{"text_format":"3","workbook":"xls","n_sheets":36,"sheets":["Feasibility","Production Parameters","Depreciation Accounting","Cap Budgeting Worksheet Yr x ","Pro Forma Fin St Year x","Pro Forma Worksheet","Pro Forma Forecast Inputs","Pro Forma Forecast Variables","Shadow Fin St Diff","Shadow Fin St","Financial Statements","Tracking Fixed Assets","Shadow Prep Diff","Shadow Prep","Finance Prep for Fin Statements","Summary Sheet","Finance AR and AP","Finance New Equity and Dividend","Finance Cash and Debt","Oper Sales Summary","Oper Shipping","Oper Inventory","Oper Production","Oper Fixed Asset Resources","Oper Purchasing","Oper R&D","Oper Investment and Disposal","Oper Investment and Disposal R","Sales and Marketing","Human Resources","Text Answers","Dashboard Outputs","Dashboard Inputs","Bids","Introduction","Random"],"not_rendered":{"macros":1,"external_links":2,"defined_names":8,"comments":97},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Feasibility","index":0,"n_rows":206,"n_cols":15,"rows_kept":206,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,"Feasibility","Disposal"]
[{"$nulls":3},"Headquarters Building","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 1","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 2","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 3","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 4","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 5","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 6","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 7","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 8","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 9","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Operations Plant Purchased in Year 10","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
[]
[{"$nulls":3},"Simulator Machines Purchased in Year 0","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 1","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 2","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 3","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 4","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 5","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 6","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 7","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 8","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 9","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Simulator Machines Purchased in Year 10","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
[{"$nulls":3},"Usage of Machine Time"]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 0",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 1",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 2",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 3",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 4",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 5",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 6",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 7",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 8",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 9",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of Simulator Machines Purchased in Year 10",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Product",null,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 0",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 1",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 2",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 3",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 4",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 5",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 6",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 7",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 8",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 9",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 10",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Product",null,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":3},"Block Capacity",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
[{"$nulls":3},"Simulator Machine Years",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Manufacturing Labor (Person-Years)",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Engineers",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Salespeople",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
[]
[{"$nulls":3},"Short-term Debt",null,"OK",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Long-term Debt",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[]
[]
[]
[null,null,"Inventory","Units Raw Material Inventory Purchased in Year 1",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 2",null,null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 3",{"$nulls":3},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 4",{"$nulls":4},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 5",{"$nulls":5},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 6",{"$nulls":6},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 7",{"$nulls":7},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 8",{"$nulls":8},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 9",{"$nulls":9},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 10",{"$nulls":10},{"v":1,"d":"1 "}]
[{"$nulls":3},"Product",null,{"v":1,"d":"1 "},1,1,1,1,1,1,1,1,1]
[]
[]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 2",null,null,{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 3",{"$nulls":3},{"v":37400,"d":"$37,400"},{"v":37400,"d":"$37,400"},{"v":37400,"d":"$37,400"},{"v":37400,"d":"$37,400"},{"v":37400,"d":"$37,400"},{"v":37400,"d":"$37,400"},{"v":37400,"d":"$37,400"},{"v":37400,"d":"$37,400"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 4",{"$nulls":4},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"},{"v":200000,"d":"$200,000"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 1",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 2",null,null,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 3",{"$nulls":3},1,1,1,1,1,1,1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 4",{"$nulls":4},1,1,1,1,1,1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 5",{"$nulls":5},1,1,1,1,1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 6",{"$nulls":6},1,1,1,1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 7",{"$nulls":7},1,1,1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 8",{"$nulls":8},1,1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 9",{"$nulls":9},1,1]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 10",{"$nulls":10},1]
[{"$nulls":3},"Product",null,{"v":1,"d":"1 "},1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 1"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 2"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 3"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 4"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 5"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 6"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 7"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 8"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 9"]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 10"]
[]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 10"]
[]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Value Finished Goods Inventory Produced in Year 10"]
[]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 10"]
[]
[{"$nulls":3},"Fulfillment"]
[{"$nulls":3},"Amount Shipped in Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Fulfillment in Territory 1",null,0,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Fulfillment in Territory 2",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Fulfillment in Territory 3",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Fulfillment in Territory 4",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Fulfillment in Territory 5",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Fulfillment in Territory 6",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Fulfillment in Territory 7",null,1,1,1,1,1,1,1,1,1,1]
[]
[]
[{"$nulls":3},"Quality"]
[{"$nulls":3},"Average Quality Shipped in Territory 1",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Average Quality Shipped in Territory 2",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Average Quality Shipped in Territory 3",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Average Quality Shipped in Territory 4",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Average Quality Shipped in Territory 5",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Average Quality Shipped in Territory 6",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Average Quality Shipped in Territory 7",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[{"$nulls":3},"Cash Constraint Check"]
[{"$nulls":3},"Total Wages, Salaries, Recruiting, Severance",{"v":0,"d":"$0"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[{"$nulls":3},"Purchasing",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Promotion",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Utilities",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Maintenance",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Subtotal Expenditures",null,{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[null,null,{"v":0.5,"d":"50%"},"Cash Constraint Variable",null,{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"},{"v":350000,"d":"$350,000"}]
[{"$nulls":3},"Beginning Cash Position",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Feasibility",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":3},"Stretching Payables"]
[{"$nulls":3},"Payables Stretch Check",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Payables Unwind Stretch Check",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Payables Feasibility",null,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Production Parameters","index":1,"n_rows":135,"n_cols":15,"rows_kept":135,"hidden":true,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[{"$nulls":3},"Incremental Research Stock",1,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Incremental Development Stock",1,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Cumulative Research Stock",1,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Cumulative Development Stock",1,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":3},"Growth Rate Cumulative Research Stock",1,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":3},"Growth Rate Cumulative Development Stock",1,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[]
[]
[null,null,"Research"]
[null,null,"A ",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,"alpha",null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"beta",null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,null,"Development"]
[null,null,"A ",null,null,2,2,2,2,2,2,2,2,2,2]
[null,null,"alpha",null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,"beta",null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,null,"Quality Parameter 1",null,null,1,1,1,1,1,1,1,1,1,1]
[null,null,"Quality Parameter 2",null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
[{"$nulls":3},"Material Coefficents raw material per unit output",null,1.25,{"v":1.25,"d":"1.250"},{"v":1.25,"d":"1.250"},{"v":1.25,"d":"1.250"},{"v":1.25,"d":"1.250"},{"v":1.25,"d":"1.250"},{"v":1.25,"d":"1.250"},{"v":1.25,"d":"1.250"},{"v":1.25,"d":"1.250"},{"v":1.25,"d":"1.250"}]
[null,null,"Units Material Required",0.75,null,0,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Total Cost of Materials in Production",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Production"]
[null,null,"A ",null,70,35,17.5,8.75,4.375,2.1875,1.09375,0.546875,0.2734375,0.13671875,0.068359375]
[null,null,"alpha",null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,"beta",null,null,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
[]
[null,null,"Unit Material Cost per Simulator",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Unit Labor Cost per Simulator/error",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Unit Labor Cost per Simulator",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Unit Variable Cost per Simulator",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Unit Allocated Depreciation to Inventory/error",null,null,0,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[null,null,"Unit Allocated Depreciation to Inventory",null,null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Disposal Parameter",0.75]
[]
[null,null,"Short-term Borrowing Parameter",{"v":0.8,"d":"80%"}]
[]
[{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[{"$nulls":4},"Cost of Materials"]
[{"$nulls":3},1,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"},"=MAX(0,Operations!F553)"]
[{"$nulls":3},2,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},3,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},4,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},5,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},6,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},7,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},8,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},9,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},10,{"$error":"#DIV/0!"},{"v":0,"d":"$0.00"}]
[]
[{"$nulls":3},"Total cost of materials",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Cost of materials per unit production/error",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Cost of materials per unit production",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[null,null,"Inventory Blocks Feasibility"]
[null,null,"Size of Raw Materials for Inventory",1]
[null,null,"Size of Finished Goods for Inventory",2]
[null,null,"Capacity Inventory Units per Block",500]
[null,null,"Inventory: Units Raw Materials Beginning of Year",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory: Units Finished Goods Beginning of Year",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory in Inventory Units, Beginning of Year",null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory Blocks Available",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory Units Available",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"New Raw Materials",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory Units Required by New Raw Materials",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Units Raw Material Used",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Net Change Inventory Units Required After Materials Usage Decision Made",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Remaining Inventory Units After New Raw Materials Purchased and Used",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Feasibility Indicator After Raw Materials Purchased",null,null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[null,null,"New Production",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory Units Required for New Production",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Remaining Inventory Units After New Production",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Feasibility Indicator After New Production",null,null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[null,null,"New Inventory Raw Materials",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"New Finished Good Inventory",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Blocks Required Beginning of Year",null,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Blocks Available for Inventory",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory Units Available",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory Units Required",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Percentage of Available Block Space Used for Inventory",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Number of Blocks Required for Inventory",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory Capacity for Raw Materials",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Inventory Capacity for New Production",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"For Tracking Fixed Assets, New Finished Goods Inventory: adds max 0",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
{"$rows_empty":16}
[null,null,"Maintenance Function"]
[{"$nulls":3},"Intermediate Computation",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,1.02,"Parameter",200,204,208.08,212.2416,216.486432,220.81616064000002,225.23248385280002,229.737133529856,234.33187620045314,239.0185137244622,243.79888399895145]
[]
[]
[null,null,"Materials Parameter",null,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25]
{"$rows_empty":9}
[null,null,"Units Wasted Raw Material",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Units Wasted Finished Product",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value Wasted Raw Material (Unused)",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Units Produced",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value Wasted Material in Production if Production = 0",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Value Wasted Material both Unused and in Production if Production = 0",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Value Wasted Labor if Production = 0",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Value Wasted Material and Labor if Production = 0",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Depreciation Accounting","index":2,"n_rows":708,"n_cols":15,"rows_kept":708,"hidden":true,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"Per Item Basis"]
[null,null,"Gross Value - Per Item"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":250000,"d":"$250,000"}]
[null,null,"Total"]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":50000,"d":"$50,000"}]
[null,null,"Total"]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":150000,"d":"$150,000"}]
[null,null,"Total"]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"}]
[null,null,"Gross Value Total"]
[]
[null,null,"Annual Depreciation - Per Item"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"},{"v":4000,"d":"$4,000"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":75000,"d":"$75,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"}]
[]
[]
[]
[null,null,"Accumulated Depreciation - Per Item"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":4000,"d":"$4,000"},{"v":8000,"d":"$8,000"},{"v":12000,"d":"$12,000"},{"v":16000,"d":"$16,000"},{"v":20000,"d":"$20,000"},{"v":24000,"d":"$24,000"},{"v":28000,"d":"$28,000"},{"v":32000,"d":"$32,000"},{"v":36000,"d":"$36,000"},{"v":40000,"d":"$40,000"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},{"v":40000,"d":"$40,000"},{"v":50000,"d":"$50,000"},{"v":60000,"d":"$60,000"},{"v":70000,"d":"$70,000"},{"v":80000,"d":"$80,000"},{"v":90000,"d":"$90,000"},{"v":100000,"d":"$100,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},{"v":40000,"d":"$40,000"},{"v":50000,"d":"$50,000"},{"v":60000,"d":"$60,000"},{"v":70000,"d":"$70,000"},{"v":80000,"d":"$80,000"},{"v":90000,"d":"$90,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},{"v":40000,"d":"$40,000"},{"v":50000,"d":"$50,000"},{"v":60000,"d":"$60,000"},{"v":70000,"d":"$70,000"},{"v":80000,"d":"$80,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},{"v":40000,"d":"$40,000"},{"v":50000,"d":"$50,000"},{"v":60000,"d":"$60,000"},{"v":70000,"d":"$70,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},{"v":40000,"d":"$40,000"},{"v":50000,"d":"$50,000"},{"v":60000,"d":"$60,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},{"v":40000,"d":"$40,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},{"v":40000,"d":"$40,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"},{"v":20000,"d":"$20,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10000,"d":"$10,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total"]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total"]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total"]
[null,null,"Total Accumulated Depreciation"]
[]
[null,null,"Book Value - Per Item"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"},{"v":96000,"d":"$96,000"},{"v":92000,"d":"$92,000"},{"v":88000,"d":"$88,000"},{"v":84000,"d":"$84,000"},{"v":80000,"d":"$80,000"},{"v":76000,"d":"$76,000"},{"v":72000,"d":"$72,000"},{"v":68000,"d":"$68,000"},{"v":64000,"d":"$64,000"},{"v":60000,"d":"$60,000"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"},{"v":220000,"d":"$220,000"},{"v":210000,"d":"$210,000"},{"v":200000,"d":"$200,000"},{"v":190000,"d":"$190,000"},{"v":180000,"d":"$180,000"},{"v":170000,"d":"$170,000"},{"v":160000,"d":"$160,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"},{"v":220000,"d":"$220,000"},{"v":210000,"d":"$210,000"},{"v":200000,"d":"$200,000"},{"v":190000,"d":"$190,000"},{"v":180000,"d":"$180,000"},{"v":170000,"d":"$170,000"},{"v":160000,"d":"$160,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"},{"v":220000,"d":"$220,000"},{"v":210000,"d":"$210,000"},{"v":200000,"d":"$200,000"},{"v":190000,"d":"$190,000"},{"v":180000,"d":"$180,000"},{"v":170000,"d":"$170,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"},{"v":220000,"d":"$220,000"},{"v":210000,"d":"$210,000"},{"v":200000,"d":"$200,000"},{"v":190000,"d":"$190,000"},{"v":180000,"d":"$180,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"},{"v":220000,"d":"$220,000"},{"v":210000,"d":"$210,000"},{"v":200000,"d":"$200,000"},{"v":190000,"d":"$190,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"},{"v":220000,"d":"$220,000"},{"v":210000,"d":"$210,000"},{"v":200000,"d":"$200,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"},{"v":220000,"d":"$220,000"},{"v":210000,"d":"$210,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"},{"v":220000,"d":"$220,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"},{"v":230000,"d":"$230,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"},{"v":240000,"d":"$240,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":250000,"d":"$250,000"}]
[null,null,"Total"]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":50000,"d":"$50,000"}]
[null,null,"Total"]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"},{"v":75000,"d":"$75,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":150000,"d":"$150,000"}]
[null,null,"Total"]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"}]
[null,null,"Total Book Value"]
[]
[]
[]
[]
[null,null,"Accounting - No Disposal"]
[null,null,"Gross Value - No Disposal"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Gross Value Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Annual Depreciation - No Disposal"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Annual Depreciation",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Accumulated Depreciation - No Disposal"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Accumulated Depreciation",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Book Value - No Disposal"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Book Value",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[]
[]
[null,null,"Impact of Disposal"]
[null,null,"Gross Value - Disposal"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total"]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total"]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total"]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Gross Value Total"]
[]
[null,null,"Annual Depreciation - Disposal"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"}]
[]
[]
[]
[null,null,"Accumulated Depreciation - Disposal"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total"]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total"]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total"]
[null,null,"Total Accumulated Depreciation"]
[]
[null,null,"Book Value - Disposal"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Book Value",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Tables in Final Form"]
[null,null,"Gross Value - Final"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Gross Value Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Annual Depreciation - Final"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Annual Depreciation Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Accumulated Depreciation - Final"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Accumulated Depreciation",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Book Value - Final"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Book Value",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Cap Budgeting Worksheet Yr x ","index":3,"n_rows":125,"n_cols":15,"rows_kept":125,"flags":["formulas_cached_only"]}
[]
[]
[null,"Project period",null,0,1,2,3,4,5,6,7,8,9,10,11]
[null,"1. Cash flows from investment & disposal"]
[null,null,"Investment","?"]
[null,null,"Disposal",{"$nulls":11},"?"]
[null,{"v":0.35,"d":"35%"},"Tax"]
[null,null,"Total","?","?","?","?","?","?","?","?","?","?","?","?"]
[]
[null,null,"Accumulated depreciation","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,"Book value assets","?","?","?","?","?","?","?","?","?","?","?","?"]
[]
[null,"2. Cash flows from operations"]
[null,null,"Sales",null,"?","?","?","?","?","?","?","?","?","?"]
[null,null,"Cost of goods sold",null,"?","?","?","?","?","?","?","?","?","?"]
[null,null,"SG&A",null,"?","?","?","?","?","?","?","?","?","?"]
[null,null,"R&D",null,"?","?","?","?","?","?","?","?","?","?"]
[null,null,"Depreciation",null,"?","?","?","?","?","?","?","?","?","?","?"]
[null,null,"Tax @35%",null,"?","?","?","?","?","?","?","?","?","?","?"]
[null,null,"Total","?","?","?","?","?","?","?","?","?","?","?","?"]
[]
[]
[null,"3. Change in net working capital"]
[null,null,"change A/R",null,"?","?","?","?","?","?","?","?","?","?","?"]
[null,null,"change inventory","?","?","?","?","?","?","?","?","?","?","?","?"]
[null,null,"change A/P",null,"?","?","?","?","?","?","?","?","?","?","?"]
[null,null,"total","?","?","?","?","?","?","?","?","?","?","?","?"]
[{"$nulls":3},0,1,2,3,4,5,6,7,8,9,10,11]
[null,"4. Net cash flows",null,"?","?","?","?","?","?","?","?","?","?","?","?"]
[]
[]
[null,"Discount rate","?"]
[null,"NPV =","?"]
[null,"IRR =","?"]
[]
[]
[]
[]
[]
[null,null,"Discount rate"]
[{"$nulls":3},"NPV"]
[null,null,0,"?"]
[null,null,{"v":0.005,"d":"0.50%"},"?"]
[null,null,0.01,"?"]
[null,null,{"v":0.015,"d":"1.50%"},"?"]
[null,null,0.02,"?"]
[null,null,{"v":0.025,"d":"2.50%"},"?"]
[null,null,0.03,"?"]
[null,null,{"v":0.035,"d":"3.50%"},"?"]
[null,null,0.04,"?"]
[null,null,{"v":0.045,"d":"4.50%"},"?"]
[null,null,0.05,"?"]
[null,null,{"v":0.055,"d":"5.50%"},"?"]
[null,null,0.06,"?"]
[null,null,{"v":0.065,"d":"6.50%"},"?"]
[null,null,0.07,"?"]
[null,null,{"v":0.075,"d":"7.50%"},"?"]
[null,null,0.08,"?"]
[null,null,{"v":0.085,"d":"8.50%"},"?"]
[null,null,0.09,"?"]
[null,null,{"v":0.095,"d":"9.50%"},"?"]
[null,null,0.1,"?"]
[null,null,{"v":0.105,"d":"10.50%"},"?"]
[null,null,0.11,"?"]
[null,null,{"v":0.115,"d":"11.50%"},"?"]
[null,null,0.12,"?"]
[null,null,{"v":0.125,"d":"12.50%"},"?"]
[null,null,0.13,"?"]
[null,null,{"v":0.135,"d":"13.50%"},"?"]
[null,null,0.14,"?"]
[null,null,{"v":0.145,"d":"14.50%"},"?"]
[null,null,0.15,"?"]
[null,null,{"v":0.155,"d":"15.50%"},"?"]
[null,null,0.16,"?"]
[null,null,{"v":0.165,"d":"16.50%"},"?"]
[null,null,0.17,"?"]
[null,null,{"v":0.175,"d":"17.50%"},"?"]
[null,null,0.18,"?"]
[null,null,{"v":0.185,"d":"18.50%"},"?"]
[null,null,0.19,"?"]
[null,null,{"v":0.195,"d":"19.50%"},"?"]
[null,null,0.2,"?"]
[null,null,{"v":0.205,"d":"20.50%"},"?"]
[null,null,0.21,"?"]
[null,null,{"v":0.215,"d":"21.50%"},"?"]
[null,null,0.22,"?"]
[null,null,{"v":0.225,"d":"22.50%"},"?"]
[null,null,0.23,"?"]
[null,null,{"v":0.235,"d":"23.50%"},"?"]
[null,null,0.24,"?"]
[null,null,{"v":0.245,"d":"24.50%"},"?"]
[null,null,0.25,"?"]
[null,null,{"v":0.255,"d":"25.50%"},"?"]
[null,null,0.26,"?"]
[null,null,{"v":0.265,"d":"26.50%"},"?"]
[null,null,0.27,"?"]
[null,null,{"v":0.275,"d":"27.50%"},"?"]
[null,null,0.28,"?"]
[null,null,{"v":0.285,"d":"28.50%"},"?"]
[null,null,0.29,"?"]
[null,null,{"v":0.295,"d":"29.50%"},"?"]
[null,null,0.3,"?"]
[null,null,{"v":0.305,"d":"30.50%"},"?"]
[null,null,0.31,"?"]
[null,null,{"v":0.315,"d":"31.50%"},"?"]
[null,null,0.32,"?"]
[null,null,{"v":0.325,"d":"32.50%"},"?"]
[null,null,0.33,"?"]
[null,null,{"v":0.335,"d":"33.50%"},"?"]
[null,null,0.34,"?"]
[null,null,{"v":0.345,"d":"34.50%"},"?"]
[null,null,0.35,"?"]
[null,null,{"v":0.355,"d":"35.50%"},"?"]
[null,null,0.36,"?"]
[null,null,{"v":0.365,"d":"36.50%"},"?"]
[null,null,0.37,"?"]
[null,null,{"v":0.375,"d":"37.50%"},"?"]
[null,null,0.38,"?"]
[null,null,{"v":0.385,"d":"38.50%"},"?"]
[null,null,0.39,"?"]
[null,null,{"v":0.395,"d":"39.50%"},"?"]
[null,null,0.4,"?"]
[null,null,{"v":0.405,"d":"40.50%"},"?"]
[null,null,0.41,"?"]
[null,null,{"v":0.415,"d":"41.50%"},"?"]

