null,null,null,{"$f":" E$195","v":"Check: Project participants: full-cycle, real, NPV8"},{"$f":" F$195","v":0},{"$f":" G$195","v":"Check"}]
[null,null,null,null,{"$f":" E$207","v":"Check: Total Project participants: full-cycle, real, NPV8"},{"$f":" F$207","v":0},{"$f":" G$207","v":"Check"}]
[null,null,null,null,{"$f":" E$240","v":"Check: Cashflows: FID forward, real"},{"$f":" F$240","v":0},{"$f":" G$240","v":"Check"}]
[null,null,null,null,{"$f":" E$252","v":"Check: Total Cashflows: FID forward, real"},{"$f":" F$252","v":0},{"$f":" G$252","v":"Check"}]
[null,null,null,null,{"$f":" E$295","v":"Check: Project participants: FID forward, real, NPV8"},{"$f":" F$295","v":0},{"$f":" G$295","v":"Check"}]
[null,null,null,null,{"$f":" E$307","v":"Check: Total Project participants: FID forward, real, NPV8"},{"$f":" F$307","v":0},{"$f":" G$307","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: Analysis"},{"$f":" SUM(F316:F328)","v":0},{"$f":" Translate!E$604","v":"Check"}]

{"sheet":"Charts","index":10,"n_rows":153,"n_cols":50,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"Charts"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":"Translate!E600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$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!E623","v":"Government revenues"}]
[]
[null,null,null,null,{"$f":" Translate!E$640","v":"Chart title"},{"$f":" A4","v":"Government revenues"}]
[null,null,null,null,{"$f":" Translate!E$643","v":"Horizontal axis"},{"$f":" G10","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$641","v":"Vertical axis 1"},{"$f":" G13","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" Translate!E$642","v":"Vertical axis 2"}]
[null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!F$34","v":0},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!H$34","v":0},{"$f":" ProjectCashflows!I$34","v":0},{"$f":" ProjectCashflows!J$34","v":0},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[]
[null,null,null,null,{"$f":" FiscalModel!E1120","v":"Bonuses"},{"$f":" FiscalModel!F1120","v":0},{"$f":" FiscalModel!G1120","v":"US$ mn 2021"},{"$f":" FiscalModel!H1120","v":0},{"$f":" FiscalModel!I1120","v":56.192271301325711},{"$f":" FiscalModel!J1120","v":0},{"$f":" FiscalModel!K1120","v":10},{"$f":" FiscalModel!L1120","v":0},{"$f":" FiscalModel!M1120","v":0},{"$f":" FiscalModel!N1120","v":0},{"$f":" FiscalModel!O1120","v":46.192271301325711},{"$f":" FiscalModel!P1120","v":0},{"$f":" FiscalModel!Q1120","v":0},{"$f":" FiscalModel!R1120","v":0},{"$f":" FiscalModel!S1120","v":0},{"$f":" FiscalModel!T1120","v":0},{"$f":" FiscalModel!U1120","v":0},{"$f":" FiscalModel!V1120","v":0},{"$f":" FiscalModel!W1120","v":0},{"$f":" FiscalModel!X1120","v":0},{"$f":" FiscalModel!Y1120","v":0},{"$f":" FiscalModel!Z1120","v":0},{"$f":" FiscalModel!AA1120","v":0},{"$f":" FiscalModel!AB1120","v":0},{"$f":" FiscalModel!AC1120","v":0},{"$f":" FiscalModel!AD1120","v":0},{"$f":" FiscalModel!AE1120","v":0},{"$f":" FiscalModel!AF1120","v":0},{"$f":" FiscalModel!AG1120","v":0},{"$f":" FiscalModel!AH1120","v":0},{"$f":" FiscalModel!AI1120","v":0},{"$f":" FiscalModel!AJ1120","v":0},{"$f":" FiscalModel!AK1120","v":0},{"$f":" FiscalModel!AL1120","v":0},{"$f":" FiscalModel!AM1120","v":0},{"$f":" FiscalModel!AN1120","v":0},{"$f":" FiscalModel!AO1120","v":0},{"$f":" FiscalModel!AP1120","v":0},{"$f":" FiscalModel!AQ1120","v":0},{"$f":" FiscalModel!AR1120","v":0},{"$f":" FiscalModel!AS1120","v":0},{"$f":" FiscalModel!AT1120","v":0},{"$f":" FiscalModel!AU1120","v":0},{"$f":" FiscalModel!AV1120","v":0},{"$f":" FiscalModel!AW1120","v":0},{"$f":" FiscalModel!AX1120","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1121","v":"Royalty"},{"$f":" FiscalModel!F1121","v":0},{"$f":" FiscalModel!G1121","v":"US$ mn 2021"},{"$f":" FiscalModel!H1121","v":0},{"$f":" FiscalModel!I1121","v":8820.6047726449069},{"$f":" FiscalModel!J1121","v":0},{"$f":" FiscalModel!K1121","v":0},{"$f":" FiscalModel!L1121","v":0},{"$f":" FiscalModel!M1121","v":0},{"$f":" FiscalModel!N1121","v":0},{"$f":" FiscalModel!O1121","v":38.33167163286209},{"$f":" FiscalModel!P1121","v":301.125},{"$f":" FiscalModel!Q1121","v":602.25000000000011},{"$f":" FiscalModel!R1121","v":602.25000000000011},{"$f":" FiscalModel!S1121","v":602.25000000000011},{"$f":" FiscalModel!T1121","v":602.25},{"$f":" FiscalModel!U1121","v":602.25},{"$f":" FiscalModel!V1121","v":602.25},{"$f":" FiscalModel!W1121","v":602.25000000000011},{"$f":" FiscalModel!X1121","v":602.25},{"$f":" FiscalModel!Y1121","v":602.25},{"$f":" FiscalModel!Z1121","v":602.25},{"$f":" FiscalModel!AA1121","v":487.8225000000001},{"$f":" FiscalModel!AB1121","v":395.13622500000014},{"$f":" FiscalModel!AC1121","v":320.06034225000013},{"$f":" FiscalModel!AD1121","v":259.24887722250014},{"$f":" FiscalModel!AE1121","v":209.99159055022511},{"$f":" FiscalModel!AF1121","v":170.09318834568236},{"$f":" FiscalModel!AG1121","v":137.77548256000273},{"$f":" FiscalModel!AH1121","v":111.5981408736022},{"$f":" FiscalModel!AI1121","v":90.394494107617803},{"$f":" FiscalModel!AJ1121","v":73.219540227170413},{"$f":" FiscalModel!AK1121","v":59.307827584008052},{"$f":" FiscalModel!AL1121","v":48.039340343046504},{"$f":" FiscalModel!AM1121","v":38.911865677867674},{"$f":" FiscalModel!AN1121","v":31.518611199072819},{"$f":" FiscalModel!AO1121","v":25.530075071248987},{"$f":" FiscalModel!AP1121","v":0},{"$f":" FiscalModel!AQ1121","v":0},{"$f":" FiscalModel!AR1121","v":0},{"$f":" FiscalModel!AS1121","v":0},{"$f":" FiscalModel!AT1121","v":0},{"$f":" FiscalModel!AU1121","v":0},{"$f":" FiscalModel!AV1121","v":0},{"$f":" FiscalModel!AW1121","v":0},{"$f":" FiscalModel!AX1121","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1122","v":"Carbon tax"},{"$f":" FiscalModel!F1122","v":0},{"$f":" FiscalModel!G1122","v":"US$ mn 2021"},{"$f":" FiscalModel!H1122","v":0},{"$f":" FiscalModel!I1122","v":788.47391027310312},{"$f":" FiscalModel!J1122","v":0},{"$f":" FiscalModel!K1122","v":0},{"$f":" FiscalModel!L1122","v":0},{"$f":" FiscalModel!M1122","v":0},{"$f":" FiscalModel!N1122","v":0},{"$f":" FiscalModel!O1122","v":4.0586633464553898},{"$f":" FiscalModel!P1122","v":31.258771912320125},{"$f":" FiscalModel!Q1122","v":61.291709632000241},{"$f":" FiscalModel!R1122","v":60.089911403921803},{"$f":" FiscalModel!S1122","v":58.911677846982158},{"$f":" FiscalModel!T1122","v":57.756546908806037},{"$f":" FiscalModel!U1122","v":56.624065596868661},{"$f":" FiscalModel!V1122","v":55.513789800851626},{"$f":" FiscalModel!W1122","v":54.42528411848199},{"$f":" FiscalModel!X1122","v":53.358121684786269},{"$f":" FiscalModel!Y1122","v":52.311884004692416},{"$f":" FiscalModel!Z1122","v":51.286160788914131},{"$f":" FiscalModel!AA1122","v":40.727245332372995},{"$f":" FiscalModel!AB1122","v":32.342224234531486},{"$f":" FiscalModel!AC1122","v":25.683531009775006},{"$f":" FiscalModel!AD1122","v":20.395745213644869},{"$f":" FiscalModel!AE1122","v":16.196621199070925},{"$f":" FiscalModel!AF1122","v":12.862022716909262},{"$f":" FiscalModel!AG1122","v":10.213959216369121},{"$f":" FiscalModel!AH1122","v":8.1110852600578323},{"$f":" FiscalModel!AI1122","v":6.4411559418106314},{"$f":" FiscalModel!AJ1122","v":5.1150356008496187},{"$f":" FiscalModel!AK1122","v":4.0619400359688154},{"$f":" FiscalModel!AL1122","v":3.2256582638575884},{"$f":" FiscalModel!AM1122","v":2.5615521507104373},{"$f":" FiscalModel!AN1122","v":2.0341737667406417},{"$f":" FiscalModel!AO1122","v":1.6153732853528631},{"$f":" FiscalModel!AP1122","v":0},{"$f":" FiscalModel!AQ1122","v":0},{"$f":" FiscalModel!AR1122","v":0},{"$f":" FiscalModel!AS1122","v":0},{"$f":" FiscalModel!AT1122","v":0},{"$f":" FiscalModel!AU1122","v":0},{"$f":" FiscalModel!AV1122","v":0},{"$f":" FiscalModel!AW1122","v":0},{"$f":" FiscalModel!AX1122","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1123","v":"PSC: Government profit oil"},{"$f":" FiscalModel!F1123","v":0},{"$f":" FiscalModel!G1123","v":"US$ mn 2021"},{"$f":" FiscalModel!H1123","v":0},{"$f":" FiscalModel!I1123","v":0},{"$f":" FiscalModel!J1123","v":0},{"$f":" FiscalModel!K1123","v":0},{"$f":" FiscalModel!L1123","v":0},{"$f":" FiscalModel!M1123","v":0},{"$f":" FiscalModel!N1123","v":0},{"$f":" FiscalModel!O1123","v":0},{"$f":" FiscalModel!P1123","v":0},{"$f":" FiscalModel!Q1123","v":0},{"$f":" FiscalModel!R1123","v":0},{"$f":" FiscalModel!S1123","v":0},{"$f":" FiscalModel!T1123","v":0},{"$f":" FiscalModel!U1123","v":0},{"$f":" FiscalModel!V1123","v":0},{"$f":" FiscalModel!W1123","v":0},{"$f":" FiscalModel!X1123","v":0},{"$f":" FiscalModel!Y1123","v":0},{"$f":" FiscalModel!Z1123","v":0},{"$f":" FiscalModel!AA1123","v":0},{"$f":" FiscalModel!AB1123","v":0},{"$f":" FiscalModel!AC1123","v":0},{"$f":" FiscalModel!AD1123","v":0},{"$f":" FiscalModel!AE1123","v":0},{"$f":" FiscalModel!AF1123","v":0},{"$f":" FiscalModel!AG1123","v":0},{"$f":" FiscalModel!AH1123","v":0},{"$f":" FiscalModel!AI1123","v":0},{"$f":" FiscalModel!AJ1123","v":0},{"$f":" FiscalModel!AK1123","v":0},{"$f":" FiscalModel!AL1123","v":0},{"$f":" FiscalModel!AM1123","v":0},{"$f":" FiscalModel!AN1123","v":0},{"$f":" FiscalModel!AO1123","v":0},{"$f":" FiscalModel!AP1123","v":0},{"$f":" FiscalModel!AQ1123","v":0},{"$f":" FiscalModel!AR1123","v":0},{"$f":" FiscalModel!AS1123","v":0},{"$f":" FiscalModel!AT1123","v":0},{"$f":" FiscalModel!AU1123","v":0},{"$f":" FiscalModel!AV1123","v":0},{"$f":" FiscalModel!AW1123","v":0},{"$f":" FiscalModel!AX1123","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1124","v":"CIT paid: IOC"},{"$f":" FiscalModel!F1124","v":0},{"$f":" FiscalModel!G1124","v":"US$ mn 2021"},{"$f":" FiscalModel!H1124","v":0},{"$f":" FiscalModel!I1124","v":5284.9099061807456},{"$f":" FiscalModel!J1124","v":0},{"$f":" FiscalModel!K1124","v":0},{"$f":" FiscalModel!L1124","v":0},{"$f":" FiscalModel!M1124","v":0},{"$f":" FiscalModel!N1124","v":0},{"$f":" FiscalModel!O1124","v":0},{"$f":" FiscalModel!P1124","v":0},{"$f":" FiscalModel!Q1124","v":0},{"$f":" FiscalModel!R1124","v":114.51538729264855},{"$f":" FiscalModel!S1124","v":195.80641321162815},{"$f":" FiscalModel!T1124","v":334.07535839910236},{"$f":" FiscalModel!U1124","v":436.43591744721061},{"$f":" FiscalModel!V1124","v":485.9783111308987},{"$f":" FiscalModel!W1124","v":487.41911950989362},{"$f":" FiscalModel!X1124","v":492.67398502319793},{"$f":" FiscalModel!Y1124","v":497.74084453740647},{"$f":" FiscalModel!Z1124","v":502.62505051172508},{"$f":" FiscalModel!AA1124","v":381.84794303618787},{"$f":" FiscalModel!AB1124","v":294.64205087474636},{"$f":" FiscalModel!AC1124","v":257.19691779881822},{"$f":" FiscalModel!AD1124","v":195.8700506195035},{"$f":" FiscalModel!AE1124","v":149.92999096531136},{"$f":" FiscalModel!AF1124","v":122.30172953659661},{"$f":" FiscalModel!AG1124","v":90.584636739724587},{"$f":" FiscalModel!AH1124","v":63.899210820426987},{"$f":" FiscalModel!AI1124","v":52.794648644967751},{"$f":" FiscalModel!AJ1124","v":45.894663007408411},{"$f":" FiscalModel!AK1124","v":32.221725567562302},{"$f":" FiscalModel!AL1124","v":21.444310089493293},{"$f":" FiscalModel!AM1124","v":16.694390280483116},{"$f":" FiscalModel!AN1124","v":8.6904281661861731},{"$f":" FiscalModel!AO1124","v":3.6268229696185572},{"$f":" FiscalModel!AP1124","v":0},{"$f":" FiscalModel!AQ1124","v":0},{"$f":" FiscalModel!AR1124","v":0},{"$f":" FiscalModel!AS1124","v":0},{"$f":" FiscalModel!AT1124","v":0},{"$f":" FiscalModel!AU1124","v":0},{"$f":" FiscalModel!AV1124","v":0},{"$f":" FiscalModel!AW1124","v":0},{"$f":" FiscalModel!AX1124","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1125","v":"Resource rent tax: IOC"},{"$f":" FiscalModel!F1125","v":0},{"$f":" FiscalModel!G1125","v":"US$ mn 2021"},{"$f":" FiscalModel!H1125","v":0},{"$f":" FiscalModel!I1125","v":0},{"$f":" FiscalModel!J1125","v":0},{"$f":" FiscalModel!K1125","v":0},{"$f":" FiscalModel!L1125","v":0},{"$f":" FiscalModel!M1125","v":0},{"$f":" FiscalModel!N1125","v":0},{"$f":" FiscalModel!O1125","v":0},{"$f":" FiscalModel!P1125","v":0},{"$f":" FiscalModel!Q1125","v":0},{"$f":" FiscalModel!R1125","v":0},{"$f":" FiscalModel!S1125","v":0},{"$f":" FiscalModel!T1125","v":0},{"$f":" FiscalModel!U1125","v":0},{"$f":" FiscalModel!V1125","v":0},{"$f":" FiscalModel!W1125","v":0},{"$f":" FiscalModel!X1125","v":0},{"$f":" FiscalModel!Y1125","v":0},{"$f":" FiscalModel!Z1125","v":0},{"$f":" FiscalModel!AA1125","v":0},{"$f":" FiscalModel!AB1125","v":0},{"$f":" FiscalModel!AC1125","v":0},{"$f":" FiscalModel!AD1125","v":0},{"$f":" FiscalModel!AE1125","v":0},{"$f":" FiscalModel!AF1125","v":0},{"$f":" FiscalModel!AG1125","v":0},{"$f":" FiscalModel!AH1125","v":0},{"$f":" FiscalModel!AI1125","v":0},{"$f":" FiscalModel!AJ1125","v":0},{"$f":" FiscalModel!AK1125","v":0},{"$f":" FiscalModel!AL1125","v":0},{"$f":" FiscalModel!AM1125","v":0},{"$f":" FiscalModel!AN1125","v":0},{"$f":" FiscalModel!AO1125","v":0},{"$f":" FiscalModel!AP1125","v":0},{"$f":" FiscalModel!AQ1125","v":0},{"$f":" FiscalModel!AR1125","v":0},{"$f":" FiscalModel!AS1125","v":0},{"$f":" FiscalModel!AT1125","v":0},{"$f":" FiscalModel!AU1125","v":0},{"$f":" FiscalModel!AV1125","v":0},{"$f":" FiscalModel!AW1125","v":0},{"$f":" FiscalModel!AX1125","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1126","v":"Dividend withholding tax"},{"$f":" FiscalModel!F1126","v":0},{"$f":" FiscalModel!G1126","v":"US$ mn 2021"},{"$f":" FiscalModel!H1126","v":0},{"$f":" FiscalModel!I1126","v":1013.9780597960219},{"$f":" FiscalModel!J1126","v":0},{"$f":" FiscalModel!K1126","v":0},{"$f":" FiscalModel!L1126","v":0},{"$f":" FiscalModel!M1126","v":0},{"$f":" FiscalModel!N1126","v":0},{"$f":" FiscalModel!O1126","v":0},{"$f":" FiscalModel!P1126","v":36.32412280876801},{"$f":" FiscalModel!Q1126","v":45.350771818096845},{"$f":" FiscalModel!R1126","v":79.556346738411946},{"$f":" FiscalModel!S1126","v":89.674864815300822},{"$f":" FiscalModel!T1126","v":78.024716227284031},{"$f":" FiscalModel!U1126","v":69.896446779512601},{"$f":" FiscalModel!V1126","v":66.982901799484608},{"$f":" FiscalModel!W1126","v":64.793340493642333},{"$f":" FiscalModel!X1126","v":66.258621891407984},{"$f":" FiscalModel!Y1126","v":67.679392246156468},{"$f":" FiscalModel!Z1126","v":69.056833735892425},{"$f":" FiscalModel!AA1126","v":70.145532787132055},{"$f":" FiscalModel!AB1126","v":69.950152814292935},{"$f":" FiscalModel!AC1126","v":59.074488044169605},{"$f":" FiscalModel!AD1126","v":31.04053758591634},{"$f":" FiscalModel!AE1126","v":21.876777785338973},{"$f":" FiscalModel!AF1126","v":28.292211425214134},{"$f":" FiscalModel!AG1126","v":0},{"$f":" FiscalModel!AH1126","v":0},{"$f":" FiscalModel!AI1126","v":0},{"$f":" FiscalModel!AJ1126","v":0},{"$f":" FiscalModel!AK1126","v":0},{"$f":" FiscalModel!AL1126","v":0},{"$f":" FiscalModel!AM1126","v":0},{"$f":" FiscalModel!AN1126","v":0},{"$f":" FiscalModel!AO1126","v":0},{"$f":" FiscalModel!AP1126","v":0},{"$f":" FiscalModel!AQ1126","v":0},{"$f":" FiscalModel!AR1126","v":0},{"$f":" FiscalModel!AS1126","v":0},{"$f":" FiscalModel!AT1126","v":0},{"$f":" FiscalModel!AU1126","v":0},{"$f":" FiscalModel!AV1126","v":0},{"$f":" FiscalModel!AW1126","v":0},{"$f":" FiscalModel!AX1126","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1127","v":"Interest withholding tax"},{"$f":" FiscalModel!F1127","v":0},{"$f":" FiscalModel!G1127","v":"US$ mn 2021"},{"$f":" FiscalModel!H1127","v":0},{"$f":" FiscalModel!I1127","v":92.245313806865923},{"$f":" FiscalModel!J1127","v":0},{"$f":" FiscalModel!K1127","v":0},{"$f":" FiscalModel!L1127","v":0},{"$f":" FiscalModel!M1127","v":0},{"$f":" FiscalModel!N1127","v":0},{"$f":" FiscalModel!O1127","v":0},{"$f":" FiscalModel!P1127","v":0},{"$f":" FiscalModel!Q1127","v":17.777717591829806},{"$f":" FiscalModel!R1127","v":15.68622140455571},{"$f":" FiscalModel!S1127","v":13.669909720745714},{"$f":" FiscalModel!T1127","v":11.726638240835785},{"$f":" FiscalModel!U1127","v":9.8543178494418342},{"$f":" FiscalModel!V1127","v":8.0509132756877744},{"$f":" FiscalModel!W1127","v":6.3144417848531562},{"$f":" FiscalModel!X1127","v":4.6429719006273205},{"$f":" FiscalModel!Y1127","v":3.0346221572727585},{"$f":" FiscalModel!Z1127","v":1.4875598810160582},{"$f":" FiscalModel!AA1127","v":0},{"$f":" FiscalModel!AB1127","v":0},{"$f":" FiscalModel!AC1127","v":0},{"$f":" FiscalModel!AD1127","v":0},{"$f":" FiscalModel!AE1127","v":0},{"$f":" FiscalModel!AF1127","v":0},{"$f":" FiscalModel!AG1127","v":0},{"$f":" FiscalModel!AH1127","v":0},{"$f":" FiscalModel!AI1127","v":0},{"$f":" FiscalModel!AJ1127","v":0},{"$f":" FiscalModel!AK1127","v":0},{"$f":" FiscalModel!AL1127","v":0},{"$f":" FiscalModel!AM1127","v":0},{"$f":" FiscalModel!AN1127","v":0},{"$f":" FiscalModel!AO1127","v":0},{"$f":" FiscalModel!AP1127","v":0},{"$f":" FiscalModel!AQ1127","v":0},{"$f":" FiscalModel!AR1127","v":0},{"$f":" FiscalModel!AS1127","v":0},{"$f":" FiscalModel!AT1127","v":0},{"$f":" FiscalModel!AU1127","v":0},{"$f":" FiscalModel!AV1127","v":0},{"$f":" FiscalModel!AW1127","v":0},{"$f":" FiscalModel!AX1127","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1128","v":"VAT cashflow: government"},{"$f":" FiscalModel!F1128","v":0},{"$f":" FiscalModel!G1128","v":"US$ mn 2021"},{"$f":" FiscalModel!H1128","v":0},{"$f":" FiscalModel!I1128","v":0},{"$f":" FiscalModel!J1128","v":0},{"$f":" FiscalModel!K1128","v":0},{"$f":" FiscalModel!L1128","v":0},{"$f":" FiscalModel!M1128","v":0},{"$f":" FiscalModel!N1128","v":0},{"$f":" FiscalModel!O1128","v":0},{"$f":" FiscalModel!P1128","v":0},{"$f":" FiscalModel!Q1128","v":0},{"$f":" FiscalModel!R1128","v":0},{"$f":" FiscalModel!S1128","v":0},{"$f":" FiscalModel!T1128","v":0},{"$f":" FiscalModel!U1128","v":0},{"$f":" FiscalModel!V1128","v":0},{"$f":" FiscalModel!W1128","v":0},{"$f":" FiscalModel!X1128","v":0},{"$f":" FiscalModel!Y1128","v":0},{"$f":" FiscalModel!Z1128","v":0},{"$f":" FiscalModel!AA1128","v":0},{"$f":" FiscalModel!AB1128","v":0},{"$f":" FiscalModel!AC1128","v":0},{"$f":" FiscalModel!AD1128","v":0},{"$f":" FiscalModel!AE1128","v":0},{"$f":" FiscalModel!AF1128","v":0},{"$f":" FiscalModel!AG1128","v":0},{"$f":" FiscalModel!AH1128","v":0},{"$f":" FiscalModel!AI1128","v":0},{"$f":" FiscalModel!AJ1128","v":0},{"$f":" FiscalModel!AK1128","v":0},{"$f":" FiscalModel!AL1128","v":0},{"$f":" FiscalModel!AM1128","v":0},{"$f":" FiscalModel!AN1128","v":0},{"$f":" FiscalModel!AO1128","v":0},{"$f":" FiscalModel!AP1128","v":0},{"$f":" FiscalModel!AQ1128","v":0},{"$f":" FiscalModel!AR1128","v":0},{"$f":" FiscalModel!AS1128","v":0},{"$f":" FiscalModel!AT1128","v":0},{"$f":" FiscalModel!AU1128","v":0},{"$f":" FiscalModel!AV1128","v":0},{"$f":" FiscalModel!AW1128","v":0},{"$f":" FiscalModel!AX1128","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1129","v":"Government revenues excluding participation"},{"$f":" FiscalModel!F1129","v":0},{"$f":" FiscalModel!G1129","v":"US$ mn 2021"},{"$f":" FiscalModel!H1129","v":0},{"$f":" FiscalModel!I1129","v":16056.404234002975},{"$f":" FiscalModel!J1129","v":0},{"$f":" FiscalModel!K1129","v":10},{"$f":" FiscalModel!L1129","v":0},{"$f":" FiscalModel!M1129","v":0},{"$f":" FiscalModel!N1129","v":0},{"$f":" FiscalModel!O1129","v":88.582606280643191},{"$f":" FiscalModel!P1129","v":368.70789472108811},{"$f":" FiscalModel!Q1129","v":726.67019904192705},{"$f":" FiscalModel!R1129","v":872.09786683953803},{"$f":" FiscalModel!S1129","v":960.31286559465696},{"$f":" FiscalModel!T1129","v":1083.8332597760284},{"$f":" FiscalModel!U1129","v":1175.0607476730338},{"$f":" FiscalModel!V1129","v":1218.7759160069227},{"$f":" FiscalModel!W1129","v":1215.2021859068711},{"$f":" FiscalModel!X1129","v":1219.1837005000195},{"$f":" FiscalModel!Y1129","v":1223.0167429455282},{"$f":" FiscalModel!Z1129","v":1226.7056049175478},{"$f":" FiscalModel!AA1129","v":980.543221155693},{"$f":" FiscalModel!AB1129","v":792.07065292357095},{"$f":" FiscalModel!AC1129","v":662.01527910276286},{"$f":" FiscalModel!AD1129","v":506.55521064156488},{"$f":" FiscalModel!AE1129","v":397.99498049994634},{"$f":" FiscalModel!AF1129","v":333.54915202440236},{"$f":" FiscalModel!AG1129","v":238.57407851609645},{"$f":" FiscalModel!AH1129","v":183.60843695408704},{"$f":" FiscalModel!AI1129","v":149.63029869439617},{"$f":" FiscalModel!AJ1129","v":124.22923883542845},{"$f":" FiscalModel!AK1129","v":95.591493187539172},{"$f":" FiscalModel!AL1129","v":72.709308696397386},{"$f":" FiscalModel!AM1129","v":58.167808109061227},{"$f":" FiscalModel!AN1129","v":42.243213131999632},{"$f":" FiscalModel!AO1129","v":30.772271326220409},{"$f":" FiscalModel!AP1129","v":0},{"$f":" FiscalModel!AQ1129","v":0},{"$f":" FiscalModel!AR1129","v":0},{"$f":" FiscalModel!AS1129","v":0},{"$f":" FiscalModel!AT1129","v":0},{"$f":" FiscalModel!AU1129","v":0},{"$f":" FiscalModel!AV1129","v":0},{"$f":" FiscalModel!AW1129","v":0},{"$f":" FiscalModel!AX1129","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1130","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" FiscalModel!F1130","v":0},{"$f":" FiscalModel!G1130","v":"US$ mn 2021"},{"$f":" FiscalModel!H1130","v":0},{"$f":" FiscalModel!I1130","v":3982.9846625612686},{"$f":" FiscalModel!J1130","v":0},{"$f":" FiscalModel!K1130","v":0},{"$f":" FiscalModel!L1130","v":-7},{"$f":" FiscalModel!M1130","v":-42},{"$f":" FiscalModel!N1130","v":-168},{"$f":" FiscalModel!O1130","v":-168},{"$f":" FiscalModel!P1130","v":-294},{"$f":" FiscalModel!Q1130","v":107.35265407110511},{"$f":" FiscalModel!R1130","v":324.64477343830453},{"$f":" FiscalModel!S1130","v":365.28368248645455},{"$f":" FiscalModel!T1130","v":365.90336297007161},{"$f":" FiscalModel!U1130","v":366.50432331073785},{"$f":" FiscalModel!V1130","v":367.08705938469217},{"$f":" FiscalModel!W1130","v":357.59979613511689},{"$f":" FiscalModel!X1130","v":358.34462571015644},{"$f":" FiscalModel!Y1130","v":359.06878153941},{"$f":" FiscalModel!Z1130","v":359.7727879952327},{"$f":" FiscalModel!AA1130","v":270.82581772687712},{"$f":" FiscalModel!AB1130","v":248.53589475441893},{"$f":" FiscalModel!AC1130","v":211.98544956012856},{"$f":" FiscalModel!AD1130","v":126.56885661966672},{"$f":" FiscalModel!AE1130","v":92.174442204675259},{"$f":" FiscalModel!AF1130","v":102.89086574523206},{"$f":" FiscalModel!AG1130","v":79.931240883226394},{"$f":" FiscalModel!AH1130","v":60.57163552775063},{"$f":" FiscalModel!AI1130","v":45.101226726046271},{"$f":" FiscalModel!AJ1130","v":32.781902148148902},{"$f":" FiscalModel!AK1130","v":23.015518262544532},{"$f":" FiscalModel!AL1130","v":15.317364349638096},{"$f":" FiscalModel!AM1130","v":11.924564486059397},{"$f":" FiscalModel!AN1130","v":6.2074486901330133},{"$f":" FiscalModel!AO1130","v":2.5905878354412502},{"$f":" FiscalModel!AP1130","v":0},{"$f":" FiscalModel!AQ1130","v":0},{"$f":" FiscalModel!AR1130","v":0},{"$f":" FiscalModel!AS1130","v":0},{"$f":" FiscalModel!AT1130","v":0},{"$f":" FiscalModel!AU1130","v":0},{"$f":" FiscalModel!AV1130","v":0},{"$f":" FiscalModel!AW1130","v":0},{"$f":" FiscalModel!AX1130","v":0}]
[null,null,null,null,{"$f":" FiscalModel!E1131","v":"Government revenues including participation"},{"$f":" FiscalModel!F1131","v":0},{"$f":" FiscalModel!G1131","v":"US$ mn 2021"},{"$f":" FiscalModel!H1131","v":0},{"$f":" FiscalModel!I1131","v":20039.388896564244},{"$f":" FiscalModel!J1131","v":0},{"$f":" FiscalModel!K1131","v":10},{"$f":" FiscalModel!L1131","v":-7},{"$f":" FiscalModel!M1131","v":-42},{"$f":" FiscalModel!N1131","v":-168},{"$f":" FiscalModel!O1131","v":-79.417393719356809},{"$f":" FiscalModel!P1131","v":74.70789472108811},{"$f":" FiscalModel!Q1131","v":834.02285311303217},{"$f":" FiscalModel!R1131","v":1196.7426402778426},{"$f":" FiscalModel!S1131","v":1325.5965480811115},{"$f":" FiscalModel!T1131","v":1449.7366227461},{"$f":" FiscalModel!U1131","v":1541.5650709837716},{"$f":" FiscalModel!V1131","v":1585.8629753916148},{"$f":" FiscalModel!W1131","v":1572.8019820419881},{"$f":" FiscalModel!X1131","v":1577.5283262101759},{"$f":" FiscalModel!Y1131","v":1582.0855244849381},{"$f":" FiscalModel!Z1131","v":1586.4783929127805},{"$f":" FiscalModel!AA1131","v":1251.3690388825701},{"$f":" FiscalModel!AB1131","v":1040.60654767799},{"$f":" FiscalModel!AC1131","v":874.00072866289145},{"$f":" FiscalModel!AD1131","v":633.12406726123163},{"$f":" FiscalModel!AE1131","v":490.16942270462158},{"$f":" FiscalModel!AF1131","v":436.44001776963444},{"$f":" FiscalModel!AG1131","v":318.50531939932284},{"$f":" FiscalModel!AH1131","v":244.18007248183767},{"$f":" FiscalModel!AI1131","v":194.73152542044244},{"$f":" FiscalModel!AJ1131","v":157.01114098357735},{"$f":" FiscalModel!AK1131","v":118.6070114500837},{"$f":" FiscalModel!AL1131","v":88.026673046035484},{"$f":" FiscalModel!AM1131","v":70.092372595120622},{"$f":" FiscalModel!AN1131","v":48.450661822132645},{"$f":" FiscalModel!AO1131","v":33.36285916166166},{"$f":" FiscalModel!AP1131","v":0},{"$f":" FiscalModel!AQ1131","v":0},{"$f":" FiscalModel!AR1131","v":0},{"$f":" FiscalModel!AS1131","v":0},{"$f":" FiscalModel!AT1131","v":0},{"$f":" FiscalModel!AU1131","v":0},{"$f":" FiscalModel!AV1131","v":0},{"$f":" FiscalModel!AW1131","v":0},{"$f":" FiscalModel!AX1131","v":0}]
[]
[null,{"$f":" Translate!E$785","v":"For chart"}]
[null,null,null,null,{"$f":" E12","v":"Bonuses"},0,"US$ mn 2021",0,56.192271301325711,0,10,0,0,0,46.192271301325711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E13","v":"Royalty"},0,"US$ mn 2021",0,8820.6047726449069,0,0,0,0,0,38.33167163286209,301.125,602.25000000000011,602.25000000000011,602.25000000000011,602.25,602.25,602.25,602.25000000000011,602.25,602.25,602.25,487.8225000000001,395.13622500000014,320.06034225000013,259.24887722250014,209.99159055022511,170.09318834568236,137.77548256000273,111.5981408736022,90.394494107617803,73.219540227170413,59.307827584008052,48.039340343046504,38.911865677867674,31.518611199072819,25.530075071248987,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E14","v":"Carbon tax"},0,"US$ mn 2021",0,788.47391027310312,0,0,0,0,0,4.0586633464553898,31.258771912320125,61.291709632000241,60.089911403921803,58.911677846982158,57.756546908806037,56.624065596868661,55.513789800851626,54.42528411848199,53.358121684786269,52.311884004692416,51.286160788914131,40.727245332372995,32.342224234531486,25.683531009775006,20.395745213644869,16.196621199070925,12.862022716909262,10.213959216369121,8.1110852600578323,6.4411559418106314,5.1150356008496187,4.0619400359688154,3.2256582638575884,2.5615521507104373,2.0341737667406417,1.6153732853528631,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E15","v":"PSC: Government profit oil"},0,"US$ 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,{"$f":" E16","v":"CIT paid: IOC"},0,"US$ mn 2021",0,5284.9099061807456,0,0,0,0,0,0,0,0,114.51538729264855,195.80641321162815,334.07535839910236,436.43591744721061,485.9783111308987,487.41911950989362,492.67398502319793,497.74084453740647,502.62505051172508,381.84794303618787,294.64205087474636,257.19691779881822,195.8700506195035,149.92999096531136,122.30172953659661,90.584636739724587,63.899210820426987,52.794648644967751,45.894663007408411,32.221725567562302,21.444310089493293,16.694390280483116,8.6904281661861731,3.6268229696185572,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E17","v":"Resource rent tax: IOC"},0,"US$ 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,{"$f":" E18","v":"Dividend withholding tax"},0,"US$ mn 2021",0,1013.9780597960219,0,0,0,0,0,0,36.32412280876801,45.350771818096845,79.556346738411946,89.674864815300822,78.024716227284031,69.896446779512601,66.982901799484608,64.793340493642333,66.258621891407984,67.679392246156468,69.056833735892425,70.145532787132055,69.950152814292935,59.074488044169605,31.04053758591634,21.876777785338973,28.292211425214134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E19","v":"Interest withholding tax"},0,"US$ mn 2021",0,92.245313806865923,0,0,0,0,0,0,0,17.777717591829806,15.68622140455571,13.669909720745714,11.726638240835785,9.8543178494418342,8.0509132756877744,6.3144417848531562,4.6429719006273205,3.0346221572727585,1.4875598810160582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E20","v":"VAT cashflow: government"},0,"US$ 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,{"$f":" E22","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},0,"US$ mn 2021",0,3982.9846625612686,0,0,-7,-42,-168,-168,-294,107.35265407110511,324.64477343830453,365.28368248645455,365.90336297007161,366.50432331073785,367.08705938469217,357.59979613511689,358.34462571015644,359.06878153941,359.7727879952327,270.82581772687712,248.53589475441893,211.98544956012856,126.56885661966672,92.174442204675259,102.89086574523206,79.931240883226394,60.57163552775063,45.101226726046271,32.781902148148902,23.015518262544532,15.317364349638096,11.924564486059397,6.2074486901330133,2.5905878354412502,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"% Total"]
[null,null,null,null,{"$f":" E12","v":"Bonuses"},{"$f":" SUM( K12:AX12)","v":56.192271301325711},{"$f":" F62 / $F$72","v":2.8040910624255555E-3}]
[null,null,null,null,"Royalty",8820.6047726449069,0.44016336117700677]
[null,null,null,null,"Carbon tax",788.47391027310312,3.9346205333052199E-2]
[null,null,null,null,"PSC: Government profit oil",0,0]
[null,null,null,null,"CIT paid: IOC",5284.9099061807456,0.26372610130276197]
[null,null,null,null,"Resource rent tax: IOC",0,0]
[null,null,null,null,"Dividend withholding tax",1013.9780597960219,5.0599250557479256E-2]
[null,null,null,null,"Interest withholding tax",92.245313806865923,4.6031999420242499E-3]
[null,null,null,null,{"$f":" E20","v":"VAT cashflow: government"},{"$f":" SUM( K20:AX20)","v":0},{"$f":" F70 / $F$72","v":0}]
[null,null,null,null,{"$f":" E22","v":"SOC net cash flow before tax, after carried interest, including share of lender cashflows"},{"$f":" SUM( K22:AX22)","v":3982.9846625612686},{"$f":" F71 / $F$72","v":0.19875779062524965}]
[null,null,null,null,{"$f":" E23","v":"Government revenues including participation"},{"$f":" SUM( K23:AX23)","v":20039.388896564244},{"$f":" F72 / $F$72","v":1}]
[]
[{"$f":" Translate!E$756","v":"Project revenues and costs"}]
[]
[null,null,null,null,{"$f":" Translate!E$640","v":"Chart title"},{"$f":" A74","v":"Project revenues and costs"}]