{"sheet":"Pro Forma Fin St Year x","index":4,"n_rows":118,"n_cols":13,"rows_kept":118,"hidden":true,"flags":["formulas_cached_only"]}
[]
["Income Statement",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Sales"]
[null,"Cost of Goods Sold"]
[null,"Gross Profit"]
[null,"R&D"]
[null,"SG&A"]
[null,"Depreciation"]
[null,"Earnings from Operations (EBIT)"]
[null,"Interest Expense"]
[null,"Other Income"]
[null,"Pretax Earnings"]
[null,"Less: Provision for Taxes (35%)"]
[null,"Net Income"]
[]
[null,"Dividends"]
[null,"Number of Shares"]
[]
["Balance Sheet",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Cash and Marketable Securities"]
[null,"Accts Receivable"]
[null,"Inventory"]
[null,"Total Current Assets"]
[]
[null,"Property, Plant & Equipment"]
[null,"    Accumulated Depreciation"]
[null,"Plant & Equip (net)"]
[null,"Land & Improvements (net)"]
[null,"Total Fixed Assets"]
[null,"Other Assets"]
[null,"Total Assets"]
[]
[null,"Notes Payable"]
[null,"Long-term Debt due within one year"]
[null,"Accts Payable"]
[null,"Total Current Liabilities"]
[]
[null,"Long-term Debt"]
[null,"Other Liabilities"]
[null,"Preferred Stock"]
[null,"Common Stock"]
[null,"Retained Earnings"]
[null,"Shareholders' Equity"]
[]
[null,"Total Liabilities and Shareholders' Equity"]
[]
[]
["Statement of Cash Flows",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Beginning Cash & Marketable Securities"]
[null,"Cash provided by operations"]
[null,"  Net Income"]
[null,"  Depreciation"]
[null,"Change in Nonfinancial Net Working Capital Items"]
[null,"   Accounts receivable"]
[null,"   Inventory"]
[null,"   Accounts payable"]
[null," Operating Activities - Net Cash Flow"]
[null,"Cash provided (used) by investments"]
[null,"   Capital Expenditures"]
[null,"   Sale of Property, Plant, and Equipment"]
[null,"   Other Assets"]
[null," Investing Activities - Net Cash Flow"]
[null,"Cash provided by financing activities"]
[null,"  Short-term Debt"]
[null,"  Long-term Debt"]
[null,"  New Issues/Repurchase of Stock"]
[null,"  Dividends"]
[null," Financing Activities - Net Cash Flow"]
[null,"Ending Cash & Marketable Securities"]
{"$rows_empty":7}
["Financial Ratios"]
["Liquidity ","Current ratio"]
[null,"Quick ratio"]
[null,"Interval measure (days)"]
["Leverage","Debt-to-capital"]
[null,"Debt-to-equity"]
[null,"Total Debt ratio"]
[null,"Cash coverage ratio"]
[null,"TIE"]
["Efficiency","Asset Turnover ratio"]
[null,"Inventory turnover"]
[null,"Days sales in inventory"]
[null,"Average Collection Period"]
[null,"Average Payables Period"]
[null,"Cash conversion cycle"]
["Profitability","Net profit margin"]
[null,"Return on equity"]
[null,"Return on assets"]
[null,"Dividend payout ratio"]
["Market-Value","P/E"]
[null,"Market-to-book"]
[null,"Dividend yield"]
[]
[]
[]
["EVA"]
[null,"NOPAT"]
[null,"Charge to Capital"]
[null,"EVA"]
[]
["Free Cash Flows"]
[null,"Net Income"]
[null,"Depreciation"]
[null,"Interest Paid"]
[null,"-Change in Net Working Capital - Change in Short-term Debt"]
[null,"-Investment"]
[]
[null,"Dividends"]
[null,"Interest Paid"]
[null,"-Change in Total Debt"]
[null,"-Stock Issue (Repurchase)"]
[null,"Free Cash Flows"]

{"sheet":"Pro Forma Worksheet","index":5,"n_rows":118,"n_cols":9,"rows_kept":118,"hidden":true,"flags":["formulas_cached_only"]}
[{"$nulls":6},"% of sales ratios","BA column","GA column"]
["Income Statement",null,null,"Prior Year",null,"Current Year"]
[null,"Sales",{"$nulls":4},"?","?","?"]
[null,"Cost of Goods Sold",{"$nulls":4},"?","?","?"]
[null,"Gross Profit",{"$nulls":5},"?","?"]
[null,"R&D",{"$nulls":4},"?","?","?"]
[null,"SG&A",{"$nulls":4},"?","?","?"]
[null,"Depreciation",{"$nulls":5},"?","?"]
[null,"Earnings from Operations (EBIT)",{"$nulls":5},"?","?"]
[null,"Interest Expense",{"$nulls":5},"?","?"]
[null,"Other Income",{"$nulls":5},"?","?"]
[null,"Pretax Earnings",{"$nulls":5},"?","?"]
[null,"Less: Provision for Taxes (35%)",{"$nulls":4},"?","?","?"]
[null,"Net Income",{"$nulls":5},"?","?"]
[]
[null,"Dividends",{"$nulls":5},"?","?"]
[null,"Number of Shares",{"$nulls":5},"?","?"]
[]
["Balance Sheet",null,null,"Prior Year",null,"Current Year"]
[null,"Cash and Marketable Securities",{"$nulls":5},"?","?"]
[null,"Accts Receivable",{"$nulls":4},"?","?","?"]
[null,"Inventory",{"$nulls":4},"?","?","?"]
[null,"Total Current Assets",{"$nulls":5},"?","?"]
[]
[null,"Property, Plant & Equipment",{"$nulls":5},"?","?"]
[null,"    Accumulated Depreciation",{"$nulls":5},"?","?"]
[null,"Plant & Equip (net)",{"$nulls":5},"?","?"]
[null,"Land & Improvements (net)",{"$nulls":5},"?","?"]
[null,"Total Fixed Assets",{"$nulls":5},"?","?"]
[null,"Other Assets",{"$nulls":5},"?","?"]
[null,"Total Assets",{"$nulls":5},"?","?"]
[]
[null,"Notes Payable",{"$nulls":4},"?","?","?"]
[null,"Long-term Debt due within one year",{"$nulls":5},"?","?"]
[null,"Accts Payable",{"$nulls":4},"?","?","?"]
[null,"Total Current Liabilities",{"$nulls":5},"?","?"]
[]
[null,"Long-term Debt",{"$nulls":4},"?","?","?"]
[null,"Other Liabilities"]
[null,"Preferred Stock",{"$nulls":4},"?","?","?"]
[null,"Common Stock",{"$nulls":4},"?","?","?"]
[null,"Retained Earnings",{"$nulls":5},"?","?"]
[null,"Shareholders' Equity",{"$nulls":5},"?","?"]
[]
[null,"Total Liabilities and Shareholders' Equity",{"$nulls":5},"?","?"]
[]
[null,"DFN",{"$nulls":5},"?","?"]
[]
[null,"Working Assumptions"]
[]
[]
[]
[]
[null,"Interest rate on long term debt"]
[null,"Interest rate on short-term debt"]
[null,"Interest rate on marketable securities"]
[]
[]
[]
[null,"Capital Structure Table"]
[null,"Target D/E ratio","?"," =x",null,"Proportional Split of DFN"]
[null,"D1+DD = x(E1+RE+(DFN-DD))",{"$nulls":3},"PSTD",{"v":0,"d":"0%"}]
[null,"(1+x)DD =x(E1+RE)+xDFN-D1",{"$nulls":3},"PLTD",{"v":1,"d":"100%"}]
[null,"x(E1+RE) =","?",null,null,"PSI",{"v":0,"d":"0%"}]
[null,"Change in STD","?"]
[null,"cDFN","?"]
[null,"x*cDFN =","?"]
[null,"LTD in Year 1 = D1 =","?"]
[null,"rhs in yellow equation =","?"]
[null,"DD =","?"]
[null,"cDFN-DD","?"]
[null,"DD/DFN =","?"]
[null,"D1+DD","?"]
[null,"(E1+RE)+(cDFN-DD)","?"]
[null,"New D/E ratio","?"]
[]
[]
["Financial Ratios"]
["Liquidity ","Current ratio",{"$nulls":3},"?",null,null,"?"]
[null,"Quick ratio",{"$nulls":3},"?",null,null,"?"]
[null,"Interval measure (days)",{"$nulls":3},"?",null,null,"?"]
["Leverage","Debt-to-capital",{"$nulls":3},"?",null,null,"?"]
[null,"Debt-to-equity",{"$nulls":3},"?",null,null,"?"]
[null,"Total Debt ratio",{"$nulls":3},"?",null,null,"?"]
[null,"Cash coverage ratio",{"$nulls":3},"?",null,null,"?"]
[null,"TIE",{"$nulls":3},"?",null,null,"?"]
["Efficiency","Asset Turnover ratio",{"$nulls":3},"?",null,null,"?"]
[null,"Inventory turnover",{"$nulls":3},"?",null,null,"?"]
[null,"Days sales in inventory",{"$nulls":3},"?",null,null,"?"]
[null,"Average Collection Period",{"$nulls":3},"?",null,null,"?"]
[null,"Average Payables Period",{"$nulls":3},"?",null,null,"?"]
[null,"Cash conversion cycle",{"$nulls":3},"?",null,null,"?"]
["Profitability","Net profit margin",{"$nulls":3},"?",null,null,"?"]
[null,"Return on equity",{"$nulls":3},"?",null,null,"?"]
[null,"Return on assets",{"$nulls":3},"?",null,null,"?"]
[null,"Dividend payout ratio",{"$nulls":3},"?",null,null,"?"]
["Market-Value","P/E",{"$nulls":3},"?",null,null,"?"]
[null,"Market-to-book",{"$nulls":3},"?",null,null,"?"]
[null,"Dividend yield",{"$nulls":3},"?",null,null,"?"]
[]
[]
[]
["EVA"]
[null,"NOPAT"]
[null,"Charge to Capital"]
[null,"EVA"]
[]
["Free Cash Flows"]
[null,"Net Income"]
[null,"Depreciation"]
[null,"Interest Paid"]
[null,"-Change in Net Working Capital - Change in Short-term Debt"]
[null,"-Investment"]
[]
[null,"Dividends"]
[null,"Interest Paid"]
[null,"-Change in Total Debt"]
[null,"-Stock Issue (Repurchase)"]