[null,null,null,null,{"$f":" Translate!E$643","v":"Horizontal axis"},{"$f":" G81","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$641","v":"Vertical axis 1"},{"$f":" G83","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":" Translate!E$642","v":"Vertical axis 2"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!F$34","v":0},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!H$34","v":0},{"$f":" ProjectCashflows!I$34","v":0},{"$f":" ProjectCashflows!J$34","v":0},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$156","v":"Oil revenues net, after ELT"},{"$f":" ProjectCashflows!F$156","v":0},{"$f":" ProjectCashflows!G$156","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$156","v":0},{"$f":" ProjectCashflows!I$156","v":44103.023863224538},{"$f":" ProjectCashflows!J$156","v":0},{"$f":" ProjectCashflows!K$156","v":0},{"$f":" ProjectCashflows!L$156","v":0},{"$f":" ProjectCashflows!M$156","v":0},{"$f":" ProjectCashflows!N$156","v":0},{"$f":" ProjectCashflows!O$156","v":191.65835816431044},{"$f":" ProjectCashflows!P$156","v":1505.625},{"$f":" ProjectCashflows!Q$156","v":3011.25},{"$f":" ProjectCashflows!R$156","v":3011.25},{"$f":" ProjectCashflows!S$156","v":3011.25},{"$f":" ProjectCashflows!T$156","v":3011.25},{"$f":" ProjectCashflows!U$156","v":3011.25},{"$f":" ProjectCashflows!V$156","v":3011.25},{"$f":" ProjectCashflows!W$156","v":3011.25},{"$f":" ProjectCashflows!X$156","v":3011.25},{"$f":" ProjectCashflows!Y$156","v":3011.25},{"$f":" ProjectCashflows!Z$156","v":3011.25},{"$f":" ProjectCashflows!AA$156","v":2439.1125000000006},{"$f":" ProjectCashflows!AB$156","v":1975.6811250000005},{"$f":" ProjectCashflows!AC$156","v":1600.3017112500004},{"$f":" ProjectCashflows!AD$156","v":1296.2443861125007},{"$f":" ProjectCashflows!AE$156","v":1049.9579527511255},{"$f":" ProjectCashflows!AF$156","v":850.46594172841174},{"$f":" ProjectCashflows!AG$156","v":688.87741280001364},{"$f":" ProjectCashflows!AH$156","v":557.99070436801105},{"$f":" ProjectCashflows!AI$156","v":451.972470538089},{"$f":" ProjectCashflows!AJ$156","v":366.09770113585205},{"$f":" ProjectCashflows!AK$156","v":296.53913792004022},{"$f":" ProjectCashflows!AL$156","v":240.19670171523254},{"$f":" ProjectCashflows!AM$156","v":194.55932838933836},{"$f":" ProjectCashflows!AN$156","v":157.59305599536407},{"$f":" ProjectCashflows!AO$156","v":127.65037535624494},{"$f":" ProjectCashflows!AP$156","v":0},{"$f":" ProjectCashflows!AQ$156","v":0},{"$f":" ProjectCashflows!AR$156","v":0},{"$f":" ProjectCashflows!AS$156","v":0},{"$f":" ProjectCashflows!AT$156","v":0},{"$f":" ProjectCashflows!AU$156","v":0},{"$f":" ProjectCashflows!AV$156","v":0},{"$f":" ProjectCashflows!AW$156","v":0},{"$f":" ProjectCashflows!AX$156","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$158","v":"Exploration costs, after ELT"},{"$f":" ProjectCashflows!F$158","v":0},{"$f":" ProjectCashflows!G$158","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$158","v":0},{"$f":" ProjectCashflows!I$158","v":420},{"$f":" ProjectCashflows!J$158","v":0},{"$f":" ProjectCashflows!K$158","v":420},{"$f":" ProjectCashflows!L$158","v":0},{"$f":" ProjectCashflows!M$158","v":0},{"$f":" ProjectCashflows!N$158","v":0},{"$f":" ProjectCashflows!O$158","v":0},{"$f":" ProjectCashflows!P$158","v":0},{"$f":" ProjectCashflows!Q$158","v":0},{"$f":" ProjectCashflows!R$158","v":0},{"$f":" ProjectCashflows!S$158","v":0},{"$f":" ProjectCashflows!T$158","v":0},{"$f":" ProjectCashflows!U$158","v":0},{"$f":" ProjectCashflows!V$158","v":0},{"$f":" ProjectCashflows!W$158","v":0},{"$f":" ProjectCashflows!X$158","v":0},{"$f":" ProjectCashflows!Y$158","v":0},{"$f":" ProjectCashflows!Z$158","v":0},{"$f":" ProjectCashflows!AA$158","v":0},{"$f":" ProjectCashflows!AB$158","v":0},{"$f":" ProjectCashflows!AC$158","v":0},{"$f":" ProjectCashflows!AD$158","v":0},{"$f":" ProjectCashflows!AE$158","v":0},{"$f":" ProjectCashflows!AF$158","v":0},{"$f":" ProjectCashflows!AG$158","v":0},{"$f":" ProjectCashflows!AH$158","v":0},{"$f":" ProjectCashflows!AI$158","v":0},{"$f":" ProjectCashflows!AJ$158","v":0},{"$f":" ProjectCashflows!AK$158","v":0},{"$f":" ProjectCashflows!AL$158","v":0},{"$f":" ProjectCashflows!AM$158","v":0},{"$f":" ProjectCashflows!AN$158","v":0},{"$f":" ProjectCashflows!AO$158","v":0},{"$f":" ProjectCashflows!AP$158","v":0},{"$f":" ProjectCashflows!AQ$158","v":0},{"$f":" ProjectCashflows!AR$158","v":0},{"$f":" ProjectCashflows!AS$158","v":0},{"$f":" ProjectCashflows!AT$158","v":0},{"$f":" ProjectCashflows!AU$158","v":0},{"$f":" ProjectCashflows!AV$158","v":0},{"$f":" ProjectCashflows!AW$158","v":0},{"$f":" ProjectCashflows!AX$158","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E159","v":"Development costs, after ELT"},{"$f":" ProjectCashflows!F159","v":0},{"$f":" ProjectCashflows!G159","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H159","v":0},{"$f":" ProjectCashflows!I159","v":9050},{"$f":" ProjectCashflows!J159","v":0},{"$f":" ProjectCashflows!K159","v":0},{"$f":" ProjectCashflows!L159","v":50},{"$f":" ProjectCashflows!M159","v":300},{"$f":" ProjectCashflows!N159","v":1200},{"$f":" ProjectCashflows!O159","v":1200},{"$f":" ProjectCashflows!P159","v":2100},{"$f":" ProjectCashflows!Q159","v":1100},{"$f":" ProjectCashflows!R159","v":450},{"$f":" ProjectCashflows!S159","v":250},{"$f":" ProjectCashflows!T159","v":250},{"$f":" ProjectCashflows!U159","v":250},{"$f":" ProjectCashflows!V159","v":250},{"$f":" ProjectCashflows!W159","v":250},{"$f":" ProjectCashflows!X159","v":250},{"$f":" ProjectCashflows!Y159","v":250},{"$f":" ProjectCashflows!Z159","v":250},{"$f":" ProjectCashflows!AA159","v":250},{"$f":" ProjectCashflows!AB159","v":0},{"$f":" ProjectCashflows!AC159","v":0},{"$f":" ProjectCashflows!AD159","v":200},{"$f":" ProjectCashflows!AE159","v":200},{"$f":" ProjectCashflows!AF159","v":0},{"$f":" ProjectCashflows!AG159","v":0},{"$f":" ProjectCashflows!AH159","v":0},{"$f":" ProjectCashflows!AI159","v":0},{"$f":" ProjectCashflows!AJ159","v":0},{"$f":" ProjectCashflows!AK159","v":0},{"$f":" ProjectCashflows!AL159","v":0},{"$f":" ProjectCashflows!AM159","v":0},{"$f":" ProjectCashflows!AN159","v":0},{"$f":" ProjectCashflows!AO159","v":0},{"$f":" ProjectCashflows!AP159","v":0},{"$f":" ProjectCashflows!AQ159","v":0},{"$f":" ProjectCashflows!AR159","v":0},{"$f":" ProjectCashflows!AS159","v":0},{"$f":" ProjectCashflows!AT159","v":0},{"$f":" ProjectCashflows!AU159","v":0},{"$f":" ProjectCashflows!AV159","v":0},{"$f":" ProjectCashflows!AW159","v":0},{"$f":" ProjectCashflows!AX159","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E160","v":"Replacement capital costs, after ELT"},{"$f":" ProjectCashflows!F160","v":0},{"$f":" ProjectCashflows!G160","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H160","v":0},{"$f":" ProjectCashflows!I160","v":0},{"$f":" ProjectCashflows!J160","v":0},{"$f":" ProjectCashflows!K160","v":0},{"$f":" ProjectCashflows!L160","v":0},{"$f":" ProjectCashflows!M160","v":0},{"$f":" ProjectCashflows!N160","v":0},{"$f":" ProjectCashflows!O160","v":0},{"$f":" ProjectCashflows!P160","v":0},{"$f":" ProjectCashflows!Q160","v":0},{"$f":" ProjectCashflows!R160","v":0},{"$f":" ProjectCashflows!S160","v":0},{"$f":" ProjectCashflows!T160","v":0},{"$f":" ProjectCashflows!U160","v":0},{"$f":" ProjectCashflows!V160","v":0},{"$f":" ProjectCashflows!W160","v":0},{"$f":" ProjectCashflows!X160","v":0},{"$f":" ProjectCashflows!Y160","v":0},{"$f":" ProjectCashflows!Z160","v":0},{"$f":" ProjectCashflows!AA160","v":0},{"$f":" ProjectCashflows!AB160","v":0},{"$f":" ProjectCashflows!AC160","v":0},{"$f":" ProjectCashflows!AD160","v":0},{"$f":" ProjectCashflows!AE160","v":0},{"$f":" ProjectCashflows!AF160","v":0},{"$f":" ProjectCashflows!AG160","v":0},{"$f":" ProjectCashflows!AH160","v":0},{"$f":" ProjectCashflows!AI160","v":0},{"$f":" ProjectCashflows!AJ160","v":0},{"$f":" ProjectCashflows!AK160","v":0},{"$f":" ProjectCashflows!AL160","v":0},{"$f":" ProjectCashflows!AM160","v":0},{"$f":" ProjectCashflows!AN160","v":0},{"$f":" ProjectCashflows!AO160","v":0},{"$f":" ProjectCashflows!AP160","v":0},{"$f":" ProjectCashflows!AQ160","v":0},{"$f":" ProjectCashflows!AR160","v":0},{"$f":" ProjectCashflows!AS160","v":0},{"$f":" ProjectCashflows!AT160","v":0},{"$f":" ProjectCashflows!AU160","v":0},{"$f":" ProjectCashflows!AV160","v":0},{"$f":" ProjectCashflows!AW160","v":0},{"$f":" ProjectCashflows!AX160","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E161","v":"Operating costs, after ELT"},{"$f":" ProjectCashflows!F161","v":0},{"$f":" ProjectCashflows!G161","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H161","v":0},{"$f":" ProjectCashflows!I161","v":4601},{"$f":" ProjectCashflows!J161","v":0},{"$f":" ProjectCashflows!K161","v":0},{"$f":" ProjectCashflows!L161","v":0},{"$f":" ProjectCashflows!M161","v":0},{"$f":" ProjectCashflows!N161","v":0},{"$f":" ProjectCashflows!O161","v":50},{"$f":" ProjectCashflows!P161","v":180},{"$f":" ProjectCashflows!Q161","v":260},{"$f":" ProjectCashflows!R161","v":260},{"$f":" ProjectCashflows!S161","v":260},{"$f":" ProjectCashflows!T161","v":260},{"$f":" ProjectCashflows!U161","v":260},{"$f":" ProjectCashflows!V161","v":260},{"$f":" ProjectCashflows!W161","v":260},{"$f":" ProjectCashflows!X161","v":260},{"$f":" ProjectCashflows!Y161","v":260},{"$f":" ProjectCashflows!Z161","v":260},{"$f":" ProjectCashflows!AA161","v":260},{"$f":" ProjectCashflows!AB161","v":260},{"$f":" ProjectCashflows!AC161","v":150},{"$f":" ProjectCashflows!AD161","v":140},{"$f":" ProjectCashflows!AE161","v":120},{"$f":" ProjectCashflows!AF161","v":111},{"$f":" ProjectCashflows!AG161","v":100},{"$f":" ProjectCashflows!AH161","v":95},{"$f":" ProjectCashflows!AI161","v":90},{"$f":" ProjectCashflows!AJ161","v":85},{"$f":" ProjectCashflows!AK161","v":80},{"$f":" ProjectCashflows!AL161","v":75},{"$f":" ProjectCashflows!AM161","v":70},{"$f":" ProjectCashflows!AN161","v":70},{"$f":" ProjectCashflows!AO161","v":65},{"$f":" ProjectCashflows!AP161","v":0},{"$f":" ProjectCashflows!AQ161","v":0},{"$f":" ProjectCashflows!AR161","v":0},{"$f":" ProjectCashflows!AS161","v":0},{"$f":" ProjectCashflows!AT161","v":0},{"$f":" ProjectCashflows!AU161","v":0},{"$f":" ProjectCashflows!AV161","v":0},{"$f":" ProjectCashflows!AW161","v":0},{"$f":" ProjectCashflows!AX161","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E162","v":"Decommissioning costs, after ELT"},{"$f":" ProjectCashflows!F162","v":0},{"$f":" ProjectCashflows!G162","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H162","v":0},{"$f":" ProjectCashflows!I162","v":750},{"$f":" ProjectCashflows!J162","v":0},{"$f":" ProjectCashflows!K162","v":0},{"$f":" ProjectCashflows!L162","v":0},{"$f":" ProjectCashflows!M162","v":0},{"$f":" ProjectCashflows!N162","v":0},{"$f":" ProjectCashflows!O162","v":0},{"$f":" ProjectCashflows!P162","v":0},{"$f":" ProjectCashflows!Q162","v":0},{"$f":" ProjectCashflows!R162","v":0},{"$f":" ProjectCashflows!S162","v":0},{"$f":" ProjectCashflows!T162","v":0},{"$f":" ProjectCashflows!U162","v":0},{"$f":" ProjectCashflows!V162","v":0},{"$f":" ProjectCashflows!W162","v":0},{"$f":" ProjectCashflows!X162","v":0},{"$f":" ProjectCashflows!Y162","v":0},{"$f":" ProjectCashflows!Z162","v":0},{"$f":" ProjectCashflows!AA162","v":0},{"$f":" ProjectCashflows!AB162","v":0},{"$f":" ProjectCashflows!AC162","v":0},{"$f":" ProjectCashflows!AD162","v":0},{"$f":" ProjectCashflows!AE162","v":0},{"$f":" ProjectCashflows!AF162","v":0},{"$f":" ProjectCashflows!AG162","v":0},{"$f":" ProjectCashflows!AH162","v":0},{"$f":" ProjectCashflows!AI162","v":0},{"$f":" ProjectCashflows!AJ162","v":0},{"$f":" ProjectCashflows!AK162","v":0},{"$f":" ProjectCashflows!AL162","v":250},{"$f":" ProjectCashflows!AM162","v":0},{"$f":" ProjectCashflows!AN162","v":0},{"$f":" ProjectCashflows!AO162","v":0},{"$f":" ProjectCashflows!AP162","v":250},{"$f":" ProjectCashflows!AQ162","v":250},{"$f":" ProjectCashflows!AR162","v":0},{"$f":" ProjectCashflows!AS162","v":0},{"$f":" ProjectCashflows!AT162","v":0},{"$f":" ProjectCashflows!AU162","v":0},{"$f":" ProjectCashflows!AV162","v":0},{"$f":" ProjectCashflows!AW162","v":0},{"$f":" ProjectCashflows!AX162","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E163","v":"Project costs, after ELT"},{"$f":" ProjectCashflows!F163","v":0},{"$f":" ProjectCashflows!G163","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H163","v":0},{"$f":" ProjectCashflows!I163","v":14821},{"$f":" ProjectCashflows!J163","v":0},{"$f":" ProjectCashflows!K163","v":420},{"$f":" ProjectCashflows!L163","v":50},{"$f":" ProjectCashflows!M163","v":300},{"$f":" ProjectCashflows!N163","v":1200},{"$f":" ProjectCashflows!O163","v":1250},{"$f":" ProjectCashflows!P163","v":2280},{"$f":" ProjectCashflows!Q163","v":1360},{"$f":" ProjectCashflows!R163","v":710},{"$f":" ProjectCashflows!S163","v":510},{"$f":" ProjectCashflows!T163","v":510},{"$f":" ProjectCashflows!U163","v":510},{"$f":" ProjectCashflows!V163","v":510},{"$f":" ProjectCashflows!W163","v":510},{"$f":" ProjectCashflows!X163","v":510},{"$f":" ProjectCashflows!Y163","v":510},{"$f":" ProjectCashflows!Z163","v":510},{"$f":" ProjectCashflows!AA163","v":510},{"$f":" ProjectCashflows!AB163","v":260},{"$f":" ProjectCashflows!AC163","v":150},{"$f":" ProjectCashflows!AD163","v":340},{"$f":" ProjectCashflows!AE163","v":320},{"$f":" ProjectCashflows!AF163","v":111},{"$f":" ProjectCashflows!AG163","v":100},{"$f":" ProjectCashflows!AH163","v":95},{"$f":" ProjectCashflows!AI163","v":90},{"$f":" ProjectCashflows!AJ163","v":85},{"$f":" ProjectCashflows!AK163","v":80},{"$f":" ProjectCashflows!AL163","v":325},{"$f":" ProjectCashflows!AM163","v":70},{"$f":" ProjectCashflows!AN163","v":70},{"$f":" ProjectCashflows!AO163","v":65},{"$f":" ProjectCashflows!AP163","v":250},{"$f":" ProjectCashflows!AQ163","v":250},{"$f":" ProjectCashflows!AR163","v":0},{"$f":" ProjectCashflows!AS163","v":0},{"$f":" ProjectCashflows!AT163","v":0},{"$f":" ProjectCashflows!AU163","v":0},{"$f":" ProjectCashflows!AV163","v":0},{"$f":" ProjectCashflows!AW163","v":0},{"$f":" ProjectCashflows!AX163","v":0}]
[null,null,null,null,{"$f":" ProjectCashflows!E$167","v":"Project cashflows: real after ELT"},{"$f":" ProjectCashflows!F$167","v":0},{"$f":" ProjectCashflows!G$167","v":"US$ mn 2021"},{"$f":" ProjectCashflows!H$167","v":0},{"$f":" ProjectCashflows!I$167","v":29282.023863224538},{"$f":" ProjectCashflows!J$167","v":0},{"$f":" ProjectCashflows!K$167","v":-420},{"$f":" ProjectCashflows!L$167","v":-50},{"$f":" ProjectCashflows!M$167","v":-300},{"$f":" ProjectCashflows!N$167","v":-1200},{"$f":" ProjectCashflows!O$167","v":-1058.3416418356896},{"$f":" ProjectCashflows!P$167","v":-774.375},{"$f":" ProjectCashflows!Q$167","v":1651.25},{"$f":" ProjectCashflows!R$167","v":2301.25},{"$f":" ProjectCashflows!S$167","v":2501.25},{"$f":" ProjectCashflows!T$167","v":2501.25},{"$f":" ProjectCashflows!U$167","v":2501.25},{"$f":" ProjectCashflows!V$167","v":2501.25},{"$f":" ProjectCashflows!W$167","v":2501.25},{"$f":" ProjectCashflows!X$167","v":2501.25},{"$f":" ProjectCashflows!Y$167","v":2501.25},{"$f":" ProjectCashflows!Z$167","v":2501.25},{"$f":" ProjectCashflows!AA$167","v":1929.1125000000006},{"$f":" ProjectCashflows!AB$167","v":1715.6811250000005},{"$f":" ProjectCashflows!AC$167","v":1450.3017112500004},{"$f":" ProjectCashflows!AD$167","v":956.24438611250071},{"$f":" ProjectCashflows!AE$167","v":729.9579527511255},{"$f":" ProjectCashflows!AF$167","v":739.46594172841174},{"$f":" ProjectCashflows!AG$167","v":588.87741280001364},{"$f":" ProjectCashflows!AH$167","v":462.99070436801105},{"$f":" ProjectCashflows!AI$167","v":361.972470538089},{"$f":" ProjectCashflows!AJ$167","v":281.09770113585205},{"$f":" ProjectCashflows!AK$167","v":216.53913792004022},{"$f":" ProjectCashflows!AL$167","v":-84.803298284767465},{"$f":" ProjectCashflows!AM$167","v":124.55932838933836},{"$f":" ProjectCashflows!AN$167","v":87.593055995364068},{"$f":" ProjectCashflows!AO$167","v":62.650375356244936},{"$f":" ProjectCashflows!AP$167","v":-250},{"$f":" ProjectCashflows!AQ$167","v":-250},{"$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":" Translate!E$755 & A74","v":"Check: Project revenues and costs"},{"$f":" IF( ABS( SUM( K91:AX91)) > CHK_TOL, 1, 0)","v":0},{"$f":" G90","v":"US$ mn 2021"},null,null,null,{"$f":" K83 - K89 - K90","v":0},{"$f":" L83 - L89 - L90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AD83 - AD89 - AD90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":" Translate!E$773","v":"Production rate versus unit operating costs"}]
[]
[null,null,null,null,{"$f":"Translate!E$640","v":"Chart title"},{"$f":" A115","v":"Production rate versus unit operating costs"}]
[null,null,null,null,{"$f":" Translate!E$643","v":"Horizontal axis"},{"$f":" G122","v":"Year"}]
[null,null,null,null,{"$f":" Translate!E$641","v":"Vertical axis 1"},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,{"$f":" Translate!E$642","v":"Vertical axis 2"},{"$f":"G124","v":"KBOPD"}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$34","v":"Model calendar years"},{"$f":" ProjectCashflows!F$34","v":0},{"$f":" ProjectCashflows!G$34","v":"Year"},{"$f":" ProjectCashflows!H$34","v":0},{"$f":" ProjectCashflows!I$34","v":0},{"$f":" ProjectCashflows!J$34","v":0},{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[]
[null,null,null,null,{"$f":" ProjectCashflows!E$131","v":"Oil production RATE after ELT"},{"$f":" ProjectCashflows!F$131","v":0},{"$f":" ProjectCashflows!G$131","v":"KBOPD"},{"$f":" ProjectCashflows!H$131","v":0},{"$f":" ProjectCashflows!I$131","v":0},{"$f":" ProjectCashflows!J$131","v":0},{"$f":" ProjectCashflows!K$131","v":0},{"$f":" ProjectCashflows!L$131","v":0},{"$f":" ProjectCashflows!M$131","v":0},{"$f":" ProjectCashflows!N$131","v":0},{"$f":" ProjectCashflows!O$131","v":9.5471162223815913},{"$f":" ProjectCashflows!P$131","v":75},{"$f":" ProjectCashflows!Q$131","v":150},{"$f":" ProjectCashflows!R$131","v":150},{"$f":" ProjectCashflows!S$131","v":150},{"$f":" ProjectCashflows!T$131","v":150},{"$f":" ProjectCashflows!U$131","v":150},{"$f":" ProjectCashflows!V$131","v":150},{"$f":" ProjectCashflows!W$131","v":150},{"$f":" ProjectCashflows!X$131","v":150},{"$f":" ProjectCashflows!Y$131","v":150},{"$f":" ProjectCashflows!Z$131","v":150},{"$f":" ProjectCashflows!AA$131","v":121.50000000000001},{"$f":" ProjectCashflows!AB$131","v":98.41500000000002},{"$f":" ProjectCashflows!AC$131","v":79.716150000000027},{"$f":" ProjectCashflows!AD$131","v":64.570081500000029},{"$f":" ProjectCashflows!AE$131","v":52.301766015000027},{"$f":" ProjectCashflows!AF$131","v":42.364430472150026},{"$f":" ProjectCashflows!AG$131","v":34.315188682441523},{"$f":" ProjectCashflows!AH$131","v":27.795302832777637},{"$f":" ProjectCashflows!AI$131","v":22.514195294549886},{"$f":" ProjectCashflows!AJ$131","v":18.236498188585408},{"$f":" ProjectCashflows!AK$131","v":14.771563532754181},{"$f":" ProjectCashflows!AL$131","v":11.964966461530887},{"$f":" ProjectCashflows!AM$131","v":9.6916228338400181},{"$f":" ProjectCashflows!AN$131","v":7.8502144954104152},{"$f":" ProjectCashflows!AO$131","v":6.3586737412824368},{"$f":" ProjectCashflows!AP$131","v":0},{"$f":" ProjectCashflows!AQ$131","v":0},{"$f":" ProjectCashflows!AR$131","v":0},{"$f":" ProjectCashflows!AS$131","v":0},{"$f":" ProjectCashflows!AT$131","v":0},{"$f":" ProjectCashflows!AU$131","v":0},{"$f":" ProjectCashflows!AV$131","v":0},{"$f":" ProjectCashflows!AW$131","v":0},{"$f":" ProjectCashflows!AX$131","v":0}]
[null,null,null,null,{"$f":" E124 & \" (rhs)\"","v":"Oil production RATE after ELT (rhs)"},null,{"$f":" Translate!E$528","v":"Label"}]
[null,null,null,null,{"$f":"ProjectCashflows!E$132","v":"Oil production Volume after ELT"},{"$f":"ProjectCashflows!F$132","v":0},{"$f":"ProjectCashflows!G$132","v":"Mn Bbl"},{"$f":"ProjectCashflows!H$132","v":0},{"$f":"ProjectCashflows!I$132","v":801.87316114953705},{"$f":"ProjectCashflows!J$132","v":0},{"$f":"ProjectCashflows!K$132","v":0},{"$f":"ProjectCashflows!L$132","v":0},{"$f":"ProjectCashflows!M$132","v":0},{"$f":"ProjectCashflows!N$132","v":0},{"$f":"ProjectCashflows!O$132","v":3.4846974211692809},{"$f":"ProjectCashflows!P$132","v":27.375},{"$f":"ProjectCashflows!Q$132","v":54.75},{"$f":"ProjectCashflows!R$132","v":54.75},{"$f":"ProjectCashflows!S$132","v":54.75},{"$f":"ProjectCashflows!T$132","v":54.75},{"$f":"ProjectCashflows!U$132","v":54.75},{"$f":"ProjectCashflows!V$132","v":54.75},{"$f":"ProjectCashflows!W$132","v":54.75},{"$f":"ProjectCashflows!X$132","v":54.75},{"$f":"ProjectCashflows!Y$132","v":54.75},{"$f":"ProjectCashflows!Z$132","v":54.75},{"$f":"ProjectCashflows!AA$132","v":44.347500000000011},{"$f":"ProjectCashflows!AB$132","v":35.921475000000008},{"$f":"ProjectCashflows!AC$132","v":29.096394750000009},{"$f":"ProjectCashflows!AD$132","v":23.568079747500011},{"$f":"ProjectCashflows!AE$132","v":19.09014459547501},{"$f":"ProjectCashflows!AF$132","v":15.463017122334758},{"$f":"ProjectCashflows!AG$132","v":12.525043869091157},{"$f":"ProjectCashflows!AH$132","v":10.145285533963838},{"$f":"ProjectCashflows!AI$132","v":8.2176812825107088},{"$f":"ProjectCashflows!AJ$132","v":6.6563218388336738},{"$f":"ProjectCashflows!AK$132","v":5.3916206894552765},{"$f":"ProjectCashflows!AL$132","v":4.3672127584587734},{"$f":"ProjectCashflows!AM$132","v":3.5374423343516064},{"$f":"ProjectCashflows!AN$132","v":2.8653282908248014},{"$f":"ProjectCashflows!AO$132","v":2.3209159155680896},{"$f":"ProjectCashflows!AP$132","v":0},{"$f":"ProjectCashflows!AQ$132","v":0},{"$f":"ProjectCashflows!AR$132","v":0},{"$f":"ProjectCashflows!AS$132","v":0},{"$f":"ProjectCashflows!AT$132","v":0},{"$f":"ProjectCashflows!AU$132","v":0},{"$f":"ProjectCashflows!AV$132","v":0},{"$f":"ProjectCashflows!AW$132","v":0},{"$f":"ProjectCashflows!AX$132","v":0}]
[null,null,null,null,{"$f":" Analysis!E$91","v":"Operating costs, after ELT"},{"$f":" Analysis!F$91","v":0},{"$f":" Analysis!G$91","v":"US$ mn 2021"},{"$f":" Analysis!H$91","v":0},{"$f":" Analysis!I$91","v":4601},{"$f":" Analysis!J$91","v":0},{"$f":" Analysis!K$91","v":0},{"$f":" Analysis!L$91","v":0},{"$f":" Analysis!M$91","v":0},{"$f":" Analysis!N$91","v":0},{"$f":" Analysis!O$91","v":50},{"$f":" Analysis!P$91","v":180},{"$f":" Analysis!Q$91","v":260},{"$f":" Analysis!R$91","v":260},{"$f":" Analysis!S$91","v":260},{"$f":" Analysis!T$91","v":260},{"$f":" Analysis!U$91","v":260},{"$f":" Analysis!V$91","v":260},{"$f":" Analysis!W$91","v":260},{"$f":" Analysis!X$91","v":260},{"$f":" Analysis!Y$91","v":260},{"$f":" Analysis!Z$91","v":260},{"$f":" Analysis!AA$91","v":260},{"$f":" Analysis!AB$91","v":260},{"$f":" Analysis!AC$91","v":150},{"$f":" Analysis!AD$91","v":140},{"$f":" Analysis!AE$91","v":120.00000000000001},{"$f":" Analysis!AF$91","v":110.99999999999999},{"$f":" Analysis!AG$91","v":100},{"$f":" Analysis!AH$91","v":95},{"$f":" Analysis!AI$91","v":90},{"$f":" Analysis!AJ$91","v":85.000000000000014},{"$f":" Analysis!AK$91","v":80},{"$f":" Analysis!AL$91","v":75},{"$f":" Analysis!AM$91","v":70},{"$f":" Analysis!AN$91","v":70},{"$f":" Analysis!AO$91","v":65},{"$f":" Analysis!AP$91","v":0},{"$f":" Analysis!AQ$91","v":0},{"$f":" Analysis!AR$91","v":0},{"$f":" Analysis!AS$91","v":0},{"$f":" Analysis!AT$91","v":0},{"$f":" Analysis!AU$91","v":0},{"$f":" Analysis!AV$91","v":0},{"$f":" Analysis!AW$91","v":0},{"$f":" Analysis!AX$91","v":0}]
[null,null,null,null,{"$f":"Translate!E675","v":"Operating unit costs"},null,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},null,null,null,{"$f":" IFERROR( K127 / K126, 0)","v":0},{"$f":" IFERROR( L127 / L126, 0)","v":0},0,0,14.348448073641537,6.5753424657534243,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,5.8627882067760284,7.2380101318222581,5.1552778716682743,5.9402378768194097,6.2859660072163068,7.1784179712038059,7.9840039719762039,9.3639552757745594,10.951994474590128,12.769815231003582,14.837839048370171,17.173424824502515,19.788308439755983,24.430010419451829,28.006184784204031,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A$1 & \": \" & Translate!E$626","v":"Charts: Sheet checks"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$91","v":"Check: Project revenues and costs"},{"$f":" F$91","v":0},{"$f":" G$91","v":"US$ mn 2021"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: Charts"},{"$f":" SUM(F150:F152)","v":0},{"$f":" Translate!E$604","v":"Check"}]

{"sheet":"800MMbbl_A","index":11,"n_rows":81,"n_cols":50,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"800MMbbl_A"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":"Translate!E600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"}]
[{"$f":"Translate!E$726","v":"Project data"}]
[]
[null,null,null,null,{"$f":" Translate!E$709","v":"This project example sheet name"},{"$f":" A1","v":"800MMbbl_A"},{"$f":"Translate!E$528","v":"Label"}]
[]
[null,{"$f":"Translate!E$726","v":"Project data"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$798","v":"Do not change row of this block"}]
[null,null,null,null,{"$f":"Translate!E710","v":"Oil production RATE"},null,{"$f":" Translate!E$611","v":"KBOPD"},null,null,null,0,0,0,0,9.5471162223815913,75,150,150,150,150,150,150,150,150,150,150,121.50000000000001,98.41500000000002,79.716150000000027,64.570081500000029,52.301766015000027,42.364430472150026,34.315188682441523,27.795302832777637,22.514195294549886,18.236498188585408,14.771563532754181,11.964966461530887,9.6916228338400181,7.8502144954104152,6.3586737412824368]
[null,null,null,null,{"$f":"Translate!E711","v":"Transport costs post-fiscal point"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K10:AX10)","v":0},null,{"$f":" K9 * $F18 / $F19 * $F23","v":0},{"$f":" L9 * $F18 / $F19 * $F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E712","v":"Exploration costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,420,null,420,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]
[null,null,null,null,{"$f":"Translate!E713","v":"Development costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,9050,null,null,50,300,1200,1200,2100,1100,450,250,250,250,250,250,250,250,250,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E714","v":"Replacement capital costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,0]
[null,null,null,null,{"$f":"Translate!E715","v":"Operating costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,4601,null,null,0,null,null,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65]
[null,null,null,null,{"$f":"Translate!E716","v":"Decommissioning costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,750,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,null,250,0,0,0,250,250]
[null,null,null,null,{"$f":"Translate!E717","v":"Total costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K16:AX16)","v":14821},null,{"$f":" SUM(K10:K15)","v":420},{"$f":" SUM(L10:L15)","v":50},300,1200,1250,2280,1360,710,510,510,510,510,510,510,510,510,510,260,150,340,320,111,100,95,90,85,80,325,70,70,65,250,250,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Inputs!E$79","v":"Production days per year"},{"$f":" Inputs!F$79","v":365},{"$f":" Inputs!G$79","v":"Days"}]
[null,null,null,null,{"$f":" Inputs!E$81","v":"one thousand"},{"$f":" Inputs!F$81","v":1000},{"$f":" Inputs!G$81","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & Translate!E718","v":"Total: Oil production"},{"$f":" SUM(K9:AX9) * F18 / F19","v":801.87316114953683},{"$f":" Translate!E$88","v":"Mn Bbl"}]
[]
[null,{"$f":"Translate!E$725","v":"Cost inputs"}]
[null,null,null,null,{"$f":"E10","v":"Transport costs post-fiscal point"},0,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[]
[null,{"$f":"Translate!E727","v":"Unit costs"}]
[null,null,null,null,{"$f":" E10","v":"Transport costs post-fiscal point"},{"$f":" SUM(K10:AX10) / F$20","v":0},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Exploration costs",0.52377360952934615,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Development costs",11.286074205334721,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Replacement capital costs",0,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Operating costs",5.7378151843917191,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Decommissioning costs",0.93531001701668959,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Total costs",{"$f":"SUM(F26:F31)","v":18.482973016272474},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[]
[null,{"$f":"Translate!E$679","v":"Check project data in correct row"}]
[null,null,null,null,{"$f":" Inputs!E$15","v":"First row of project data"},{"$f":" Inputs!F$15","v":9},{"$f":" Inputs!G$15","v":"row"}]
[null,null,null,null,{"$f":"Translate!E722","v":"First row of project data"},{"$f":" ROW(F9)","v":9},{"$f":" Translate!E$775","v":"row"}]
[null,null,null,null,{"$f":"Translate!E722","v":"First row of project data"},{"$f":" IF( ABS(F35 - F36) <> 0, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[{"$f":"Translate!E727","v":"Unit costs"}]
[]
[null,null,null,null,{"$f":" E$9","v":"Oil production RATE"},{"$f":" F$9","v":0},"KBOPD",0,0,0,0,0,0,0,9.5471162223815913,75,150,150,150,150,150,150,150,150,150,150,121.50000000000001,98.41500000000002,79.716150000000027,64.570081500000029,52.301766015000027,42.364430472150026,34.315188682441523,27.795302832777637,22.514195294549886,18.236498188585408,14.771563532754181,11.964966461530887,9.6916228338400181,7.8502144954104152,6.3586737412824368,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$79","v":"Production days per year"},{"$f":" Inputs!F$79","v":365},{"$f":" Inputs!G$79","v":"Days"}]
[null,null,null,null,{"$f":" Inputs!E$81","v":"one thousand"},{"$f":" Inputs!F$81","v":1000},{"$f":" Inputs!G$81","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E$723","v":"Oil production Volume"},null,{"$f":" Translate!E$88","v":"Mn Bbl"},null,{"$f":" SUM(K45:AX45)","v":801.87316114953705},null,{"$f":" K42 * $F43 / $F44","v":0},0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$14","v":"Operating costs"},{"$f":" F$14","v":0},"US$ mn 2021",0,4601,0,0,0,0,0,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"A1 & \" \" & Translate!E$786","v":"800MMbbl_A Unit opex"},null,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},null,null,null,{"$f":" IFERROR(K47 / K45, 0)","v":0},0,0,0,14.348448073641537,6.5753424657534243,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,5.8627882067760284,7.2380101318222581,5.1552778716682743,5.9402378768194097,6.2859660072163059,7.1784179712038068,7.9840039719762039,9.3639552757745594,10.951994474590128,12.76981523100358,14.837839048370171,17.173424824502515,19.788308439755983,24.430010419451829,28.006184784204031,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!E728","v":"Charts"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A$1 & \": \" & Translate!E$626","v":"800MMbbl_A: Sheet checks"}]
[]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$37","v":"First row of project data"},{"$f":" F$37","v":0},{"$f":" G$37","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: 800MMbbl_A"},{"$f":" SUM(F78:F80)","v":0},{"$f":" Translate!E$604","v":"Check"}]

{"sheet":"800MMbbl_B","index":12,"n_rows":81,"n_cols":50,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"800MMbbl_B"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":"Translate!E600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"}]
[{"$f":"Translate!E$726","v":"Project data"}]
[]
[null,null,null,null,{"$f":" Translate!E$709","v":"This project example sheet name"},{"$f":" A1","v":"800MMbbl_B"},{"$f":"Translate!E$528","v":"Label"}]
[]
[null,{"$f":"Translate!E$726","v":"Project data"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$798","v":"Do not change row of this block"}]
[null,null,null,null,{"$f":"Translate!E710","v":"Oil production RATE"},null,{"$f":" Translate!E$611","v":"KBOPD"},null,null,null,0,0,0,0,0,0,0,9.5471162223815913,75,150,150,150,150,150,150,150,150,150,150,121.50000000000001,98.41500000000002,79.716150000000027,64.570081500000029,52.301766015000027,42.364430472150026,34.315188682441523,27.795302832777637,22.514195294549886,18.236498188585408,14.771563532754181,11.964966461530887,9.6916228338400181,7.8502144954104152,6.3586737412824368]
[null,null,null,null,{"$f":"Translate!E711","v":"Transport costs post-fiscal point"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K10:AX10)","v":0},null,{"$f":" K9 * $F18 / $F19 * $F23","v":0},{"$f":" L9 * $F18 / $F19 * $F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E712","v":"Exploration costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,420,null,50,200,150,20,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]
[null,null,null,null,{"$f":"Translate!E713","v":"Development costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,9050,null,0,0,0,0,50,300,1200,1200,2100,1100,450,250,250,250,250,250,250,250,250,250,0,0,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E714","v":"Replacement capital costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,0]
[null,null,null,null,{"$f":"Translate!E715","v":"Operating costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,4601,null,null,0,null,null,null,null,null,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65]