{"sheet":"Pro Forma Forecast Inputs","index":6,"n_rows":41,"n_cols":15,"rows_kept":41,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[{"$nulls":3},"Annual Wages & Salaries"]
[{"$nulls":3},"Upper management",null,{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"}]
[{"$nulls":3},"Manufacturing workers",null,{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"}]
[{"$nulls":3},"Salespeople",null,{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"}]
[{"$nulls":3},"Engineers",null,{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"}]
[{"$nulls":3},"Customer support staff",null,{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"}]
[]
[{"$nulls":3},"Price of Fixed Assets"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"}]
[{"$nulls":3},"Operations Plant",{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Simulator Making Machine",{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Research & Development Laboratory Equipment",{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"}]
[]
[{"$nulls":3},"Max Units Raw Material Available for Purchase",null,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20]
[]
[{"$nulls":3},"Cost per Unit Raw Material",null,{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"}]
[]
[{"$nulls":3},"Interest Rates"]
[{"$nulls":3},"Treasury bill rate",{"v":0.04391853118170145,"d":"4.4%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"}]
[{"$nulls":3},"Short-term Debt",{"v":0.09214643035671992,"d":"9.2%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"}]
[{"$nulls":3},"Long-term Debt",{"v":0.0737393242857578,"d":"7.4%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"}]
[]
[{"$nulls":3},"Market Value of Equity"]
[]
[{"$nulls":3},"Maintenance Random Variable (between 0 and 1)",null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[]
[{"$nulls":3},"Mishap Indicator (1 = mishap)",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Mishap Adjustment Variable",null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[]
[{"$nulls":3},"Utilities",null,{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[]
[{"$nulls":3},"Random Effects on Production, R&D"]
[{"$nulls":3},"Production",null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Research",null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Development",null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[]
[{"$nulls":3},"Working Area For Computations, etc."]

{"sheet":"Pro Forma Forecast Variables","index":7,"n_rows":39,"n_cols":15,"rows_kept":39,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[{"$nulls":3},"Annual Wages & Salaries"]
[{"$nulls":3},"Upper management"]
[{"$nulls":3},"Manufacturing workers"]
[{"$nulls":3},"Salespeople"]
[{"$nulls":3},"Engineers"]
[{"$nulls":3},"Customer support staff"]
[]
[{"$nulls":3},"Price of Fixed Assets"]
[{"$nulls":3},"Headquarters Building"]
[{"$nulls":3},"Operations Plant"]
[{"$nulls":3},"Simulator Making Machine"]
[{"$nulls":3},"Research & Development Laboratory Equipment"]
[{"$nulls":3},"Land"]
[]
[{"$nulls":3},"Max Units Raw Material Available for Purchase"]
[]
[{"$nulls":3},"Cost per Unit Raw Material"]
[]
[{"$nulls":3},"Interest Rates"]
[{"$nulls":3},"Treasury bill rate"]
[{"$nulls":3},"Short-term Debt"]
[{"$nulls":3},"Long-term Debt"]
[]
[{"$nulls":3},"Market Value of Equity"]
[]
[{"$nulls":3},"Maintenance Random Variable (between 0 and 1)"]
[]
[{"$nulls":3},"Mishap Indicator"]
[{"$nulls":3},"Mishap Adjustment Variable"]
[]
[{"$nulls":3},"Utilities"]
[]
[{"$nulls":3},"Random Effects on Production, R&D"]
[{"$nulls":3},"Production"]
[{"$nulls":3},"Research"]
[{"$nulls":3},"Development"]

{"sheet":"Shadow Fin St Diff","index":8,"n_rows":134,"n_cols":13,"rows_kept":134,"hidden":true,"flags":["formulas_cached_only"]}
[]
["Income Statement",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Sales",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Cost of Goods Sold",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Gross Profit",null,{"v":44000,"d":"$44,000"},{"v":44880,"d":"$44,880"},{"v":45777.6,"d":"$45,778"},{"v":46693.151999999995,"d":"$46,693"},{"v":47627.01504,"d":"$47,627"},{"v":48579.5553408,"d":"$48,580"},{"v":49551.146447616,"d":"$49,551"},{"v":50542.16937656831,"d":"$50,542"},{"v":51553.01276409968,"d":"$51,553"},{"v":52584.07301938168,"d":"$52,584"}]
[null,"R&D",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SG&A",null,{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"}]
[null,"Depreciation",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Earnings from Operations (EBIT)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interest Expense",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other Income",null,{"v":-89250,"d":"($89,250)"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Pretax Earnings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Less: Provision for Taxes (35%)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Net Income",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Dividends",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Number of Shares",{"v":0,"d":"0 "},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Balance Sheet",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Cash and Marketable Securities",{"v":-3000000,"d":"($3,000,000)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Accts Receivable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Inventory",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Current Assets",{"v":-3000000,"d":"($3,000,000)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Property, Plant & Equipment",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"    Accumulated Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Plant & Equip (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Land & Improvements (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Fixed Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other Assets",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Assets",{"v":-3000000,"d":"($3,000,000)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Notes Payable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Long-term Debt due within one year",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Accts Payable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Current Liabilities",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Long-term Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other Liabilities",null,0,0,0,0,0,0,0,0,0,0]
[null,"Preferred Stock",{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"},{"v":-3000000,"d":"($3,000,000)"}]
[null,"Common Stock",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Retained Earnings",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Shareholders' Equity",{"v":-3000000,"d":"($3,000,000)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Liabilities and Shareholders' Equity",{"v":-3000000,"d":"($3,000,000)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["Statement of Cash Flows",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Beginning Cash & Marketable Securities",{"v":0,"d":"$0"},{"v":-3000000,"d":"($3,000,000)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Cash provided by operations"]
[null,"  Net Income (excluding gain from disposal of fixed assets)",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"  Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Change in Nonfinancial Net Working Capital Items"]
[null,"   Accounts receivable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"   Inventory",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"   Accounts payable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other Assets",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null," Operating Activities - Net Cash Flow",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Cash provided (used) by investments"]
[null,"Capital Expenditures",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Sale of Property, Plant, and Equipment",0,0,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Investing Activities - Net Cash Flow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Cash provided by financing activities"]
[null,"  Short-term Debt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"  Long-term Debt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"  New Issues/Repurchase of Stock",{"v":-3000000,"d":"($3,000,000)"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"  Dividends",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Financing Activities - Net Cash Flow",{"v":-3000000,"d":"($3,000,000)"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Ending Cash & Marketable Securities",{"v":-3000000,"d":"($3,000,000)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
{"$rows_empty":7}
["Financial Ratios",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
["Liquidity ","Current ratio",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Quick ratio",null,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interval measure (days)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Leverage","Debt-to-capital",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Debt-to-equity",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Debt ratio",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash coverage ratio",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"TIE",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Efficiency","Asset Turnover ratio",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Inventory turnover",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Days sales in inventory",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Average Collection Period",null,0,0,0,0,0,0,0,0,0,0]
[null,"Average Payables Period",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Cash conversion cycle",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Profitability","%Net profit margin",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"%Gross margin",null,{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"}]
[null,"%Operating margin",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"%Contribution margin",null,{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"},{"v":-1,"d":"-100.0%"}]
[null,"Return on equity",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Return on assets",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Dividend payout ratio",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Market-Value","P/E",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Market-to-book",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Dividend yield",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
{"$rows_empty":8}
["EVA",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"NOPAT = net operating income after tax = net income + interest",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Cost of Capital",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Charge to Capital = cost of capital x book value of assets",null,{"v":-600000,"d":"($600,000)"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EVA = NOPAT - interest - charge to capital",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["Free Cash Flows"]
[null,"Net Income",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Depreciation",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[null,"Interest Paid",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[null,"-Change in Net Working Capital - Change in Short-term Debt",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-Investment",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[]
[null,"Dividends",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[null,"Interest Paid",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[null,"-Change in Total Debt",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[null,"-Stock Issue (Repurchase)",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Change in Short-term Debt",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[]
[null,"Consistency check"]
[null,"Free Cash Flow top",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Free Cash Flow bottom",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]

{"sheet":"Shadow Fin St","index":9,"n_rows":142,"n_cols":13,"rows_kept":142,"hidden":true,"flags":["formulas_cached_only"]}
[]
["Income Statement",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Sales",null,{"v":-44000,"d":"($44,000)"},{"v":-44880,"d":"($44,880)"},{"v":-45777.6,"d":"($45,778)"},{"v":-46693.151999999995,"d":"($46,693)"},{"v":-47627.01504,"d":"($47,627)"},{"v":-48579.5553408,"d":"($48,580)"},{"v":-49551.146447616,"d":"($49,551)"},{"v":-50542.16937656831,"d":"($50,542)"},{"v":-51553.01276409968,"d":"($51,553)"},{"v":-52584.07301938168,"d":"($52,584)"}]
[null,"Cost of Goods Sold",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Gross Profit",null,{"v":-44000,"d":"($44,000)"},{"v":-44880,"d":"($44,880)"},{"v":-45777.6,"d":"($45,778)"},{"v":-46693.151999999995,"d":"($46,693)"},{"v":-47627.01504,"d":"($47,627)"},{"v":-48579.5553408,"d":"($48,580)"},{"v":-49551.146447616,"d":"($49,551)"},{"v":-50542.16937656831,"d":"($50,542)"},{"v":-51553.01276409968,"d":"($51,553)"},{"v":-52584.07301938168,"d":"($52,584)"}]
[null,"R&D",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SG&A",null,{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[null,"Depreciation",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Earnings from Operations (EBIT)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interest Expense",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other Income",null,{"v":89250,"d":"$89,250"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Pretax Earnings",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Less: Provision for Taxes (35%)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Net Income",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Dividends",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Number of Shares",{"v":3000000,"d":"3,000,000 "},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Balance Sheet",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Cash and Marketable Securities",{"v":3000000,"d":"$3,000,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Accts Receivable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Inventory",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Current Assets",{"v":3000000,"d":"$3,000,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Property, Plant & Equipment",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"    Accumulated Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Plant & Equip (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Land & Improvements (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Fixed Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other Assets",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Assets",{"v":3000000,"d":"$3,000,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Notes Payable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Long-term Debt due within one year",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Accts Payable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Total Current Liabilities",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Long-term Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other Liabilities"]
[null,"Preferred Stock",{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"}]
[null,"Common Stock",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Retained Earnings",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Shareholders' Equity",{"v":3000000,"d":"$3,000,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Total Liabilities and Shareholders' Equity",{"v":3000000,"d":"$3,000,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["Statement of Cash Flows",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Beginning Cash & Marketable Securities",{"v":0,"d":"$0"},{"v":3000000,"d":"$3,000,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Cash provided by operations"]
[null,"  Net Income (excluding gain from disposal of fixed assets)",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"  Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Change in Nonfinancial Net Working Capital Items"]
[null,"   Accounts receivable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"   Inventory",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"   Accounts payable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Other Assets",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null," Operating Activities - Net Cash Flow",{"v":0,"d":"$0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Cash provided (used) by investments"]
[null,"Capital Expenditures",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Sale of Property, Plant, and Equipment",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Investing Activities - Net Cash Flow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Cash provided by financing activities"]
[null,"  Short-term Debt (Notes Payable and Emergency Loans)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"  Long-term Debt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"  New Issues/Repurchase of Stock",{"v":3000000,"d":"$3,000,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"  Dividends",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Financing Activities - Net Cash Flow",{"v":3000000,"d":"$3,000,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Ending Cash & Marketable Securities",{"v":3000000,"d":"$3,000,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
{"$rows_empty":7}
["Financial Ratios",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
["Liquidity ","Current ratio",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Quick ratio",null,{"v":0,"d":"0.0"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interval measure (days)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Leverage","Debt-to-capital",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Debt-to-equity",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Debt ratio",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"Cash coverage ratio",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"TIE",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Efficiency","Asset Turnover ratio",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Inventory turnover",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Days sales in inventory",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Average Collection Period",null,0,0,0,0,0,0,0,0,0,0]
[null,"Average Payables Period",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Cash conversion cycle",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Profitability","%Net profit margin",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"%Gross margin",null,{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"}]
[null,"%Operating margin",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"%Contribution margin",null,{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"}]
[null,"Return on equity",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Return on assets",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Dividend payout ratio",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
["Market-Value","P/E",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Market-to-book",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Dividend yield",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
{"$rows_empty":8}
["EVA",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"NOPAT = net operating income after tax = net income + interest",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Cost of Capital",{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"}]
[null,"Charge to Capital = cost of capital x book value of assets",null,{"v":600000,"d":"$600,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"EVA = NOPAT - interest - charge to capital",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Value",{"$error":"#DIV/0!"}]
[]
["Free Cash Flows"]
[null,"Net Income",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Depreciation",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Interest Paid",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"-Change in Net Working Capital - Change in Short-term Debt",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"-Investment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Dividends",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Interest Paid",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"-Change in Total Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"-Stock Issue (Repurchase)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[null,"Change in Short-term Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Consistency check"]
[null,"Free Cash Flow top",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Free Cash Flow bottom",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"AFCF",null,{"$error":"#DIV/0!"}]
[]
[]
[null,"Preferred Stock issued cumulatively.",{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"}]
[null,"Has the firm gone public? Amount raised in public offerings.",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Preferred Stock",{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"},{"v":3000000,"d":"$3,000,000"}]
[null,"If the firm has gone public, preferred stock converts to common.",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Common Stock",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Financial Statements","index":10,"n_rows":135,"n_cols":13,"rows_kept":135,"flags":["formulas_cached_only"]}
[]
["Income Statement",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Sales",null,{"v":-44000,"d":"($44,000)"},{"v":-44880,"d":"($44,880)"},{"v":-45777.6,"d":"($45,778)"},{"v":-46693.151999999995,"d":"($46,693)"},{"v":-47627.01504,"d":"($47,627)"},{"v":-48579.5553408,"d":"($48,580)"},{"v":-49551.146447616,"d":"($49,551)"},{"v":-50542.16937656831,"d":"($50,542)"},{"v":-51553.01276409968,"d":"($51,553)"},{"v":-52584.07301938168,"d":"($52,584)"}]
[null,"Cost of Goods Sold"]
[null,"Gross Profit"]
[null,"R&D"]
[null,"SG&A"]
[null,"Depreciation"]
[null,"Earnings from Operations (EBIT)"]
[null,"Interest Expense"]
[null,"Other Income"]
[null,"Pretax Earnings"]
[null,"Less: Provision for Taxes (35%)"]
[null,"Net Income"]
[]
[null,"Dividends",{"v":0,"d":"$0"}]
[null,"Number of Shares",{"v":3000000,"d":"3,000,000 "}]
[]
["Balance Sheet",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Cash and Marketable Securities",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Accts Receivable"]
[null,"Inventory"]
[null,"Total Current Assets"]
[]
[null,"Property, Plant & Equipment"]
[null,"    Accumulated Depreciation"]
[null,"Plant & Equip (net)"]
[null,"Land & Improvements (net)"]
[null,"Total Fixed Assets"]
[null,"Other Assets"]
[null,"Total Assets"]
[]
[null,"Notes Payable"]
[null,"Long-term Debt due within one year"]
[null,"Accts Payable"]
[null,"Total Current Liabilities"]
[]
[null,"Long-term Debt"]
[null,"Other Liabilities"]
[null,"Preferred Stock"]
[null,"Common Stock"]
[null,"Retained Earnings"]
[null,"Shareholders' Equity"]
[]
[null,"Total Liabilities and Shareholders' Equity"]
[]
[]
["Statement of Cash Flows",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"Beginning Cash & Marketable Securities",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Cash provided by operations"]
[null,"  Net Income"]
[null,"  Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Change in Nonfinancial Net Working Capital Items"]
[null,"   Accounts receivable"]
[null,"   Inventory"]
[null,"   Accounts payable"]
[null,"Other Assets"]
[null," Operating Activities - Net Cash Flow"]
[null,"Cash provided (used) by investments"]
[null,"Capital Expenditures"]
[null,"Sale of Property, Plant, and Equipment"]
[null," Investing Activities - Net Cash Flow"]
[null,"Cash provided by financing activities"]
[null,"  Short-term Debt (Notes Payable and Emergency Loans)"]
[null,"  Long-term Debt"]
[null,"  New Issues/Repurchase of Stock"]
[null,"  Dividends",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null," Financing Activities - Net Cash Flow"]
[null,"Ending Cash & Marketable Securities",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
{"$rows_empty":7}
["Financial Ratios",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
["Liquidity ","Current ratio"]
[null,"Quick ratio"]
[null,"Interval measure (days)"]
["Leverage","Debt-to-capital"]
[null,"Debt-to-equity"]
[null,"Total Debt ratio"]
[null,"Cash coverage ratio"]
[null,"TIE"]
["Efficiency","Asset Turnover ratio"]
[null,"Inventory turnover"]
[null,"Days sales in inventory"]
[null,"Average Collection Period"]
[null,"Average Payables Period"]
[null,"Cash conversion cycle"]
["Profitability","%Net profit margin"]
[null,"%Gross margin"]
[null,"%Operating margin"]
[null,"%Contribution margin"]
[null,"Return on equity"]
[null,"Return on assets"]
[null,"Dividend payout ratio"]
["Market-Value","P/E"]
[null,"Market-to-book"]
[null,"Dividend yield"]
{"$rows_empty":8}
["EVA",null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[null,"NOPAT = net operating income after tax = net income + interest",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Cost of Capital",{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"}]
[null,"Charge to Capital = cost of capital x book value of assets",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"EVA = NOPAT - interest - charge to capital",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,"Value",{"v":0,"d":"$0"}]
[]
["Free Cash Flows"]
[null,"Net Income"]
[null,"Depreciation"]
[null,"Interest Paid"]
[null,"-Change in Net Working Capital - Change in Short-term Debt"]
[null,"-Investment"]
[]
[null,"Dividends"]
[null,"Interest Paid"]
[null,"-Change in Total Debt"]
[null,"-Stock Issue (Repurchase)"]
[]
[]
[null,"Change in Short-term Debt"]
[]
[null,"Consistency check"]
[null,"Free Cash Flow top"]
[null,"Free Cash Flow bottom"]
[null,"AFCF"]

{"sheet":"Tracking Fixed Assets","index":11,"n_rows":181,"n_cols":15,"rows_kept":181,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
{"$rows_empty":7}
[null,"Table 1","Gross Value"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Gross Value Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Table 2","Annual Depreciation"]
[{"$nulls":3},"Headquarters Building",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Annual Depreciation",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Table 3","Accumulated Depreciation",null,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Headquarters Building",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Accumulated Depreciation",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,"Table 4","Book Value"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Total Book Value",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Shadow Prep Diff","index":12,"n_rows":117,"n_cols":15,"rows_kept":117,"hidden":true,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,"Table 1","Direct Cost Components of Manufacturing"]
[{"$nulls":3},"Cost of Materials",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Cost of Manufacturing Labor",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Other Direct Manufacturing Costs",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Direct Cost Component of COGS",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
{"$rows_empty":14}
[null,"Table 2","Indirect Cost Components (Overhead)"]
[{"$nulls":3},"Utilities Operating Plant",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Maintenance & Repair",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Depreciation on Operating Plant",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Subtotal",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Wasted Material",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Depreciation on Simulator Machines",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Depreciation on R&D Equipment",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Table 3","Fixed Assets in Place at Year-end"]
[{"$nulls":3},"Headquarters Building",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Simulator Making Machine",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Research & Development Laboratory Equipment",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Land",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 4","Space Utilization During Year"]
[{"$nulls":3},"Blocks Available",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Blocks Used for Simulators and R&D Lab Equipment",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Excess Block Capacity Available for Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Excess Block Capacity Feasibility",null,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,"Table 5",null,"Fraction of Operation Plant Devoted to Manufacturing",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Fraction of Operation Plant Devoted to R&D",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Table 6","Indirect Cost Components of Manufacturing (Overhead)"]
[{"$nulls":3},"Manufacturing Overhead",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Total Units Produced and Placed in Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Allocated Overhead Per Unit Output",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[null,"Table 7","Indirect Cost Components of R&D (Overhead)"]
[{"$nulls":3},"R&D Overhead",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Table 8","Sales, General, and Administrative"]
[{"$nulls":3},"Sales"]
[{"$nulls":3},"   Promotion",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"   Sales Force Salaries",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"   Customer Support Staff Salaries",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Sales Expenses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Admin"]
[{"$nulls":3},"   Recruiting",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"   Upper Management Salaries",null,{"v":0,"d":"$0"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"}]
[{"$nulls":3},"   Utilities Headquarters",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"   Working Capital Management Expenses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Admin",null,{"v":0,"d":"$0"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"}]
[{"$nulls":3},"SG&A",null,{"v":0,"d":"$0"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"}]
[]
[]
[]
[null,"Table 9","Select Financial Statement Inputs"]
[{"$nulls":3},"COGS Direct Expenses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"COGS",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"R&D Direct Expenses",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Overhead Component",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"R&D",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"SG&A",null,{"v":0,"d":"$0"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"},{"v":-700000,"d":"($700,000)"}]
[]
[{"$nulls":3},"Depreciation Line Item for Income Statement",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Property, Plant & Equipment",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"    Accumulated Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Plant & Equip (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land & Improvements (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Fixed Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
{"$rows_empty":13}
[null,"Table 10","Other Income"]
[null,null,"Interest Received from Marketable Securities Held",null,null,{"v":0,"d":"$0"}]
[null,null,"Overhead When Production is 0",null,null,{"$error":"#DIV/0!"}]
[null,null,"Amount Received from Disposal of Assets"]
[null,null,"Depreciation Associated with Asset Disposal"]
[null,null,"Penalties"]
[null,null,"Fees"]
[null,null,"Total"]

{"sheet":"Shadow Prep","index":13,"n_rows":117,"n_cols":15,"rows_kept":117,"hidden":true,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,"Table 1","Direct Cost Components of Manufacturing"]
[{"$nulls":3},"Cost of Materials",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Cost of Manufacturing Labor",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Other Direct Manufacturing Costs"]
[{"$nulls":3},"Direct Cost Component of COGS",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
{"$rows_empty":14}
[null,"Table 2","Indirect Cost Components (Overhead)"]
[{"$nulls":3},"Utilities Operating Plant",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Maintenance & Repair",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Depreciation on Operating Plant",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Subtotal",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Wasted Material and Labor When Production = 0",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},0]
[{"$nulls":3},"Depreciation on Manufacturing Machines",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Depreciation on R&D Equipment",null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Table 3","Fixed Assets in Place at Year-end"]
[{"$nulls":3},"Headquarters Building",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machine",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Research & Development Laboratory Equipment",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Land",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 4","Space Utilization During Year"]
[{"$nulls":3},"Blocks Available",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Blocks Used for Manufacturing Machines and R&D Lab Equipment",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Excess Block Capacity Available for Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Excess Block Capacity Feasibility",null,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,"Table 5",null,"Fraction of Operation Plant Devoted to Manufacturing",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Fraction of Operation Plant Devoted to R&D",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Table 6","Indirect Cost Components of Manufacturing (Overhead)"]
[{"$nulls":3},"Manufacturing Overhead",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Total Units Produced and Placed in Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Allocated Overhead Per Unit Output",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[null,"Table 7","Indirect Cost Components of R&D (Overhead)"]
[{"$nulls":3},"R&D Overhead",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Table 8","Sales, General, and Administrative"]
[{"$nulls":3},"Sales"]
[{"$nulls":3},"   Promotion",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"   Sales Force Salaries",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"   Customer Support Staff Salaries",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Sales Expenses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Admin"]
[{"$nulls":3},"   Recruiting",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"   Upper Management Salaries",null,{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[{"$nulls":3},"   Utilities Headquarters",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"   Working Capital Management Expenses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Admin",null,{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[{"$nulls":3},"SG&A",null,{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[]
[]
[]
[null,"Table 9","Select Financial Statement Inputs"]
[{"$nulls":3},"COGS Direct Expenses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"COGS",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Direct Expenses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Overhead Component",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"R&D",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"SG&A",null,{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[]
[{"$nulls":3},"Depreciation Line Item for Income Statement",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Property, Plant & Equipment",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"    Accumulated Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Plant & Equip (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land & Improvements (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Fixed Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
{"$rows_empty":13}
[null,"Table 10","Other Income"]
[null,null,"Interest Received from Marketable Securities Held",null,null,{"v":89250,"d":"$89,250"},{"v":0,"d":"$0"},0,0,0,0,0,0,0,0]
[null,null,"Overhead When Production is 0",null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0]
[null,null,"Amount Received from Disposal of Assets",null,null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Associated with Asset Disposal",null,null,{"v":0,"d":"$0"},0,0,0,0,0,0,0,0,0]
[null,null,"Penalties",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0]

{"sheet":"Finance Prep for Fin Statements","index":14,"n_rows":117,"n_cols":15,"rows_kept":117,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,"Table 1","Direct Cost Components of Manufacturing"]
[{"$nulls":3},"Cost of Materials",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Cost of Manufacturing Labor",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Other Direct Manufacturing Costs"]
[{"$nulls":3},"Direct Cost Component of COGS",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
{"$rows_empty":14}
[null,"Table 2","Indirect Cost Components (Overhead)"]
[{"$nulls":3},"Utilities Operating Plant",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Maintenance & Repair",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Depreciation on Operating Plant",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Subtotal",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Wasted Material and Labor When Production = 0"]
[{"$nulls":3},"Depreciation on Manufacturing Machines",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Depreciation on R&D Equipment",null,{"v":0,"d":"$0"}]
[]
[]
[]
[]
[]
[null,"Table 3","Fixed Assets in Place at Year-end"]
[{"$nulls":3},"Headquarters Building",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machine",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Research & Development Laboratory Equipment",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Land",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 4","Space Utilization During Year"]
[{"$nulls":3},"Blocks Available",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Blocks Used for Manufacturing Machines and R&D Lab Equipment",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Excess Block Capacity Available for Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Excess Block Capacity Feasibility",null,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,"Table 5",null,"Fraction of Operation Plant Devoted to Manufacturing",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Fraction of Operation Plant Devoted to R&D",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Table 6","Indirect Cost Components of Manufacturing (Overhead)"]
[{"$nulls":3},"Manufacturing Overhead",null,{"$error":"#DIV/0!"}]
[{"$nulls":3},"Total Units Produced and Placed in Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Allocated Overhead Per Unit Output",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[null,"Table 7","Indirect Cost Components of R&D (Overhead)"]
[{"$nulls":3},"R&D Overhead",null,{"$error":"#DIV/0!"}]
[]
[]
[null,"Table 8","Sales, General, and Administrative"]
[{"$nulls":3},"Sales"]
[{"$nulls":3},"   Promotion",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"   Sales Force Salaries",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"   Customer Support Staff Salaries",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Sales Expenses",null,{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Admin"]
[{"$nulls":3},"   Recruiting",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"   Upper Management Salaries",null,{"v":700000,"d":"$700,000"}]
[{"$nulls":3},"   Utilities Headquarters",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"   Working Capital Management Expenses",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Admin",null,{"v":700000,"d":"$700,000"}]
[{"$nulls":3},"SG&A",null,{"v":700000,"d":"$700,000"}]
[]
[]
[]
[null,"Table 9","Select Financial Statement Inputs"]
[{"$nulls":3},"COGS Direct Expenses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"COGS",null,{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"R&D Direct Expenses",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Overhead Component",null,{"$error":"#DIV/0!"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D",null,{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"SG&A",null,{"v":700000,"d":"$700,000"}]
[]
[{"$nulls":3},"Depreciation Line Item for Income Statement",null,{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Property, Plant & Equipment",{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"    Accumulated Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Plant & Equip (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land & Improvements (net)",{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Fixed Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
{"$rows_empty":13}
[null,"Table 10","Other Income"]
[null,null,"Interest Received from Marketable Securities Held",null,null,{"v":89250,"d":"$89,250"}]
[null,null,"Overhead When Production is 0",null,null,{"$error":"#DIV/0!"}]
[null,null,"Amount Received from Disposal of Assets",null,null,{"v":0,"d":"$0"}]
[null,null,"Depreciation Associated with Asset Disposal",null,null,{"v":0,"d":"$0"}]
[null,null,"Penalties"]
[null,null,"Fees"]
[null,null,"Total",null,null,{"$error":"#DIV/0!"}]