[null,null,null,null,{"$f":"Translate!E716","v":"Decommissioning costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,750,null,null,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,null,250,0,0,0,250,250,0,0,0]
[null,null,null,null,{"$f":"Translate!E717","v":"Total costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K16:AX16)","v":14821},null,{"$f":" SUM(K10:K15)","v":50},{"$f":" SUM(L10:L15)","v":200},150,20,50,300,1200,1250,2280,1360,710,510,510,510,510,510,510,510,510,510,260,150,340,320,111,100,95,90,85,80,325,70,70,65,250,250,0,0,0,0]
[]
[null,null,null,null,{"$f":" Inputs!E$79","v":"Production days per year"},{"$f":" Inputs!F$79","v":365},{"$f":" Inputs!G$79","v":"Days"}]
[null,null,null,null,{"$f":" Inputs!E$81","v":"one thousand"},{"$f":" Inputs!F$81","v":1000},{"$f":" Inputs!G$81","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & Translate!E718","v":"Total: Oil production"},{"$f":" SUM(K9:AX9) * F18 / F19","v":801.87316114953683},{"$f":" Translate!E$88","v":"Mn Bbl"}]
[]
[null,{"$f":"Translate!E$725","v":"Cost inputs"}]
[null,null,null,null,{"$f":"E10","v":"Transport costs post-fiscal point"},0,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[]
[null,{"$f":"Translate!E$727","v":"Unit costs"}]
[null,null,null,null,{"$f":" E10","v":"Transport costs post-fiscal point"},{"$f":" SUM(K10:AX10) / F$20","v":0},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Exploration costs",0.52377360952934615,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Development costs",11.286074205334721,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Replacement capital costs",0,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Operating costs",5.7378151843917191,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Decommissioning costs",0.93531001701668959,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Total costs",{"$f":"SUM(F26:F31)","v":18.482973016272474},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[]
[null,{"$f":"Translate!E$679","v":"Check project data in correct row"}]
[null,null,null,null,{"$f":" Inputs!E$15","v":"First row of project data"},{"$f":" Inputs!F$15","v":9},{"$f":" Inputs!G$15","v":"row"}]
[null,null,null,null,{"$f":"Translate!E722","v":"First row of project data"},{"$f":" ROW(F9)","v":9},{"$f":" Translate!E$775","v":"row"}]
[null,null,null,null,{"$f":"Translate!E$722","v":"First row of project data"},{"$f":" IF( ABS(F35 - F36) <> 0, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[{"$f":"Translate!E$727","v":"Unit costs"}]
[]
[null,null,null,null,{"$f":" E$9","v":"Oil production RATE"},{"$f":" F$9","v":0},"KBOPD",0,0,0,0,0,0,0,0,0,0,9.5471162223815913,75,150,150,150,150,150,150,150,150,150,150,121.50000000000001,98.41500000000002,79.716150000000027,64.570081500000029,52.301766015000027,42.364430472150026,34.315188682441523,27.795302832777637,22.514195294549886,18.236498188585408,14.771563532754181,11.964966461530887,9.6916228338400181,7.8502144954104152,6.3586737412824368,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$79","v":"Production days per year"},{"$f":" Inputs!F$79","v":365},{"$f":" Inputs!G$79","v":"Days"}]
[null,null,null,null,{"$f":" Inputs!E$81","v":"one thousand"},{"$f":" Inputs!F$81","v":1000},{"$f":" Inputs!G$81","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E723","v":"Oil production Volume"},null,{"$f":" Translate!E$88","v":"Mn Bbl"},null,{"$f":" SUM(K45:AX45)","v":801.87316114953705},null,{"$f":" K42 * $F43 / $F44","v":0},0,0,0,0,0,0,3.4846974211692809,27.375,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,54.75,44.347500000000011,35.921475000000008,29.096394750000009,23.568079747500011,19.09014459547501,15.463017122334758,12.525043869091157,10.145285533963838,8.2176812825107088,6.6563218388336738,5.3916206894552765,4.3672127584587734,3.5374423343516064,2.8653282908248014,2.3209159155680896,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$14","v":"Operating costs"},{"$f":" F$14","v":0},"US$ mn 2021",0,4601,0,0,0,0,0,0,0,0,50,180,260,260,260,260,260,260,260,260,260,260,260,260,150,140,120,111,100,95,90,85,80,75,70,70,65,0,0,0,0,0,0]
[null,null,null,null,{"$f":"A1 & \" \" & Translate!E$786","v":"800MMbbl_B Unit opex"},null,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},null,null,null,{"$f":" IFERROR(K47 / K45, 0)","v":0},0,0,0,0,0,0,14.348448073641537,6.5753424657534243,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,4.7488584474885842,5.8627882067760284,7.2380101318222581,5.1552778716682743,5.9402378768194097,6.2859660072163059,7.1784179712038068,7.9840039719762039,9.3639552757745594,10.951994474590128,12.76981523100358,14.837839048370171,17.173424824502515,19.788308439755983,24.430010419451829,28.006184784204031,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!E$728","v":"Charts"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A$1 & \": \" & Translate!E$626","v":"800MMbbl_B: Sheet checks"}]
[]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$37","v":"First row of project data"},{"$f":" F$37","v":0},{"$f":" G$37","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: 800MMbbl_B"},{"$f":" SUM(F78:F80)","v":0},{"$f":" Translate!E$604","v":"Check"}]

{"sheet":"200MMbbl","index":13,"n_rows":86,"n_cols":50,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"200MMbbl"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":"Translate!E600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$f":" ReadMe!$D$7","v":0},{"$f":" ReadMe!$E$7","v":"Checks"}]
[{"$f":"Translate!E$726","v":"Project data"}]
[]
[null,null,null,null,{"$f":" Translate!E$709","v":"This project example sheet name"},{"$f":" A1","v":"200MMbbl"},{"$f":"Translate!E$528","v":"Label"}]
[]
[null,{"$f":"Translate!E$726","v":"Project data"},null,null,null,null,null,null,null,null,{"$f":" Translate!E$798","v":"Do not change row of this block"}]
[null,null,null,null,{"$f":"Translate!E710","v":"Oil production RATE"},null,{"$f":" Translate!E$611","v":"KBOPD"},null,null,null,0,0,0,0,0,0,0,9.5471162223815913,55,55,55,55,55,{"$f":" W9 * $F$23","v":47.85},41.6295,36.217664999999997,31.509368549999998,27.413150638499999,23.849441055494999,20.749013718280651,18.051641934904165,15.704928483366624]
[null,null,null,null,{"$f":"Translate!E711","v":"Transport costs post-fiscal point"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K10:AX10)","v":0},null,{"$f":" K9 * $F18 / $F19 * $F26","v":0},{"$f":" L9 * $F18 / $F19 * $F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E712","v":"Exploration costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,420,null,50,200,150,20,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]
[null,null,null,null,{"$f":"Translate!E713","v":"Development costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,1650,null,0,0,0,0,50,400,600,600]
[null,null,null,null,{"$f":"Translate!E714","v":"Replacement capital costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,0]
[null,null,null,null,{"$f":"Translate!E715","v":"Operating costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,2124.2273317253434,null,{"$f":" IF( K9 > 0, $F$27 + K9 * 0.365 * $F$28, 0)","v":0},{"$f":" IF( L9 > 0, $F$27 + L9 * 0.365 * $F$28, 0)","v":0},0,0,0,0,0,92.423487105846405,175.375,175.375,175.375,175.375,175.375,162.32625000000002,150.9738375,141.09723862499999,132.50459760375,125.02899991526249,118.52522992627837,112.86695003586219,107.94424653120009,103.66149448214409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Translate!E716","v":"Decommissioning costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,165,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" I12 * 0.1","v":165},0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,{"$f":"Translate!E717","v":"Total costs"},null,{"$f":" Inputs!F$52","v":"US$ mn 2021"},null,{"$f":" SUM(K16:AX16)","v":4359.2273317253439},null,{"$f":" SUM(K10:K15)","v":50},{"$f":" SUM(L10:L15)","v":200},150,20,50,400,600,692.42348710584645,175.375,175.375,175.375,175.375,175.375,162.32625000000002,150.9738375,141.09723862499999,132.50459760375,125.02899991526249,118.52522992627837,112.86695003586219,107.94424653120009,103.66149448214409,165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Inputs!E$79","v":"Production days per year"},{"$f":" Inputs!F$79","v":365},{"$f":" Inputs!G$79","v":"Days"}]
[null,null,null,null,{"$f":" Inputs!E$81","v":"one thousand"},{"$f":" Inputs!F$81","v":1000},{"$f":" Inputs!G$81","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E$601 & \": \" & Translate!E718","v":"Total: Oil production"},{"$f":" SUM(K9:AX9) * F18 / F19","v":199.84546634506873},{"$f":" Translate!E$88","v":"Mn Bbl"}]
[]
[null,{"$f":"Translate!E$724","v":"Production inputs"}]
[null,null,null,null,{"$f":"Translate!E719","v":"Annual decline after plateau"},0.87,"%"]
[]
[null,{"$f":"Translate!E$725","v":"Cost inputs"}]
[null,null,null,null,{"$f":"E10","v":"Transport costs post-fiscal point"},0,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,{"$f":"Translate!E720","v":"Fixed opex"},75,{"$f":" Inputs!F$52","v":"US$ mn 2021"}]
[null,null,null,null,{"$f":"Translate!E721","v":"Variable opex"},5,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[]
[null,{"$f":"Translate!E$727","v":"Unit costs"}]
[null,null,null,null,{"$f":" E10","v":"Transport costs post-fiscal point"},{"$f":" SUM(K10:AX10) / F$20","v":0},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Exploration costs",2.1016238580803996,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Development costs",8.2563794424587122,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Replacement capital costs",0,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Operating costs",10.629349619858212,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Decommissioning costs",0.82563794424587122,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[null,null,null,null,"Total costs",{"$f":"SUM(F31:F36)","v":21.812990864643197},{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"}]
[]
[null,{"$f":"Translate!E$679","v":"Check project data in correct row"}]
[null,null,null,null,{"$f":" Inputs!E$15","v":"First row of project data"},{"$f":" Inputs!F$15","v":9},{"$f":" Inputs!G$15","v":"row"}]
[null,null,null,null,{"$f":"Translate!E722","v":"First row of project data"},{"$f":" ROW(F9)","v":9},{"$f":" Translate!E$775","v":"row"}]
[null,null,null,null,{"$f":"Translate!E$722","v":"First row of project data"},{"$f":" IF( ABS(F40 - F41) <> 0, 1, 0)","v":0},{"$f":" Translate!E$604","v":"Check"}]
[]
[]
[{"$f":"Translate!E$727","v":"Unit costs"}]
[]
[null,null,null,null,{"$f":" E$9","v":"Oil production RATE"},{"$f":" F$9","v":0},"KBOPD",0,0,0,0,0,0,0,0,0,0,9.5471162223815913,55,55,55,55,55,47.85,41.6295,36.217664999999997,31.509368549999998,27.413150638499999,23.849441055494999,20.749013718280651,18.051641934904165,15.704928483366624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Inputs!E$79","v":"Production days per year"},{"$f":" Inputs!F$79","v":365},{"$f":" Inputs!G$79","v":"Days"}]
[null,null,null,null,{"$f":" Inputs!E$81","v":"one thousand"},{"$f":" Inputs!F$81","v":1000},{"$f":" Inputs!G$81","v":"Constant"}]
[null,null,null,null,{"$f":"Translate!E723","v":"Oil production Volume"},null,{"$f":" Translate!E$88","v":"Mn Bbl"},null,{"$f":" SUM(K50:AX50)","v":199.84546634506873},null,{"$f":" K47 * $F48 / $F49","v":0},0,0,0,0,0,0,3.4846974211692809,20.074999999999999,20.074999999999999,20.074999999999999,20.074999999999999,20.074999999999999,17.465250000000001,15.194767499999999,13.219447724999998,11.500919520749999,10.005799983052501,8.7050459852556745,7.5733900071724376,6.5888493062400206,5.7322988964288175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$14","v":"Operating costs"},{"$f":" F$14","v":0},"US$ mn 2021",0,2124.2273317253434,0,0,0,0,0,0,0,0,92.423487105846405,175.375,175.375,175.375,175.375,175.375,162.32625000000002,150.9738375,141.09723862499999,132.50459760375,125.02899991526249,118.52522992627837,112.86695003586219,107.94424653120009,103.66149448214409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"A1 & \" \" & Translate!E$786","v":"200MMbbl Unit opex"},null,{"$f":" Inputs!F$56","v":"US$ 2021 / bbl"},null,null,null,{"$f":" IFERROR(K52 / K50, 0)","v":0},0,0,0,0,0,0,26.522672110462306,8.7359900373599011,8.7359900373599011,8.7359900373599011,8.7359900373599011,8.7359900373599011,9.2942414222527603,9.9359096807502976,10.673459403161262,11.52121770478306,12.495652534233399,13.61569256808437,14.903094905844103,16.382867707866783,18.083755986053777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"Translate!E$728","v":"Charts"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A$1 & \": \" & Translate!E$626","v":"200MMbbl: Sheet checks"}]
[]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" E$42","v":"First row of project data"},{"$f":" F$42","v":0},{"$f":" G$42","v":"Check"}]
[null,null,null,null,null,{"$f":" Translate!E$651","v":"do not delete row"}]
[null,null,null,null,{"$f":" Translate!E$604 & \": \" & A$1","v":"Check: 200MMbbl"},{"$f":" SUM(F83:F85)","v":0},{"$f":" Translate!E$604","v":"Check"}]

{"sheet":"Translate","index":14,"n_rows":930,"n_cols":15,"rows_kept":930,"cut":false,"hidden":false,"merged":[]}
[{"$f":" RIGHT( CELL(\"filename\",$A$1), LEN( CELL(\"filename\",$A$1)) - SEARCH(\"]\", CELL(\"filename\",$A$1)))","v":"Translate"}]
[null,null,null,null,{"$f":" Inputs!E$101","v":"Language selected"},{"$f":" Inputs!F$101","v":1},{"$f":" Inputs!G$101","v":"Option selected"},{"$f":"Translate!E600","v":"Comments"},null,null,{"$f":" E$565","v":"English"},{"$f":" E$566","v":"French"},{"$f":" E$567","v":"Spanish"},{"$f":" Inputs!F$99","v":"Other1"},{"$f":" Inputs!F$100","v":"Other2"}]
[null,null,null,null,{"$f":"INDEX(K3:O3, , F$2)","v":"Authors"},null,null,null,null,null,"Authors","Auteurs","Autores"]
[null,null,null,null,{"$f":"INDEX(K4:O4, , F$2)","v":"Contact in IMF FAD"},null,null,null,null,null,"Contact in IMF FAD","Personne à contacter au Département des finances publiques du FMI","Contacto en el Departamento de Asuntos Fiscales de FMI"]
[null,null,null,null,{"$f":"INDEX(K5:O5, , F$2)","v":"Owner"},null,null,null,null,null,"Owner","Propriétaire","Propietario"]
[null,null,null,null,{"$f":"INDEX(K6:O6, , F$2)","v":"Overall checks"},null,null,null,null,null,"Overall checks","Vérifications globales","Verificaciones generales"]
[null,null,null,null,{"$f":"INDEX(K7:O7, , F$2)","v":"Checks"},null,null,null,null,null,"Checks","Vérifications","Verificaciones"]
[null,null,null,null,{"$f":"INDEX(K8:O8, , F$2)","v":"Changes"},null,null,null,null,null,"Changes","Modifications","Modificaciones"]
[null,null,null,null,{"$f":"INDEX(K9:O9, , F$2)","v":"Enter fiscal regime assumptions"},null,null,null,null,null,"Enter fiscal regime assumptions","Saisir les hypothèses liées au régime fiscal","Introducir supuestos sobre el régimen fiscal"]
[null,null,null,null,"Enter project data",null,null,null,null,null,"Enter project data","Saisir les données du projet","Introducir datos del proyecto"]
[null,null,null,null,"Select fiscal regime",null,null,null,null,null,"Select fiscal regime","Choisir un régime fiscal","Seleccionar régimen fiscal"]
[null,null,null,null,"Select project",null,null,null,null,null,"Select project","Choisir un projet","Seleccionar proyecto"]
[null,null,null,null,"Change oil price",null,null,null,null,null,"Change oil price","Modifier le prix du pétrole","Modificación del precio del petróleo"]
[null,null,null,null,"Review results",null,null,null,null,null,"Review results","Examiner les résultats","Resultados del examen"]
[null,null,null,null,"Review detailed results",null,null,null,null,null,"Review detailed results","Examiner les résultats détaillés","Resultados detallados del examen"]
[null,null,null,null,"Analytical routines",null,null,null,null,null,"Analytical routines","Programmes analytiques","Rutinas analíticas"]
[null,null,null,null,"Abbreviations",null,null,null,null,null,"Abbreviations","Sigles et abréviations","Abreviaturas"]
[null,null,null,null,{"$f":"INDEX(K18:O18, , 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(K19:O19, , 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(K20:O20, , 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(K21:O21, , 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(K22:O22, , 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(K23:O23, , F$2)","v":"Dashboard"},null,null,null,null,null,"Dashboard","Tableau de bord","Panel de información"]
[null,null,null,null,{"$f":"INDEX(K24:O24, , 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(K25:O25, , F$2)","v":"Calculation sheets"},null,null,null,null,null,"Calculation sheets","Feuilles de calcul","Hojas de cálculo"]
[null,null,null,null,{"$f":"INDEX(K26:O26, , 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(K27:O27, , F$2)","v":"Documentation sheets"},null,null,null,null,null,"Documentation sheets","Feuilles de documentation","Hojas de documentación"]
[null,null,null,null,{"$f":"INDEX(K28:O28, , 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(K29:O29, , 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(K30:O30, , 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(K31:O31, , 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(K32:O32, , F$2)","v":"Calling fiscal parameter from fiscal regime inputs"},null,null,null,null,null,"Calling fiscal parameter from fiscal regime inputs","Appel d’un paramètre fiscal à partir des entrées du régime fiscal","Obtener parámetro fiscal a partir de los insumos sobre el régimen fiscal"]
[null,null,null,null,{"$f":"INDEX(K33:O33, , F$2)","v":"Inputs"},null,null,null,null,null,"Inputs","Données d’entrée","Datos iniciales"]
[null,null,null,null,{"$f":"INDEX(K34:O34, , F$2)","v":"Calculations"},null,null,null,null,null,"Calculations","Calculs","Cálculos"]
[null,null,null,null,{"$f":"INDEX(K35:O35, , 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(K36:O36, , F$2)","v":"Within-worksheet counter-flow "},null,null,null,null,null,"Within-worksheet counter-flow ","Flux inverse à l’intérieur d’une feuille ","Flujo inverso dentro de una hoja de cálculo "]
[null,null,null,null,{"$f":"INDEX(K37:O37, , 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(K38:O38, , F$2)","v":"Section separator"},null,null,null,null,null,"Section separator","Séparateur de section","Separador de sección"]
[null,null,null,null,{"$f":"INDEX(K39:O39, , F$2)","v":"OK"},null,null,null,null,null,"OK","OK","OK"]
[null,null,null,null,{"$f":"INDEX(K40:O40, , F$2)","v":"Error"},null,null,null,null,null,"Error","Erreur","Error"]
[null,null,null,null,{"$f":"INDEX(K41:O41, , F$2)","v":"Alert"},null,null,null,null,null,"Alert","Alerte","Alerta"]
[null,null,null,null,{"$f":"INDEX(K42:O42, , 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(K43:O43, , F$2)","v":"Barrel"},null,null,null,null,null,"Barrel","Baril","Barril"]
[null,null,null,null,{"$f":"INDEX(K44:O44, , F$2)","v":"Barrels of oil equivalent"},null,null,null,null,null,"Barrels of oil equivalent","Barils équivalent pétrole","Barriles de petróleo equivalente"]
[null,null,null,null,{"$f":"INDEX(K45:O45, , 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(K46:O46, , F$2)","v":"Economic limit"},null,null,null,null,null,"Economic limit","Limite économique","Límite económico"]
[null,null,null,null,{"$f":"INDEX(K47:O47, , 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(K48:O48, , 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(K49:O49, , 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(K50:O50, , F$2)","v":"Grams"},null,null,null,null,null,"Grams","Grammes","Gramos"]
[null,null,null,null,{"$f":"INDEX(K51:O51, , F$2)","v":"Internal rate of return"},null,null,null,null,null,"Internal rate of return","Taux de rentabilité interne","Tasa interna de retorno"]
[null,null,null,null,{"$f":"INDEX(K52:O52, , F$2)","v":"Megajoules"},null,null,null,null,null,"Megajoules","Mégajoules","Megajulios"]
[null,null,null,null,{"$f":"INDEX(K53:O53, , F$2)","v":"Millions of barrels"},null,null,null,null,null,"Millions of barrels","Millions de barils","Millones de barriles"]
[null,null,null,null,{"$f":"INDEX(K54:O54, , F$2)","v":"Million"},null,null,null,null,null,"Million","Million","Millón"]
[null,null,null,null,{"$f":"INDEX(K55:O55, , F$2)","v":"Net present value"},null,null,null,null,null,"Net present value","Valeur actuelle nette","Valor presente neto"]
[null,null,null,null,{"$f":"INDEX(K56:O56, , 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(K57:O57, , F$2)","v":"Thousands of barrels per day"},null,null,null,null,null,"Thousands of barrels per day","Milliers de barils par jour","Miles de barriles diarios"]
[null,null,null,null,{"$f":"INDEX(K58:O58, , F$2)","v":"Tonnes"},null,null,null,null,null,"Tonnes","Tonnes","Toneladas"]
[null,null,null,null,{"$f":"INDEX(K59:O59, , F$2)","v":"undiscounted"},null,null,null,null,null,"undiscounted","non actualisé","no descontado"]
[null,null,null,null,{"$f":"INDEX(K60:O60, , F$2)","v":"US$"},null,null,null,null,null,"US$","US$","US$"]
[null,null,null,null,{"$f":"INDEX(K61:O61, , F$2)","v":"White"},null,null,null,null,null,"White","Blanc","Blanco"]
[null,null,null,null,{"$f":"INDEX(K62:O62, , F$2)","v":"Light yellow"},null,null,null,null,null,"Light yellow","Jaune clair","Amarillo claro"]
[null,null,null,null,{"$f":"INDEX(K63:O63, , 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(K64:O64, , F$2)","v":"Pale blue"},null,null,null,null,null,"Pale blue","Bleu pâle","Azul claro"]
[null,null,null,null,{"$f":"INDEX(K65:O65, , F$2)","v":"Dark gray"},null,null,null,null,null,"Dark gray","Gris foncé","Gris oscuro"]
[null,null,null,null,{"$f":"INDEX(K66:O66, , F$2)","v":"Turquoise"},null,null,null,null,null,"Turquoise","Turquoise","Turquesa"]
[null,null,null,null,{"$f":"INDEX(K67:O67, , F$2)","v":"Blue font"},null,null,null,null,null,"Blue font","Police bleue","Fuente azul"]
[null,null,null,null,{"$f":"INDEX(K68:O68, , F$2)","v":"Red font "},null,null,null,null,null,"Red font ","Police rouge ","Fuente roja "]
[null,null,null,null,{"$f":"INDEX(K69:O69, , F$2)","v":"Black font"},null,null,null,null,null,"Black font","Police noire","Fuente negra"]
[null,null,null,null,{"$f":"INDEX(K70:O70, , F$2)","v":"Green font"},null,null,null,null,null,"Green font","Police verte","Fuente verde"]
[null,null,null,null,{"$f":"INDEX(K71:O71, , 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(K72:O72, , F$2)","v":"Transparent"},null,null,null,null,null,"Transparent","Transparent","Transparente"]
[null,null,null,null,{"$f":"INDEX(K73:O73, , F$2)","v":"Blue font and blue shade"},null,null,null,null,null,"Blue font and blue shade","Police bleue et teinte bleue","Fuente azul y sombreado azul"]
[null,null,null,null,{"$f":"INDEX(K74:O74, , 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(K75:O75, , 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(K76:O76, , 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(K77:O77, , F$2)","v":"Green shade"},null,null,null,null,null,"Green shade","Teinte verte","Sombreado verde"]
[null,null,null,null,{"$f":"INDEX(K78:O78, , F$2)","v":"Red shade"},null,null,null,null,null,"Red shade","Teinte rouge","Sombreado rojo"]
[null,null,null,null,{"$f":"INDEX(K79:O79, , F$2)","v":"Gold shade"},null,null,null,null,null,"Gold shade","Teinte or","Sombreado dorado"]
[null,null,null,null,{"$f":"INDEX(K80:O80, , F$2)","v":"bbl"},null,null,null,null,null,"bbl","bbl","bl"]
[null,null,null,null,{"$f":"INDEX(K81:O81, , F$2)","v":"BOE"},null,null,null,null,null,"BOE","BEP","BEP"]
[null,null,null,null,{"$f":"INDEX(K82:O82, , F$2)","v":"CO2 eq"},null,null,null,null,null,"CO2 eq","éq. CO2","CO2(e) "]
[null,null,null,null,{"$f":"INDEX(K83:O83, , F$2)","v":"EL"},null,null,null,null,null,"EL","LE","EL"]
[null,null,null,null,{"$f":"INDEX(K84:O84, , F$2)","v":"ELT"},null,null,null,null,null,"ELT","TLE","ELT"]
[null,null,null,null,{"$f":"INDEX(K85:O85, , F$2)","v":"FID"},null,null,null,null,null,"FID","DFI","DFI"]
[null,null,null,null,{"$f":"INDEX(K86:O86, , F$2)","v":"g"},null,null,null,null,null,"g","g","g"]
[null,null,null,null,{"$f":"INDEX(K87:O87, , F$2)","v":"MJ"},null,null,null,null,null,"MJ","MJ","MJ"]
[null,null,null,null,{"$f":"INDEX(K88:O88, , F$2)","v":"Mn Bbl"},null,null,null,null,null,"Mn Bbl","MM bbl","Mbl"]
[null,null,null,null,{"$f":"INDEX(K89:O89, , F$2)","v":"mn"},null,null,null,null,null,"mn","MM","MM"]
[null,null,null,null,{"$f":"INDEX(K90:O90, , F$2)","v":"t"},null,null,null,null,null,"t","t","t"]
[null,null,null,null,{"$f":"INDEX(K91:O91, , 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(K92:O92, , F$2)","v":"Regime number"},null,null,null,null,null,"Regime number","Numéro du régime","Número del régimen"]
[null,null,null,null,{"$f":"INDEX(K93:O93, , F$2)","v":"Regime name"},null,null,null,null,null,"Regime name","Nom du régime","Nombre del régimen"]
[null,null,null,null,{"$f":"INDEX(K94:O94, , F$2)","v":"number"},null,null,null,null,null,"number","numéro","número"]
[null,null,null,null,{"$f":"INDEX(K95:O95, , 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(K96:O96, , 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(K97:O97, , 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(K98:O98, , 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(K99:O99, , F$2)","v":"Language"},null,null,null,null,null,"Language","Langue","Idioma"]
[null,null,null,null,{"$f":"INDEX(K100:O100, , 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(K101:O101, , F$2)","v":"Selected project"},null,null,null,null,null,"Selected project","Projet choisi","Proyecto seleccionado"]
[null,null,null,null,{"$f":"INDEX(K102:O102, , F$2)","v":"Oil price (constant real terms)"},null,null,null,null,null,"Oil price (constant real terms)","Prix du pétrole (en termes réels constants)","Precio del petróleo (términos reales constantes)"]
[null,null,null,null,{"$f":"INDEX(K103:O103, , F$2)","v":"Option"},null,null,null,null,null,"Option","Option","Opción"]
[null,null,null,null,{"$f":"INDEX(K104:O104, , F$2)","v":"Price sensitivity"},null,null,null,null,null,"Price sensitivity","Sensibilité aux prix","Sensibilidad al precio"]
[null,null,null,null,{"$f":"INDEX(K105:O105, , 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(K106:O106, , 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(K107:O107, , F$2)","v":"Capex sensitivity (Dev; Replace; Decomm.) "},null,null,null,null,null,"Capex sensitivity (Dev; Replace; Decomm.) ","Sensibilité aux dépenses d'investissement (développement ; remplacement ; abandon) ","Sensibilidad al gasto de capital (desarrollo, reemplazo, desmantelamiento) "]
[null,null,null,null,{"$f":"INDEX(K108:O108, , 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(K109:O109, , F$2)","v":"Discount rate"},null,null,null,null,null,"Discount rate","Taux d’actualisation","Tasa de descuento"]
[null,null,null,null,{"$f":"INDEX(K110:O110, , F$2)","v":"factor"},null,null,null,null,null,"factor","Facteur","factor"]
[null,null,null,null,{"$f":"INDEX(K111:O111, , F$2)","v":"FID forward"},null,null,null,null,null,"FID forward","DFI (horizon futur)","DFI adelantada"]
[null,null,null,null,{"$f":"INDEX(K112:O112, , F$2)","v":"Project"},null,null,null,null,null,"Project","Projet","Proyecto"]
[null,null,null,null,{"$f":"INDEX(K113:O113, , F$2)","v":"IOC"},null,null,null,null,null,"IOC","SPI","EPI"]
[null,null,null,null,{"$f":"INDEX(K114:O114, , F$2)","v":"Lender"},null,null,null,null,null,"Lender","Prêteur","Prestamista"]
[null,null,null,null,{"$f":"INDEX(K115:O115, , F$2)","v":"Government excl. participation"},null,null,null,null,null,"Government excl. participation","Gouvernement, hors participation","Gobierno excl. participación"]
[null,null,null,null,{"$f":"INDEX(K116:O116, , F$2)","v":"Government including participation"},null,null,null,null,null,"Government including participation","Gouvernement, y compris participation","Gobierno incl. participación"]
[null,null,null,null,{"$f":"INDEX(K117:O117, , F$2)","v":"Government share"},null,null,null,null,null,"Government share","Part du Gouvernement","Proporción del gobierno"]
[null,null,null,null,{"$f":"INDEX(K118:O118, , 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(K119:O119, , 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(K120:O120, , F$2)","v":"AETR"},null,null,null,null,null,"AETR","TMEI","TMEI"]
[null,null,null,null,{"$f":"INDEX(K121:O121, , 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(K122:O122, , 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(K123:O123, , F$2)","v":"Bonus"},null,null,null,null,null,"Bonus","Bonus","Bono"]
[null,null,null,null,{"$f":"INDEX(K124:O124, , 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(K125:O125, , F$2)","v":"Production bonus (start of production)"},null,null,null,null,null,"Production bonus (start of production)","Bonus de production (démarrage de la production)","Bono por producción (inicio de la producción)"]
[null,null,null,null,{"$f":"INDEX(K126:O126, , F$2)","v":"Bonuses cost recoverable and CIT and RRT deductible"},null,null,null,null,null,"Bonuses cost recoverable and CIT and RRT deductible","Bonus récupérables et déductibles pour IBS et IRRN","Bonificaciones recuperables y dedictibles para ISR y IRRN"]
[null,null,null,null,{"$f":"INDEX(K127:O127, , F$2)","v":"Royalty"},null,null,null,null,null,"Royalty","Redevance","Regalía"]
[null,null,null,null,{"$f":"INDEX(K128:O128, , F$2)","v":"Royalty rate"},null,null,null,null,null,"Royalty rate","Taux de redevance","Tasa de regalía"]
[null,null,null,null,{"$f":"INDEX(K129:O129, , 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:O130, , F$2)","v":"Threshold for price royalty (0 = no price royalty)"},null,null,null,null,null,"Threshold for price royalty (0 = no price royalty)","Prix de déclenchement de la redevance  liée au prix (0 = pas de redevance liée aux prix)","Umbral de la regalía por precios (0 = sin regalías por precios) "]
[null,null,null,null,{"$f":"INDEX(K131:O131, , 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:O132, , F$2)","v":"Royalty base (net/gross)"},null,null,null,null,null,"Royalty base (net/gross)","Assiette de la redevance (nette/brute)","Base de la regalía (neto/bruto)"]
[null,null,null,null,{"$f":"INDEX(K133:O133, , F$2)","v":"gross"},null,null,null,null,null,"gross","brut(e)","bruto"]
[null,null,null,null,{"$f":"INDEX(K134:O134, , F$2)","v":"net"},null,null,null,null,null,"net","net(te)","neto"]
[null,null,null,null,{"$f":"INDEX(K135:O135, , F$2)","v":"Royalty, CIT and RRT deductible"},null,null,null,null,null,"Royalty, CIT and RRT deductible","Déductible pour redevance, IBS et IRRN","Regalía, ISR y IRRN deducibles"]
[null,null,null,null,{"$f":"INDEX(K136:O136, , F$2)","v":"Carbon tax"},null,null,null,null,null,"Carbon tax","Taxe carbone","Impuesto sobre el carbono"]
[null,null,null,null,{"$f":"INDEX(K137:O137, , 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(K138:O138, , F$2)","v":"Start year of carbon tax (0=from beginning)"},null,null,null,null,null,"Start year of carbon tax (0=from beginning)","Année de mise en place de la taxe carbone (0 = dépuis le début)","Año de inicio del impuesto sobre el carbono (0 = desde el principio)"]
[null,null,null,null,{"$f":"INDEX(K139:O139, , 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(K140:O140, , 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(K141:O141, , 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(K142:O142, , F$2)","v":"TargetYear - Tax per CO2 eq emitted in future year"},null,null,null,null,null,"TargetYear - Tax per CO2 eq emitted in future year","Année cible - Taxe par éq. CO2 émis l’année suivante","Año objetivo - Impuesto por Co2(e) emitido en año futuro"]
[null,null,null,null,{"$f":"INDEX(K143:O143, , F$2)","v":"TargetYear - Year in which Tax reaches target level"},null,null,null,null,null,"TargetYear - Year in which Tax reaches target level","Année cible - Année au cours de laquelle la taxe atteint le niveau cible","Año objetivo - Año en que el impuesto alcanza el nivel objetivo"]
[null,null,null,null,{"$f":"INDEX(K144:O144, , F$2)","v":"Carbon tax imposed on scope 3 emissions levied on investor"},null,null,null,null,null,"Carbon tax imposed on scope 3 emissions levied on investor","Taxe carbone prélevée sur l’investisseur sur les émissions de la portée 3 ","Impuesto sobre las emisiones de carbono del ámbito 3 que grava al inversionista"]
[null,null,null,null,{"$f":"INDEX(K145:O145, , F$2)","v":"Carbon tax cost recoverable and CIT and RRT deductible"},null,null,null,null,null,"Carbon tax cost recoverable and CIT and RRT deductible","Coût de la taxe carbone récupérable et déductible IBS et IRRN","Costo recuperable del impuesto sobre el carbono e ISR y IRRN deducibles"]
[null,null,null,null,{"$f":"INDEX(K146:O146, , F$2)","v":"Decommissioning"},null,null,null,null,null,"Decommissioning","Abandon","Desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K147:O147, , F$2)","v":"Decommissioning fund"},null,null,null,null,null,"Decommissioning fund","Fonds d'abandon","Fondo para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K148:O148, , F$2)","v":"Commencement of decommissioning provision"},null,null,null,null,null,"Commencement of decommissioning provision","Début de constitution de la provision pour abandon","Inicio de la provisión para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K149:O149, , F$2)","v":"Regime type"},null,null,null,null,null,"Regime type","Type de régime","Tipo de régimen"]
[null,null,null,null,{"$f":"INDEX(K150:O150, , F$2)","v":"Production sharing: Cost recovery"},null,null,null,null,null,"Production sharing: Cost recovery","Partage de la production : Récupération des coûts","Repartición de la producción: Recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K151:O151, , F$2)","v":"Cost recovery limit"},null,null,null,null,null,"Cost recovery limit","Limite de récupération des coûts","Límite de recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K152:O152, , F$2)","v":"Interest cost recoverable"},null,null,null,null,null,"Interest cost recoverable","Charges d’intérêts récupérables","Costo recuperable de los intereses"]
[null,null,null,null,{"$f":"INDEX(K153:O153, , F$2)","v":"Uplift limit (production years)"},null,null,null,null,null,"Uplift limit (production years)","Taux de suramortissement (années de production)","Límite de sobreamortización (años de producción)"]
[null,null,null,null,{"$f":"INDEX(K154:O154, , F$2)","v":"Production sharing: Profit oil"},null,null,null,null,null,"Production sharing: Profit oil","Partage de la production : Profit oil","Distribución de la producción: Profit oil"]
[null,null,null,null,{"$f":"INDEX(K155:O155, , F$2)","v":"Selected profit oil sharing method"},null,null,null,null,null,"Selected profit oil sharing method","Méthode de partage du profit oil choisie","Método de reparto de profit oil seleccionado"]
[null,null,null,null,{"$f":"INDEX(K156:O156, , F$2)","v":"DROP tiers"},null,null,null,null,null,"DROP tiers","Niveaux TJP","Niveles TPD"]
[null,null,null,null,{"$f":"INDEX(K157:O157, , F$2)","v":"DROP tier"},null,null,null,null,null,"DROP tier","Niveau TJP","Nivel TPD"]
[null,null,null,null,{"$f":"INDEX(K158:O158, , F$2)","v":"R-Factor tiers"},null,null,null,null,null,"R-Factor tiers","Niveaux rapport R","Niveles de Factor R"]
[null,null,null,null,{"$f":"INDEX(K159:O159, , F$2)","v":"R-Factor tier"},null,null,null,null,null,"R-Factor tier","Niveau rapport R","Nivel de Factor R"]
[null,null,null,null,{"$f":"INDEX(K160:O160, , F$2)","v":"Government profit oil share tier"},null,null,null,null,null,"Government profit oil share tier","Part du profit oil  revenant au Gouvernement","Nivel de proporción del gobierno en el profit oil"]
[null,null,null,null,{"$f":"INDEX(K161:O161, , 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(K162:O162, , F$2)","v":"CIT rate"},null,null,null,null,null,"CIT rate","Taux IBS","Tipo del ISR"]
[null,null,null,null,{"$f":"INDEX(K163:O163, , 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(K164:O164, , 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(K165:O165, , 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(K166:O166, , 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(K167:O167, , 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(K168:O168, , F$2)","v":"CIT deductible for RRT"},null,null,null,null,null,"CIT deductible for RRT","IBS déductible pour l’IRRN","IRE deducible del IRRN"]
[null,null,null,null,{"$f":"INDEX(K169:O169, , 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(K170:O170, , 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(K171:O171, , 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(K172:O172, , F$2)","v":"SOC participation in JV"},null,null,null,null,null,"SOC participation in JV","Participation de la SN dans la JV","Participación de Empresa estatal (EE) en EC"]
[null,null,null,null,{"$f":"INDEX(K173:O173, , 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(K174:O174, , F$2)","v":"State-owned contractor"},null,null,null,null,null,"State-owned contractor","Société nationale","Empresa estatal"]
[null,null,null,null,{"$f":"INDEX(K175:O175, , F$2)","v":"SOC in PSC shares profit oil only"},null,null,null,null,null,"SOC in PSC shares profit oil only","SN partage seulement le profit oil dans le CPP","EE solamente participa en el profit oil en el CPC"]
[null,null,null,null,{"$f":"INDEX(K176:O176, , F$2)","v":"SOC meets exploration costs"},null,null,null,null,null,"SOC meets exploration costs","SN paie sa part des coûts d’exploration","EE cubre costos de prospección"]
[null,null,null,null,{"$f":"INDEX(K177:O177, , F$2)","v":"SOC meets development costs"},null,null,null,null,null,"SOC meets development costs","SN paie sa part des coûts de développement","EE cubre costos de desarrollo"]
[null,null,null,null,{"$f":"INDEX(K178:O178, , F$2)","v":"Carried interest: Proportion of SOC negative cashflows financed by IOC"},null,null,null,null,null,"Carried interest: Proportion of SOC negative cashflows financed by IOC","% de portage : Part des flux de trésorerie négatifs de la SN financée par la SPI","Participación pasiva: Proporción de flujos de caja negativos de la EE financiado por la empresa petrolera internacional (EPI)"]
[null,null,null,null,{"$f":"INDEX(K179:O179, , F$2)","v":"Carried interest: financing by IOC till prod. year"},null,null,null,null,null,"Carried interest: financing by IOC till prod. year","Intérêts du portage financier de la SPI jusqu’à l’année de production","Participación pasiva: financiamiento por la EPI hasta el año de producción "]
[null,null,null,null,{"$f":"INDEX(K180:O180, , F$2)","v":"Carried interest: Interest rate margin above LIBOR"},null,null,null,null,null,"Carried interest: Interest rate margin above LIBOR","Intérêts du portage  : Marge au-dessus du LIBOR","Participación pasiva: Margen de la tasa de interés por encima del LIBOR"]
[null,null,null,null,{"$f":"INDEX(K181:O181, , F$2)","v":"Carried interest: Proportion SOC cashflows used to repay"},null,null,null,null,null,"Carried interest: Proportion SOC cashflows used to repay","Intérêts du portage : Part des flux de trésorerie de la SN utilisable pour remboursement du portage","Participación pasiva: Proporción de flujos de caja de la EE utilizada para reembolsar"]
[null,null,null,null,{"$f":"INDEX(K182:O182, , F$2)","v":"Financing assumptions (assumes joint or equivalent financing by SOC and IOC)"},null,null,null,null,null,"Financing assumptions (assumes joint or equivalent financing by SOC and IOC)","Hypothèses de financement (supposent un financement conjoint ou un financement au pro rata par la SN et la SPI)","Supuestos de financiamiento (se supone financiamiento conjunto o equivalente de la EE y la EPI)"]
[null,null,null,null,{"$f":"INDEX(K183:O183, , 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(K184:O184, , F$2)","v":"Repayment period (yrs after financing period)"},null,null,null,null,null,"Repayment period (yrs after financing period)","Période de remboursement (années après la période de financement)","período de repago (años después de período de financiamiento)"]
[null,null,null,null,{"$f":"INDEX(K185:O185, , F$2)","v":"Loan real interest rate"},null,null,null,null,null,"Loan real interest rate","Taux d’intérêt réel de l'emprunt","Tasa de interés real del préstamo"]
[null,null,null,null,{"$f":"INDEX(K186:O186, , 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(K187:O187, , F$2)","v":"VAT rate"},null,null,null,null,null,"VAT rate","Taux de TVA","Tasa del IVA"]
[null,null,null,null,{"$f":"INDEX(K188:O188, , 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(K189:O189, , 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(K190:O190, , 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(K191:O191, , 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(K192:O192, , F$2)","v":"incurred in period of first project activity"},null,null,null,null,null,"incurred in period of first project activity","encourue pendant la période de la première activité du projet","incurrida en el período de la primera actividad del proyecto"]
[null,null,null,null,{"$f":"INDEX(K193:O193, , F$2)","v":"start of production"},null,null,null,null,null,"start of production","début de la production","inicio de la producción"]
[null,null,null,null,{"$f":"INDEX(K194:O194, , F$2)","v":"expensed for cost if recoverable, depreciated for CIT if deductible, expensed for RRT if deductible"},null,null,null,null,null,"expensed for cost if recoverable, depreciated for CIT if deductible, expensed for RRT if deductible","passée en charge pour les coûts si récupérable, amortie pour l’IBS si déductible, passée en charge pour l’IRRN si déductible","asentado como gasto para el costo si es recuperable, como depreciado para el ISR si es deducible, como gasto para el IRRN si es deducible"]
[null,null,null,null,{"$f":"INDEX(K195:O195, , 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(K196:O196, , 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(K197:O197, , F$2)","v":"net = revenues less downstream/post-fiscal costs"},null,null,null,null,null,"net = revenues less downstream/post-fiscal costs","net = recettes moins coûts en aval/après impôts","neta = ingresos menos costos posfiscales/etapas secundarias (downstream)"]
[null,null,null,null,{"$f":"INDEX(K198:O198, , F$2)","v":"only relevant for tax/royalty regimes"},null,null,null,null,null,"only relevant for tax/royalty regimes","ne concerne que les régimes de type impôt/redevance","solo pertinente para regímenes fiscal/de regalías"]
[null,null,null,null,{"$f":"INDEX(K199:O199, , 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(K200:O200, , F$2)","v":"Percentage, TargetYear; assumed percentage if empty"},null,null,null,null,null,"Percentage, TargetYear; assumed percentage if empty","Pourcentage, année cible ; pourcentage hypothèse si vide","Porcentaje, año objetivo; se supone porcentaje si está vacía"]
[null,null,null,null,{"$f":"INDEX(K201:O201, , F$2)","v":"0 if a constant tax level; percentage relative to carbon price in the first year"},null,null,null,null,null,"0 if a constant tax level; percentage relative to carbon price in the first year","0 si niveau de taxe constant ; pourcentage relatif au prix du carbone la première année","0 si el nivel del impuesto es contante; porcentaje relativo al precio del carbono en el primer año"]
[null,null,null,null,{"$f":"INDEX(K202:O202, , 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(K203:O203, , F$2)","v":"no entry means not cost recoverable or CIT and RRT deductible"},null,null,null,null,null,"no entry means not cost recoverable or CIT and RRT deductible","pas de saisie signifie que les coûts ne sont pas récupérables ou non déductibles de l’IBS et de l’IRRN ","sin entrada significa sin costos recuperables ni ISR y IRRN deducibles"]
[null,null,null,null,{"$f":"INDEX(K204:O204, , F$2)","v":"no entry means no decommissioning fund"},null,null,null,null,null,"no entry means no decommissioning fund","pas de saisie signifie qu’il n’y a pas de fonds d'abandon","sin entrada significa sin fondo para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K205:O205, , 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(K206:O206, , F$2)","v":"Overall regime configuration"},null,null,null,null,null,"Overall regime configuration","Configuration globale du régime","Configuración general del régimen"]
[null,null,null,null,{"$f":"INDEX(K207:O207, , F$2)","v":"% of revenues after royalty"},null,null,null,null,null,"% of revenues after royalty","% des recettes après redevance","% de ingresos después de regalías"]
[null,null,null,null,{"$f":"INDEX(K208:O208, , F$2)","v":"no entry means not recoverable"},null,null,null,null,null,"no entry means not recoverable","pas de saisie signifie non récupérable","sin entrada significa no recuperable"]
[null,null,null,null,{"$f":"INDEX(K209:O209, , F$2)","v":"% added to unrecovered cost balance"},null,null,null,null,null,"% added to unrecovered cost balance","% ajouté au solde des coûts non récupérés","% añadido al saldo de costos no recuperables"]
[null,null,null,null,{"$f":"INDEX(K210:O210, , F$2)","v":"time limit on uplift"},null,null,null,null,null,"time limit on uplift","limite de temps pour le suramortissement","límite temporal de la sobreamortización"]
[null,null,null,null,{"$f":"INDEX(K211:O211, , F$2)","v":"must enter value if PSC"},null,null,null,null,null,"must enter value if PSC","une valeur doit être saisie si CPP","debe introducir valor si es CPC"]
[null,null,null,null,{"$f":"INDEX(K212:O212, , F$2)","v":"Daily rate of production"},null,null,null,null,null,"Daily rate of production","Taux journalier de production","Tasa de producción diaria"]
[null,null,null,null,{"$f":"INDEX(K213:O213, , F$2)","v":"Ratio of cumulative revenues to cumulative costs"},null,null,null,null,null,"Ratio of cumulative revenues to cumulative costs","Rapport recettes cumulées/coûts cumulés","Relación entre ingresos acumulados y costos acumulados"]
[null,null,null,null,{"$f":"INDEX(K214:O214, , 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(K215:O215, , 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(K216:O216, , F$2)","v":"no entry means before CIT; CIT non-deductible means RRT deducted for CIT"},null,null,null,null,null,"no entry means before CIT; CIT non-deductible means RRT deducted for CIT","pas de saisie signifie avant IBS ;  non déductible pour l' IBS signifie IRRN déduit pour l’IBS","sin entrada significa antes del ISR; ISR no deducible significa IRRN deducido del ISR"]
[null,null,null,null,{"$f":"INDEX(K217:O217, , F$2)","v":"paid when cumulative equity cashflow positive"},null,null,null,null,null,"paid when cumulative equity cashflow positive","payé lorsque le flux de trésorerie cumulé des fonds propres est positif","pagado cuando el flujo de caja del capital acumulado es positivo"]
[null,null,null,null,{"$f":"INDEX(K218:O218, , F$2)","v":"% share in JV"},null,null,null,null,null,"% share in JV","Part en % dans la JV","% de participación en EC"]
[null,null,null,null,{"$f":"INDEX(K219:O219, , F$2)","v":"State takes no share of costs; PSC only"},null,null,null,null,null,"State takes no share of costs; PSC only","L’État ne paie aucune part des coûts ; CPP uniquement","El Estado no comparte los costos; solo CPC"]
[null,null,null,null,{"$f":"INDEX(K220:O220, , F$2)","v":"no entry means state does not pay for exploration"},null,null,null,null,null,"no entry means state does not pay for exploration","pas de saisie signifie que l’État ne paie pas sa part de l’exploration","sin entrada significa que el Estado no paga la prospección"]
[null,null,null,null,{"$f":"INDEX(K221:O221, , F$2)","v":"no entry means state does not pay for development"},null,null,null,null,null,"no entry means state does not pay for development","pas de saisie signifie que l’État ne paie pas sa part du développement","sin entrada significa que el Estado no paga el desarrollo"]
[null,null,null,null,{"$f":"INDEX(K222:O222, , 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(K223:O223, , F$2)","v":"Decommissioning period"},null,null,null,null,null,"Decommissioning period","Période d'abandon","Período de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K224:O224, , 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(K225:O225, , F$2)","v":"Decommissioning provision required (annuity basis)"},null,null,null,null,null,"Decommissioning provision required (annuity basis)","Provision pour abandon requise (base annuité)","Provisión para desmantelamiento necesaria (en base de anualidad)"]
[null,null,null,null,{"$f":"INDEX(K226:O226, , 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(K227:O227, , 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(K228:O228, , F$2)","v":"Interest"},null,null,null,null,null,"Interest","Intérêts","Interés"]
[null,null,null,null,{"$f":"INDEX(K229:O229, , 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(K230:O230, , 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(K231:O231, , 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(K232:O232, , 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(K233:O233, , F$2)","v":"Net decommissioning cashflows"},null,null,null,null,null,"Net decommissioning cashflows","Flux de trésorerie nets liés à l'abandon","Flujos de caja netos para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K234:O234, , F$2)","v":"Cashflows before fiscal regime after decommissioning"},null,null,null,null,null,"Cashflows before fiscal regime after decommissioning","Flux de trésorerie avant régime fiscal et après abandon","Flujos de caja ante el régimen fiscal, después de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K235:O235, , 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(K236:O236, , F$2)","v":"Production bonus"},null,null,null,null,null,"Production bonus","Bonus de production","Bono por producción"]
[null,null,null,null,{"$f":"INDEX(K237:O237, , F$2)","v":"Bonuses"},null,null,null,null,null,"Bonuses","Bonus","Bonificaciones"]
[null,null,null,null,{"$f":"INDEX(K238:O238, , 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(K239:O239, , 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(K240:O240, , F$2)","v":"Price-based royalty rate"},null,null,null,null,null,"Price-based royalty rate","Taux de redevance dépendant des prix","Tasa de regalía basada en el precio"]
[null,null,null,null,{"$f":"INDEX(K241:O241, , F$2)","v":"Oil revenues after royalty"},null,null,null,null,null,"Oil revenues after royalty","Recettes pétrolières après redevance","Ingresos del petróleo después de regalía"]
[null,null,null,null,{"$f":"INDEX(K242:O242, , 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(K243:O243, , 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(K244:O244, , 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(K245:O245, , F$2)","v":"Carbon tax - inflation option 1"},null,null,null,null,null,"Carbon tax - inflation option 1","Taxe carbone - option inflation 1","Impuesto sobre el carbono - inflación opción 1"]
[null,null,null,null,{"$f":"INDEX(K246:O246, , F$2)","v":"Carbon tax - inflation option 2"},null,null,null,null,null,"Carbon tax - inflation option 2","Taxe carbone - option inflation 2","Impuesto sobre el carbono - inflación opción 2"]
[null,null,null,null,{"$f":"INDEX(K247:O247, , 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(K248:O248, , 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(K249:O249, , 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(K250:O250, , 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(K251:O251, , 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(K252:O252, , 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(K253:O253, , 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(K254:O254, , F$2)","v":"Carbon tax - option 1"},null,null,null,null,null,"Carbon tax - option 1","Taxe carbone - option 1","Impuesto sobre el carbono - opción 1"]
[null,null,null,null,{"$f":"INDEX(K255:O255, , F$2)","v":"Carbon tax - option 2"},null,null,null,null,null,"Carbon tax - option 2","Taxe carbone - option 2","Impuesto sobre el carbono - opción 2"]
[null,null,null,null,{"$f":"INDEX(K256:O256, , 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(K257:O257, , F$2)","v":"Cashflows after decommissioning, royalty, carbon tax and bonus"},null,null,null,null,null,"Cashflows after decommissioning, royalty, carbon tax and bonus","Flux de trésorerie après abandon, redevance, taxe carbone et bonus","Flujos de caja después de desmantelamiento, regalías, impuesto sobre el carbono y bonificaciones"]
[null,null,null,null,{"$f":"INDEX(K258:O258, , 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(K259:O259, , F$2)","v":"Financing period"},null,null,null,null,null,"Financing period","Période de financement","Período de financiamiento"]
[null,null,null,null,{"$f":"INDEX(K260:O260, , 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(K261:O261, , F$2)","v":"Loan repayment flag"},null,null,null,null,null,"Loan repayment flag","Repère de remboursement de l'emprunt","Marca de reembolso de préstamos"]
[null,null,null,null,{"$f":"INDEX(K262:O262, , 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(K263:O263, , 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(K264:O264, , 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(K265:O265, , F$2)","v":"Interest charged"},null,null,null,null,null,"Interest charged","Intérêts facturés","Interés cobrado"]
[null,null,null,null,{"$f":"INDEX(K266:O266, , 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(K267:O267, , 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(K268:O268, , F$2)","v":"Principal repayments (end of period)"},null,null,null,null,null,"Principal repayments (end of period)","Remboursements du principal (fin de la période)","Reembolsos del principal (fin de período)"]
[null,null,null,null,{"$f":"INDEX(K269:O269, , 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(K270:O270, , F$2)","v":"Loan cashflows before interest withholding tax"},null,null,null,null,null,"Loan cashflows before interest withholding tax","Flux de trésorerie de l'emprunt avant retenue d’impôt sur les intérêts","Flujos de caja del préstamos antes del impuesto retenido sobre intereses"]
[null,null,null,null,{"$f":"INDEX(K271:O271, , 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(K272:O272, , F$2)","v":"Loan IRR: Lender"},null,null,null,null,null,"Loan IRR: Lender","TRI du prêt : Prêteur","TIR del préstamo: Prestamista"]
[null,null,null,null,{"$f":"INDEX(K273:O273, , F$2)","v":"Interest capitalized into development costs"},null,null,null,null,null,"Interest capitalized into development costs","Intérêts capitalisés en coûts de développement","Interés capitalizado en los costos de desarrollo"]
[null,null,null,null,{"$f":"INDEX(K274:O274, , F$2)","v":"Interest expensed"},null,null,null,null,null,"Interest expensed","Intérêts comptabilisés en charges","Interés asentado como gasto directamente"]
[null,null,null,null,{"$f":"INDEX(K275:O275, , F$2)","v":"Interest allocation"},null,null,null,null,null,"Interest allocation","Répartition des intérêts","Asignación de intereses"]
[null,null,null,null,{"$f":"INDEX(K276:O276, , F$2)","v":"Proportion of loan attributed to SOC"},null,null,null,null,null,"Proportion of loan attributed to SOC","Proportion d'emprunt pour la SN","Proporción del préstamos atribuido a la EE"]
[null,null,null,null,{"$f":"INDEX(K277:O277, , F$2)","v":"SOC loan cash flows"},null,null,null,null,null,"SOC loan cash flows","Flux de trésorerie de l'emprunt de la SN","Flujos de caja de préstamos de la EE"]
[null,null,null,null,{"$f":"INDEX(K278:O278, , F$2)","v":"IOC loan cash flows"},null,null,null,null,null,"IOC loan cash flows","Flux de trésorerie de l'emprunt de la SPI","Flujos de caja de préstamos de la EPI"]
[null,null,null,null,{"$f":"INDEX(K279:O279, , 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(K280:O280, , F$2)","v":"Tax & royalty regime"},null,null,null,null,null,"Tax & royalty regime","Régime d’impôts et de redevance","Régimen de impuestos y regalías"]
[null,null,null,null,{"$f":"INDEX(K281:O281, , F$2)","v":"Production Sharing Contract regime"},null,null,null,null,null,"Production Sharing Contract regime","Contrat de partage de la production","Régimen del contrato de producción compartida"]
[null,null,null,null,{"$f":"INDEX(K282:O282, , F$2)","v":"Tax & Royalty regime active = 1"},null,null,null,null,null,"Tax & Royalty regime active = 1","Régime d’impôts et de redevances actif = 1","Régimen fiscal y de regalías activo = 1"]
[null,null,null,null,{"$f":"INDEX(K283:O283, , F$2)","v":"PSC regime active = 1"},null,null,null,null,null,"PSC regime active = 1","Régime CPP actif = 1","Régimen CPC activo = 1"]
[null,null,null,null,{"$f":"INDEX(K284:O284, , F$2)","v":"T&R: Share of gross revenue to SOC"},null,null,null,null,null,"T&R: Share of gross revenue to SOC","Imp. & red. : Part des revenus bruts de la SN","Impuestos y regalías: Proporción de ingresos brutos para la EE"]
[null,null,null,null,{"$f":"INDEX(K285:O285, , F$2)","v":"T&R: Share of gross revenue to IOC"},null,null,null,null,null,"T&R: Share of gross revenue to IOC","Imp. & red. : Part des revenus bruts de la SPI","Impuestos y regalías: Proporción de ingresos brutos para la EPI"]
[null,null,null,null,{"$f":"INDEX(K286:O286, , F$2)","v":"T&R: Share of net revenue after royalty to SOC"},null,null,null,null,null,"T&R: Share of net revenue after royalty to SOC","Imp. & red. : Part des revenus nets de la SN après redevance","Impuestos y regalías: Porcentaje de ingresos netos después de regalías para la EE"]
[null,null,null,null,{"$f":"INDEX(K287:O287, , F$2)","v":"T&R: Share of net revenue after royalty to IOC"},null,null,null,null,null,"T&R: Share of net revenue after royalty to IOC","Imp. & red. : Part des revenus nets, après redevance, revenant à la SPI","Impuestos y regalías: Porcentaje de ingresos netos después de regalías para la EPI"]
[null,null,null,null,{"$f":"INDEX(K288:O288, , F$2)","v":"Revenue allocation under T&R regime"},null,null,null,null,null,"Revenue allocation under T&R regime","Répartition des revenus sous le régime impôt / redevances","Asignación de ingresos según el régimen impuesto y regalías"]
[null,null,null,null,{"$f":"INDEX(K289:O289, , F$2)","v":"Development and replacement capital costs into cost recovery"},null,null,null,null,null,"Development and replacement capital costs into cost recovery","Investissements de développement et de remplacement entrant la récupération des coûts","Costos de desarrollo y de capital de reemplazo en recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K290:O290, , F$2)","v":"Other costs directly into cost recovery"},null,null,null,null,null,"Other costs directly into cost recovery","Autres coûts entrant directement à la récupération des coûts","Otros costos directamente en recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K291:O291, , F$2)","v":"Costs into cost recovery"},null,null,null,null,null,"Costs into cost recovery","Coûts entrant la récupération des coûts","Costos en recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K292:O292, , F$2)","v":"Revenues available for cost recovery"},null,null,null,null,null,"Revenues available for cost recovery","Recettes disponibles pour la récupération des coûts","Ingresos disponibles para recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K293:O293, , F$2)","v":"Uplift applicable"},null,null,null,null,null,"Uplift applicable","Majoration applicable","Sobreamortización aplicable"]
[null,null,null,null,{"$f":"INDEX(K294:O294, , F$2)","v":"Recoverable costs opening balance: BEG"},null,null,null,null,null,"Recoverable costs opening balance: BEG","Solde d’ouverture des coûts récupérables : DÉBUT","Saldo de apertura de los costas recuperables: INICIO"]
[null,null,null,null,{"$f":"INDEX(K295:O295, , F$2)","v":"Uplift on unrecovered costs"},null,null,null,null,null,"Uplift on unrecovered costs","Majoration des coûts non récupérés","Sobreamortización de los costos no recuperables"]
[null,null,null,null,{"$f":"INDEX(K296:O296, , F$2)","v":"Balance of costs to be recovered"},null,null,null,null,null,"Balance of costs to be recovered","Solde des coûts à récupérer","Saldo de los costos a recuperar"]
[null,null,null,null,{"$f":"INDEX(K297:O297, , F$2)","v":"PSC: Costs recovered (cost oil)"},null,null,null,null,null,"PSC: Costs recovered (cost oil)","CPP : Coûts récupérés (cost oil)","CPC: Costos recuperados (cost oil)"]
[null,null,null,null,{"$f":"INDEX(K298:O298, , F$2)","v":"Recoverable costs closing balance: END"},null,null,null,null,null,"Recoverable costs closing balance: END","Solde de clôture des coûts récupérables : FIN","Saldo de cierre de los costos recuperables: FINAL"]
[null,null,null,null,{"$f":"INDEX(K299:O299, , F$2)","v":"Unrecovered costs at end of project"},null,null,null,null,null,"Unrecovered costs at end of project","Coûts non récupérés à la fin du projet","Costos no recuperables al final del proyecto"]
[null,null,null,null,{"$f":"INDEX(K300:O300, , F$2)","v":"Cost recovery"},null,null,null,null,null,"Cost recovery","Récupération des coûts","Recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K301:O301, , F$2)","v":"PSC: Profit oil"},null,null,null,null,null,"PSC: Profit oil","CPP : Profit oil","CPC: Profit oil"]
[null,null,null,null,{"$f":"INDEX(K302:O302, , F$2)","v":"PSC: Cost oil to SOC"},null,null,null,null,null,"PSC: Cost oil to SOC","CPP : Cost oil de la SN","CPC: Cost oil de la EE"]
[null,null,null,null,{"$f":"INDEX(K303:O303, , F$2)","v":"PSC: Cost oil to IOC"},null,null,null,null,null,"PSC: Cost oil to IOC","CPP : Cost oil  de la SPI","CPC: Cost oil de la EPI"]
[null,null,null,null,{"$f":"INDEX(K304:O304, , F$2)","v":"DROP tier 5"},null,null,null,null,null,"DROP tier 5","TJP niveau 5","Nivel 5 TPD"]
[null,null,null,null,{"$f":"INDEX(K305:O305, , F$2)","v":"DROP tier allocation"},null,null,null,null,null,"DROP tier allocation","Répartition des niveaux de TJP","Asignación de nivel TPD"]
[null,null,null,null,{"$f":"INDEX(K306:O306, , F$2)","v":"Contractor net revenue"},null,null,null,null,null,"Contractor net revenue","Recettes nettes de l’entreprise sous-traitante","Ingresos netos del contratista"]
[null,null,null,null,{"$f":"INDEX(K307:O307, , F$2)","v":"Investment"},null,null,null,null,null,"Investment","Investissement","Inversión"]
[null,null,null,null,{"$f":"INDEX(K308:O308, , F$2)","v":"R-Factor"},null,null,null,null,null,"R-Factor","Rapport R","Factor R"]
[null,null,null,null,{"$f":"INDEX(K309:O309, , F$2)","v":"R-Factor (previous period)"},null,null,null,null,null,"R-Factor (previous period)","Rapport R (période précédente)","Factor R (período anterior)"]
[null,null,null,null,{"$f":"INDEX(K310:O310, , F$2)","v":"Sum of R-Factor tiers"},null,null,null,null,null,"Sum of R-Factor tiers","Somme des niveaux du facteur R","Suma de niveles de Factor R"]
[null,null,null,null,{"$f":"INDEX(K311:O311, , F$2)","v":"R-Factor tier allocation"},null,null,null,null,null,"R-Factor tier allocation","Répartition des niveaux du facteur R","Asignación de nivel de Factor R"]
[null,null,null,null,{"$f":"INDEX(K312:O312, , F$2)","v":"Other1"},null,null,null,null,null,"Other1","Autre 1","Otro 1"]
[null,null,null,null,{"$f":"INDEX(K313:O313, , F$2)","v":"Other2"},null,null,null,null,null,"Other2","Autre 2","Otro 2"]
[null,null,null,null,{"$f":"INDEX(K314:O314, , F$2)","v":"Joint venture share"},null,null,null,null,null,"Joint venture share","Part de la JV","Proporción de la EC"]