{"sheet":"Summary Sheet","index":15,"n_rows":165,"n_cols":15,"rows_kept":165,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[{"$nulls":3},"Total Sales",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Total Wages & Salaries"]
[{"$nulls":3},"Upper management (base salaries)",{"v":0,"d":"$0"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[{"$nulls":3},"Executive Bonuses",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing workers",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Salespeople",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Engineers",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Customer support staff",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Recruiting/severance"]
[{"$nulls":3},"Upper management",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing workers",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Salespeople",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Engineers",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Customer support staff",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Promotion",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Materials Purchased",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Utilities on Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Utilities on Operating Plant(s)",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Maintenance & Repair",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Total Capital Expenditures",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Salvage Value from Disposal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value of Inventory",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Accounts Receivable at end of Year",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Accounts Payable at end of Year",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Amount Factored at 80% on the $",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Collection Costs",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Cost of Stretching Payables",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Interest Received from Marketable Securities Held",{"v":0,"d":"$0"},{"v":89250,"d":"$89,250"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Gross Value Fixed Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Land",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Accumulated Depreciation",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Book Value of Fixed Assets",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Depreciation"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant excl Disposal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant incl Disposal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines excl Disposal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines incl Disposal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment excl Disposal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment incl Diposal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Depreciation excl Disposal",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Depreciation Writedown Book Value Assets Disposed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Total Dividends",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Notes Payable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest Paid on Notes Payable",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"New Long-term Debt Position",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Interest on Long-term Debt",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Outstanding Balance on Emergency Loan",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Amount Raised in Second Private Equity Round",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"External Equity Raised and Received by Firm In Public Offering",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Amount of Share Repurchase",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Market Value of Equity",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Number of New Shares Issued in Private Equity Round",{"v":3000000,"d":"3,000,000 "},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Number of Shares Issued in Public Offering",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Number of Shares Repurchased",0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 1",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 2",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 3",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 4",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 5",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 6",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 7",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 8",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 9",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 10",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 1",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Inventory","Units Raw Material Inventory Purchased in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 1",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 2",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 3",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 4",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 5",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 6",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 7",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 8",{"$nulls":8},0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 9",{"$nulls":9},0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 10",{"$nulls":10},0]
[]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 2",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 3",{"$nulls":3},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 4",{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 5",{"$nulls":5},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 6",{"$nulls":6},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 7",{"$nulls":7},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 8",{"$nulls":8},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 9",{"$nulls":9},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 10",{"$nulls":10},{"v":0,"d":"$0.00"}]
[]
[]
[{"$nulls":3},"Backlog Fee",null,{"v":44000,"d":"$44,000"},{"v":44880,"d":"$44,880"},{"v":45777.6,"d":"$45,778"},{"v":46693.151999999995,"d":"$46,693"},{"v":47627.01504,"d":"$47,627"},{"v":48579.5553408,"d":"$48,580"},{"v":49551.146447616,"d":"$49,551"},{"v":50542.16937656831,"d":"$50,542"},{"v":51553.01276409968,"d":"$51,553"},{"v":52584.07301938168,"d":"$52,584"}]
[]
[{"$nulls":3},"Initial Funding",{"v":3000000,"d":"$3,000,000"}]
[]
[{"$nulls":3},"Backlog Revenue Adjustment"]
[{"$nulls":3},"Total Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Production",null,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},"Cost per Unit Material"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 1",{"v":100,"d":"$100.00"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 2",{"v":100,"d":"$100.00"},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 3",{"v":100,"d":"$100.00"},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 4",{"v":100,"d":"$100.00"},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 5",{"v":100,"d":"$100.00"},{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 6",{"v":100,"d":"$100.00"},{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 7",{"v":100,"d":"$100.00"},{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 8",{"v":100,"d":"$100.00"},{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 9",{"v":100,"d":"$100.00"},{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 10",{"v":100,"d":"$100.00"},{"$nulls":9},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total Raw Materials Used in Production",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]

{"sheet":"Finance AR and AP","index":16,"n_rows":106,"n_cols":15,"rows_kept":106,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[{"$nulls":3},"Accounts Payable and Accounts Receivable"]
[{"$nulls":3},"1. Receivables at start of period",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"2. Sales",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"3. Total collections",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"4. Receivables at end of period",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"1. Payables at beginning of period",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"2. Purchasing",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"3. Payments"]
[null,null,{"v":0.8333333333333334,"d":"83.3%"},"  Payments on Purchases made in current period",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,{"v":0.16666666666666666,"d":"16.7%"},"  Payments on Purchases made in prior period",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Payments on accounts payable",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"4.  Payables at end of period",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[]
[{"$nulls":3},"Factor Receivables"]
[{"$nulls":3},"A/R Amount Factored at 80% on the $",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Amount Received",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[{"$nulls":3},"Factor Fee",null,{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"},{"v":0,"d":"$0.0"}]
[]
[{"$nulls":3},"Stretch Payables"]
[{"$nulls":3},"Amount of Payables Deferrable",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Stretch Payables - Increase",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Stretch Payables - Decrease",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Change in amount deferred",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total deferred",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Deferment Penalty - increase in cost of materials",{"v":0.25,"d":"25%"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[]
[{"$nulls":3},"Year",0,1,2,3,4,5,6,7,8,9,10]
[{"$nulls":3},"Sales",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Base collection rate"]
[{"$nulls":3},1,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},2,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},3,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},4,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},5,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},6,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},7,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},8,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},9,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},10,null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[]
[]
[{"$nulls":3},"Collections"]
[{"$nulls":3},1,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},2,null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},3,{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},4,{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},5,{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},6,{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},7,{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},8,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},9,{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},10,{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[]
[{"$nulls":3},"Uncollected (A/R)"]
[{"$nulls":3},1,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},2,null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},3,{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},4,{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},5,{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},6,{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},7,{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},8,{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},9,{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},10,{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Parameters"]
[{"$nulls":4},0.25,{"v":0.5,"d":"50%"}]
[{"$nulls":3},"Collection Cost Function"]
[{"$nulls":3},1,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},2,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},3,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},4,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},5,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},6,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},7,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},8,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},9,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},10,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Base collection rate"]
[{"$nulls":3}," Sales generated in Year 1",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 2",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 3",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 4",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 5",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 6",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 7",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 8",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 9",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 10",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]

{"sheet":"Finance New Equity and Dividend","index":17,"n_rows":28,"n_cols":15,"rows_kept":28,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[]
[{"$nulls":3},"Equity Financing"]
[]
[{"$nulls":3},"Second Round Private Equity Financing"]
[{"$nulls":3},"Book Value Per Share",{"v":0,"d":"$0.00"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Amount Requested",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Amount Raised",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of New Shares Issued",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"Public Equity"]
[{"$nulls":3},"Engage Investment Banker for Stock Offering Next Year (1/0)",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Amount ($) Proposing to Raise in Stock Offering",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"External Equity Raised and Received by Firm",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Gross Amount of Stock Issue incl Flotation Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Flotation Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of Shares Issued",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Repurchase Next Year (1/0)",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Amount Proposing to Repurchase ($)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Amount of Share Repurchase",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of Shares Repurchased",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Total Dividends",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Market Value of Equity",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Finance Cash and Debt","index":18,"n_rows":105,"n_cols":15,"rows_kept":105,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,"Finance"]
[{"$nulls":3},"Initial Funding",{"v":3000000,"d":"$3,000,000"}]
[]
[{"$nulls":3},"Interest Rates"]
[{"$nulls":3},"Treasury bill Rate (Rate on Marketable Securities)",{"v":0.04391853118170145,"d":"4%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"}]
[{"$nulls":3},"Short-term Debt",{"v":0.09214643035671992,"d":"9%"},{"v":0.18,"d":"18.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"},{"v":0.13,"d":"13.0%"}]
[{"$nulls":3},"Long-term Debt",{"v":0.0737393242857578,"d":"7%"},{"v":0.11,"d":"11.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"}]
[]
[]
[{"$nulls":3},"Cash & Marketable Securities"]
[{"$nulls":3},"Minimum Cash Position",{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"},{"v":25000,"d":"$25,000"}]
[{"$nulls":3},"Marketable Securities Held at End of Year",{"v":2975000,"d":"$2,975,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest Received from Marketable Securities Held",null,{"v":89250,"d":"$89,250"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Short-term Debt"]
[{"$nulls":3},"Maximum New Borrowing Short term",null,{"v":2400000,"d":"$2,400,000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Short-term Debt at end of Prior Year",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Increase in Principal Short-term Debt (Notes Payable)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Automatic Repayment of Principal on Short-term Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Net Repayment of Principal on Short-term Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest Paid on Notes Payable",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Feasibility Check on New Short-term Borrowing",null,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"Long-term Debt"]
[{"$nulls":3},"Maximum Total Long-Term Debt Position",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long-term Debt Position at End of Prior Year",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"New Debt"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Amount Borrowed Long term (Gross)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Premature Retirement (Paydown)"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 1",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 2",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 3",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 4",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 5",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 6",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 7",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 9",{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 10"]
[{"$nulls":3},"Total Amount Borrowed Long term (Gross)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Net Debt Position"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Amount Borrowed Long term (Gross)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Interest on Long-term Debt"]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 1",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 2",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 3",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 4",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 5",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 6",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 7",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 9",{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Interest on Long term Debt Borrowed in Year 10"]
[{"$nulls":3},"Total Interest on Long-term Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Automatic Repayment of Principal on Long-term Debt"]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 1",{"$nulls":4},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 2",{"$nulls":5},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 3",{"$nulls":6},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 4",{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 5",{"$nulls":8},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 6",{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 7",{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 8"]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 9"]
[{"$nulls":3},"Repayment of Principal on Long term Debt Borrowed in Year 10"]
[{"$nulls":3},"Total Repayment of Principal on Long-term Debt",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Long-term Debt Summary"]
[{"$nulls":3},"Maximum Total Long-Term Debt Position",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long-term Debt Position at End of Prior Year",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Net Change in Debt Position",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"New Debt Position",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Feasibility Check on Long-term Debt Position",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[]
[]
[{"$nulls":3},"Emergency Loan"]
[{"$nulls":3},"Emergency Loan  Amount in Current Year"]
[{"$nulls":3},"Repayment of Principal on Emergency Loan"]
[{"$nulls":3},"Outstanding Balance on Emergency Loan",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Oper Sales Summary","index":19,"n_rows":74,"n_cols":15,"rows_kept":74,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"Sales Summary"]
[{"$nulls":3},"Units Shipped to Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped to Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped to Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped to Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped to Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped to Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped to Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Sales Territory 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Territory 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Territory 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Territory 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Territory 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Territory 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Territory 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Sales",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Sales Feasibility Check Territory 1",null,0,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Sales Feasibility Check Territory 2",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Sales Feasibility Check Territory 3",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Sales Feasibility Check Territory 4",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Sales Feasibility Check Territory 5",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Sales Feasibility Check Territory 6",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Sales Feasibility Check Territory 7",null,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,null,"Backlog","Territory 1",null,{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "}]
[{"$nulls":3},"Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"Backlog Fee",{"v":200,"d":"$200"},null,{"v":44000,"d":"$44,000"},{"v":44880,"d":"$44,880"},{"v":45777.6,"d":"$45,778"},{"v":46693.151999999995,"d":"$46,693"},{"v":47627.01504,"d":"$47,627"},{"v":48579.5553408,"d":"$48,580"},{"v":49551.146447616,"d":"$49,551"},{"v":50542.16937656831,"d":"$50,542"},{"v":51553.01276409968,"d":"$51,553"},{"v":52584.07301938168,"d":"$52,584"}]
[]
[]
[null,null,"Backlog Revenue Adjustment"]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Oper Shipping","index":20,"n_rows":181,"n_cols":15,"rows_kept":181,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"Shipping"]
[null,null,"Territory 1","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 2","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 3","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 4","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 5","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 6","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 7","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Summary of Shipments"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"Shipping Quality"]
[null,null,"Territory 1","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 2","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 3","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 4","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 5","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 6","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 7","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"Average Quality"]
[{"$nulls":3},"Territory 1",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 2",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 3",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 4",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 5",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 6",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 7",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Oper Inventory","index":21,"n_rows":107,"n_cols":15,"rows_kept":107,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
{"$rows_empty":9}
[null,null,"Inventory Capacity Monitor","Number of Blocks Required for Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Percentage of Available Block Space Used for Inventory (>100% signals insufficient space)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Inventory","Units Raw Material Inventory Purchased in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Material Inventory Purchased in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value Raw Material Inventory Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 1",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 2",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 3",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 4",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 5",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 6",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 7",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 8",{"$nulls":8},0,0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 9",{"$nulls":9},0,0]
[{"$nulls":3},"Units Finished Goods Inventory Produced in Year 10",{"$nulls":10},0]
[]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 2",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 3",{"$nulls":3},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 4",{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 5",{"$nulls":5},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 6",{"$nulls":6},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 7",{"$nulls":7},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 8",{"$nulls":8},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 9",{"$nulls":9},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Raw Material Component of Finished Goods Inv Produced in Year 10",{"$nulls":10},{"v":0,"d":"$0.00"}]
[]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Labor Component of Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"$0.00"}]
[]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Allocated Overhead Component of Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"$0.00"}]
[]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Unit Value Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"$0.00"}]
[]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 1",null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 2",null,null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Quality Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":1,"d":"1.00"}]
[]
[]
[null,null,"Inventory Summary","Units Raw Material in Inventory",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Value Raw Material in Inventory",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Units Finished Goods in Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Value Finished Goods in Inventory",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Value of Inventory",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Oper Production","index":22,"n_rows":40,"n_cols":15,"rows_kept":40,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"Manufacturing Resources Available for Year"]
[{"$nulls":3},"Manufacturing Machine Years Available",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machine Years Utilized",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Labor Available (Person-Years)",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Labor feasibility indicator",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},1,1,1,1,1,1,1,1]
[]
[null,null,"Manufacturing Resource Utilization"]
[]
[{"$nulls":3},"Manufacturing Labor (Person-Years)",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Raw Materials Currently in Inventory Purchased in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total Raw Materials Used in Production",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"Units Produced of Finished Goods ",null,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Oper Fixed Asset Resources","index":23,"n_rows":223,"n_cols":15,"rows_kept":223,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,"Operations - Capital Equipment"]
[null,null,"Installed Equipmnet"]
[null,null,"Installed Operations Plants","Operations Plant Purchased in Year 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},0]
[null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Installed Machines at End of Year"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},0]
[null,null,"Total Installed Manufacturing Machines at Year-end",null,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},0]
[null,null,"Total Installed Pieces R&D Equipment at Year-end",null,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Machine-Years Available at Beginning of Year"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"v":0,"d":"0.00"},{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"v":0,"d":"0.00"},{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"v":0,"d":"0.00"},{"$nulls":9},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"v":0,"d":"0.00"}]
[null,null,"Total Manufacturing Machines Available at Beginning of Year",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",0,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",0,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",0,{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",0,{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",0,{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",0,{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",0,{"$nulls":8},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",0,{"$nulls":9},{"v":0,"d":"0.00"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",0]
[null,null,"Total R&D Equipment-years Available at Beginning of Year",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
[null,null,"Machine-Years Used"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 0",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 1",null,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 2",{"$nulls":3},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 3",{"$nulls":4},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 4",{"$nulls":5},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 5",{"$nulls":6},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 6",{"$nulls":7},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 7",{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 8",{"$nulls":9},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 9",{"$nulls":10},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 10"]
[null,null,"Total Manufacturing Machine-years Used",null,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 0",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 1",null,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 2",{"$nulls":3},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 3",{"$nulls":4},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 4",{"$nulls":5},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 5",{"$nulls":6},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 6",{"$nulls":7},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 7",{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 8",{"$nulls":9},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 9",{"$nulls":10},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 10"]
[null,null,"Total R&D Equipment-years Used",null,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[]
[]
[null,null,"Machine-years Remaining","Remaining Usage Manufacturing Machine Years Purchased in Year 0 Before Disposal",0,{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 1 Before Disposal",null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 2 Before Disposal",null,null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 3 Before Disposal",{"$nulls":3},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 4 Before Disposal",{"$nulls":4},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 5 Before Disposal",{"$nulls":5},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 6 Before Disposal",{"$nulls":6},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 7 Before Disposal",{"$nulls":7},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 8 Before Disposal",{"$nulls":8},0,0,{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 9 Before Disposal",{"$nulls":9},0,0]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 10 Before Disposal",{"$nulls":10},0]
[]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 0 Before Disposal Per Manufacturing Machine",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 1 Before Disposal Per Manufacturing Machine",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 2 Before Disposal Per Manufacturing Machine",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 3 Before Disposal Per Manufacturing Machine",{"$nulls":3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 4 Before Disposal Per Manufacturing Machine",{"$nulls":4},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 5 Before Disposal Per Manufacturing Machine",{"$nulls":5},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 6 Before Disposal Per Manufacturing Machine",{"$nulls":6},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 7 Before Disposal Per Manufacturing Machine",{"$nulls":7},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 8 Before Disposal Per Manufacturing Machine",{"$nulls":8},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 9 Before Disposal Per Manufacturing Machine",{"$nulls":9},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 10 Before Disposal Per Manufacturing Machine",{"$nulls":10},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 0 Removed by Disposal",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 1 Removed by Disposal",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 2 Removed by Disposal",{"$nulls":3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 3 Removed by Disposal",{"$nulls":4},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 4 Removed by Disposal",{"$nulls":5},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 5 Removed by Disposal",{"$nulls":6},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 6 Removed by Disposal",{"$nulls":7},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 7 Removed by Disposal",{"$nulls":8},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 8 Removed by Disposal",{"$nulls":9},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 9 Removed by Disposal",{"$nulls":10},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 10 Removed by Disposal"]
[]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 0 After Disposal",{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 1 After Disposal",null,{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 2 After Disposal",null,null,{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 3 After Disposal",{"$nulls":3},{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 4 After Disposal",{"$nulls":4},{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 5 After Disposal",{"$nulls":5},{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 6 After Disposal",{"$nulls":6},{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 7 After Disposal",{"$nulls":7},{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 8 After Disposal",{"$nulls":8},{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 9 After Disposal",{"$nulls":9},{"v":0,"d":"0.000"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage Manufacturing Machine Years Purchased in Year 10 After Disposal"]
[]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 0 Before Disposal",0,{"v":0,"d":"0.000"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 1 Before Disposal",null,0,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 2 Before Disposal",null,null,0,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 3 Before Disposal",{"$nulls":3},0,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 4 Before Disposal",{"$nulls":4},0,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 5 Before Disposal",{"$nulls":5},0,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 6 Before Disposal",{"$nulls":6},0,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 7 Before Disposal",{"$nulls":7},0,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 8 Before Disposal",{"$nulls":8},0,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 9 Before Disposal",{"$nulls":9},0,{"v":0,"d":"0.000"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 10 Before Disposal",{"$nulls":10},0]
[]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 0 Before Disposal Per R&D",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 1 Before Disposal Per R&D",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 2 Before Disposal Per R&D",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 3 Before Disposal Per R&D",{"$nulls":3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 4 Before Disposal Per R&D",{"$nulls":4},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 5 Before Disposal Per R&D",{"$nulls":5},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 6 Before Disposal Per R&D",{"$nulls":6},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 7 Before Disposal Per R&D",{"$nulls":7},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 8 Before Disposal Per R&D",{"$nulls":8},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 9 Before Disposal Per R&D",{"$nulls":9},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 10 Before Disposal Per R&D",{"$nulls":10},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 0 Removed by Disposal",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 1 Removed by Disposal",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 2 Removed by Disposal",{"$nulls":3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 3 Removed by Disposal",{"$nulls":4},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 4 Removed by Disposal",{"$nulls":5},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 5 Removed by Disposal",{"$nulls":6},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 6 Removed by Disposal",{"$nulls":7},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 7 Removed by Disposal",{"$nulls":8},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 8 Removed by Disposal",{"$nulls":9},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 9 Removed by Disposal",{"$nulls":10},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 10 Removed by Disposal"]
[]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 0 After Disposal",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 1 After Disposal",null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 2 After Disposal",null,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 3 After Disposal",{"$nulls":3},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 4 After Disposal",{"$nulls":4},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 5 After Disposal",{"$nulls":5},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 6 After Disposal",{"$nulls":6},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 7 After Disposal",{"$nulls":7},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 8 After Disposal",{"$nulls":8},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 9 After Disposal",{"$nulls":9},0,{"$error":"#DIV/0!"}]
[{"$nulls":3},"Remaining Usage R&D Equipment Purchased in Year 10 After Disposal"]
[]
[{"$nulls":3},"Headquarters Indicator",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Land position",0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Land position indicator",0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Space Utilization During Year"]
[{"$nulls":3},"Blocks Available",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Blocks Used for Manufacturing Machines and R&D Lab Equipment",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Excess Block Capacity Available for Inventory",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Excess Block Capacity Feasibility",null,1,1,1,1,1,1,1,1,1,1]
{"$rows_empty":10}
[{"$nulls":3},"Maintenance Index (between 0 and 1)",null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[{"$nulls":3},"Maintenance Cost (Preventative)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Mishap indicator (0 = no mishap, 1 = mishap)",null,1,1,1,1,1,1,1,1,1,1]
[]
[{"$nulls":3},"Required Repair Cost In Case of Mishap",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repair Expenditure Amount",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Oper Purchasing","index":24,"n_rows":12,"n_cols":15,"rows_kept":12,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"Purchasing","Cost per Unit Material",null,{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":100,"d":"$100"}]
[{"$nulls":3},"Maximum Units Available for Purchase",null,{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"},{"v":1e+20,"d":"1.E+20"}]
[{"$nulls":3},"Units Material Ordered",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Material Purchased",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Value Materials Purchased",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Utilities (Operating Plant(s))",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Utilities (Headquarters Building)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Utilities (Operating Plant(s) and Headquarters Building)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Oper R&D","index":25,"n_rows":16,"n_cols":15,"rows_kept":16,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"R&D Decisions","R&D Equipment Available (Equipment Years)",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"R&D Equipment Used (Equipment Years)",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Number of Engineers",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[{"$nulls":3},"% of R&D Equipment Allocated to Research",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},"% of Engineering Time Allocated to Research",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},"% of R&D Equipment Allocated to Cost Reduction",null,{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"}]
[{"$nulls":3},"% of Engineering Time Allocated to Cost Reduction",null,{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"}]
[]
[{"$nulls":3},"Product Quality",null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[]
[{"$nulls":3},"Improvement in Productivity (Cost Reduction)",null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]