[null,null,null,null,{"$f":"INDEX(K315:O315, , F$2)","v":"PSC: Government profit oil"},null,null,null,null,null,"PSC: Government profit oil","CPP : Profit oil revenant à l’État","CPC: Profit oil del gobierno"]
[null,null,null,null,{"$f":"INDEX(K316:O316, , F$2)","v":"Joint venture profit oil"},null,null,null,null,null,"Joint venture profit oil","Profit oil revenant à la JV","Profit oil de la EC"]
[null,null,null,null,{"$f":"INDEX(K317:O317, , F$2)","v":"Weighted average government share profit oil"},null,null,null,null,null,"Weighted average government share profit oil","Moyenne pondérée de la part du profit oil revenant à l’État","Proporción media ponderada del gobierno en el profit oil"]
[null,null,null,null,{"$f":"INDEX(K318:O318, , F$2)","v":"PSC: Profit oil to IOC"},null,null,null,null,null,"PSC: Profit oil to IOC","CPP : Profit oil de la SPI","CPC: Profit oil para la EPI"]
[null,null,null,null,{"$f":"INDEX(K319:O319, , F$2)","v":"PSC: Profit oil to SOC"},null,null,null,null,null,"PSC: Profit oil to SOC","CPP : Profit oil de la SN","CPC: Profit oil para la EE"]
[null,null,null,null,{"$f":"INDEX(K320:O320, , F$2)","v":"SOC share of revenues"},null,null,null,null,null,"SOC share of revenues","Part des revenus revenant à la SN","Proporción de ingresos de la EE"]
[null,null,null,null,{"$f":"INDEX(K321:O321, , F$2)","v":"IOC share of revenues"},null,null,null,null,null,"IOC share of revenues","Part des revenus revenant à la SPI","Proporción de ingresos de la EPI"]
[null,null,null,null,{"$f":"INDEX(K322:O322, , F$2)","v":"Project costs for sharing between SOC and IOC"},null,null,null,null,null,"Project costs for sharing between SOC and IOC","Coûts du projet à partager entre la SN et la SPI","Costos del proyecto a repartir entre la EE y la EPI"]
[null,null,null,null,{"$f":"INDEX(K323:O323, , F$2)","v":"Joint Venture"},null,null,null,null,null,"Joint Venture","Joint Venture ","Empresa Conjunta"]
[null,null,null,null,{"$f":"INDEX(K324:O324, , F$2)","v":"JV"},null,null,null,null,null,"JV","JV","EC"]
[null,null,null,null,{"$f":"INDEX(K325:O325, , F$2)","v":"Costs allocated to SOC (JV cashcalls)"},null,null,null,null,null,"Costs allocated to SOC (JV cashcalls)","Part des coûts de la SN (appels de fonds de la JV)","Costos asignados a la EE (solicitud de fondos EC)"]
[null,null,null,null,{"$f":"INDEX(K326:O326, , F$2)","v":"Costs allocated to IOC (JV cashcalls)"},null,null,null,null,null,"Costs allocated to IOC (JV cashcalls)","Part des coûts de la SPI (appels de fonds de la JV)","Costos asignados a la EPI (solicitud de fondos EC)"]
[null,null,null,null,{"$f":"INDEX(K327:O327, , F$2)","v":"JV cost allocation"},null,null,null,null,null,"JV cost allocation","Répartition des coûts de la JV","Asignación de costos EC"]
[null,null,null,null,{"$f":"INDEX(K328:O328, , F$2)","v":"Capitalized costs: IOC"},null,null,null,null,null,"Capitalized costs: IOC","Coûts capitalisés : SPI","Costos capitalizados: EPI"]
[null,null,null,null,{"$f":"INDEX(K329:O329, , 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(K330:O330, , F$2)","v":"Capitalized costs accumulated till production starts"},null,null,null,null,null,"Capitalized costs accumulated till production starts","Coûts capitalisés cumulés jusqu’au début de la production","Costos capitalizados acumulados hasta el inicio de la producción"]
[null,null,null,null,{"$f":"INDEX(K331:O331, , 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(K332:O332, , 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(K333:O333, , F$2)","v":"Costs into depreciation"},null,null,null,null,null,"Costs into depreciation","Coûts entrant amortissement","Costos en depreciación"]
[null,null,null,null,{"$f":"INDEX(K334:O334, , F$2)","v":"BEG"},null,null,null,null,null,"BEG","DÉB","INI"]
[null,null,null,null,{"$f":"INDEX(K335:O335, , F$2)","v":"Beginning"},null,null,null,null,null,"Beginning","Début","Inicio"]
[null,null,null,null,{"$f":"INDEX(K336:O336, , 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(K337:O337, , F$2)","v":"Cost base written off in final year of production"},null,null,null,null,null,"Cost base written off in final year of production","Base des coûts radiée au cours de la dernière année de production","Base de costos amortizada en el año final de producción"]
[null,null,null,null,{"$f":"INDEX(K338:O338, , F$2)","v":"Cost base for depreciation"},null,null,null,null,null,"Cost base for depreciation","Base des coûts à amortir","Base de costos para depreciación"]
[null,null,null,null,{"$f":"INDEX(K339:O339, , 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(K340:O340, , 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(K341:O341, , F$2)","v":"Balance of capitalized costs"},null,null,null,null,null,"Balance of capitalized costs","Solde des coûts capitalisés","Saldo de costos capitalizados"]
[null,null,null,null,{"$f":"INDEX(K342:O342, , 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(K343:O343, , F$2)","v":"END"},null,null,null,null,null,"END","FIN","FINAL"]
[null,null,null,null,{"$f":"INDEX(K344:O344, , F$2)","v":"Tax depreciation charge IOC "},null,null,null,null,null,"Tax depreciation charge IOC ","Dotation aux amortissements fiscaux de la SPI ","Cargo por depreciación fiscal EPI "]
[null,null,null,null,{"$f":"INDEX(K345:O345, , F$2)","v":"Depreciation"},null,null,null,null,null,"Depreciation","Amortissement","Depreciación"]
[null,null,null,null,{"$f":"INDEX(K346:O346, , F$2)","v":"IOC deductions"},null,null,null,null,null,"IOC deductions","Déductions SPI","Deducciones EPI"]
[null,null,null,null,{"$f":"INDEX(K347:O347, , F$2)","v":"Taxable income before prior period losses"},null,null,null,null,null,"Taxable income before prior period losses","Résultat imposable avant pertes des périodes antérieures","Ingreso imponible antes de pérdidas de períodos anteriores"]
[null,null,null,null,{"$f":"INDEX(K348:O348, , F$2)","v":"Prior period losses carried forward"},null,null,null,null,null,"Prior period losses carried forward","Report des pertes des périodes antérieures","Pérdidas trasladadas de períodos anteriores "]
[null,null,null,null,{"$f":"INDEX(K349:O349, , 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(K350:O350, , 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(K351:O351, , F$2)","v":"CIT paid: IOC"},null,null,null,null,null,"CIT paid: IOC","IBS payé : SPI","IRE pagado: EPI"]
[null,null,null,null,{"$f":"INDEX(K352:O352, , F$2)","v":"Cost deductions for RRT"},null,null,null,null,null,"Cost deductions for RRT","Déductions de coûts pour l’IRRN","Deducciones de costos del IRRN"]
[null,null,null,null,{"$f":"INDEX(K353:O353, , F$2)","v":"IOC net cashflow before tax for RRT (via cashflows)"},null,null,null,null,null,"IOC net cashflow before tax for RRT (via cashflows)","Flux de trésorerie net de la SPI avant IRRN (via les flux de trésorerie)","Flujo de caja neto de la EPI antes de impuestos para el IRRN (vía flujos de caja)"]
[null,null,null,null,{"$f":"INDEX(K354:O354, , F$2)","v":"IOC net cashflow before tax for RRT (via tax return)"},null,null,null,null,null,"IOC net cashflow before tax for RRT (via tax return)","Flux de trésorerie nets de la SPI avant IRRN (via la déclaration d’impôts)","Flujo de caja neto de la EPI antes de impuestos para el IRRN (vía declaración de impuestos)"]
[null,null,null,null,{"$f":"INDEX(K355:O355, , F$2)","v":"IOC cashflows for RRT: cashflow versus tax return"},null,null,null,null,null,"IOC cashflows for RRT: cashflow versus tax return","Flux de trésorerie de la SPI pour l’IRRN : flux de trésorerie opposé à la déclaration fiscale","Flujos de caja de la EPI para la IRRN: flujo de caja frente a declaración de impuestos"]
[null,null,null,null,{"$f":"INDEX(K356:O356, , F$2)","v":"IOC RRT cumulative cashflow"},null,null,null,null,null,"IOC RRT cumulative cashflow","Flux de trésorerie cumulés de la SPI pour l’IRR","Flujo de caja acumulado IRRN de la EPI"]
[null,null,null,null,{"$f":"INDEX(K357:O357, , F$2)","v":"Uplift on negative cumulative cashflows"},null,null,null,null,null,"Uplift on negative cumulative cashflows","Majoration sur les flux de trésorerie cumulés négatifs","Sobreamortización de los flujos de caja acumulados negativos"]
[null,null,null,null,{"$f":"INDEX(K358:O358, , F$2)","v":"Resource rent tax: IOC"},null,null,null,null,null,"Resource rent tax: IOC","Impôt sur la rente des ressources naturelles : SPI","Impuesto a la renta de recursos naturales: EPI"]
[null,null,null,null,{"$f":"INDEX(K359:O359, , 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(K360:O360, , 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(K361:O361, , F$2)","v":"FID year"},null,null,null,null,null,"FID year","Année DFI","Año de la DFI"]
[null,null,null,null,{"$f":"INDEX(K362:O362, , 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(K363:O363, , 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(K364:O364, , 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(K365:O365, , 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(K366:O366, , 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(K367:O367, , F$2)","v":"VAT refunds paid: interim calc. applying month delay"},null,null,null,null,null,"VAT refunds paid: interim calc. applying month delay","Remboursements de TVA effectués : calcul intermédiaire avec un mois de retard","Devoluciones pagadas del IVA: cálculo provisional que aplica retraso de un mes"]
[null,null,null,null,{"$f":"INDEX(K368:O368, , 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(K369:O369, , 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(K370:O370, , F$2)","v":"VAT cashflow: government"},null,null,null,null,null,"VAT cashflow: government","Flux de trésorerie TVA : Gouvernement","Flujo de caja del IVA: gobierno"]
[null,null,null,null,{"$f":"INDEX(K371:O371, , F$2)","v":"IOC cash flow before distributions"},null,null,null,null,null,"IOC cash flow before distributions","Flux de trésorerie de la SPI avant distribution de dividendes","Flujo de caja de la EPI antes de rentas distribuidas"]
[null,null,null,null,{"$f":"INDEX(K372:O372, , F$2)","v":"Dividend distributions"},null,null,null,null,null,"Dividend distributions","Distribution de dividendes","Distribución de dividendos"]
[null,null,null,null,{"$f":"INDEX(K373:O373, , 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(K374:O374, , 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(K375:O375, , 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(K376:O376, , F$2)","v":"Net cashflow after fiscal regime: IOC"},null,null,null,null,null,"Net cashflow after fiscal regime: IOC","Flux de trésorerie nets après régime fiscal : SPI","Flujo de caja neto después de régimen tributario: EPI"]
[null,null,null,null,{"$f":"INDEX(K377:O377, , 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(K378:O378, , F$2)","v":"IOC economic limit"},null,null,null,null,null,"IOC economic limit","Limite économique de la SPI","Límite económico de la EPI"]
[null,null,null,null,{"$f":"INDEX(K379:O379, , F$2)","v":"IOC EL after tax reached before project EL"},null,null,null,null,null,"IOC EL after tax reached before project EL","LE après impôt de la SPI atteinte avant LE du projet","EL posfiscal de la EPI alcanzado antes que EL del proyecto"]
[null,null,null,null,{"$f":"INDEX(K380:O380, , F$2)","v":"SOC net cash flow before tax"},null,null,null,null,null,"SOC net cash flow before tax","Flux de trésorerie nets de la SN avant impôt","Flujo de caja neto de la EE antes de impuestos"]
[null,null,null,null,{"$f":"INDEX(K381:O381, , F$2)","v":"Carried interest financing available"},null,null,null,null,null,"Carried interest financing available","Financement du portage disponible","Financiamiento de participación pasiva disponible"]
[null,null,null,null,{"$f":"INDEX(K382:O382, , F$2)","v":"Negative SOC cashflows during financing period"},null,null,null,null,null,"Negative SOC cashflows during financing period","Flux de trésorerie négatifs de la SN pendant la période de financement","Flujos de caja de la EE negativos durante el período de financiamiento"]
[null,null,null,null,{"$f":"INDEX(K383:O383, , F$2)","v":"Carried interest loan: drawdowns (mid period)"},null,null,null,null,null,"Carried interest loan: drawdowns (mid period)","Financement du portage : tirages (en milieu de période)","Préstamo de participación pasiva: disposiciones (a mitad de período)"]
[null,null,null,null,{"$f":"INDEX(K384:O384, , F$2)","v":"Carried interest loan: interest rate"},null,null,null,null,null,"Carried interest loan: interest rate","Financement du portage : taux d’intérêt","Préstamo de participación pasiva: tasa de interés"]
[null,null,null,null,{"$f":"INDEX(K385:O385, , F$2)","v":"Carried intererst loan potential repayment"},null,null,null,null,null,"Carried intererst loan potential repayment","Capacité de remboursement du financement du portage","Reembolso potencial del préstamo de participación pasiva"]
[null,null,null,null,{"$f":"INDEX(K386:O386, , F$2)","v":"Carried interest loan opening balance: BEG"},null,null,null,null,null,"Carried interest loan opening balance: BEG","Solde d’ouverture du financement du portage : DÉBUT","Saldo de apertura del préstamo de participación pasiva INICIO"]
[null,null,null,null,{"$f":"INDEX(K387:O387, , F$2)","v":"Carried interest loan: interest charge"},null,null,null,null,null,"Carried interest loan: interest charge","Financement du portage : intérêts","Préstamo de participación pasiva: Cargos por intereses"]
[null,null,null,null,{"$f":"INDEX(K388:O388, , F$2)","v":"Carried interest loan balance to be repaid"},null,null,null,null,null,"Carried interest loan balance to be repaid","Solde du financement du portage à rembourser","Saldo del préstamo de participación pasiva a reembolsar"]
[null,null,null,null,{"$f":"INDEX(K389:O389, , F$2)","v":"Carried interest loan: repayment (end of period)"},null,null,null,null,null,"Carried interest loan: repayment (end of period)","Financement du portage : remboursement (fin de période)","Préstamo de participación pasiva: reembolso (fin de período)"]
[null,null,null,null,{"$f":"INDEX(K390:O390, , F$2)","v":"Carried interest loan: closing balance: END"},null,null,null,null,null,"Carried interest loan: closing balance: END","Financement du portage : solde de clôture : FIN","Préstamo de participación pasiva: saldo de cierre: FINAL"]
[null,null,null,null,{"$f":"INDEX(K391:O391, , F$2)","v":"Carried interest loan cashflows: SOC"},null,null,null,null,null,"Carried interest loan cashflows: SOC","Flux de trésorerie du financement du portage : SN","Flujos de caja del préstamo de participación pasiva: EE"]
[null,null,null,null,{"$f":"INDEX(K392:O392, , F$2)","v":"Carried interest loan cashflows: IOC"},null,null,null,null,null,"Carried interest loan cashflows: IOC","Flux de trésorerie du financement du portage : SPI","Flujos de caja del préstamo de participación pasiva: EPI"]
[null,null,null,null,{"$f":"INDEX(K393:O393, , F$2)","v":"Carried interest loan closing balance"},null,null,null,null,null,"Carried interest loan closing balance","Solde de clôture du financement du portage","Saldo de cierre del préstamo de participación pasiva "]
[null,null,null,null,{"$f":"INDEX(K394:O394, , 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(K395:O395, , F$2)","v":"SOC net cash flow before tax, after carried interest"},null,null,null,null,null,"SOC net cash flow before tax, after carried interest","Flux de trésorerie nets de la SN avant impôts, après financement du portage","Flujo de caja neto de la EE antes de impuestos, después de participación pasiva"]
[null,null,null,null,{"$f":"INDEX(K396:O396, , F$2)","v":"including share of lender cashflows"},null,null,null,null,null,"including share of lender cashflows","y compris la part des flux de trésorerie du prêteur","incluyendo la parte de los flujos de caja del prestamista"]
[null,null,null,null,{"$f":"INDEX(K397:O397, , 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(K398:O398, , F$2)","v":"Government revenues including participation"},null,null,null,null,null,"Government revenues including participation","Revenus du gouvernement , y compris participation","Ingresos fiscales incluida participación"]
[null,null,null,null,{"$f":"INDEX(K399:O399, , 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(K400:O400, , F$2)","v":"Difference"},null,null,null,null,null,"Difference","Différence","Diferencia"]
[null,null,null,null,{"$f":"INDEX(K401:O401, , F$2)","v":"% depletion"},null,null,null,null,null,"% depletion","% soutiré","% de agotamiento"]
[null,null,null,null,{"$f":"INDEX(K402:O402, , F$2)","v":"R-Factor ratio"},null,null,null,null,null,"R-Factor ratio","Rapport R","Coeficiente del Factor R"]
[null,null,null,null,{"$f":"INDEX(K403:O403, , F$2)","v":"Production year"},null,null,null,null,null,"Production year","Année de production","Año de producción"]
[null,null,null,null,{"$f":"INDEX(K404:O404, , F$2)","v":"Months"},null,null,null,null,null,"Months","Mois","Meses"]
[null,null,null,null,{"$f":"INDEX(K405:O405, , F$2)","v":"Flag"},null,null,null,null,null,"Flag","Repère","Marca"]
[null,null,null,null,{"$f":"INDEX(K406:O406, , F$2)","v":"MM t CO2 eq"},null,null,null,null,null,"MM t CO2 eq","éq. CO2 en MM t","MM t CO2(e)"]
[null,null,null,null,{"$f":"INDEX(K407:O407, , F$2)","v":"Index"},null,null,null,null,null,"Index","Indice","Indice"]
[null,null,null,null,{"$f":"INDEX(K408:O408, , F$2)","v":"% p.a."},null,null,null,null,null,"% p.a.","% p.a.","% al año"]
[null,null,null,null,{"$f":"INDEX(K409:O409, , F$2)","v":"selected"},null,null,null,null,null,"selected","choisie","seleccionado"]
[null,null,null,null,{"$f":"INDEX(K410:O410, , 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(K411:O411, , 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(K412:O412, , F$2)","v":"Decommissioning fund transactions"},null,null,null,null,null,"Decommissioning fund transactions","Transactions sur les fonds d'abandon","Transacciones del fondo para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K413:O413, , F$2)","v":"Sum of bonuses"},null,null,null,null,null,"Sum of bonuses","Somme des bonus","Suma de bonificaciones"]
[null,null,null,null,{"$f":"INDEX(K414:O414, , 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(K415:O415, , F$2)","v":"Flat royalty"},null,null,null,null,null,"Flat royalty","Redevance constante","Regalía fija"]
[null,null,null,null,{"$f":"INDEX(K416:O416, , 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(K417:O417, , 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(K418:O418, , F$2)","v":"Net revenues after royalty"},null,null,null,null,null,"Net revenues after royalty","Recettes nettes après redevance","Ingresos netos después de regalías"]
[null,null,null,null,{"$f":"INDEX(K419:O419, , 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(K420:O420, , F$2)","v":"Tax applicable"},null,null,null,null,null,"Tax applicable","Impôt applicable","Impuesto aplicable"]
[null,null,null,null,{"$f":"INDEX(K421:O421, , 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(K422:O422, , 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(K423:O423, , 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(K424:O424, , 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(K425:O425, , 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(K426:O426, , 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(K427:O427, , 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(K428:O428, , F$2)","v":"Allocation of loan transactions to IOC and SOC as borrower"},null,null,null,null,null,"Allocation of loan transactions to IOC and SOC as borrower","Répartition des transactions de l'emprunt entre la SPI et la SN comme emprunteur","Asignación de transacciones de préstamos a la EPI y a la EE como prestatario"]
[null,null,null,null,{"$f":"INDEX(K429:O429, , F$2)","v":"Allocation of loan transactions to IOC and SOC as lender"},null,null,null,null,null,"Allocation of loan transactions to IOC and SOC as lender","Répartition des transactions de l'emprunt entre la SPI et la SN en tant que prêteur","Asignación de transacciones de préstamos a la EPI y a la EE como prestamista"]
[null,null,null,null,{"$f":"INDEX(K430:O430, , F$2)","v":"Determine which regime type is active"},null,null,null,null,null,"Determine which regime type is active","Déterminer quel type de régime est actif","Determinar el tipo de régimen activo"]
[null,null,null,null,{"$f":"INDEX(K431:O431, , F$2)","v":"Project revenues"},null,null,null,null,null,"Project revenues","Revenus du projet","Ingresos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K432:O432, , F$2)","v":"Project costs into cost recovery (on aggregated basis for 100% of JV)"},null,null,null,null,null,"Project costs into cost recovery (on aggregated basis for 100% of JV)","Coûts du projet entrant la récupération des coûts (sur une base agrégée pour 100 % de la JV)","Costos del proyecto en recuperación de costos (en base agregada para el 100% de la EC)"]
[null,null,null,null,{"$f":"INDEX(K433:O433, , F$2)","v":"Recoverable cost account"},null,null,null,null,null,"Recoverable cost account","Compte des coûts récupérables","Cuenta de costos recuperables"]
[null,null,null,null,{"$f":"INDEX(K434:O434, , F$2)","v":"Profit oil"},null,null,null,null,null,"Profit oil","Profit oil","Profit oil"]
[null,null,null,null,{"$f":"INDEX(K435:O435, , F$2)","v":"Attribute cost oil to SOC and IOC"},null,null,null,null,null,"Attribute cost oil to SOC and IOC","Attribuer le cost oil à la SN et à la SPI","Atribuir el cost oil a la EE y la EPI"]
[null,null,null,null,{"$f":"INDEX(K436:O436, , F$2)","v":"Attribute production to DROP tiers"},null,null,null,null,null,"Attribute production to DROP tiers","Attribuer la production aux niveaux TJP","Atribuir producción a niveles TPD"]
[null,null,null,null,{"$f":"INDEX(K437:O437, , F$2)","v":"Select profit oil sharing method"},null,null,null,null,null,"Select profit oil sharing method","Choisir la méthode de partage du profit oil","Seleccionar método de participación del profit oil"]
[null,null,null,null,{"$f":"INDEX(K438:O438, , F$2)","v":"Production sharing: Cost oil reconciliation"},null,null,null,null,null,"Production sharing: Cost oil reconciliation","Partage de la production : Rapprochement du cost oil","Distribución de la producción: Conciliación del cost oil"]
[null,null,null,null,{"$f":"INDEX(K439:O439, , F$2)","v":"Production sharing: Profit oil reconciliation"},null,null,null,null,null,"Production sharing: Profit oil reconciliation","Partage de la production : Rapprochement du profit oil","Distribución de la producción: Conciliación del profit oil"]
[null,null,null,null,{"$f":"INDEX(K440:O440, , F$2)","v":"SOC and IOC revenues"},null,null,null,null,null,"SOC and IOC revenues","Recettes de la SN et de la SPI","Ingresos de la EE y la EPI"]
[null,null,null,null,{"$f":"INDEX(K441:O441, , F$2)","v":"Revenue reconciliation"},null,null,null,null,null,"Revenue reconciliation","Rapprochement des recettes","Conciliación de ingresos"]
[null,null,null,null,{"$f":"INDEX(K442:O442, , F$2)","v":"Project costs to be shared"},null,null,null,null,null,"Project costs to be shared","Coûts du projet à partager","Costos del proyecto a compartir"]
[null,null,null,null,{"$f":"INDEX(K443:O443, , F$2)","v":"SOC share of costs"},null,null,null,null,null,"SOC share of costs","Part des coûts revenant à la SN","Proporción de costos de la EE"]
[null,null,null,null,{"$f":"INDEX(K444:O444, , F$2)","v":"IOC share of costs"},null,null,null,null,null,"IOC share of costs","Part des coûts revenant à la SPI","Proporción de costos de la EPI"]
[null,null,null,null,{"$f":"INDEX(K445:O445, , 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(K446:O446, , 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(K447:O447, , F$2)","v":"Costs for depreciation calculation"},null,null,null,null,null,"Costs for depreciation calculation","Coûts à amortir fiscalement","Costos para el cálculo de la depreciación"]
[null,null,null,null,{"$f":"INDEX(K448:O448, , F$2)","v":"Costs into depreciation calculation"},null,null,null,null,null,"Costs into depreciation calculation","Coûts entrant au calcul de l’amortissement","Costos en el cálculo de la depreciación"]
[null,null,null,null,{"$f":"INDEX(K449:O449, , F$2)","v":"Straight-line depreciation"},null,null,null,null,null,"Straight-line depreciation","Amortissement linéaire","Depreciación lineal"]
[null,null,null,null,{"$f":"INDEX(K450:O450, , 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(K451:O451, , F$2)","v":"Royalty deductibility (Tax & Royalty regimes only)"},null,null,null,null,null,"Royalty deductibility (Tax & Royalty regimes only)","Déductibilité des redevances (régimes  impôt / redevance uniquement)","Deducibilidad de la regalía (regímenes fiscal y de regalías solamente)"]
[null,null,null,null,{"$f":"INDEX(K452:O452, , 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(K453:O453, , F$2)","v":"Deductions"},null,null,null,null,null,"Deductions","Déductions","Deducciones"]
[null,null,null,null,{"$f":"INDEX(K454:O454, , 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(K455:O455, , F$2)","v":"Alternative basis for determining IOC net cashflows via taxable income"},null,null,null,null,null,"Alternative basis for determining IOC net cashflows via taxable income","Autre base pour déterminer les flux de trésorerie nets de la SPI à partir du revenu imposable","Base alternativa para determinar los flujos de capital netos de la EPI mediante el ingreso imponible"]
[null,null,null,null,{"$f":"INDEX(K456:O456, , 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(K457:O457, , F$2)","v":"IOC cumulative cashflow for RRT"},null,null,null,null,null,"IOC cumulative cashflow for RRT","Flux de trésorerie cumulés de la SPI pour l’IRRN","Flujo de capital acumulado de la EPI para el IRRN"]
[null,null,null,null,{"$f":"INDEX(K458:O458, , 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(K459:O459, , 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(K460:O460, , 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(K461:O461, , F$2)","v":"Project economic limit: pre-fiscal"},null,null,null,null,null,"Project economic limit: pre-fiscal","Limite économique du projet : avant impôts","Límite económico del proyecto: prefiscal"]
[null,null,null,null,{"$f":"INDEX(K462:O462, , F$2)","v":"IOC economic limit: post-fiscal"},null,null,null,null,null,"IOC economic limit: post-fiscal","Limite économique de la SPI : après impôts","Límite económico de la EPI: posfiscal"]
[null,null,null,null,{"$f":"INDEX(K463:O463, , 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(K464:O464, , F$2)","v":"SOC cashflows before carried interest financing"},null,null,null,null,null,"SOC cashflows before carried interest financing","Flux de trésorerie de la SN avant le financement du portage","Flujos de caja de la EE antes del financiamiento de participación pasiva"]
[null,null,null,null,{"$f":"INDEX(K465:O465, , F$2)","v":"Carried interest financing"},null,null,null,null,null,"Carried interest financing","Financement du portage","Financiamiento de participación pasiva"]
[null,null,null,null,{"$f":"INDEX(K466:O466, , F$2)","v":"SOC cashflows after carried interest financing"},null,null,null,null,null,"SOC cashflows after carried interest financing","Flux de trésorerie de la SN après le financement du portage","Flujos de caja de la EE después del financiamiento de participación pasiva"]
[null,null,null,null,{"$f":"INDEX(K467:O467, , F$2)","v":"Debt financing (Assumed joint financing by IOC and SOC) "},null,null,null,null,null,"Debt financing (Assumed joint financing by IOC and SOC) ","Financement par emprunt (suppose un financement conjoint par la SPI et la SN) ","Financiamiento mediante deuda (se supone financiamiento conjunto de la EPI y la EE) "]
[null,null,null,null,{"$f":"INDEX(K468:O468, , F$2)","v":"Revenue sharing under tax & royalty (T&R) regime"},null,null,null,null,null,"Revenue sharing under tax & royalty (T&R) regime","Partage des revenus sous le régime impôt / redevance","Participación en los ingresos en el régimen de impuestos y regalías"]
[null,null,null,null,{"$f":"INDEX(K469:O469, , F$2)","v":"Production sharing: JV cost recovery"},null,null,null,null,null,"Production sharing: JV cost recovery","Partage de la production : Récupération des coûts de la JV","Distribución de la producción: Recuperación de costos de la EC"]
[null,null,null,null,{"$f":"INDEX(K470:O470, , F$2)","v":"Production sharing: Daily rate of production profit oil sharing"},null,null,null,null,null,"Production sharing: Daily rate of production profit oil sharing","Partage de la production : Partage du profit oil selon le taux journalier de production","Distribución de la producción: Participación en profit oil utilizando la tasa de producción diaria"]
[null,null,null,null,{"$f":"INDEX(K471:O471, , F$2)","v":"Production sharing: R-factor profit oil sharing"},null,null,null,null,null,"Production sharing: R-factor profit oil sharing","Partage de la production : Partage du profit oil selon le rapport R","Distribución de la producción: Participación en profit oil utilizando el Factor R"]
[null,null,null,null,{"$f":"INDEX(K472:O472, , F$2)","v":"Production sharing: Apply selected profit oil sharing method"},null,null,null,null,null,"Production sharing: Apply selected profit oil sharing method","Partage de la production : Appliquer la méthode de partage du profit oil choisie","Distribución de la producción: Aplicar método seleccionado de participación en el profit oil"]
[null,null,null,null,{"$f":"INDEX(K473:O473, , F$2)","v":"PSC reconciliation"},null,null,null,null,null,"PSC reconciliation","Rapprochement des CPP","Conciliación CPC"]
[null,null,null,null,{"$f":"INDEX(K474:O474, , F$2)","v":"Summary revenues"},null,null,null,null,null,"Summary revenues","Résumé des recettes","Resumen de ingresos"]
[null,null,null,null,{"$f":"INDEX(K475:O475, , F$2)","v":"JV sharing of project costs"},null,null,null,null,null,"JV sharing of project costs","Partage des coûts du projet de la JV","Repartición de costos del proyecto de la EC"]
[null,null,null,null,{"$f":"INDEX(K476:O476, , F$2)","v":"IOC income tax depreciation"},null,null,null,null,null,"IOC income tax depreciation","Amortissement aux fins de l’impôt sur le revenu de la SPI","Depreciación para el impuesto sobre la renta de la EPI"]
[null,null,null,null,{"$f":"INDEX(K477:O477, , F$2)","v":"IOC corporate income tax"},null,null,null,null,null,"IOC corporate income tax","Impôt sur les bénéfices des sociétés de la SPI","Impuesto sobre la renta de la EPI"]
[null,null,null,null,{"$f":"INDEX(K478:O478, , 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(K479:O479, , F$2)","v":"IOC cashflows and dividends"},null,null,null,null,null,"IOC cashflows and dividends","Flux de trésorerie et dividendes de la SPI","Flujos de caja y dividendos de la EPI"]
[null,null,null,null,{"$f":"INDEX(K480:O480, , F$2)","v":"SOC cashflows"},null,null,null,null,null,"SOC cashflows","Flux de trésorerie de la SN","Flujos de caja del empresa estatal"]
[null,null,null,null,{"$f":"INDEX(K481:O481, , F$2)","v":"Cashflow reconilication"},null,null,null,null,null,"Cashflow reconilication","Rapprochement des flux de trésorerie","Conciliación de flujos de caja"]
[null,null,null,null,{"$f":"INDEX(K482:O482, , F$2)","v":"Withdrawals"},null,null,null,null,null,"Withdrawals","Retraits","Retiros"]
[null,null,null,null,{"$f":"INDEX(K483:O483, , 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(K484:O484, , 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(K485:O485, , 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(K486:O486, , F$2)","v":"Interest accounting"},null,null,null,null,null,"Interest accounting","Comptabilisation des intérêts","Contabilidad de intereses"]
[null,null,null,null,{"$f":"INDEX(K487:O487, , F$2)","v":"Share of revenues"},null,null,null,null,null,"Share of revenues","Part des revenus","Proporción de ingresos"]
[null,null,null,null,{"$f":"INDEX(K488:O488, , F$2)","v":"Share of royalty"},null,null,null,null,null,"Share of royalty","Part de la redevance","Proporción de regalías"]
[null,null,null,null,{"$f":"INDEX(K489:O489, , F$2)","v":"Share of net revenues after royalty"},null,null,null,null,null,"Share of net revenues after royalty","Part des revenus nets après redevance","Proporción de ingresos netos después de regalías"]
[null,null,null,null,{"$f":"INDEX(K490:O490, , F$2)","v":"Interest into cost recovery"},null,null,null,null,null,"Interest into cost recovery","Intérêts entrant dans la récupération des coûts","Intereses en recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K491:O491, , F$2)","v":"Production bonus into cost recovery"},null,null,null,null,null,"Production bonus into cost recovery","Bonus de production entrant dans la récupération des coûts","Bonificaciones por producción en recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K492:O492, , F$2)","v":"Carbon tax into cost recovery"},null,null,null,null,null,"Carbon tax into cost recovery","Taxe carbone entrant dans la récupération des coûts","Impuesto sobre el carbono en recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K493:O493, , F$2)","v":"Other costs immediately available for cost recovery"},null,null,null,null,null,"Other costs immediately available for cost recovery","Autres coûts immédiatement disponibles pour récupération des coûts","Otros costos inmediatamente disponibles para recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K494:O494, , F$2)","v":"Determine if PSC regime active"},null,null,null,null,null,"Determine if PSC regime active","Déterminer si le régime CPP est actif","Determinar si régimen CPC está activo"]
[null,null,null,null,{"$f":"INDEX(K495:O495, , F$2)","v":"DROP parameters"},null,null,null,null,null,"DROP parameters","Paramètres du TJP","Parámetros de la TPD"]
[null,null,null,null,{"$f":"INDEX(K496:O496, , F$2)","v":"Determine weighted average profit share"},null,null,null,null,null,"Determine weighted average profit share","Détermine la moyenne pondérée du partage du profit oil","Determinar porcentaje promedio ponderado de beneficios"]
[null,null,null,null,{"$f":"INDEX(K497:O497, , F$2)","v":"R-Factor numerator"},null,null,null,null,null,"R-Factor numerator","Numérateur du rapport R","Numerador del Factor R"]
[null,null,null,null,{"$f":"INDEX(K498:O498, , F$2)","v":"R-Factor denominator"},null,null,null,null,null,"R-Factor denominator","Dénominateur du rapport R","Denominador del Factor R"]
[null,null,null,null,{"$f":"INDEX(K499:O499, , F$2)","v":"R-Factor parameters"},null,null,null,null,null,"R-Factor parameters","Paramètres facteur R","Parámetros del Factor R"]
[null,null,null,null,{"$f":"INDEX(K500:O500, , F$2)","v":"Profit shares at each R-Factor tier"},null,null,null,null,null,"Profit shares at each R-Factor tier","Parts du profit oil à chaque niveau du rapport R","Porcentajes de beneficios en cada nivel del Factor R"]
[null,null,null,null,{"$f":"INDEX(K501:O501, , F$2)","v":"Share profit oil between government and JV contractor group"},null,null,null,null,null,"Share profit oil between government and JV contractor group","Part du profit oil revenant au gouvenement et à la JV","Reparto del profit oil entre el gobierno y el grupo de contratistas de la EC"]
[null,null,null,null,{"$f":"INDEX(K502:O502, , F$2)","v":"Attribute profit oil between SOC and IOC"},null,null,null,null,null,"Attribute profit oil between SOC and IOC","Attribuer le profit oil à la SN et la SPI","Atribuir el profit oil entre la EE y la EPI"]
[null,null,null,null,{"$f":"INDEX(K503:O503, , F$2)","v":"Capitalized costs excluding interest (for RRT)"},null,null,null,null,null,"Capitalized costs excluding interest (for RRT)","Coûts capitalisés hors intérêts (pour l’impôt sur la IRRN)","Costos capitalizados excluidos intereses (para el IRRN)"]
[null,null,null,null,{"$f":"INDEX(K504:O504, , 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(K505:O505, , 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(K506:O506, , 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(K507:O507, , F$2)","v":"Total depreciation charge"},null,null,null,null,null,"Total depreciation charge","Dotation totale aux amortissements","Cargo total por depreciación"]
[null,null,null,null,{"$f":"INDEX(K508:O508, , 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(K509:O509, , 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(K510:O510, , 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(K511:O511, , F$2)","v":"Scheduled refunds"},null,null,null,null,null,"Scheduled refunds","Remboursements échelonnés","Reembolsos programados"]
[null,null,null,null,{"$f":"INDEX(K512:O512, , F$2)","v":"Loan available until"},null,null,null,null,null,"Loan available until","Emprunt disponible jusqu’à","Préstamo disponible hasta"]
[null,null,null,null,{"$f":"INDEX(K513:O513, , F$2)","v":"Drawdowns "},null,null,null,null,null,"Drawdowns ","Tirages ","Disposiciones "]
[null,null,null,null,{"$f":"INDEX(K514:O514, , F$2)","v":"Interest rate"},null,null,null,null,null,"Interest rate","Taux d’intérêt","Tasa de interés"]
[null,null,null,null,{"$f":"INDEX(K515:O515, , F$2)","v":"Repayments"},null,null,null,null,null,"Repayments","Remboursements","Reembolsos"]
[null,null,null,null,{"$f":"INDEX(K516:O516, , 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(K517:O517, , F$2)","v":"assume this is the inflation rate if the carbon tax start year if before the model start year"},null,null,null,null,null,"assume this is the inflation rate if the carbon tax start year if before the model start year","suppose que ceci est le taux d’inflation si l’année de début de la taxe carbone précède l’année de début du modèle","suponer que esta es la tasa de inflación si el año de inicio del impuesto sobre el carbono es anterior al año de inicio del modelo"]
[null,null,null,null,{"$f":"INDEX(K518:O518, , F$2)","v":"reflects assumption of aggregated cost recovery; in practice explore + development costs maybe recovered first by IOC"},null,null,null,null,null,"reflects assumption of aggregated cost recovery; in practice explore + development costs maybe recovered first by IOC","reflète l’hypothèse d’une récupération globale des coûts ; dans la pratique, les coûts d’exploration et de développement pourraient être récupérés d’abord par la SPI","refleja el supuesto de recuperación agregada de costos; en la práctica, los costos de prospección y desarrollo pueden ser recuperados primero por la EPI"]
[null,null,null,null,{"$f":"INDEX(K519:O519, , F$2)","v":"prior period to avoid circular calculations"},null,null,null,null,null,"prior period to avoid circular calculations","période précédente pour éviter des calculs circulaires","período anterior para evitar cálculos circulares"]
[null,null,null,null,{"$f":"INDEX(K520:O520, , F$2)","v":"User to add"},null,null,null,null,null,"User to add","À ajouter par l’utilisateur","A añadir por el usuario"]
[null,null,null,null,{"$f":"INDEX(K521:O521, , F$2)","v":"100% attributed to IOC"},null,null,null,null,null,"100% attributed to IOC","Attribué à 100 % à la SPI","100% atribuida a la EPI"]
[null,null,null,null,{"$f":"INDEX(K522:O522, , 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(K523:O523, , F$2)","v":"With PSC royalty is netted off revenues"},null,null,null,null,null,"With PSC royalty is netted off revenues","Avec un CPP, la redevance est soustraite des recettes","Con CPC la regalía se compensa con los ingresos"]
[null,null,null,null,{"$f":"INDEX(K524:O524, , 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(K525:O525, , F$2)","v":"assumes 100% is creditable / refundable"},null,null,null,null,null,"assumes 100% is creditable / refundable","suppose que 100 % est portée au crédit / remboursable","se asume que el 100% es acreditable / reembolsable"]
[null,null,null,null,{"$f":"INDEX(K526:O526, , 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(K527:O527, , F$2)","v":"into depreciation"},null,null,null,null,null,"into depreciation","entrant l’amortissement","a depreciación"]
[null,null,null,null,{"$f":"INDEX(K528:O528, , F$2)","v":"Label"},null,null,null,null,null,"Label","Étiquette","Etiqueta"]
[null,null,null,null,{"$f":"INDEX(K529:O529, , F$2)","v":"add"},null,null,null,null,null,"add","plus","añadir"]
[null,null,null,null,{"$f":"INDEX(K530:O530, , F$2)","v":"less"},null,null,null,null,null,"less","moins","menos"]
[null,null,null,null,{"$f":"INDEX(K531:O531, , F$2)","v":"VAT charged"},null,null,null,null,null,"VAT charged","TVA facturée","IVA soportado"]
[null,null,null,null,{"$f":"INDEX(K532:O532, , F$2)","v":"adjusted"},null,null,null,null,null,"adjusted","ajusté","ajustado"]
[null,null,null,null,{"$f":"INDEX(K533:O533, , F$2)","v":"applicable"},null,null,null,null,null,"applicable","applicable","aplicable"]
[null,null,null,null,{"$f":"INDEX(K534:O534, , F$2)","v":"into cost recovery"},null,null,null,null,null,"into cost recovery","entrant la récupération des coûts","a recuperación de costos"]
[null,null,null,null,{"$f":"INDEX(K535:O535, , F$2)","v":"attributable to: SOC"},null,null,null,null,null,"attributable to: SOC","attribuable à : SN","atribuible a: EE"]
[null,null,null,null,{"$f":"INDEX(K536:O536, , F$2)","v":"attributable to: IOC"},null,null,null,null,null,"attributable to: IOC","attribuable à : SPI","atribuible a: EPI"]
[null,null,null,null,{"$f":"INDEX(K537:O537, , F$2)","v":"Post-financing"},null,null,null,null,null,"Post-financing","Après financement","Después de financiamiento"]
[null,null,null,null,{"$f":"INDEX(K538:O538, , F$2)","v":"deductible"},null,null,null,null,null,"deductible","déductible","deducible"]
[null,null,null,null,{"$f":"INDEX(K539:O539, , F$2)","v":"SOC"},null,null,null,null,null,"SOC","SN","EE"]
[null,null,null,null,{"$f":"INDEX(K540:O540, , F$2)","v":"proportion of total"},null,null,null,null,null,"proportion of total","proportion du total","proporción del total"]
[null,null,null,null,{"$f":"INDEX(K541:O541, , F$2)","v":"deducted immediately"},null,null,null,null,null,"deducted immediately","déduit immédiatement","deducido inmediatamente"]
[null,null,null,null,{"$f":"INDEX(K542:O542, , F$2)","v":"T&R"},null,null,null,null,null,"T&R","I&R","I&R"]
[null,null,null,null,{"$f":"INDEX(K543:O543, , 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(K544:O544, , 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(K545:O545, , F$2)","v":"POS"},null,null,null,null,null,"POS","POS","POS"]
[null,null,null,null,{"$f":"INDEX(K546:O546, , F$2)","v":"inflation indexed"},null,null,null,null,null,"inflation indexed","indexé sur l’inflation","indexado por inflación"]
[null,null,null,null,{"$f":"INDEX(K547:O547, , F$2)","v":"not inflation indexed"},null,null,null,null,null,"not inflation indexed","non indexé sur l’inflation","no indexado por inflación"]
[null,null,null,null,{"$f":"INDEX(K548:O548, , 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(K549:O549, , 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(K550:O550, , 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(K551:O551, , 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(K552:O552, , F$2)","v":"Inflation rate"},null,null,null,null,null,"Inflation rate","Taux d’inflation","Tasa de inflación"]
[null,null,null,null,{"$f":"INDEX(K553:O553, , F$2)","v":"LIBOR"},null,null,null,null,null,"LIBOR","LIBOR","LIBOR"]
[null,null,null,null,{"$f":"INDEX(K554:O554, , F$2)","v":"Net present value label"},null,null,null,null,null,"Net present value label","Étiquette de la valeur actualisée nette","Etiqueta del valor presente neto"]
[null,null,null,null,{"$f":"INDEX(K555:O555, , F$2)","v":"NPV label using discount rate"},null,null,null,null,null,"NPV label using discount rate","Étiquette de la valeur actualisée nette en utilisant le taux d'actualisation","Etiqueta VPN utilizando tasa de descuento"]
[null,null,null,null,{"$f":"INDEX(K556:O556, , 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(K557:O557, , F$2)","v":"Scope 1: Upstream carbon intensity"},null,null,null,null,null,"Scope 1: Upstream carbon intensity","Portée 1 : intensité carbone en amont","Ámbito 1: Intensidad de carbono en etapas de extracción (upstream)"]
[null,null,null,null,{"$f":"INDEX(K558:O558, , F$2)","v":"Scope 3: Emissions per barrel of oil consumed"},null,null,null,null,null,"Scope 3: Emissions per barrel of oil consumed","Portée 3 : émissions par baril de pétrole consommé","Ámbito 3: Emisiones por barril de petróleo consumido"]
[null,null,null,null,{"$f":"INDEX(K559:O559, , F$2)","v":"BoE energy content"},null,null,null,null,null,"BoE energy content","Contenu énergétique du BEP","Contenido de energía BEP"]
[null,null,null,null,{"$f":"INDEX(K560:O560, , 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(K561:O561, , F$2)","v":"one million"},null,null,null,null,null,"one million","un million","un millón"]
[null,null,null,null,{"$f":"INDEX(K562:O562, , F$2)","v":"one thousand"},null,null,null,null,null,"one thousand","mille","mil"]
[null,null,null,null,{"$f":"INDEX(K563:O563, , F$2)","v":"one hundred"},null,null,null,null,null,"one hundred","cent","cien"]
[null,null,null,null,{"$f":"INDEX(K564:O564, , 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(K565:O565, , F$2)","v":"English"},null,null,null,null,null,"English","Anglais","Inglés"]
[null,null,null,null,{"$f":"INDEX(K566:O566, , F$2)","v":"French"},null,null,null,null,null,"French","Français","Francés"]
[null,null,null,null,{"$f":"INDEX(K567:O567, , F$2)","v":"Spanish"},null,null,null,null,null,"Spanish","Espagnol","Español"]
[null,null,null,null,{"$f":"INDEX(K568:O568, , F$2)","v":"Language selected"},null,null,null,null,null,"Language selected","Langue choisie","Idioma seleccionado"]
[null,null,null,null,{"$f":"INDEX(K569:O569, , F$2)","v":"Raw project data"},null,null,null,null,null,"Raw project data","Données du projet brutes","Datos brutos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K570:O570, , 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(K571:O571, , F$2)","v":"Model timeline"},null,null,null,null,null,"Model timeline","Calendrier du modèle","Cronograma del modelo"]
[null,null,null,null,{"$f":"INDEX(K572:O572, , F$2)","v":"Project data with sensitivity factors applied"},null,null,null,null,null,"Project data with sensitivity factors applied","Données du projet avec application des facteurs de sensibilité","Datos del proyecto con factores de sensibilidad aplicados"]
[null,null,null,null,{"$f":"INDEX(K573:O573, , F$2)","v":"Peak production "},null,null,null,null,null,"Peak production ","Pic de production ","Producción máxima "]
[null,null,null,null,{"$f":"INDEX(K574:O574, , 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(K575:O575, , F$2)","v":"into model"},null,null,null,null,null,"into model","Par rapport au modèle","al modelo"]
[null,null,null,null,{"$f":"INDEX(K576:O576, , F$2)","v":"Oil price realized from sales"},null,null,null,null,null,"Oil price realized from sales","Prix du pétrole réalisé à partir des ventes","Precio del petróleo obtenido de las ventas"]
[null,null,null,null,{"$f":"INDEX(K577:O577, , F$2)","v":"Oil revenues gross"},null,null,null,null,null,"Oil revenues gross","Recettes pétrolières brutes","Ingresos brutos del petróleo"]
[null,null,null,null,{"$f":"INDEX(K578:O578, , F$2)","v":"Oil revenues net"},null,null,null,null,null,"Oil revenues net","Recettes pétrolières nettes","Ingresos netos del petróleo"]
[null,null,null,null,{"$f":"INDEX(K579:O579, , F$2)","v":"Project costs"},null,null,null,null,null,"Project costs","Coûts du projet","Costos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K580:O580, , F$2)","v":"Project cashflows, real before ELT"},null,null,null,null,null,"Project cashflows, real before ELT","Flux de trésorerie du projet, réels avant TLE","Flujos de caja del proyecto, reales antes de ELT"]
[null,null,null,null,{"$f":"INDEX(K581:O581, , 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(K582:O582, , 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(K583:O583, , 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(K584:O584, , 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(K585:O585, , 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(K586:O586, , 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(K587:O587, , 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(K588:O588, , F$2)","v":"Reschedule decommissioning costs"},null,null,null,null,null,"Reschedule decommissioning costs","Rééchelonne les coûts d'abandon","Reprogramar los costos de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K589:O589, , 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(K590:O590, , 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(K591:O591, , 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(K592:O592, , F$2)","v":"Post-production Decommissioning start with ELT"},null,null,null,null,null,"Post-production Decommissioning start with ELT","Année du début de l'abandon après production avec TLE","Postproducción: inicio del desmantelamiento con ELT"]
[null,null,null,null,{"$f":"INDEX(K593:O593, , 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(K594:O594, , 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(K595:O595, , F$2)","v":"after ELT"},null,null,null,null,null,"after ELT","après TLE","después de ELT"]
[null,null,null,null,{"$f":"INDEX(K596:O596, , 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(K597:O597, , 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(K598:O598, , F$2)","v":"Constant"},null,null,null,null,null,"Constant","Constante","Constante"]
[null,null,null,null,{"$f":"INDEX(K599:O599, , F$2)","v":"Units"},null,null,null,null,null,"Units","Unités","Unidades"]
[null,null,null,null,{"$f":"INDEX(K600:O600, , F$2)","v":"Comments"},null,null,null,null,null,"Comments","Observations","Comentarios"]
[null,null,null,null,{"$f":"INDEX(K601:O601, , F$2)","v":"Total"},null,null,null,null,null,"Total","Total","Total"]
[null,null,null,null,{"$f":"INDEX(K602:O602, , 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(K603:O603, , F$2)","v":"US$ mn"},null,null,null,null,null,"US$ mn","US$ MM","US$ MM"]
[null,null,null,null,{"$f":"INDEX(K604:O604, , F$2)","v":"Check"},null,null,null,null,null,"Check","Vérification","Verificación"]
[null,null,null,null,{"$f":"INDEX(K605:O605, , 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(K606:O606, , 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(K607:O607, , F$2)","v":"Switch"},null,null,null,null,null,"Switch","Switch","Cambio"]
[null,null,null,null,{"$f":"INDEX(K608:O608, , F$2)","v":"Year"},null,null,null,null,null,"Year","Année","Año"]
[null,null,null,null,{"$f":"INDEX(K609:O609, , F$2)","v":"Calendar year"},null,null,null,null,null,"Calendar year","Année calendaire","Año natural"]
[null,null,null,null,{"$f":"INDEX(K610:O610, , F$2)","v":"US$ / t CO2 eq"},null,null,null,null,null,"US$ / t CO2 eq","US$/t éq. CO2","US$ / t CO2(e)"]
[null,null,null,null,{"$f":"INDEX(K611:O611, , F$2)","v":"KBOPD"},null,null,null,null,null,"KBOPD","KBOPD","KBOPD"]
[null,null,null,null,{"$f":"INDEX(K612:O612, , 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(K613:O613, , F$2)","v":"Links to analytical routines"},null,null,null,null,null,"Links to analytical routines","Liens vers les programmes analytiques","Vínculos a rutinas analíticas"]
[null,null,null,null,{"$f":"INDEX(K614:O614, , 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(K615:O615, , F$2)","v":"Results from selected fiscal regimes"},null,null,null,null,null,"Results from selected fiscal regimes","Résultats des régimes fiscaux choisis","Resultados de los regímenes fiscales seleccionados"]
[null,null,null,null,{"$f":"INDEX(K616:O616, , F$2)","v":"Government revenue profiles under alternative regimes"},null,null,null,null,null,"Government revenue profiles under alternative regimes","Profils des revenus du gouvernement sous d’autres régimes","Perfiles de ingresos fiscales en regímenes alternativos"]
[null,null,null,null,{"$f":"INDEX(K617:O617, , F$2)","v":"Government share of profit oil"},null,null,null,null,null,"Government share of profit oil","Part du profit oil revenant à l’État","Proporciones del gobierno en el profit oil"]
[null,null,null,null,{"$f":"INDEX(K618:O618, , F$2)","v":"Progressivity analysis across a range of oil prices"},null,null,null,null,null,"Progressivity analysis across a range of oil prices","Analyse de progressivité selon une plage de prix du pétrole","Análisis de progresividad con varios precios del petróleo"]
[null,null,null,null,{"$f":"INDEX(K619:O619, , F$2)","v":"Breakeven oil price and marginal effective tax rate"},null,null,null,null,null,"Breakeven oil price and marginal effective tax rate","Prix d’équilibre du pétrole et taux effectif marginal d'imposition (TEMI)","Precio del petróleo de equilibrio y tasa impositiva efectiva promedio"]
[null,null,null,null,{"$f":"INDEX(K620:O620, , 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(K621:O621, , F$2)","v":"Return to "},null,null,null,null,null,"Return to ","Rendement à ","Volver a "]
[null,null,null,null,{"$f":"INDEX(K622:O622, , 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(K623:O623, , F$2)","v":"Government revenues"},null,null,null,null,null,"Government revenues","Revenus du gouvernement","Ingresos fiscales"]
[null,null,null,null,{"$f":"INDEX(K624:O624, , F$2)","v":"IRR"},null,null,null,null,null,"IRR","TRI","TIR"]
[null,null,null,null,{"$f":"INDEX(K625:O625, , F$2)","v":"real"},null,null,null,null,null,"real","réel","real"]
[null,null,null,null,{"$f":"INDEX(K626:O626, , F$2)","v":"Sheet checks"},null,null,null,null,null,"Sheet checks","Vérifications de feuille","Verificaciones de hoja"]
[null,null,null,null,{"$f":"INDEX(K627:O627, , F$2)","v":"Expected monetary value"},null,null,null,null,null,"Expected monetary value","Valeur monétaire espérée","Valor monetario esperado"]
[null,null,null,null,{"$f":"INDEX(K628:O628, , F$2)","v":"EMV"},null,null,null,null,null,"EMV","VME","VME"]
[null,null,null,null,{"$f":"INDEX(K629:O629, , F$2)","v":"Minimum exploration spend"},null,null,null,null,null,"Minimum exploration spend","Dépenses minimum d’exploration","Gasto de exploración mínimo"]
[null,null,null,null,{"$f":"INDEX(K630:O630, , F$2)","v":"Chance of success"},null,null,null,null,null,"Chance of success","Chances de succès","Probabilidades de éxito"]
[null,null,null,null,{"$f":"INDEX(K631:O631, , F$2)","v":"NPV of success case: Full-cycle"},null,null,null,null,null,"NPV of success case: Full-cycle","VAN en cas de succès : Cycle complet","VPN de caso de éxito: Ciclo completo"]
[null,null,null,null,{"$f":"INDEX(K632:O632, , F$2)","v":"EMV parameters"},null,null,null,null,null,"EMV parameters","Paramètres de la VME","Parámetros del VME"]
[null,null,null,null,{"$f":"INDEX(K633:O633, , F$2)","v":"Expected discovery size and pre-tax NPV"},null,null,null,null,null,"Expected discovery size and pre-tax NPV","Taille attendue de la découverte et VAN avant impôts","Magnitud esperada del descubrimiento y VPN antes de impuestos"]
[null,null,null,null,{"$f":"INDEX(K634:O634, , F$2)","v":"AETR in success case"},null,null,null,null,null,"AETR in success case","TMEI en cas de succès","TMEI en caso de éxito"]
[null,null,null,null,{"$f":"INDEX(K635:O635, , F$2)","v":"Minimum exploration cost"},null,null,null,null,null,"Minimum exploration cost","Coût minimum d’exploration","Costo de prospección mínimo"]
[null,null,null,null,{"$f":"INDEX(K636:O636, , F$2)","v":"Chance of (commercial) Success"},null,null,null,null,null,"Chance of (commercial) Success","Chances de succès (commerciales)","Probabilidades de éxito (comercial)"]
[null,null,null,null,{"$f":"INDEX(K637:O637, , F$2)","v":"Discovery NPV"},null,null,null,null,null,"Discovery NPV","VAN de la découverte","VPN del descubrimiento"]
[null,null,null,null,{"$f":"INDEX(K638:O638, , F$2)","v":"dry hole"},null,null,null,null,null,"dry hole","Puits sec","pozo seco"]
[null,null,null,null,{"$f":"INDEX(K639:O639, , F$2)","v":"Chart details"},null,null,null,null,null,"Chart details","Détails du graphique","Detalles del gráfico"]
[null,null,null,null,{"$f":"INDEX(K640:O640, , F$2)","v":"Chart title"},null,null,null,null,null,"Chart title","Titre du graphique","Título del gráfico"]
[null,null,null,null,{"$f":"INDEX(K641:O641, , F$2)","v":"Vertical axis 1"},null,null,null,null,null,"Vertical axis 1","Axe vertical 1","Eje vertical 1"]
[null,null,null,null,{"$f":"INDEX(K642:O642, , F$2)","v":"Vertical axis 2"},null,null,null,null,null,"Vertical axis 2","Axe vertical 2","Eje vertical 2"]
[null,null,null,null,{"$f":"INDEX(K643:O643, , F$2)","v":"Horizontal axis"},null,null,null,null,null,"Horizontal axis","Axe horizontal","Eje horizontal"]
[null,null,null,null,{"$f":"INDEX(K644:O644, , F$2)","v":"Text box"},null,null,null,null,null,"Text box","Zone de texte","Caja de texto"]
[null,null,null,null,{"$f":"INDEX(K645:O645, , F$2)","v":"Live results"},null,null,null,null,null,"Live results","Résultats réels","Resultados reales"]
[null,null,null,null,{"$f":"INDEX(K646:O646, , F$2)","v":"Select from drop down list"},null,null,null,null,null,"Select from drop down list","Choisir dans la liste déroulante","Seleccionar de la lista desplegable"]
[null,null,null,null,{"$f":"INDEX(K647:O647, , 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(K648:O648, , F$2)","v":"Fiscal regimes"},null,null,null,null,null,"Fiscal regimes","Régimes fiscaux","Regímenes fiscales"]
[null,null,null,null,{"$f":"INDEX(K649:O649, , 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(K650:O650, , F$2)","v":"Investor NPV and IRR under alternative regimes"},null,null,null,null,null,"Investor NPV and IRR under alternative regimes","VAN et TRI des investissements sous d’autres régimes","VPN y TIR del inversionista en regímenes alternativos"]
[null,null,null,null,{"$f":"INDEX(K651:O651, , 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(K652:O652, , F$2)","v":"Participant NPV"},null,null,null,null,null,"Participant NPV","VAN des participants","VPN del participante"]
[null,null,null,null,{"$f":"INDEX(K653:O653, , F$2)","v":"NPV"},null,null,null,null,null,"NPV","VAN","VPN"]
[null,null,null,null,{"$f":"INDEX(K654:O654, , 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(K655:O655, , F$2)","v":"Model years"},null,null,null,null,null,"Model years","Années du modèle","Años del modelo"]
[null,null,null,null,{"$f":"INDEX(K656:O656, , 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(K657:O657, , F$2)","v":"Project activity"},null,null,null,null,null,"Project activity","Activité du projet","Actividad del proyecto"]
[null,null,null,null,{"$f":"INDEX(K658:O658, , F$2)","v":"Cumulative project years"},null,null,null,null,null,"Cumulative project years","Années cumulées du projet","Años del proyecto acumulados"]
[null,null,null,null,{"$f":"INDEX(K659:O659, , 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(K660:O660, , 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(K661:O661, , F$2)","v":"Production years"},null,null,null,null,null,"Production years","Années de production","Años de producción"]
[null,null,null,null,{"$f":"INDEX(K662:O662, , 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(K663:O663, , 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(K664:O664, , F$2)","v":"First Development Year (FID)"},null,null,null,null,null,"First Development Year (FID)","Première année de développement (DFI)","Primer año de desarrollo (DFI)"]
[null,null,null,null,{"$f":"INDEX(K665:O665, , 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(K666:O666, , F$2)","v":"FID forward flag"},null,null,null,null,null,"FID forward flag","Repère de l'horizon futur DFI","Marca DFI adelantada"]
[null,null,null,null,{"$f":"INDEX(K667:O667, , F$2)","v":"Inflation index"},null,null,null,null,null,"Inflation index","Indice d’inflation","Índice de inflación"]
[null,null,null,null,{"$f":"INDEX(K668:O668, , 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(K669:O669, , F$2)","v":"Net revenues after ELT"},null,null,null,null,null,"Net revenues after ELT","Recettes nettes après TLE","Ingresos netos después de ELT"]
[null,null,null,null,{"$f":"INDEX(K670:O670, , F$2)","v":"Cashflow before decommissioning fund"},null,null,null,null,null,"Cashflow before decommissioning fund","Flux de trésorerie avant le fonds de provision pour abandon","Flujo de caja antes del fondo para desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K671:O671, , F$2)","v":"Project benefits"},null,null,null,null,null,"Project benefits","Avantages du projet","Beneficios del proyecto"]
[null,null,null,null,{"$f":"INDEX(K672:O672, , F$2)","v":"Oil production energy content"},null,null,null,null,null,"Oil production energy content","Teneur énergétique de la production pétrolière","Contenido de energía de la producción de petróleo"]
[null,null,null,null,{"$f":"INDEX(K673:O673, , F$2)","v":"Scope 1: Upstream GHG emissions"},null,null,null,null,null,"Scope 1: Upstream GHG emissions","Portée 1 : Émissions de GES en amont","Ámbito 1: Emisiones de GEI en etapas de extracción (upstream)"]
[null,null,null,null,{"$f":"INDEX(K674:O674, , F$2)","v":"Scope 3: GHG emissions from oil consumed"},null,null,null,null,null,"Scope 3: GHG emissions from oil consumed","Portée 3 : Émissions de GES résultant du pétrole consommé","Ámbito 3: Emisiones de GEI del petróleo consumido"]
[null,null,null,null,{"$f":"INDEX(K675:O675, , 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(K676:O676, , F$2)","v":"Flags"},null,null,null,null,null,"Flags","Repères","Marcas"]
[null,null,null,null,{"$f":"INDEX(K677:O677, , F$2)","v":"Inflation indices"},null,null,null,null,null,"Inflation indices","Indices d’inflation","Índices de inflación"]
[null,null,null,null,{"$f":"INDEX(K678:O678, , F$2)","v":"GHG emissions"},null,null,null,null,null,"GHG emissions","Émissions de GES","Emisiones de GEI"]
[null,null,null,null,{"$f":"INDEX(K679:O679, , 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(K680:O680, , F$2)","v":"Sensitivity factors"},null,null,null,null,null,"Sensitivity factors","Facteurs de sensibilité","Factores de sensibilidad"]
[null,null,null,null,{"$f":"INDEX(K681:O681, , 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(K682:O682, , F$2)","v":"Oil price"},null,null,null,null,null,"Oil price","Prix du pétrole","Precio del petróleo"]
[null,null,null,null,{"$f":"INDEX(K683:O683, , F$2)","v":"Revenues"},null,null,null,null,null,"Revenues","Recettes","Ingresos"]
[null,null,null,null,{"$f":"INDEX(K684:O684, , F$2)","v":"Project cashflows: real after ELT"},null,null,null,null,null,"Project cashflows: real after ELT","Flux de trésorerie du projet : réels après TLE","Flujos de caja del proyecto: reales después de ELT"]
[null,null,null,null,{"$f":"INDEX(K685:O685, , F$2)","v":"Project period"},null,null,null,null,null,"Project period","Période du projet","Período del proyecto"]
[null,null,null,null,{"$f":"INDEX(K686:O686, , F$2)","v":"Production period"},null,null,null,null,null,"Production period","Période de production","Período de producción"]
[null,null,null,null,{"$f":"INDEX(K687:O687, , 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(K688:O688, , 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(K689:O689, , 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(K690:O690, , F$2)","v":"Project totals"},null,null,null,null,null,"Project totals","Totaux du projet","Totales del proyecto"]