{"sheet":"Oper Investment and Disposal","index":26,"n_rows":280,"n_cols":15,"rows_kept":280,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"Investment & Disposal Decisions"]
[null,null,"Investment Data"]
[null,null,"Lifetime (Years)"]
[null,null,"Headquarters Building",null,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Operations Plant",null,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Manufacturing Machine",null,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Research & Development Laboratory Equipment",null,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Land",null,"infinity","infinity","infinity","infinity","infinity","infinity","infinity","infinity","infinity","infinity","infinity"]
[]
[]
[]
[null,null,"Purchase Prices"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":250000,"d":"$250,000"}]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":50000,"d":"$50,000"}]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":150000,"d":"$150,000"}]
[]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"}]
[]
[]
[null,null,"Investment Decisions"]
[{"$nulls":3},"Headquarters Building",0]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",0]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,0]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,0]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},0]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},0]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},0]
[]
[{"$nulls":3},"Land",0]
[]
[null,null,"Investment Data"]
[null,null,"Capital Expenditures"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Land",{"v":0,"d":"$0"}]
[null,null,"Total Capital Expenditures",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[]
[null,null,"Disposal Data"]
[null,null,"Salvage Value"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"},{"v":71000,"d":"$71,000"},{"v":67000,"d":"$67,000"},{"v":63000,"d":"$63,000"},{"v":59000,"d":"$59,000"},{"v":55000,"d":"$55,000"},{"v":51000,"d":"$51,000"},{"v":47000,"d":"$47,000"},{"v":43000,"d":"$43,000"},{"v":39000,"d":"$39,000"},{"v":35000,"d":"$35,000"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":250000,"d":"$250,000"}]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":50000,"d":"$50,000"}]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":150000,"d":"$150,000"}]
[]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[null,null,"Disposal Decisions"]
[{"$nulls":3},"Headquarters Building",null,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"Operations Plant Purchased in Year 10"]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10"]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10"]
[]
[{"$nulls":3},"Land",null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Disposal"]
[null,null,"Salvage Value"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Land",{"v":0,"d":"$0"}]
[null,null,"Total Salvage Value from Disposal",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Oper Investment and Disposal R","index":27,"n_rows":280,"n_cols":15,"rows_kept":280,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,"Investment & Disposal Decisions"]
[null,null,"Investment Data"]
[null,null,"Lifetime (Years)"]
[null,null,"Headquarters Building",null,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Operations Plant",null,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Manufacturing Machine",null,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Research & Development Laboratory Equipment",null,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Land",null,"infinity","infinity","infinity","infinity","infinity","infinity","infinity","infinity","infinity","infinity","infinity"]
[]
[]
[]
[null,null,"Purchase Prices"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":250000,"d":"$250,000"}]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":50000,"d":"$50,000"}]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":150000,"d":"$150,000"}]
[]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"}]
[]
[]
[null,null,"Investment Decisions"]
[{"$nulls":3},"Headquarters Building",0]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",0]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,0]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,0]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},0]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},0]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},0]
[]
[{"$nulls":3},"Land",0]
[]
[null,null,"Investment Data"]
[null,null,"Capital Expenditures"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Land",{"v":0,"d":"$0"}]
[null,null,"Total Capital Expenditures",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[]
[null,null,"Disposal Data"]
[null,null,"Salvage Value"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"},{"v":71000,"d":"$71,000"},{"v":67000,"d":"$67,000"},{"v":63000,"d":"$63,000"},{"v":59000,"d":"$59,000"},{"v":55000,"d":"$55,000"},{"v":51000,"d":"$51,000"},{"v":47000,"d":"$47,000"},{"v":43000,"d":"$43,000"},{"v":39000,"d":"$39,000"},{"v":35000,"d":"$35,000"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"},{"v":11613.76953125,"d":"$11,614"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"},{"v":28818.359375,"d":"$28,818"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"},{"v":51757.8125,"d":"$51,758"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"},{"v":82343.75,"d":"$82,344"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"},{"v":123125,"d":"$123,125"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":250000,"d":"$250,000"},{"v":177500,"d":"$177,500"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":250000,"d":"$250,000"}]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":50000,"d":"$50,000"},{"v":12500,"d":"$12,500"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":50000,"d":"$50,000"}]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":150000,"d":"$150,000"},{"v":37500,"d":"$37,500"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":150000,"d":"$150,000"}]
[]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[null,null,"Disposal Decisions"]
[{"$nulls":3},"Headquarters Building",null,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"Operations Plant Purchased in Year 10"]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10"]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10"]
[]
[{"$nulls":3},"Land",null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Disposal"]
[null,null,"Salvage Value"]
[{"$nulls":3},"Headquarters Building",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Land",{"v":0,"d":"$0"}]
[null,null,"Total Salvage Value from Disposal",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Sales and Marketing","index":28,"n_rows":57,"n_cols":15,"rows_kept":57,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,"Sales & Marketing"]
[]
[]
[{"$nulls":3},"Promotion",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Number of Salespeople Available",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Salespeople (1 if assigned to territory, 0 otherwise)"]
[{"$nulls":3},"Salesperson in Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total Salespeople Assigned",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Feasibility Check",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[]
[{"$nulls":3},"Price Decisions"]
[{"$nulls":3},"Price in Territory 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Quantity Offered Decisions"]
[{"$nulls":3},"Quantity Offered in Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Average Quality Offered Decisions"]
[{"$nulls":3},"Average Quality Offered in Territory 1",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 2",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 3",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 4",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 5",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 6",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 7",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Quantity Sold"]
[{"$nulls":3},"Quantity Sold in Territory 1",null,{"v":220,"d":"220 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total Quantity Sold",null,{"v":220,"d":"220 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Total Sales if Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Human Resources","index":29,"n_rows":55,"n_cols":15,"rows_kept":55,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[null,"HR"]
{"$rows_empty":8}
[null,null,"Executive Compensation"]
[{"$nulls":3},"Finance / HR"]
[{"$nulls":3},"Operations"]
[{"$nulls":3},"Sales and Marketing"]
[]
[]
[]
[null,null,"   "]
[]
[]
[]
[null,null,"Annual Wages & Salaries"]
[{"$nulls":3},"Upper management",null,{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"}]
[{"$nulls":3},"Manufacturing workers",null,{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"}]
[{"$nulls":3},"Salespeople",null,{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"}]
[{"$nulls":3},"Engineers",null,{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"}]
[{"$nulls":3},"Customer support staff",null,{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"}]
[]
[]
[null,null,"Headcount"]
[{"$nulls":3},"Upper management",null,{"v":5,"d":"5 "},{"v":5,"d":"5 "},{"v":5,"d":"5 "},{"v":5,"d":"5 "},{"v":5,"d":"5 "},{"v":5,"d":"5 "},{"v":5,"d":"5 "},{"v":5,"d":"5 "},{"v":5,"d":"5 "},{"v":5,"d":"5 "}]
[{"$nulls":3},"Manufacturing workers",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salespeople",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Engineers",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Customer support staff",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[null,null,"Total Wages & Salaries"]
[{"$nulls":3},"Upper management (base salaries)",null,{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]
[{"$nulls":3},"Executive Bonuses Decision",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Executive Bonuses Actual",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing workers",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Salespeople",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Engineers",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Customer support staff",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[null,null,"Recruiting/severance","Rate",{"v":0.1,"d":"10%"}]
[{"$nulls":3},"Upper management",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Manufacturing workers",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Salespeople",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Engineers",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Customer support staff",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[null,null,"Total Wages, Salaries, Recruiting, Severance",null,null,{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"},{"v":700000,"d":"$700,000"}]