[null,null,null,null,{"$f":"INDEX(K691:O691, , F$2)","v":"Scope 1: Upstream emissions"},null,null,null,null,null,"Scope 1: Upstream emissions","Portée 1 : Émissions en amont","Ámbito 1: Emisiones en etapas de extracción (upstream)"]
[null,null,null,null,{"$f":"INDEX(K692:O692, , F$2)","v":"Scope 3: Downstream emissions"},null,null,null,null,null,"Scope 3: Downstream emissions","Portée 3 : Émissions en aval","Ámbito 3: Emisiones en etapas secundarias (downstream)"]
[null,null,null,null,{"$f":"INDEX(K693:O693, , F$2)","v":"Project activity excluding decommissioning"},null,null,null,null,null,"Project activity excluding decommissioning","Activité du projet à l’exclusion de l'abandon","Actividad del proyecto excluido el desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K694:O694, , 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(K695:O695, , F$2)","v":"used in depreciation calculations"},null,null,null,null,null,"used in depreciation calculations","utilisé pour calculer les amortissements","utilizado en cálculos de depreciación"]
[null,null,null,null,{"$f":"INDEX(K696:O696, , 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(K697:O697, , 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(K698:O698, , F$2)","v":"Analysis"},null,null,null,null,null,"Analysis","Analyse","Análisis"]
[null,null,null,null,{"$f":"INDEX(K699:O699, , F$2)","v":"Effective Royalty Rate calculation"},null,null,null,null,null,"Effective Royalty Rate calculation","Calcul du taux de redevance effectif","Cálculo de la tasa de regalía efectiva"]
[null,null,null,null,{"$f":"INDEX(K700:O700, , F$2)","v":"Payback"},null,null,null,null,null,"Payback","Année de récupération de l’investissement","Amortización"]
[null,null,null,null,{"$f":"INDEX(K701:O701, , 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(K702:O702, , F$2)","v":"Project participants"},null,null,null,null,null,"Project participants","Participants au projet","Participantes del proyecto"]
[null,null,null,null,{"$f":"INDEX(K703:O703, , 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(K704:O704, , F$2)","v":"Unit analysis"},null,null,null,null,null,"Unit analysis","Analyse des unités","Análisis unitario"]
[null,null,null,null,{"$f":"INDEX(K705:O705, , F$2)","v":"Effective royalty rate (calculated)"},null,null,null,null,null,"Effective royalty rate (calculated)","Taux de redevance effectif (calculé)","Tasa de regalía efectiva (calculada)"]
[null,null,null,null,{"$f":"INDEX(K706:O706, , F$2)","v":"Investors (IOC + Lender)"},null,null,null,null,null,"Investors (IOC + Lender)","Investisseurs (SPI + prêteur)","Inversionistas (EPI + Prestamista)"]
[null,null,null,null,{"$f":"INDEX(K707:O707, , F$2)","v":"Average effective tax rate (excl. participation)"},null,null,null,null,null,"Average effective tax rate (excl. participation)","Taux moyen effectif d'imposition (sans participation)","Tasa impositiva efectiva promedio (excluida participación)"]
[null,null,null,null,{"$f":"INDEX(K708:O708, , F$2)","v":"Average effective tax rate (incl. participation)"},null,null,null,null,null,"Average effective tax rate (incl. participation)","Taux moyen effectif d'imposition (avec participation)","Tasa impositiva efectiva promedio (incluida participación)"]
[null,null,null,null,{"$f":"INDEX(K709:O709, , 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(K710:O710, , F$2)","v":"Oil production RATE"},null,null,null,null,null,"Oil production RATE","DEBIT de production du pétrole","TASA de producción de petróleo"]
[null,null,null,null,{"$f":"INDEX(K711:O711, , F$2)","v":"Transport costs post-fiscal point"},null,null,null,null,null,"Transport costs post-fiscal point","Coûts de transport après le point fiscal","Punto posfiscal de los costos de transporte"]
[null,null,null,null,{"$f":"INDEX(K712:O712, , F$2)","v":"Exploration costs"},null,null,null,null,null,"Exploration costs","Coûts d’exploration","Costos de prospección"]
[null,null,null,null,{"$f":"INDEX(K713:O713, , F$2)","v":"Development costs"},null,null,null,null,null,"Development costs","Coûts de développement","Costos de desarrollo"]
[null,null,null,null,{"$f":"INDEX(K714:O714, , F$2)","v":"Replacement capital costs"},null,null,null,null,null,"Replacement capital costs","Coûts des investissements de remplacement","Costos de capital de reemplazo"]
[null,null,null,null,{"$f":"INDEX(K715:O715, , F$2)","v":"Operating costs"},null,null,null,null,null,"Operating costs","Coûts d’exploitation","Costos de operación"]
[null,null,null,null,{"$f":"INDEX(K716:O716, , F$2)","v":"Decommissioning costs"},null,null,null,null,null,"Decommissioning costs","Coûts d'abandon","Costos de desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K717:O717, , F$2)","v":"Total costs"},null,null,null,null,null,"Total costs","Coûts totaux","Costos totales"]
[null,null,null,null,{"$f":"INDEX(K718:O718, , F$2)","v":"Oil production"},null,null,null,null,null,"Oil production","Production pétrolière","Producción de petróleo"]
[null,null,null,null,{"$f":"INDEX(K719:O719, , F$2)","v":"Annual decline after plateau"},null,null,null,null,null,"Annual decline after plateau","Déclin annuel après plateau","Disminución anual después de estancamiento"]
[null,null,null,null,{"$f":"INDEX(K720:O720, , F$2)","v":"Fixed opex"},null,null,null,null,null,"Fixed opex","Dépenses d’exploitation fixes","Costos fijos de operación"]
[null,null,null,null,{"$f":"INDEX(K721:O721, , F$2)","v":"Variable opex"},null,null,null,null,null,"Variable opex","Dépenses d’exploitation variables","Costos variables de operación"]
[null,null,null,null,{"$f":"INDEX(K722:O722, , 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(K723:O723, , F$2)","v":"Oil production Volume"},null,null,null,null,null,"Oil production Volume","Volume de production pétrolière","Volumen de producción de petróleo"]
[null,null,null,null,{"$f":"INDEX(K724:O724, , F$2)","v":"Production inputs"},null,null,null,null,null,"Production inputs","Intrants de production","Insumos de producción"]
[null,null,null,null,{"$f":"INDEX(K725:O725, , F$2)","v":"Cost inputs"},null,null,null,null,null,"Cost inputs","Intrants de coûts","Insumos de costos"]
[null,null,null,null,{"$f":"INDEX(K726:O726, , F$2)","v":"Project data"},null,null,null,null,null,"Project data","Données du projet","Datos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K727:O727, , F$2)","v":"Unit costs"},null,null,null,null,null,"Unit costs","Coûts unitaires","Costos unitarios"]
[null,null,null,null,{"$f":"INDEX(K728:O728, , F$2)","v":"Charts"},null,null,null,null,null,"Charts","Graphes","Gráficos"]
[null,null,null,null,{"$f":"INDEX(K729:O729, , F$2)","v":"VAT"},null,null,null,null,null,"VAT","TVA","IVA"]
[null,null,null,null,{"$f":"INDEX(K730:O730, , F$2)","v":"DROP"},null,null,null,null,null,"DROP","TJP","TPD"]
[null,null,null,null,{"$f":"INDEX(K731:O731, , F$2)","v":"RRT"},null,null,null,null,null,"RRT","IRRN","IRRN"]
[null,null,null,null,{"$f":"INDEX(K732:O732, , F$2)","v":"CIT"},null,null,null,null,null,"CIT","IBS","IRE"]
[null,null,null,null,{"$f":"INDEX(K733:O733, , F$2)","v":"PSC"},null,null,null,null,null,"PSC","CPP","CPC"]
[null,null,null,null,{"$f":"INDEX(K734:O734, , F$2)","v":"GHG"},null,null,null,null,null,"GHG","GES","GEI"]
[null,null,null,null,{"$f":"INDEX(K735:O735, , F$2)","v":"Greenhouse gas"},null,null,null,null,null,"Greenhouse gas","Gaz à effet de serre","Gases de efecto invernadero"]
[null,null,null,null,{"$f":"INDEX(K736:O736, , F$2)","v":"International oil company"},null,null,null,null,null,"International oil company","Société pétrolière internationale","Empresa petrolera internacional"]
[null,null,null,null,{"$f":"INDEX(K737:O737, , F$2)","v":"Exploration"},null,null,null,null,null,"Exploration","Exploration","Prospección"]
[null,null,null,null,{"$f":"INDEX(K738:O738, , F$2)","v":"Production"},null,null,null,null,null,"Production","Production","Producción"]
[null,null,null,null,{"$f":"INDEX(K739:O739, , F$2)","v":"nominal"},null,null,null,null,null,"nominal","nominal","nominal"]
[null,null,null,null,{"$f":"INDEX(K740:O740, , F$2)","v":"Percentage"},null,null,null,null,null,"Percentage","Pourcentage","Porcentaje"]
[null,null,null,null,{"$f":"INDEX(K741:O741, , F$2)","v":"TargetYear"},null,null,null,null,null,"TargetYear","Année cible","Año objetivo"]
[null,null,null,null,{"$f":"INDEX(K742:O742, , F$2)","v":"depreciated"},null,null,null,null,null,"depreciated","amorti","depreciado"]
[null,null,null,null,{"$f":"INDEX(K743:O743, , F$2)","v":"expensed"},null,null,null,null,null,"expensed","comptabilisé en charges","asentado como gasto"]
[null,null,null,null,{"$f":"INDEX(K744:O744, , F$2)","v":"Spend"},null,null,null,null,null,"Spend","Dépenser","gastar"]
[null,null,null,null,{"$f":"INDEX(K745:O745, , F$2)","v":"option applicable"},null,null,null,null,null,"option applicable","option applicable","opción aplicable"]
[null,null,null,null,{"$f":"INDEX(K746:O746, , F$2)","v":"yes"},null,null,null,null,null,"yes","oui","sí"]
[null,null,null,null,{"$f":"INDEX(K747:O747, , F$2)","v":"no"},null,null,null,null,null,"no","non","no"]
[null,null,null,null,{"$f":"INDEX(K748:O748, , F$2)","v":"Label for unit cost"},null,null,null,null,null,"Label for unit cost","Étiquette du coût unitaire","Etiqueta de costo unitario"]
[null,null,null,null,{"$f":"INDEX(K749:O749, , 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(K750:O750, , F$2)","v":"Economic assumptions"},null,null,null,null,null,"Economic assumptions","Hypothèses économiques","Supuestos económicos"]
[null,null,null,null,{"$f":"INDEX(K751:O751, , F$2)","v":"Evaluation parameters"},null,null,null,null,null,"Evaluation parameters","Paramètres d’évaluation","Parámetros de evaluación"]
[null,null,null,null,{"$f":"INDEX(K752:O752, , 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(K753:O753, , F$2)","v":"Technical parameters"},null,null,null,null,null,"Technical parameters","Paramètres techniques","Parámetros técnicos"]
[null,null,null,null,{"$f":"INDEX(K754:O754, , F$2)","v":"Global labels"},null,null,null,null,null,"Global labels","Étiquettes universelles","Etiquetas globales"]
[null,null,null,null,{"$f":"INDEX(K755:O755, , F$2)","v":"Check: "},null,null,null,null,null,"Check: ","Vérification : ","Verificación: "]
[null,null,null,null,{"$f":"INDEX(K756:O756, , 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(K757:O757, , F$2)","v":"Track changes"},null,null,null,null,null,"Track changes","Suivi des changements","Seguimiento de cambios"]
[null,null,null,null,{"$f":"INDEX(K758:O758, , F$2)","v":"ratio"},null,null,null,null,null,"ratio","ratio","coeficiente"]
[null,null,null,null,{"$f":"INDEX(K759:O759, , F$2)","v":"Columns"},null,null,null,null,null,"Columns","Colonnes","Columnas"]
[null,null,null,null,{"$f":"INDEX(K760:O760, , 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(K761:O761, , 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(K762:O762, , 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(K763:O763, , 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(K764:O764, , 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(K765:O765, , 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(K766:O766, , 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(K767:O767, , F$2)","v":"Baseline"},null,null,null,null,null,"Baseline","Référence","Referencia"]
[null,null,null,null,{"$f":"INDEX(K768:O768, , F$2)","v":"prior period"},null,null,null,null,null,"prior period","Période antérieure","período anterior"]
[null,null,null,null,{"$f":"INDEX(K769:O769, , F$2)","v":"Flag for depreciation"},null,null,null,null,null,"Flag for depreciation","Repère pour l’amortissement","Marca de depreciación"]
[null,null,null,null,{"$f":"INDEX(K770:O770, , 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(K771:O771, , F$2)","v":"Discount factor"},null,null,null,null,null,"Discount factor","Facteur d’actualisation","Factor de descuento"]
[null,null,null,null,{"$f":"INDEX(K772:O772, , F$2)","v":"before decommisioning"},null,null,null,null,null,"before decommisioning","avant l'abandon","antes del desmantelamiento"]
[null,null,null,null,{"$f":"INDEX(K773:O773, , F$2)","v":"Production rate versus unit operating costs"},null,null,null,null,null,"Production rate versus unit operating costs","Taux de production vs. coût d’exploitation unitaire","Tasa de producción frente a costos de operación unitarios"]
[null,null,null,null,{"$f":"INDEX(K774:O774, , F$2)","v":"Name"},null,null,null,null,null,"Name","Nom","Nombre"]
[null,null,null,null,{"$f":"INDEX(K775:O775, , F$2)","v":"row"},null,null,null,null,null,"row","ligne","fila"]
[null,null,null,null,{"$f":"INDEX(K776:O776, , F$2)","v":"Project list"},null,null,null,null,null,"Project list","Liste des projets","Lista de proyectos"]
[null,null,null,null,{"$f":"INDEX(K777:O777, , F$2)","v":"Sensitivity parameters"},null,null,null,null,null,"Sensitivity parameters","Paramètres de sensibilité","Parámetros de sensibilidad"]
[null,null,null,null,{"$f":"INDEX(K778:O778, , F$2)","v":"Days"},null,null,null,null,null,"Days","Jours","Días"]
[null,null,null,null,{"$f":"INDEX(K779:O779, , F$2)","v":"Tolerance"},null,null,null,null,null,"Tolerance","Tolérance","Tolerancia"]
[null,null,null,null,{"$f":"INDEX(K780:O780, , F$2)","v":"Option selected"},null,null,null,null,null,"Option selected","option choisie","Opción seleccionada"]
[null,null,null,null,{"$f":"INDEX(K781:O781, , F$2)","v":"Date"},null,null,null,null,null,"Date","Date","Fecha"]
[null,null,null,null,{"$f":"INDEX(K782:O782, , F$2)","v":"g CO2 eq/MJ"},null,null,null,null,null,"g CO2 eq/MJ","G éq. CO2/MJ","g CO2(e)/MJ"]
[null,null,null,null,{"$f":"INDEX(K783:O783, , F$2)","v":"t CO2/barrel"},null,null,null,null,null,"t CO2/barrel","t CO2/baril","t CO2/barril"]
[null,null,null,null,{"$f":"INDEX(K784:O784, , F$2)","v":"MJ/BoE"},null,null,null,null,null,"MJ/BoE","MJ/BEP","MJ/BEP"]
[null,null,null,null,{"$f":"INDEX(K785:O785, , F$2)","v":"For chart"},null,null,null,null,null,"For chart","Pour le graphique","Para el gráfico"]
[null,null,null,null,{"$f":"INDEX(K786:O786, , 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(K787:O787, , F$2)","v":"Conditional formatting for entire row to identify duplicates"},null,null,null,null,null,"Conditional formatting for entire row to identify duplicates","Formatage conditionnel de toute la ligne pour détecter des doublons","Formato condicional de toda la fila para identificar duplicados"]
[null,null,null,null,{"$f":"INDEX(K788:O788, , F$2)","v":"Model description"},null,null,null,null,null,"Model description","Description du modèle","Descripción del modelo"]
[null,null,null,null,{"$f":"INDEX(K789:O789, , F$2)","v":"Describe changes"},null,null,null,null,null,"Describe changes","Décrit les changements","Describir modificaciones"]
[null,null,null,null,{"$f":"INDEX(K790:O790, , F$2)","v":"Time"},null,null,null,null,null,"Time","Temps","Tiempo"]
[null,null,null,null,{"$f":"INDEX(K791:O791, , F$2)","v":"File"},null,null,null,null,null,"File","Fichier","Archivo"]
[null,null,null,null,{"$f":"INDEX(K792:O792, , F$2)","v":"Top of track results"},null,null,null,null,null,"Top of track results","Début de liste des résultats du suivi","Inicio de resultados del seguimiento"]
[null,null,null,null,{"$f":"INDEX(K793:O793, , F$2)","v":"Bottom of track results"},null,null,null,null,null,"Bottom of track results","Fin de liste du suivi des résultats","Final de resultados del seguimiento"]
[null,null,null,null,{"$f":"INDEX(K794:O794, , 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(K795:O795, , F$2)","v":"start of list"},null,null,null,null,null,"start of list","début de la liste","inicio de la lista"]
[null,null,null,null,{"$f":"INDEX(K796:O796, , F$2)","v":"end of list"},null,null,null,null,null,"end of list","fin de la liste","final de la lista"]
[null,null,null,null,{"$f":"INDEX(K797:O797, , 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(K798:O798, , 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(K799:O799, , F$2)","v":"Project examples"},null,null,null,null,null,"Project examples","Exemples de projet","Ejemplos de proyectos"]
[null,null,null,null,{"$f":"INDEX(K800:O800, , 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(K801:O801, , 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(K802:O802, , F$2)","v":"USER GUIDE"},null,null,null,null,null,"USER GUIDE","GUIDE UTILISATEUR","GUÍA DE USUARIO"]
[null,null,null,null,{"$f":"INDEX(K803:O803, , 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(K804:O804, , F$2)","v":"Sheets"},null,null,null,null,null,"Sheets","Feuilles","Hojas"]
[null,null,null,null,{"$f":"INDEX(K805:O805, , F$2)","v":"top row"},null,null,null,null,null,"top row","première ligne","fila superior"]
[null,null,null,null,{"$f":"INDEX(K806:O806, , F$2)","v":"bottow row"},null,null,null,null,null,"bottow row","dernière ligne","fila inferior"]
[null,null,null,null,{"$f":"INDEX(K807:O807, , F$2)","v":"To: "},null,null,null,null,null,"To: ","A: ","Para: "]
[null,null,null,null,{"$f":"INDEX(K808:O808, , 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(K809:O809, , F$2)","v":"Difference between first two regimes"},null,null,null,null,null,"Difference between first two regimes","Différence entre les deux premiers régimes","Diferencia entre los dos primeros regímenes"]
[null,null,null,null,{"$f":"INDEX(K810:O810, , F$2)","v":"Difference cumulative"},null,null,null,null,null,"Difference cumulative","Différence cumulée","Diferencia acumulada"]
[null,null,null,null,{"$f":"INDEX(K811:O811, , F$2)","v":"cumulative"},null,null,null,null,null,"cumulative","cumulé","acumulada"]
[null,null,null,null,{"$f":"INDEX(K812:O812, , F$2)","v":"full-cycle"},null,null,null,null,null,"full-cycle","cycle complet","ciclo completo"]
[null,null,null,null,{"$f":"INDEX(K813:O813, , F$2)","v":"Cashflows"},null,null,null,null,null,"Cashflows","Flux de trésorerie","Flujos de caja"]
[null,null,null,null,{"$f":"INDEX(K814:O814, , F$2)","v":"For information"},null,null,null,null,null,"For information","Pour information","Para información"]
[null,null,null,null,{"$f":"INDEX(K815:O815, , 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(K816:O816, , 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(K817:O817, , F$2)","v":"Select metric"},null,null,null,null,null,"Select metric","Choisir un indicateur","Seleccionar medida"]
[null,null,null,null,{"$f":"INDEX(K818:O818, , F$2)","v":"Create range of oil prices"},null,null,null,null,null,"Create range of oil prices","Créer une fourchette de prix du pétrole","Crear rango de precios del petróleo"]
[null,null,null,null,{"$f":"INDEX(K819:O819, , F$2)","v":"Starting oil price"},null,null,null,null,null,"Starting oil price","Prix du pétrole au départ","Precio del petróleo inicial"]
[null,null,null,null,{"$f":"INDEX(K820:O820, , F$2)","v":"Increment"},null,null,null,null,null,"Increment","Augmentation","Incremento"]
[null,null,null,null,{"$f":"INDEX(K821:O821, , 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(K822:O822, , F$2)","v":"Range of oil prices"},null,null,null,null,null,"Range of oil prices","Fourchette de prix du pétrole","Rango de precios del petróleo"]
[null,null,null,null,{"$f":"INDEX(K823:O823, , 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(K824:O824, , F$2)","v":"Investor hurdle rate"},null,null,null,null,null,"Investor hurdle rate","Taux de rentabilité requis par l’investisseur","Tasa mínima de rentabilidad del inversionista"]
[null,null,null,null,{"$f":"INDEX(K825:O825, , F$2)","v":"Regime count"},null,null,null,null,null,"Regime count","Nombre de régimes","Recuento de regímenes"]
[null,null,null,null,{"$f":"INDEX(K826:O826, , F$2)","v":"Regimes (from above)"},null,null,null,null,null,"Regimes (from above)","Régimes (indiqués ci-dessus)","Regímenes (desde arriba)"]
[null,null,null,null,{"$f":"INDEX(K827:O827, , F$2)","v":"Breakeven oil price"},null,null,null,null,null,"Breakeven oil price","Prix d’équilibre du pétrole","Precio del petróleo de equilibrio"]
[null,null,null,null,{"$f":"INDEX(K828:O828, , 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(K829:O829, , 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(K830:O830, , 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(K831:O831, , 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(K832:O832, , F$2)","v":"Regime"},null,null,null,null,null,"Regime","Régime","Régimen"]
[null,null,null,null,{"$f":"INDEX(K833:O833, , F$2)","v":"Model structure"},null,null,null,null,null,"Model structure","Structure du modèle","Estructura del modelo"]
[null,null,null,null,{"$f":"INDEX(K834:O834, , F$2)","v":"The model applies user-configured fiscal regimes to user-configured oil project examples. This simplified model is currently configured only to handle oil projects but could readily be refined to include gas. The model structure is set out in the MODELMAP sheet."},null,null,null,null,null,"The model applies user-configured fiscal regimes to user-configured oil project examples. This simplified model is currently configured only to handle oil projects but could readily be refined to include gas. The model structure is set out in the MODELMAP sheet.","Le modèle applique des régimes fiscaux configurés par l’utilisateur à des exemples de projets pétroliers configurés par ce dernier. Actuellement ce modèle simplifié n’est configuré que pour les projets pétroliers, mais il pourrait être facilement développé pour inclure les projets gaziers. La structure du modèle est présentée dans la feuille « MODELMAP ».","El modelo aplica regímenes fiscales configurados por el usuario a ejemplos de proyectos petroleros configurados por el usuario. Este modelo simplificado actualmente está solo configurado para tratar proyectos petroleros, pero podría ajustarse con facilidad para incluir el gas. La estructura del modelo se establece en la hoja MODELMAP."]
[null,null,null,null,{"$f":"INDEX(K835:O835, , F$2)","v":"The model has a number of checks to test its internal consistency. These checks will remain green. If the master check cell is red, there is a problem in the model. Either an error needs to be corrected, or the check itself refined. In either case, red checks must be addressed."},null,null,null,null,null,"The model has a number of checks to test its internal consistency. These checks will remain green. If the master check cell is red, there is a problem in the model. Either an error needs to be corrected, or the check itself refined. In either case, red checks must be addressed.","Le modèle effectue une série de vérifications pour tester sa cohérence interne. Ces vérifications resteront en vert. Si la cellule principale de vérification est en rouge, il y a un problème dans le modèle. Soit l’erreur doit être corrigée, soit la vérification elle-même doit être améliorée. Dans tous les cas, les vérifications en rouge appellent à effectuer des corrections.","El modelo contiene varias verificaciones para comprobar su coherencia interna. Estas verificaciones permanecerán en verde. Si la celda de verificación maestra es roja, existe un problema en el modelo. O bien debe corregirse un error, o la verificación debe ajustarse. En cualquier caso, deben solucionarse las verificaciones en rojo."]
[null,null,null,null,{"$f":"INDEX(K836:O836, , 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(K837:O837, , 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(K838:O838, , 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(K839:O839, , F$2)","v":"Fiscal regime inputs, including tax parameters and rates, are entered in the yellow cells in INPUTS sheet. Either amend an existing set of parameters or use a blank column to create a new regime. Give the regime a name, as this becomes the label used to select the regime from the DASHBOARD."},null,null,null,null,null,"Fiscal regime inputs, including tax parameters and rates, are entered in the yellow cells in INPUTS sheet. Either amend an existing set of parameters or use a blank column to create a new regime. Give the regime a name, as this becomes the label used to select the regime from the DASHBOARD.","Les intrants du régime fiscal, notamment les paramètres et les taux d’imposition, sont saisis dans les cellules jaunes de la feuille « FISCALMODEL ». Il faudrait soit modifier un ensemble de paramètres existants soit utiliser une colonne vierge pour créer un nouveau régime. Donner un nom au régime, car il devient l’étiquette utilisée pour choisir le régime à partir du DASHBOARD.","Los datos de los regímenes fiscales, incluidos los parámetros y las tasas impositivas, se introducen en las celdas amarillas de la hoja FISCALMODEL. Para crear un régimen nuevo, se debe o modificar un conjunto existente de parámetros o utilizar una columna en blanco. Se debe dar un nombre a cada régimen fiscal, que será la etiqueta utilizada para seleccionar el régimen en el DASHBOARD."]
[null,null,null,null,{"$f":"INDEX(K840:O840, , 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(K841:O841, , F$2)","v":"Debt financing can have a significant impact on government revenues. Financing inputs are included in each fiscal regime, making it straight-forward to compare the incremental effect of financing by having the duplicate fiscal regimes with and without financing."},null,null,null,null,null,"Debt financing can have a significant impact on government revenues. Financing inputs are included in each fiscal regime, making it straight-forward to compare the incremental effect of financing by having the duplicate fiscal regimes with and without financing.","Le financement par emprunt peut avoir d'importantes répercussions sur les revenus du gouvernement. Les intrants de financement sont inclus dans chaque régime fiscal, ce qui simplifie la comparaison avec l’effet différentiel du financement, puisqu’on peut voir le même régime fiscal avec et sans financement.","El financiamiento mediante deuda puede incidir considerablemente en los ingresos fiscales. Los datos iniciales de financiamiento se incluyen en todos los regímenes fiscales, por lo que es sencillo comparar el efecto e aumento del financiamiento al tener los regímenes fiscales duplicados con y sin financiamiento."]
[null,null,null,null,{"$f":"INDEX(K842:O842, , 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(K843:O843, , F$2)","v":"The model is currently set up assuming joint financing for the International Oil Company (IOC) and State-Owned Contractor (SOC), as if the debt finance was provided in the first instance by the IOC parent company. Results are presented for the IOC and SOC equity, plus the lender, plus the aggregate of the IOC 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 joint financing for the International Oil Company (IOC) and State-Owned Contractor (SOC), as if the debt finance was provided in the first instance by the IOC parent company. Results are presented for the IOC and SOC equity, plus the lender, plus the aggregate of the IOC 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.  ","Actuellement, le modèle est conçu selon une hypothèse d’un financement conjoint pour la société pétrolière internationale (SPI) et la société nationale (SN), comme si le financement par emprunt était fourni dans le premier cas par la société-mère de la SPI. Les résultats sont présentés pour les fonds propres de la SPI et de l’entreprise publique, plus le prêteur, plus l’ensemble des fonds propres de la SPI 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 con el supuestoasumiendo el de 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. Estae últimao 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(K844:O844, , F$2)","v":"Projects are defined in separate project sheets. New projects can be created simply by (1) copying an existing project sheet (2) renaming the sheet tab (3) modifying production and cost profiles; then (4) add the new project sheet tab name to the project list in the INPUT sheet. This last step makes the new project available for selection using the parameter on the DASHBOARD"},null,null,null,null,null,"Projects are defined in separate project sheets. New projects can be created simply by (1) copying an existing project sheet (2) renaming the sheet tab (3) modifying production and cost profiles; then (4) add the new project sheet tab name to the project list in the INPUT sheet. This last step makes the new project available for selection using the parameter on the DASHBOARD","Les données de chaque projets sont dans des feuilles de projets distinctes. Pour créer un nouveau projet il faut simplement : 1) copier une feuille de projet existante ; 2) renommer l’onglet de la feuille ; 3) modifier les profils de production et de coûts ; et 4) ajouter le nom du nouvel onglet de la feuille à la liste de projets dans la feuille « INPUT ». Cette dernière étape rend le nouveau projet disponible pour être sélectionné en utilisant le paramètre du DASHBOARD.","Los proyectos se definen en hojas de proyecto separadas. Pueden crearse nuevos proyectos de forma sencilla 1) copiando una hoja de proyecto existente, 2) dando un nuevo nombre a la etiqueta de la hoja, 3) modificando los perfiles de producción y costos; y después, 4) añadiendo el nombre de la etiqueta de la hoja del nuevo proyecto a la lista de proyectos en la hoja INPUT. Este último paso hace que el nuevo proyecto pueda seleccionarse utilizando el parámetro del DASHBOARD"]
[null,null,null,null,{"$f":"INDEX(K845:O845, , 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(K846:O846, , F$2)","v":"1.    Annual costs are entered in constant terms of the model start year."},null,null,null,null,null,"1.    Annual costs are entered in constant terms of the model start year.","1.    Les coûts annuels sont saisis en valeur constante de l’année à partir de l'année de début du modèle.","1.    Los costos anuales se introducen en términos constantes del año de inicio del modelo."]
[null,null,null,null,{"$f":"INDEX(K847:O847, , F$2)","v":"2.    Oil production is entered as a daily rate of production."},null,null,null,null,null,"2.    Oil production is entered as a daily rate of production.","2.    La production pétrolière est saisie en tant que production journalière.","2.    La producción de petróleo se introduce como tasa de producción diaria."]
[null,null,null,null,{"$f":"INDEX(K848:O848, , F$2)","v":"3.    Costs are broken down into Exploration; Development; Sustaining capital; Operating costs and Decommissioning, to enable different fiscal treatment for each. For example, in the petroleum model, exploration costs are expensed for income tax while development costs are depreciated."},null,null,null,null,null,"3.    Costs are broken down into Exploration; Development; Sustaining capital; Operating costs and Decommissioning, to enable different fiscal treatment for each. For example, in the petroleum model, exploration costs are expensed for income tax while development costs are depreciated.","3.    Les coûts sont ventilés par catégorie (exploration, développement, immobilisations de maintien, coûts d’exploitation et abandon) afin de rendre possible un traitement fiscal différencié. Par exemple, dans le modèle pétrole, les coûts d’exploitation sont immédiatement déduits pour le calcul de l'impôt sur le bénéfice, tandis que les coûts de développement sont amortis.","3.    Los costos se desglosan en prospección; desarrollo; capital de mantenimiento; costos de operación y desmantelamiento, para diferenciar el tratamiento tributario de cada uno. Por ejemplo, en el modelo del petróleo, los costos de prospección se asientan como gasto en el impuesto sobre la renta, mientras que los costos de desarrollo se deprecian."]
[null,null,null,null,{"$f":"INDEX(K849:O849, , F$2)","v":"Workings/calculations"},null,null,null,null,null,"Workings/calculations","Fonctionnement/calculs","Tareas/cálculos"]
[null,null,null,null,{"$f":"INDEX(K850:O850, , F$2)","v":"The logic flow in the model is as set out in the MODELMAP:"},null,null,null,null,null,"The logic flow in the model is as set out in the MODELMAP:","Le flux logique du modèle se présente comme dans la feuille « MODELMAP » :","El flujo lógico del modelo se establece en la hoja MODELMAP:"]
[null,null,null,null,{"$f":"INDEX(K851:O851, , F$2)","v":"1.    Select project example"},null,null,null,null,null,"1.    Select project example","1.    Choisir un exemple de projet","1.    Seleccionar ejemplo de proyecto"]
[null,null,null,null,{"$f":"INDEX(K852:O852, , F$2)","v":"2.    Select applicable fiscal regime"},null,null,null,null,null,"2.    Select applicable fiscal regime","2.    Choisir le régime fiscal correspondant","2.    Seleccionar régimen fiscal aplicable"]
[null,null,null,null,{"$f":"INDEX(K853:O853, , F$2)","v":"3.    Set oil price"},null,null,null,null,null,"3.    Set oil price","3.    Fixer le prix du pétrole","3.    Fijar precio del petróleo"]
[null,null,null,null,{"$f":"INDEX(K854:O854, , F$2)","v":"4.    The PROJECTCASHFLOWS sheet imports project data from the selected project example sheet"},null,null,null,null,null,"4.    The PROJECTCASHFLOWS sheet imports project data from the selected project example sheet","4.    La feuille « PROJECTCASHFLOWS » importe les données du projet de la feuille d’exemple de projet choisie","4.    La hoja PROJECTCASHFLOWS importa datos del proyecto desde la hoja de ejemplo del proyecto seleccionado"]
[null,null,null,null,{"$f":"INDEX(K855:O855, , F$2)","v":"5.    Most calculations are done in the FISCALMODEL sheet"},null,null,null,null,null,"5.    Most calculations are done in the FISCALMODEL sheet","5.    La plupart des calculs se font dans la feuille « FISCALMODEL »","5.    La mayor parte de los cálculos se realiza en la hoja FISCALMODEL"]
[null,null,null,null,{"$f":"INDEX(K856:O856, , F$2)","v":"a.    Import project data"},null,null,null,null,null,"a.    Import project data","a. Importer les données du projet","a.    Importar datos del proyecto"]
[null,null,null,null,{"$f":"INDEX(K857:O857, , F$2)","v":"b.    Build real terms project cashflows (before fiscal regime)"},null,null,null,null,null,"b.    Build real terms project cashflows (before fiscal regime)","b. Établir les flux de trésorerie du projet en valeur réelle (avant le régime fiscal)","b.    Elaborar flujos de caja del proyecto en términos reales (antes del régimen fiscal)"]
[null,null,null,null,{"$f":"INDEX(K858:O858, , F$2)","v":"c.     Add inflation to revenues and costs (Annual Inflation is entered in INPUTS)"},null,null,null,null,null,"c.     Add inflation to revenues and costs (Annual Inflation is entered in INPUTS)","c.     Ajouter l’inflation aux recettes et aux coûts (l’inflation annuelle est saisie dans INPUTS)","c.     Agregar la inflación a los ingresos y los costos (la inflación anual se introduce en INPUTS)"]
[null,null,null,null,{"$f":"INDEX(K859:O859, , F$2)","v":"d.    Decommissioning fund calculations. Assuming an annual annuity cash contribution to a fund which earns interest"},null,null,null,null,null,"d.    Decommissioning fund calculations. Assuming an annual annuity cash contribution to a fund which earns interest","d.    Calculs relatifs au fonds d'abandon. En supposant le versement d’un montant annuel en espèces dans un fonds générateur intérêts","d.    Cálculos del fondo para desmantelamiento. Suponer una contribución anual de renta en efectivo a un fondo que genere intereses"]
[null,null,null,null,{"$f":"INDEX(K860:O860, , F$2)","v":"e.    Royalty: simple ad-valorem royalty"},null,null,null,null,null,"e.    Royalty: simple ad-valorem royalty","e.    Redevance : redevance simple ad valorem","e.    Regalía: regalía ad valorem simple"]
[null,null,null,null,{"$f":"INDEX(K861:O861, , F$2)","v":"f.      Bonus: production bonus"},null,null,null,null,null,"f.      Bonus: production bonus","f.      Bonus : bonus de production","f.      Bono: bono por producción"]
[null,null,null,null,{"$f":"INDEX(K862:O862, , F$2)","v":"g.    Debt financing, jointly taken out by IOC and SOC as described above"},null,null,null,null,null,"g.    Debt financing, jointly taken out by IOC and SOC as described above","g.    Financement par emprunt conjointement engagé par la SPI et la SN, comme décrit ci-dessus","g.    Financiamiento mediante deuda, suscrita conjuntamente por la EPI y la EE, como se describe anteriormente"]
[null,null,null,null,{"$f":"INDEX(K863:O863, , F$2)","v":"h.    Production Sharing cost recovery"},null,null,null,null,null,"h.    Production Sharing cost recovery","h.    Récupération des coûts liée au partage de la production","h.    Recuperación de costos de la repartición de la producción"]
[null,null,null,null,{"$f":"INDEX(K864:O864, , F$2)","v":"i.      Production sharing profit sharing under Daily Rate of Production (DROP) method"},null,null,null,null,null,"i.      Production sharing profit sharing under Daily Rate of Production (DROP) method","I.       Partage du profit oil selon un taux journalier de production (TJP)","i.      Participación en los beneficios de la repartición de la producción con el método Tasa de producción diaria (TPD)"]
[null,null,null,null,{"$f":"INDEX(K865:O865, , F$2)","v":"j.      Production sharing under R-Factor method"},null,null,null,null,null,"j.      Production sharing under R-Factor method","j.      Partage du profit oil selon un rapport R","j.      Reparto de la producción según el método Factor R."]
[null,null,null,null,{"$f":"INDEX(K866:O866, , F$2)","v":"k.     Profit oil sharing using method determined for the selected fiscal regime"},null,null,null,null,null,"k.     Profit oil sharing using method determined for the selected fiscal regime","k.     Partage du profit oil selon la méthode déterminée pour le régime fiscal choisi","k.     Proporción del profit oil utilizando el método determinado para el régimen fiscal seleccionado"]
[null,null,null,null,{"$f":"INDEX(K867:O867, , F$2)","v":"l.     IOC income tax depreciation"},null,null,null,null,null,"l.     IOC income tax depreciation","l.     Amortissement de l’impôt sur le revenu pour la SPI","l.     Depreciación para el impuesto sobre la renta de la EPI"]
[null,null,null,null,{"$f":"INDEX(K868:O868, , F$2)","v":"m.   IOC income tax calculation"},null,null,null,null,null,"m.   IOC income tax calculation","m.   Calcul de l’impôt sur le revenu pour la SPI","m.   Cálculo del impuesto sobre la renta de la EPI"]
[null,null,null,null,{"$f":"INDEX(K869:O869, , F$2)","v":"n.    IOC Resource Rent Tax"},null,null,null,null,null,"n.    IOC Resource Rent Tax","n.    Impôt sur la rente des ressources naturelles pour la SPI","n.   Impuesto a la renta de recursos naturales de la EPI"]
[null,null,null,null,{"$f":"INDEX(K870:O870, , F$2)","v":"o.    IOC cashflows and dividends"},null,null,null,null,null,"o.    IOC cashflows and dividends","o.    Flux de trésorerie et dividendes de la SPI","o.    Flujos de caja y dividendos de la EPI"]
[null,null,null,null,{"$f":"INDEX(K871:O871, , F$2)","v":"p.    SOC cashflows. Note it is assumed the SOC is not subject to income tax and that 100 percent of SOC are included in government revenues. In practice this may not be the case."},null,null,null,null,null,"p.    SOC cashflows. Note it is assumed the SOC is not subject to income tax and that 100 percent of SOC are included in government revenues. In practice this may not be the case.","p.    Flux de trésorerie de la SN. Note : On suppose que la SN n’est pas assujettie à l’impôt sur les bénéfices et que 100% des impôts sur les bénéfice de la SN sont inclus dans les revenus du gouvernement. Dans la pratique, cela pourrait ne pas être le cas.","p.    Flujos de caja de la EE. Se supone que la EE no está sujeta al impuesto sobre la renta y que el 100% de la EE se incluye en ingresos fiscales. En la práctica, este podría no ser el caso."]
[null,null,null,null,{"$f":"INDEX(K872:O872, , F$2)","v":"q.    Government revenues summarized"},null,null,null,null,null,"q.    Government revenues summarized","q.    Récapitulatif des revenus du gouvernement","q.    Resumen de ingresos fiscales"]
[null,null,null,null,{"$f":"INDEX(K873:O873, , F$2)","v":"r.     Overall reconciliation: Project cashflow = sum of (IOC + SOC + Government + Lender)"},null,null,null,null,null,"r.     Overall reconciliation: Project cashflow = sum of (IOC + SOC + Government + Lender)","r.     Rapprochement global : Flux de trésorerie du projet = somme de (SPI + SN + État + prêteur)","r.     Conciliación global: Flujo de caja del proyecto = suma de (EPI + EE + Gobierno + prestamista)"]
[null,null,null,null,{"$f":"INDEX(K874:O874, , F$2)","v":"6.    The ANALYSIS sheet compiles results from the model and derives outcomes for each participant on a (1) Full-cycle basis (from the start of exploration) and (2) from the Final Investment Decision (in practice when development costs are first incurred). Comprehensive IRR and NPNV calculations are undertaken for each project participant from both perspectives.  "},null,null,null,null,null,"6.    The ANALYSIS sheet compiles results from the model and derives outcomes for each participant on a (1) Full-cycle basis (from the start of exploration) and (2) from the Final Investment Decision (in practice when development costs are first incurred). Comprehensive IRR and NPNV calculations are undertaken for each project participant from both perspectives.  ","6.    La feuille « ANALYSIS » réunit les résultats du modèle et génère des indicateurs pour chaque participant de la manière suivante : 1) cycle complet (depuis le début de l’exploration) et 2) à partir de la décision finale d’investissement (dans la pratique, lorsque les coûts de développement sont engagés pour la première fois). Des calculs complets du TRI et de la VAN sont effectués pour chaque participant au projet sous ces deux angles.  ","6.    La hoja ANALYSIS recopila los resultados del modelo y deriva resultados por cada participante en 1) todo el ciclo completo (desde el inicio de la prospección) y 2) desde la Decisión Final de Inversión (en la práctica, cuando se incurre por primera vez en costos de desarrollo). Se realizan cálculos completos de la TIR y del VPN para cada participante del proyecto desde ambas perspectivas.  "]
[null,null,null,null,{"$f":"INDEX(K875:O875, , F$2)","v":"The DASHBOARD is where the user will spend most time driving the model. "},null,null,null,null,null,"The DASHBOARD is where the user will spend most time driving the model. ","DASHBOARD est la feuille où l’utilisateur passera le plus de temps à manipuler le modèle. ","El DASHBOARD es donde el usuario pasará la mayor parte del tiempo para dirigir el modelo. "]
[null,null,null,null,{"$f":"INDEX(K876:O876, , F$2)","v":"1.    Select fiscal regime: drop-down list on top left "},null,null,null,null,null,"1.    Select fiscal regime: drop-down list on top left ","1.    Choisir le régime fiscal : liste déroulante, coin supérieur gauche ","1.    Seleccionar régimen fiscal: lista desplegable de la parte superior izquierda "]
[null,null,null,null,{"$f":"INDEX(K877:O877, , F$2)","v":"a.    Fiscal regime parameters are entered in INPUTS"},null,null,null,null,null,"a.    Fiscal regime parameters are entered in INPUTS","a.    Les paramètres du régime fiscal sont saisis dans INPUTS","a.    Los parámetros del régimen fiscal se introducen en INPUTS"]
[null,null,null,null,{"$f":"INDEX(K878:O878, , F$2)","v":"2.    Select project: drop-down list on top left"},null,null,null,null,null,"2.    Select project: drop-down list on top left","2.    Choisir le projet : liste déroulante, coin supérieur gauche","2.    Seleccionar proyecto: lista desplegable de la parte superior izquierda"]
[null,null,null,null,{"$f":"INDEX(K879:O879, , F$2)","v":"a.    Project data is entered in individual project example sheets"},null,null,null,null,null,"a.    Project data is entered in individual project example sheets","a.    Les données des projets sont saisies dans la feuille de chaque exemple de projet","a.    Los datos del proyecto se introducen en hojas individuales de ejemplo del proyecto"]
[null,null,null,null,{"$f":"INDEX(K880:O880, , F$2)","v":"3.    Change oil price: entered top left"},null,null,null,null,null,"3.    Change oil price: entered top left","3.    Modifier le prix du pétrole : coin supérieur gauche","3.    Modificar el precio del petróleo: se introducen en la parte superior izquierda"]
[null,null,null,null,{"$f":"INDEX(K881:O881, , 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(K882:O882, , F$2)","v":"1.    Participant cashflows (Table top-centre)"},null,null,null,null,null,"1.    Participant cashflows (Table top-centre)","1.    Flux de trésorerie des participants (tableau en haut au centre)","1.    Flujos de caja de los participantes (cuadro superior central)"]
[null,null,null,null,{"$f":"INDEX(K883:O883, , F$2)","v":"a.    IRR; undiscounted and NPV cashflows for (1) Project; (2) IOC; (3) Lender; IOC + Lender (parent company perspective assuming parent provides the debt financing; (4) Government excluding state participation; (5) SOC (pre-tax net cashflows)"},null,null,null,null,null,"a.    IRR; undiscounted and NPV cashflows for (1) Project; (2) IOC; (3) Lender; IOC + Lender (parent company perspective assuming parent provides the debt financing; (4) Government excluding state participation; (5) SOC (pre-tax net cashflows)","a.    TRI ; Flux de trésorerie non actualisé et VAN pour : 1) le projet ; 2) la SPI ; 3) le prêteur ; SPI + prêteur (point de vue de la société-mère en supposant que celle-ci fournit le financement par emprunt ; 4) État à l’exclusion de la participation de l’État ; 5) SN (flux de trésorerie nets avant impôt)","a.    TIR; flujos de caja VPN y no descontados de 1) proyecto; (2) EPI; (3) prestamista; EPI + prestamista (perspectiva de la empresa matriz asumiendo que esta facilita el financiamiento mediante deuda); (4) Gobierno, excluida participación del Estado; (5) EE (flujos de caja netos antes de impuestos)"]
[null,null,null,null,{"$f":"INDEX(K884:O884, , F$2)","v":"b.     Average Effective Tax Rates and Government Share of Project Benefits (see technical note and manual)"},null,null,null,null,null,"b.     Average Effective Tax Rates and Government Share of Project Benefits (see technical note and manual)","B.      Taux moyen effectif d'imposition et part des bénéfices du projet revenant à l’État (voir la note technique et le manuel)","b.     Tasas medias efectivas del impuesto y proporción del gobierno de los beneficios del proyecto (véase nota técnica y manual)"]
[null,null,null,null,{"$f":"INDEX(K885:O885, , F$2)","v":"2.    Project cashflows (Table top-right). Breakdown of revenues and costs on undiscounted real dollars and US$ / Bbl. "},null,null,null,null,null,"2.    Project cashflows (Table top-right). Breakdown of revenues and costs on undiscounted real dollars and US$ / Bbl. ","2.    Flux de trésorerie du projet (coin supérieur droit du tableau). Ventilation des recettes et des coûts en dollars réels non actualisés et en US$/baril ","2.    Flujos de caja del proyecto (cuadro superior derecha). Desglose de ingresos y costos en dólares reales no descontados y US$ / bl. "]
[null,null,null,null,{"$f":"INDEX(K886:O886, , F$2)","v":"3.    Government revenues. Table Centre-right. Summary of government revenues by category."},null,null,null,null,null,"3.    Government revenues. Table Centre-right. Summary of government revenues by category.","3.    Revenus du gouvernement. Centre droit du projet. Récapitulatif des revenus du gouvernement par catégorie.","3.    Ingresos fiscales. Cuadro central derecho. Resumen de ingresos fiscales por categoría."]
[null,null,null,null,{"$f":"INDEX(K887:O887, , F$2)","v":"4.    Project statistics: (Table and chart Lower-Left)"},null,null,null,null,null,"4.    Project statistics: (Table and chart Lower-Left)","4.    Statistiques du projet : (coin inférieur gauche du tableau et du graphique)","4.    Estadísticas del proyecto: (Cuadro y gráfico inferior izquierdos)"]
[null,null,null,null,{"$f":"INDEX(K888:O888, , F$2)","v":"5.    Production profile and unit operating costs (Chart lower-right)"},null,null,null,null,null,"5.    Production profile and unit operating costs (Chart lower-right)","5.    Profil de production et coûts d’exploitation unitaires (coin inférieur droit du graphique)","5.    Perfil de producción y costos unitarios de operación (gráfico inferior derecho)"]
[null,null,null,null,{"$f":"INDEX(K889:O889, , F$2)","v":"6.    Government revenue profile: Chart in centre. Annual revenues by category, plus pie chart showing breakdown over project life."},null,null,null,null,null,"6.    Government revenue profile: Chart in centre. Annual revenues by category, plus pie chart showing breakdown over project life.","6.    Profil des revenus du gouvernement : Graphique au centre. Revenus annuels par catégorie, plus diagramme à secteurs montrant la ventilation tout au long de la durée du projet.","6.    Perfil de ingresos fiscales: Gráfico en el centro. Ingresos anuales por categoría, más gráfico circular que muestra el desglose a lo largo de la vida del proyecto."]
[null,null,null,null,{"$f":"INDEX(K890:O890, , F$2)","v":"1.    Compares key results for regimes selected by user. User chooses regimes to compare from drop-down lists in yellow cells at the top of the table. Then press F9 to update."},null,null,null,null,null,"1.    Compares key results for regimes selected by user. User chooses regimes to compare from drop-down lists in yellow cells at the top of the table. Then press F9 to update.","1.    Compare les principaux résultats pour les régimes choisis par utilisateur. L’utilisateur choisit les régimes à comparer sur les listes déroulantes dans les cellules jaunes en haut du tableau. Puis appuyer sur F9 pour mettre à jour.","1.    Compara los principales resultados de los regímenes seleccionados por el usuario. El usuario elige los regímenes a comparar de las listas desplegables en las celdas amarillas en la parte superior de la tabla. Después, presionar F9 para actualizar."]
[null,null,null,null,{"$f":"INDEX(K891:O891, , F$2)","v":"2.    If cells are left blank results are zero or #NA, enabling only two regimes to be compared side by side"},null,null,null,null,null,"2.    If cells are left blank results are zero or #NA, enabling only two regimes to be compared side by side","2.    Si les cellules restent vides, le résultat est zéro ou sans objet (NA), ce qui permet de comparer seulement deux régimes côte à côte.","2.    Si las celdas se dejan vacías, los resultados son cero o #NA, lo que permite comparar solo dos regímenes al mismo tiempo."]
[null,null,null,null,{"$f":"INDEX(K892:O892, , F$2)","v":"3.    Press F9 to ensure table updates"},null,null,null,null,null,"3.    Press F9 to ensure table updates","3.    Appuyer sur F9 pour mettre à jour les tables de sensibilité.","3.    Presionar F9 para que se actualicen los cuadros."]
[null,null,null,null,{"$f":"INDEX(K893:O893, , F$2)","v":"1.    Compares annual revenue profile for regimes selected by user. Select regimes using drop-down list at left of the table"},null,null,null,null,null,"1.    Compares annual revenue profile for regimes selected by user. Select regimes using drop-down list at left of the table","1.    Compare le profil annuel des revenus pour les régimes choisis par l’utilisateur. Choisir les régimes en utilisant la liste déroulante qui se trouve à gauche du tableau","1.    Compara los perfiles de ingresos anuales de los regímenes seleccionados por el usuario. Seleccionar regímenes utilizando la lista desplegable en la parte izquierda de la tabla"]
[null,null,null,null,{"$f":"INDEX(K894:O894, , F$2)","v":"2.    Press F9 to ensure table updates"},null,null,null,null,null,"2.    Press F9 to ensure table updates","2.    Appuyer sur F9 pour mettre le tableau à jour.","2.    Presionar F9 para que se actualicen los cuadros."]
[null,null,null,null,{"$f":"INDEX(K895:O895, , F$2)","v":"1.    Compares profit oil shares for selected regimes. This is useful for understanding differences in results between regimes using different profit sharing mechanisms or parameters."},null,null,null,null,null,"1.    Compares profit oil shares for selected regimes. This is useful for understanding differences in results between regimes using different profit sharing mechanisms or parameters.","1.    Compare la part du profit oil selon les régimes choisis. Ceci est utile pour comprendre les différences de résultats entre les régimes en utilisant différents mécanismes ou paramètres de partage du profit oil.","1.    Compara las proporciones del profit oil de los regímenes seleccionados. Esto resulta útil para entender las diferencias en los resultados entre regímenes que utilizan distintos parámetros o mecanismos de participación en los beneficios."]
[null,null,null,null,{"$f":"INDEX(K896:O896, , F$2)","v":"1.    Sensitivity analysis showing results for user-selected metric across a user-defined range of oil prices"},null,null,null,null,null,"1.    Sensitivity analysis showing results for user-selected metric across a user-defined range of oil prices","1.    Analyse de sensibilité montrant les résultats des indicateurs choisis par l’utilisateur selon une fourchette de prix de pétrole définie par l’utilisateur.","1.    Análisis de sensibilidad que muestra los resultados por medida seleccionada por el usuario en un rango de precios del petróleo definido por el usuario."]
[null,null,null,null,{"$f":"INDEX(K897:O897, , F$2)","v":"2.    Select metric from drop-down list. Either AETR or Share of Project Benefits, undiscounted or NPV."},null,null,null,null,null,"2.    Select metric from drop-down list. Either AETR or Share of Project Benefits, undiscounted or NPV.","2.    Choisir un indicateur dans la liste déroulante. TMEI ou part des bénéfices du projet, non actualisée ou en VAN.","2.    Seleccionar medida de la lista desplegable. Ya sea TMEI o porcentaje de los beneficios del proyecto, no descontado o VPN."]
[null,null,null,null,{"$f":"INDEX(K898:O898, , F$2)","v":"3.    Enter start oil price and increment to create range for analysis."},null,null,null,null,null,"3.    Enter start oil price and increment to create range for analysis.","3.    Saisir le prix du pétrole au départ et l'incrément pour créer la plage d’analyse.","3.    Introducir el precio del petróleo inicial e incrementar para crear el rango de análisis."]
[null,null,null,null,{"$f":"INDEX(K899:O899, , F$2)","v":"4.    Press F9 to ensure table updates"},null,null,null,null,null,"4.    Press F9 to ensure table updates","4.    Appuyer sur F9 pour mettre le tableau à jour.","4.    Presionar F9 para que se actualicen los cuadros."]
[null,null,null,null,{"$f":"INDEX(K900:O900, , F$2)","v":"1.    Determines the oil price necessary under each regime to achieve a user-specified after-tax IRR"},null,null,null,null,null,"1.    Determines the oil price necessary under each regime to achieve a user-specified after-tax IRR","1.    Détermine le prix du pétrole dans chaque régime qui permet d'obtenir le TRI après impôt spécifié par l’ulisateur","1.    Determina el precio del petróleo necesario en cada régimen para logar la TIR después de impuestos especificada por el usuario."]
[null,null,null,null,{"$f":"INDEX(K901:O901, , F$2)","v":"2.    Pressing the button marked “breakeven” initiates a macro that determines the breakeven price for each selected regime using Excel’s GOAL-SEEK mechanism."},null,null,null,null,null,"2.    Pressing the button marked “breakeven” initiates a macro that determines the breakeven price for each selected regime using Excel’s GOAL-SEEK mechanism.","2.    En appuyant sur le bouton portant la mention « breakeven », l’utilisateur déclenche une macro qui détermine le prix d’équilibre selon chaque régime choisi, en utilisant le mécanisme « VALEUR-CIBLE » d’Excel.","2.    Al presionar el botón «de equilibrio» (breakeven) se inicia una macro que determina el precio de equilibrio para cada régimen seleccionado mediante el mecanismo BUSCAR OBJETIVO de Excel."]
[null,null,null,null,{"$f":"INDEX(K902:O902, , F$2)","v":"3.    METR is the proportion of pre-tax IRR taken by the fiscal regime, at the breakeven point, as described in the FAD Technical Note "},null,null,null,null,null,"3.    METR is the proportion of pre-tax IRR taken by the fiscal regime, at the breakeven point, as described in the FAD Technical Note ","3.    Le taux d’imposition effectif marginal est la proportion du TRI avant impôt prise par le régime fiscal, au prix d’équilibre, comme décrit dans la note technique du département des finances publiques. ","3.    METR es la proporción de la TIR antes de impuestos que toma el régimen fiscal, en el punto de equilibrio, tal como se describe en la Nota Técnica del Departamento de Asuntos Fiscales. "]
[null,null,null,null,{"$f":"INDEX(K903:O903, , F$2)","v":"1.    Sharing of project post-tax net present value and average effective tax rate between government, investors, and SOC at different discount rates. "},null,null,null,null,null,"1.    Sharing of project post-tax net present value and average effective tax rate between government, investors, and SOC at different discount rates. ","1.    Partage de la valeur actualisée nette du projet après impôt et taux moyen effectif d'imposition entre l’État, les investisseurs et la SN selon différents taux d’actualisation. ","1.    Reparto del valor presente neto del proyecto después de impuestos y de la tasa impositiva efectiva promedio entre el gobierno, los inversionistas y la EE con tasas de descuento distintas. "]
[null,null,null,null,{"$f":"INDEX(K904:O904, , F$2)","v":"1.    Enter minimum exploration spend and chance of success"},null,null,null,null,null,"1.    Enter minimum exploration spend and chance of success","1.    Saisir les dépenses minimum d’exploration et la probalilité de succès","1.    Introducir el gasto de prospección mínimo y las probabilidades de éxito."]
[null,null,null,null,{"$f":"INDEX(K905:O905, , F$2)","v":"2.    EMV calculated based on NPV of success case, chance of success and minimum exploration cost"},null,null,null,null,null,"2.    EMV calculated based on NPV of success case, chance of success and minimum exploration cost","2.    VME calculée sur la base de la VAN en cas de succès, des chances de succès et du coût minimum d’exploration.","2.    VME calculado sobre la base del VPN del caso de éxito, las probabilidades de éxito y el costo mínimo de prospección."]
[null,null,null,null,{"$f":"INDEX(K906:O906, , 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(K907:O907, , F$2)","v":"TERMS"},null,null,null,null,null,"TERMS","CONDITIONS","CONDICIONES"]
[null,null,null,null,{"$f":"INDEX(K908:O908, , 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(K909:O909, , 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(K910:O910, , 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(K911:O911, , 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(K912:O912, , 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(K913:O913, , 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(K914:O914, , F$2)","v":"Purpose of this sheet is to save a set of baseline results so that the model can be confirmed to be / brought back to baseline, or changes in results over time can be documented.\n\nProcess for creating a new saved case:"},null,null,null,null,null,"Purpose of this sheet is to save a set of baseline results so that the model can be confirmed to be / brought back to baseline, or changes in results over time can be documented.\n\nProcess for creating a new saved case:","Cette feuille a pour but de sauvegarder un ensemble de résultats de référence afin que le modèle puisse être confirmé comme conforme ou ramené à la référence, ou bien pour suivre les résultats obtenus.\n\nProcessus de création d’un nouveau cas sauvegardé :","El objetivo de esta hoja es guardar un conjunto de resultados de referencia de forma que el modelo pueda confirmarse como referencia o restablecerse como tal, o para poder documentar los cambios en los resultados a lo largo del tiempo.\n\nProceso para crear un nuevo caso guardado:"]
[null,null,null,null,{"$f":"INDEX(K915:O915, , 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(K916:O916, , F$2)","v":"2. Copy column M and immediately Right click insert copied cells. This duplicates the existing saved results set"},null,null,null,null,null,"2. Copy column M and immediately Right click insert copied cells. This duplicates the existing saved results set","2. Copier la colonne M et faire immédiatement un clic droit, puis insérer les cellules copiées. Cela duplique l’ensemble des résultats sauvegardés précédemment.","2. Copiar columna M y hacer inmediatamente clic en el botón derecho para insertar las celdas copiadas. Esto duplica el conjunto guardado de resultados existentes"]
[null,null,null,null,{"$f":"INDEX(K917:O917, , F$2)","v":"3. Now copy the live results from column F between Row 5 and 109 (i.e. each gray row)"},null,null,null,null,null,"3. Now copy the live results from column F between Row 5 and 109 (i.e. each gray row)","3. À présent, copier les résultats affichés de la colonne F entre la ligne 5 et la ligne 109 (c’est-à-dire chaque ligne grise)","3. A continuación copiar los resultados reales desde la columna F entre las filas 5 y 109 (es decir, todas las columnas grises)"]
[null,null,null,null,{"$f":"INDEX(K918:O918, , F$2)","v":"4. Paste as values over the newly created duplicate saved results"},null,null,null,null,null,"4. Paste as values over the newly created duplicate saved results","4. Coller comme valeurs sur les résultats nouvellement créées et sauvegardés","4. Copiar como valores sobre los resultados guardados duplicados que se acaban de crear"]
[null,null,null,null,{"$f":"INDEX(K919:O919, , 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(K920:O920, , 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(K921:O921, , F$2)","v":"7. Additional results and/or parameters can be added to results set. For example, fiscal parameters for baseline mission country regime could be captured to ensure no inadvertent changes"},null,null,null,null,null,"7. Additional results and/or parameters can be added to results set. For example, fiscal parameters for baseline mission country regime could be captured to ensure no inadvertent changes","7. D’autres résultats ou paramètres peuvent être ajoutés à l’ensemble de résultats. Par exemple, les paramètres fiscaux du régime de référence du pays de la mission pourraient être saisis pour éviter des changements par inadvertance.","7. Pueden añadirse otros resultados o parámetros al conjunto de resultados. Por ejemplo, pueden captarse los parámetros fiscales del régimen del país objete de la misión del escenario base para que no se produzcan modificaciones inadvertidas"]
[null,null,null,null,{"$f":"INDEX(K922:O922, , 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(K923:O923, , 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(K924:O924, , F$2)","v":"All checks related to the translation of options need to be green before using the model. After changing the language of the model, all drop-down options need to be re-selected for the model to function properly. Please click on each check to verify that the correct options are selected. All checks should be green."},null,null,null,null,null,"All checks related to the translation of options need to be green before using the model. After changing the language of the model, all drop-down options need to be re-selected for the model to function properly. Please click on each check to verify that the correct options are selected. All checks should be green.","Toutes les vérifications liées à la traduction des options doivent être en vert avant d'utiliser le modèle. Après avoir changé la langue du modèle, toutes les options déroulantes doivent être resélectionnées pour que le modèle fonctionne correctement. Veuillez cliquer sur chaque vérification pour vérifier que les options correctes sont sélectionnées. Toutes les vérifications doivent être en vert.","Todas las verificaciones relacionadas con la traducción de opciones deben ser de color verde antes de usar el modelo. Después de cambiar el idioma del modelo, es necesario volver a seleccionar todas las opciones desplegables para que el modelo funcione correctamente. Haga clic en cada una de las verificaciones para verificar que se hayan seleccionado las opciones correctas. Todas las verificaciones deben ser de color verde."]
[null,null,null,null,{"$f":"INDEX(K925:O925, , 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(K926:O926, , 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(K927:O927, , 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(K928:O928, , F$2)","v":"and"},null,null,null,null,null,"and","et","y"]
[null,null,null,null,{"$f":"INDEX(K929:O929, , F$2)","v":"are green."},null,null,null,null,null,"are green.","doivent être vert.","deben ser de color verde."]
[null,null,null,null,{"$f":"INDEX(K930:O930, , F$2)","v":"Carry is treated as a loan to SOC. Alternative treatment where costs are met by IOC and recovered from SOC revenues is not modelled."},null,null,null,null,null,"Carry is treated as a loan to SOC. Alternative treatment where costs are met by IOC and recovered from SOC revenues is not modelled.","Le portage est traité comme un prêt à la SN. Le traitement alternatif où les coûts sont pris en charge par SPI et récupérés à partir des revenus de la SN n'est pas modélisé.","Financiamiento de participación pasiva modelado como un préstamo a la EE. No se modela el tratamiento alternativo donde los costos son cubiertos por EPI y recuperados de los ingresos de la EE."]

{"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$1)))","v":"NewSheet"},null,null,null,null,null,null,null,null,null,{"$f":" ProjectCashflows!K$34","v":2021},{"$f":" ProjectCashflows!L$34","v":2022},{"$f":" ProjectCashflows!M$34","v":2023},{"$f":" ProjectCashflows!N$34","v":2024},{"$f":" ProjectCashflows!O$34","v":2025},{"$f":" ProjectCashflows!P$34","v":2026},{"$f":" ProjectCashflows!Q$34","v":2027},{"$f":" ProjectCashflows!R$34","v":2028},{"$f":" ProjectCashflows!S$34","v":2029},{"$f":" ProjectCashflows!T$34","v":2030},{"$f":" ProjectCashflows!U$34","v":2031},{"$f":" ProjectCashflows!V$34","v":2032},{"$f":" ProjectCashflows!W$34","v":2033},{"$f":" ProjectCashflows!X$34","v":2034},{"$f":" ProjectCashflows!Y$34","v":2035},{"$f":" ProjectCashflows!Z$34","v":2036},{"$f":" ProjectCashflows!AA$34","v":2037},{"$f":" ProjectCashflows!AB$34","v":2038},{"$f":" ProjectCashflows!AC$34","v":2039},{"$f":" ProjectCashflows!AD$34","v":2040},{"$f":" ProjectCashflows!AE$34","v":2041},{"$f":" ProjectCashflows!AF$34","v":2042},{"$f":" ProjectCashflows!AG$34","v":2043},{"$f":" ProjectCashflows!AH$34","v":2044},{"$f":" ProjectCashflows!AI$34","v":2045},{"$f":" ProjectCashflows!AJ$34","v":2046},{"$f":" ProjectCashflows!AK$34","v":2047},{"$f":" ProjectCashflows!AL$34","v":2048},{"$f":" ProjectCashflows!AM$34","v":2049},{"$f":" ProjectCashflows!AN$34","v":2050},{"$f":" ProjectCashflows!AO$34","v":2051},{"$f":" ProjectCashflows!AP$34","v":2052},{"$f":" ProjectCashflows!AQ$34","v":2053},{"$f":" ProjectCashflows!AR$34","v":2054},{"$f":" ProjectCashflows!AS$34","v":2055},{"$f":" ProjectCashflows!AT$34","v":2056},{"$f":" ProjectCashflows!AU$34","v":2057},{"$f":" ProjectCashflows!AV$34","v":2058},{"$f":" ProjectCashflows!AW$34","v":2059},{"$f":" ProjectCashflows!AX$34","v":2060}]
[null,null,null,null,{"$f":" Translate!E$597","v":"Row description"},{"$f":" Translate!E$598","v":"Constant"},{"$f":" Translate!E$599","v":"Units"},{"$f":"Translate!E600","v":"Comments"},{"$f":" Translate!E$601","v":"Total"}]
[null,null,null,null,null,{"$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"}]