{"sheet":"Text Answers","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Dashboard Outputs","index":31,"n_rows":374,"n_cols":15,"rows_kept":374,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[{"$nulls":3},"HR"]
[{"$nulls":3},"Executive Bonuses",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Headcount"]
[{"$nulls":3},"Manufacturing workers",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salespeople",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Engineers",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Customer support staff",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Sales and Marketing"]
[]
[{"$nulls":3},"Promotion",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"Salespeople (1 if assigned to territory, 0 otherwise)"]
[{"$nulls":3},"Salesperson in Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Salesperson in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[{"$nulls":3},"Price Decisions"]
[{"$nulls":3},"Price in Territory 1",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 2",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 3",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 4",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 5",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 6",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price in Territory 7",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Quantity Offered Decisions"]
[{"$nulls":3},"Quantity Offered in Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Average Quality Offered Decisions"]
[{"$nulls":3},"Average Quality Offered in Territory 1",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 2",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 3",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 4",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 5",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 6",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 7",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Operations"]
[]
[{"$nulls":3},"Investment"]
[{"$nulls":3},"Headquarters Building",0]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",0]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,0]
[{"$nulls":3},"Operations Plant Purchased in Year 2",null,null,0]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"Operations Plant Purchased in Year 10",{"$nulls":10},0]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",null,null,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10",{"$nulls":10},0]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",null,null,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":3},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":4},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":5},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":6},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":7},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":8},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":9},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10",{"$nulls":10},0]
[]
[{"$nulls":3},"Land",0]
[]
[{"$nulls":3},"Disposal"]
[{"$nulls":3},"Headquarters Building",null,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"Operations Plant Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"Operations Plant Purchased in Year 10"]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10"]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1",null,null,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2",{"$nulls":3},0,0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3",{"$nulls":4},0,0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4",{"$nulls":5},0,0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5",{"$nulls":6},0,0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6",{"$nulls":7},0,0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7",{"$nulls":8},0,0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8",{"$nulls":9},0,0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9",{"$nulls":10},0]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10"]
[]
[{"$nulls":3},"Land",null,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Machine-Years Used"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 0",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 1",null,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 2",{"$nulls":3},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 3",{"$nulls":4},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 4",{"$nulls":5},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 5",{"$nulls":6},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 6",{"$nulls":7},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 7",{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 8",{"$nulls":9},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 9",{"$nulls":10},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 10"]
[{"$nulls":3},"Total Manufacturing Machine-years Used",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 0",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 1",null,null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 2",{"$nulls":3},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 3",{"$nulls":4},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 4",{"$nulls":5},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 5",{"$nulls":6},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 6",{"$nulls":7},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 7",{"$nulls":8},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 8",{"$nulls":9},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 9",{"$nulls":10},{"v":0,"d":"0.000"}]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 10"]
[{"$nulls":3},"Total R&D Equipment-years Used",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[]
[{"$nulls":3},"Maintenance index (between 0 and 1)",null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[{"$nulls":3},"Maintenance Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repair Expenditure Amount",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"% of R&D Equipment Allocated to Research",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},"% of Engineering Time Allocated to Research",null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[{"$nulls":3},"Units Material Purchased",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Manufacturing Labor (Person-Years)",null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total Raw Materials Used in Production",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Units Produced of Finished Goods ",null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Shipping"]
[null,null,"Territory 1","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 2","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 3","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 4","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 5","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 6","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 7","Units Shipped Finished Goods Inventory Produced in Year 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3",{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4",{"$nulls":4},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5",{"$nulls":5},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6",{"$nulls":6},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7",{"$nulls":7},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8",{"$nulls":8},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9",{"$nulls":9},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10",{"$nulls":10},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Finance"]
[{"$nulls":3},"Marketable Securities Held at End of Year",{"v":2975000,"d":"$2,975,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Increase in Principal Short-term Debt (Notes Payable)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Long term Debt from Borrowing in Year 1",null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 2",null,null,{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 3",{"$nulls":3},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 4",{"$nulls":4},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 5",{"$nulls":5},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 6",{"$nulls":6},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 7",{"$nulls":7},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 8",{"$nulls":8},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 9",{"$nulls":9},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 10",{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Paydown of Debt"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 1",null,null,{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 2",{"$nulls":3},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 3",{"$nulls":4},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 4",{"$nulls":5},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 5",{"$nulls":6},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 6",{"$nulls":7},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 7",{"$nulls":8},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 8",{"$nulls":9},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 9",{"$nulls":10},{"v":0,"d":"$0"}]
[{"$nulls":3},"Long term Debt from Borrowing in Year 10"]
[{"$nulls":3},"Emergency Loan  Amount in Current Year",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repayment of Principal on Emergency Loan",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Second Round Private Equity Financing"]
[{"$nulls":3},"Book Value Per Share",{"v":0,"d":"$0.00"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Amount Requested",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Amount Raised",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of New Shares Issued",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"Public Equity Financing"]
[{"$nulls":3},"Engage Investment Banker for Stock Offering Next Year (1/0)",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Amount ($) Proposing to Raise in Stock Offering",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"External Equity Raised and Received by Firm",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Gross Amount of Stock Issue incl Flotation Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Flotation Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of Shares Issued",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Repurchase Next Year (1/0)",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Amount Proposing to Repurchase ($)",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Amount of Share Repurchase",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of Shares Repurchased",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Total Dividends",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"A/R Amount Factored at 80% on the $",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Stretch Payables - Increase",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Stretch Payables - Decrease",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Base collection rate"]
[{"$nulls":3}," Sales generated in Year 1",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 2",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 3",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 4",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 5",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 6",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 7",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 8",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 9",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 10",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[]
[{"$nulls":3},"Backlog Revenue Adjustment"]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Price Difference",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Dashboard Inputs","index":32,"n_rows":374,"n_cols":15,"rows_kept":374,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[{"$nulls":3},"HR"]
[{"$nulls":3},"Executive Bonuses"]
[{"$nulls":3},"Headcount"]
[{"$nulls":3},"Manufacturing workers"]
[{"$nulls":3},"Salespeople"]
[{"$nulls":3},"Engineers"]
[{"$nulls":3},"Customer support staff"]
[]
[{"$nulls":3},"Sales and Marketing"]
[]
[{"$nulls":3},"Promotion"]
[]
[]
[{"$nulls":3},"Salespeople (1 if assigned to territory, 0 otherwise)"]
[{"$nulls":3},"Salesperson in Territory 1"]
[{"$nulls":3},"Salesperson in Territory 2"]
[{"$nulls":3},"Salesperson in Territory 3"]
[{"$nulls":3},"Salesperson in Territory 4"]
[{"$nulls":3},"Salesperson in Territory 5"]
[{"$nulls":3},"Salesperson in Territory 6"]
[{"$nulls":3},"Salesperson in Territory 7"]
[]
[]
[{"$nulls":3},"Price Decisions"]
[{"$nulls":3},"Price in Territory 1"]
[{"$nulls":3},"Price in Territory 2"]
[{"$nulls":3},"Price in Territory 3"]
[{"$nulls":3},"Price in Territory 4"]
[{"$nulls":3},"Price in Territory 5"]
[{"$nulls":3},"Price in Territory 6"]
[{"$nulls":3},"Price in Territory 7"]
[]
[{"$nulls":3},"Quantity Offered Decisions"]
[{"$nulls":3},"Quantity Offered in Territory 1"]
[{"$nulls":3},"Quantity Offered in Territory 2"]
[{"$nulls":3},"Quantity Offered in Territory 3"]
[{"$nulls":3},"Quantity Offered in Territory 4"]
[{"$nulls":3},"Quantity Offered in Territory 5"]
[{"$nulls":3},"Quantity Offered in Territory 6"]
[{"$nulls":3},"Quantity Offered in Territory 7"]
[]
[{"$nulls":3},"Average Quality Offered Decisions"]
[{"$nulls":3},"Average Quality Offered in Territory 1"]
[{"$nulls":3},"Average Quality Offered in Territory 2"]
[{"$nulls":3},"Average Quality Offered in Territory 3"]
[{"$nulls":3},"Average Quality Offered in Territory 4"]
[{"$nulls":3},"Average Quality Offered in Territory 5"]
[{"$nulls":3},"Average Quality Offered in Territory 6"]
[{"$nulls":3},"Average Quality Offered in Territory 7"]
[]
[{"$nulls":3},"Operations"]
[]
[{"$nulls":3},"Investment"]
[{"$nulls":3},"Headquarters Building"]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0"]
[{"$nulls":3},"Operations Plant Purchased in Year 1"]
[{"$nulls":3},"Operations Plant Purchased in Year 2"]
[{"$nulls":3},"Operations Plant Purchased in Year 3"]
[{"$nulls":3},"Operations Plant Purchased in Year 4"]
[{"$nulls":3},"Operations Plant Purchased in Year 5"]
[{"$nulls":3},"Operations Plant Purchased in Year 6"]
[{"$nulls":3},"Operations Plant Purchased in Year 7"]
[{"$nulls":3},"Operations Plant Purchased in Year 8"]
[{"$nulls":3},"Operations Plant Purchased in Year 9"]
[{"$nulls":3},"Operations Plant Purchased in Year 10"]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10"]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10"]
[]
[{"$nulls":3},"Land"]
[]
[{"$nulls":3},"Disposal"]
[{"$nulls":3},"Headquarters Building"]
[]
[{"$nulls":3},"Operations Plant Purchased in Year 0"]
[{"$nulls":3},"Operations Plant Purchased in Year 1"]
[{"$nulls":3},"Operations Plant Purchased in Year 2"]
[{"$nulls":3},"Operations Plant Purchased in Year 3"]
[{"$nulls":3},"Operations Plant Purchased in Year 4"]
[{"$nulls":3},"Operations Plant Purchased in Year 5"]
[{"$nulls":3},"Operations Plant Purchased in Year 6"]
[{"$nulls":3},"Operations Plant Purchased in Year 7"]
[{"$nulls":3},"Operations Plant Purchased in Year 8"]
[{"$nulls":3},"Operations Plant Purchased in Year 9"]
[{"$nulls":3},"Operations Plant Purchased in Year 10"]
[]
[]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 0"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 1"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 2"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 3"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 4"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 5"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 6"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 7"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 8"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 9"]
[{"$nulls":3},"Manufacturing Machines Purchased in Year 10"]
[]
[]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 0"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 1"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 2"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 3"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 4"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 5"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 6"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 7"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 8"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 9"]
[{"$nulls":3},"R&D Lab Equipment Purchased in Year 10"]
[]
[{"$nulls":3},"Land"]
[]
[{"$nulls":3},"Machine-Years Used"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 0"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 1"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 2"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 3"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 4"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 5"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 6"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 7"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 8"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 9"]
[{"$nulls":3},"Usage of Manufacturing Machines Purchased in Year 10"]
[{"$nulls":3},"Total Manufacturing Machine-years Used",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 0"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 1"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 2"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 3"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 4"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 5"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 6"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 7"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 8"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 9"]
[{"$nulls":3},"Usage of R&D Lab Equipment Purchased in Year 10"]
[{"$nulls":3},"Total R&D Equipment-years Used",null,{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[]
[{"$nulls":3},"Maintenance index (between 0 and 1)"]
[{"$nulls":3},"Maintenance Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repair Expenditure Amount"]
[]
[{"$nulls":3},"% of R&D Equipment Allocated to Research"]
[{"$nulls":3},"% of Engineering Time Allocated to Research"]
[]
[{"$nulls":3},"Units Material Ordered"]
[]
[{"$nulls":3},"Manufacturing Labor (Person-Years)"]
[]
[]
[]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 1",null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 2"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 3"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 4"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 5"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 6"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 7"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 8"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 9"]
[{"$nulls":3},"Raw Materials Used in Production from Inventory Year 10"]
[{"$nulls":3},"Total Raw Materials Used in Production",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Units Produced of Finished Goods ",null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Shipping"]
[null,null,"Territory 1","Units Shipped Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10"]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 2","Units Shipped Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10"]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 3","Units Shipped Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10"]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 4","Units Shipped Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10"]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 5","Units Shipped Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10"]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 6","Units Shipped Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10"]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,"Territory 7","Units Shipped Finished Goods Inventory Produced in Year 1"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 2"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 3"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 4"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 5"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 6"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 7"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 8"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 9"]
[{"$nulls":3},"Units Shipped Finished Goods Inventory Produced in Year 10"]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Finance"]
[{"$nulls":3},"Marketable Securities Held at End of Year"]
[]
[{"$nulls":3},"Increase in Principal Short-term Debt (Notes Payable)"]
[{"$nulls":3},"New Debt"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 1"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 2"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 3"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 4"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 5"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 6"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 7"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 8"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 9"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 10"]
[{"$nulls":3},"Paydown of Debt"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 1"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 2"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 3"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 4"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 5"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 6"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 7"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 8"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 9"]
[{"$nulls":3},"Long term Debt from Borrowing in Year 10"]
[{"$nulls":3},"Emergency Loan  Amount in Current Year"]
[{"$nulls":3},"Repayment of Principal on Emergency Loan"]
[]
[{"$nulls":3},"Second Round Private Equity Financing"]
[{"$nulls":3},"Book Value Per Share",{"v":0,"d":"$0.00"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Amount Requested"]
[{"$nulls":3},"Amount Raised",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of New Shares Issued",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"Public Equity Financing"]
[{"$nulls":3},"Engage Investment Banker for Stock Offering Next Year (1/0)",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Amount ($) Proposing to Raise in Stock Offering",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"External Equity Raised and Received by Firm",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Gross Amount of Stock Issue incl Flotation Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Flotation Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of Shares Issued",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Repurchase Next Year (1/0)",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Amount Proposing to Repurchase ($)",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Amount of Share Repurchase",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Number of Shares Repurchased",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Total Dividends",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[]
[{"$nulls":3},"A/R Amount Factored at 80% on the $",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Stretch Payables - Increase",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Stretch Payables - Decrease",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"Base collection rate"]
[{"$nulls":3}," Sales generated in Year 1",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 2",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 3",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 4",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 5",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 6",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 7",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 8",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 9",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3}," Sales generated in Year 10",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[]
[{"$nulls":3},"Backlog Revenue Adjustment"]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Backlog Units Shipped"]
[{"$nulls":3},"Price Difference"]
[{"$nulls":3},"Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Total Sales Adjustment",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]

{"sheet":"Bids","index":33,"n_rows":178,"n_cols":15,"rows_kept":178,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
["Group #"]
[{"$nulls":3},"Your Bid"]
["Bid Year",11,null,"#Customer Support Staff",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Promotion",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[]
[{"$nulls":3},"#Salespeople in Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"#Salespeople in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"#Salespeople in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"#Salespeople in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"#Salespeople in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"#Salespeople in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"#Salespeople in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Total",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Price in Territory 1",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Price in Territory 2",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Price in Territory 3",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Price in Territory 4",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Price in Territory 5",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Price in Territory 6",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[{"$nulls":3},"Price in Territory 7",null,{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"}]
[]
[{"$nulls":3},"Quantity Offered in Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Offered in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Average Quality Offered in Territory 1",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 2",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 3",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 4",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 5",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 6",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Average Quality Offered in Territory 7",null,{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Outcome of Bid"]
[{"$nulls":3},"Quantity Sold in Territory 1",null,{"v":220,"d":"220 "}]
[{"$nulls":3},"Quantity Sold in Territory 2",null,{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 3",null,{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 4",null,{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 5",null,{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 6",null,{"v":0,"d":"0 "}]
[{"$nulls":3},"Quantity Sold in Territory 7",null,{"v":0,"d":"0 "}]
[{"$nulls":3},"Total Quantity Sold",null,{"v":220,"d":"220 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Average Quality"]
[{"$nulls":3},"Average Quality Sold in Territory 1",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Average Quality Sold in Territory 2",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Average Quality Sold in Territory 3",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Average Quality Sold in Territory 4",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Average Quality Sold in Territory 5",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Average Quality Sold in Territory 6",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Average Quality Sold in Territory 7",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$nulls":3},"Your Market Share"]
[{"$nulls":3},"Your Market Share in Territory 1"]
[{"$nulls":3},"Your Market Share in Territory 2"]
[{"$nulls":3},"Your Market Share in Territory 3"]
[{"$nulls":3},"Your Market Share in Territory 4"]
[{"$nulls":3},"Your Market Share in Territory 5"]
[{"$nulls":3},"Your Market Share in Territory 6"]
[{"$nulls":3},"Your Market Share in Territory 7"]
[{"$nulls":3},"Your Overall Share of the Market"]
[]
[{"$nulls":3},"Your Attractiveness Rank"]
[{"$nulls":3},"Your Rank in Territory 1"]
[{"$nulls":3},"Your Rank in Territory 2"]
[{"$nulls":3},"Your Rank in Territory 3"]
[{"$nulls":3},"Your Rank in Territory 4"]
[{"$nulls":3},"Your Rank in Territory 5"]
[{"$nulls":3},"Your Rank in Territory 6"]
[{"$nulls":3},"Your Rank in Territory 7"]
[]
[{"$nulls":3},"Maximum Promotion Level"]
[]
[{"$nulls":3},"Maximum Customer Support per Simulator"]
[]
[{"$nulls":3},"Minimum Price"]
[{"$nulls":3},"Minimum Price in Territory 1"]
[{"$nulls":3},"Minimum Price in Territory 2"]
[{"$nulls":3},"Minimum Price in Territory 3"]
[{"$nulls":3},"Minimum Price in Territory 4"]
[{"$nulls":3},"Minimum Price in Territory 5"]
[{"$nulls":3},"Minimum Price in Territory 6"]
[{"$nulls":3},"Minimum Price in Territory 7"]
[]
[{"$nulls":3},"Maximum Quality Offered"]
[{"$nulls":3},"Maximum Quality Offered in Territory 1"]
[{"$nulls":3},"Maximum Quality Offered in Territory 2"]
[{"$nulls":3},"Maximum Quality Offered in Territory 3"]
[{"$nulls":3},"Maximum Quality Offered in Territory 4"]
[{"$nulls":3},"Maximum Quality Offered in Territory 5"]
[{"$nulls":3},"Maximum Quality Offered in Territory 6"]
[{"$nulls":3},"Maximum Quality Offered in Territory 7"]
[]
[{"$nulls":3},"Fulfillment"]
[{"$nulls":3},"Amount Shipped in Territory 1",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Amount Shipped in Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Fulfillment in Territory 1",null,{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Fulfillment in Territory 2",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Fulfillment in Territory 3",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Fulfillment in Territory 4",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Fulfillment in Territory 5",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Fulfillment in Territory 6",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[{"$nulls":3},"Fulfillment in Territory 7",null,{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
[]
[{"$nulls":3},"Finished Goods Inventory Indicator",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Total Quantity Offered",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Cash Constraint",null,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Demand and Supply"]
[{"$nulls":3},"Demand"]
[{"$nulls":3},"Territory 1"]
[{"$nulls":3},"Territory 2"]
[{"$nulls":3},"Territory 3"]
[{"$nulls":3},"Territory 4"]
[{"$nulls":3},"Territory 5"]
[{"$nulls":3},"Territory 6"]
[{"$nulls":3},"Territory 7"]
[]
[{"$nulls":3},"Supply (Total Bids Offered)"]
[{"$nulls":3},"Territory 1"]
[{"$nulls":3},"Territory 2"]
[{"$nulls":3},"Territory 3"]
[{"$nulls":3},"Territory 4"]
[{"$nulls":3},"Territory 5"]
[{"$nulls":3},"Territory 6"]
[{"$nulls":3},"Territory 7"]
[]
[{"$nulls":3},"Supply"]
[{"$nulls":3},"Territory 1"]
[{"$nulls":3},"Territory 2"]
[{"$nulls":3},"Territory 3"]
[{"$nulls":3},"Territory 4"]
[{"$nulls":3},"Territory 5"]
[{"$nulls":3},"Territory 6"]
[{"$nulls":3},"Territory 7"]
[]
[{"$nulls":3},"Quality Check"]
[{"$nulls":3},"Territory 1",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 2",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 3",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 4",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 5",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 6",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":3},"Territory 7",null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[{"$nulls":3},"Finished Goods Inventory >0?",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Finished Goods Inventory < Current Bid?",null,"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[{"$nulls":3},"Total Quantity Offered",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[{"$nulls":3},"Backlog"]
[{"$nulls":3},"Territory 1",null,{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "},{"v":220,"d":"220 "}]
[{"$nulls":3},"Territory 2",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 3",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 4",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 5",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 6",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":3},"Territory 7",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[{"$nulls":3},"Random Effects on Production, R&D"]
[{"$nulls":3},"Production",null,0.98,0.97,0.99,0.94,0.95,0.95,0.96,1,1,1]
[{"$nulls":3},"Research",null,1,1,0.95,0.97,1,1,1,1,1,1]
[{"$nulls":3},"Development",null,1,1,0.93,0.94,1,1,1,1,1,1]

{"sheet":"Introduction","index":34,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Random","index":35,"n_rows":169,"n_cols":15,"rows_kept":169,"hidden":true,"flags":["formulas_cached_only"]}
[null,null,"Year ==>",null,0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[{"$nulls":3},"Annual Wages & Salaries"]
[{"$nulls":3},"Upper management",null,{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"},{"v":140000,"d":"$140,000"}]
[{"$nulls":3},"Manufacturing workers",null,{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"},{"v":57743,"d":"$57,743"}]
[{"$nulls":3},"Salespeople",null,{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"},{"v":100249,"d":"$100,249"}]
[{"$nulls":3},"Engineers",null,{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"},{"v":80199,"d":"$80,199"}]
[{"$nulls":3},"Customer support staff",null,{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"},{"v":60149,"d":"$60,149"}]
[]
[{"$nulls":3},"Price of Fixed Assets"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"}]
[{"$nulls":3},"Operations Plant",{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"}]
[{"$nulls":3},"Simulator Making Machine",{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"}]
[{"$nulls":3},"Research & Development Laboratory Equipment",{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"}]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"}]
[{"$nulls":3},"Maximum Units Available for Purchase",null,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20]
[{"$nulls":3},"Cost per Unit Raw Material",null,{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"},{"v":100,"d":"$100.00"}]
[]
[{"$nulls":3},"Interest Rate Components"]
[{"$nulls":3},"Base Interest Rates"]
[{"$nulls":3},"Treasury bill rate",{"v":0.04391853118170145,"d":"4%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"}]
[{"$nulls":3},"Short-term Debt",{"v":0.09214643035671992,"d":"9%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"}]
[{"$nulls":3},"Long-term Debt",{"v":0.0737393242857578,"d":"7%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"}]
[]
[]
[{"$nulls":3},"Current Ratio",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3},"Incremental Premium",null,{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"},{"v":0.05,"d":"5%"}]
[{"$nulls":3},"Debt Ratio",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3},"Incremental Premium",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3},"ROA",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3},"Incremental Premium",null,{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"}]
[]
[{"$nulls":3},"Utilities",null,{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[]
[null,null,"Current Ratio Breakpoints"]
[null,null,-1000,{"v":0.12,"d":"12%"}]
[null,null,0,{"v":0.05,"d":"5%"}]
[null,null,1,{"v":0.04,"d":"4%"}]
[null,null,1.5,{"v":0.02,"d":"2%"}]
[null,null,2,{"v":0.01,"d":"1%"}]
[null,null,1000,{"v":0,"d":"0%"}]
[]
[]
[]
[null,null,"Debt Ratio Breakpoints"]
[null,null,{"v":-9999999999999990.0,"d":"-999999999999999000.0%"},{"v":0.12,"d":"12%"}]
[null,null,0,{"v":0,"d":"0%"}]
[null,null,{"v":0.25,"d":"25%"},{"v":0.01,"d":"1%"}]
[null,null,{"v":0.35,"d":"35%"},{"v":0.02,"d":"2%"}]
[null,null,{"v":0.45,"d":"45%"},{"v":0.03,"d":"3%"}]
[null,null,{"v":0.5,"d":"50%"},{"v":0.04,"d":"4%"}]
[null,null,{"v":0.55,"d":"55%"},{"v":0.05,"d":"5%"}]
[null,null,{"v":0.6,"d":"60%"},{"v":0.06,"d":"6%"}]
[null,null,{"v":0.65,"d":"65%"},{"v":0.07,"d":"7%"}]
[null,null,{"v":0.7,"d":"70%"},{"v":0.08,"d":"8%"}]
[null,null,{"v":0.75,"d":"75%"},{"v":0.09,"d":"9%"}]
[null,null,{"v":0.8,"d":"80%"},{"v":0.35,"d":"35%"}]
[]
[]
[null,null,"ROA Breakpoints"]
[null,null,{"v":-9999999999999990.0,"d":"-999999999999999000.0%"},{"v":0.12,"d":"12%"}]
[null,null,0,{"v":0.03,"d":"3%"}]
[null,null,{"v":0.01,"d":"1%"},{"v":0.02,"d":"2%"}]
[null,null,{"v":0.04,"d":"4%"},{"v":0.01,"d":"1%"}]
[null,null,{"v":0.05,"d":"5%"},{"v":0,"d":"0%"}]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Interest Rates"]
[{"$nulls":3},"Treasury bill rate",{"v":0.04391853118170145,"d":"4%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"},{"v":0.03,"d":"3%"}]
[{"$nulls":3},"Short-term Debt",{"v":0.09214643035671992,"d":"9%"},{"v":0.18,"d":"18%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"},{"v":0.13,"d":"13%"}]
[{"$nulls":3},"Long-term Debt",{"v":0.0737393242857578,"d":"7%"},{"v":0.11,"d":"11%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.08,"d":"8%"}]
[]
[]
[{"$nulls":3},"Market Value of Equity",null,null,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$nulls":3},"Maintenance Random Variable (between 0 and 1)",null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[]
[{"$nulls":3},"Mishap Indicator",null,1,1,1,1,1,1,1,1,1,1]
[null,null,"Immediate Impact==>","Scaling*(1-mishap gap) or 100% if no mishap",null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[]
[{"$nulls":3},"Random Effects on Production, R&D"]
[{"$nulls":3},"Production",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Research",null,1,1,1,1,1,1,1,1,1,1]
[{"$nulls":3},"Development",null,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Simulated Parameter Values Below"]
[]
[{"$nulls":3},"Annual Wages & Salaries"]
[{"$nulls":3},"Upper management",null,{"v":140000,"d":"$140,000"},{"v":153557.7867976928,"d":"$153,558"},{"v":158134.20872797165,"d":"$158,134"},{"v":164174.9383969924,"d":"$164,175"},{"v":170446.42404998216,"d":"$170,446"},{"v":176957.48056975397,"d":"$176,957"},{"v":194094.27909705104,"d":"$194,094"},{"v":199878.7940599533,"d":"$199,879"},{"v":207514.16765304527,"d":"$207,514"},{"v":215441.21265720547,"d":"$215,441"}]
[{"$nulls":3},"Manufacturing workers",null,{"v":57743.463128504896,"d":"$57,743"},{"v":62285.82436267446,"d":"$62,286"},{"v":68675.40266175111,"d":"$68,675"},{"v":74716.75060854202,"d":"$74,717"},{"v":81289.5535392077,"d":"$81,290"},{"v":88440.56333799203,"d":"$88,441"},{"v":95397.69691933936,"d":"$95,398"},{"v":105184.04975732128,"d":"$105,184"},{"v":114437.04891578798,"d":"$114,437"},{"v":124504.03074200822,"d":"$124,504"}]
[{"$nulls":3},"Salespeople",null,{"v":100249.06793143212,"d":"$100,249"},{"v":104098.1646557137,"d":"$104,098"},{"v":120509.72457392263,"d":"$120,510"},{"v":131735.77161177908,"d":"$131,736"},{"v":144007.57767482408,"d":"$144,008"},{"v":157422.5601295692,"d":"$157,423"},{"v":163466.8523412154,"d":"$163,467"},{"v":189238.1620536544,"d":"$189,238"},{"v":206866.58595125185,"d":"$206,867"},{"v":226137.180358967,"d":"$226,137"}]
[{"$nulls":3},"Engineers",null,{"v":80199.25434514569,"d":"$80,199"},{"v":80997.15946055196,"d":"$80,997"},{"v":90989.79777072443,"d":"$90,990"},{"v":100058.23194473654,"d":"$100,058"},{"v":110030.46523011288,"d":"$110,030"},{"v":120996.57412937067,"d":"$120,997"},{"v":122200.37317005717,"d":"$122,200"},{"v":137276.26149242726,"d":"$137,276"},{"v":150957.80350591097,"d":"$150,958"},{"v":166002.9067777776,"d":"$166,003"}]
[{"$nulls":3},"Customer support staff",null,{"v":60149.440758859266,"d":"$60,149"},{"v":62785.09757948887,"d":"$62,785"},{"v":64751.51093761048,"d":"$64,752"},{"v":66805.48964999038,"d":"$66,805"},{"v":68924.62249529817,"d":"$68,925"},{"v":71110.97622379371,"d":"$71,111"},{"v":74226.95082208233,"d":"$74,227"},{"v":76551.72012652413,"d":"$76,552"},{"v":78980.0125518151,"d":"$78,980"},{"v":81485.33269239425,"d":"$81,485"}]
[]
[{"$nulls":3},"Price of Fixed Assets"]
[{"$nulls":3},"Headquarters Building",{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"},{"v":105073.70220038452,"d":"$105,074"},{"v":108892.74714904318,"d":"$108,893"},{"v":113788.21838001505,"d":"$113,788"},{"v":118903.77441186417,"d":"$118,904"},{"v":124249.30955655599,"d":"$124,249"},{"v":130553.34950948955,"d":"$130,553"},{"v":135298.48648985245,"d":"$135,298"},{"v":141381.07569387485,"d":"$141,381"},{"v":147737.11874342614,"d":"$147,737"}]
[{"$nulls":3},"Operations Plant",{"v":250000,"d":"$250,000"},{"v":250000,"d":"$250,000"},{"v":274978.6370433668,"d":"$274,979"},{"v":281971.44334534154,"d":"$281,971"},{"v":293836.4973962024,"d":"$293,836"},{"v":306200.8201175344,"d":"$306,201"},{"v":319085.4201962128,"d":"$319,085"},{"v":350966.69578385836,"d":"$350,967"},{"v":359891.9059327237,"d":"$359,892"},{"v":375035.7689626026,"d":"$375,036"},{"v":390816.86940651375,"d":"$390,817"}]
[{"$nulls":3},"Simulator Making Machine",{"v":50000,"d":"$50,000"},{"v":50000,"d":"$50,000"},{"v":50717.79534287545,"d":"$50,718"},{"v":57690.60848516139,"d":"$57,691"},{"v":62440.968016208295,"d":"$62,441"},{"v":67582.48160623886,"d":"$67,582"},{"v":73147.35765902956,"d":"$73,147"},{"v":74197.45431245548,"d":"$74,197"},{"v":84398.3114486229,"d":"$84,398"},{"v":91347.83640115226,"d":"$91,348"},{"v":98869.5990707268,"d":"$98,870"}]
[{"$nulls":3},"Research & Development Laboratory Equipment",{"v":150000,"d":"$150,000"},{"v":150000,"d":"$150,000"},{"v":157028.26013977476,"d":"$157,028"},{"v":161630.52415419414,"d":"$161,631"},{"v":172303.4562234232,"d":"$172,303"},{"v":183681.15293751424,"d":"$183,681"},{"v":195810.15194904717,"d":"$195,810"},{"v":204984.84985509203,"d":"$204,985"},{"v":210992.6499615793,"d":"$210,993"},{"v":224925.10629636334,"d":"$224,925"},{"v":239777.56311247227,"d":"$239,778"}]
[{"$nulls":3},"Land",{"v":225000,"d":"$225,000"},{"v":225000,"d":"$225,000"},{"v":240431.45542771692,"d":"$240,431"},{"v":240025.5414134418,"d":"$240,026"},{"v":242615.73982781582,"d":"$242,616"},{"v":245233.88996677013,"d":"$245,234"},{"v":247880.29346700668,"d":"$247,880"},{"v":264880.97657832,"d":"$264,881"},{"v":264433.7850895161,"d":"$264,434"},{"v":267287.3812810397,"d":"$267,287"},{"v":270171.77161341603,"d":"$270,172"}]
[{"$nulls":3},"Maximum Units Available for Purchase",null,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20,1e+20]
[{"$nulls":3},"Cost per Unit Raw Material",null,{"v":100,"d":"$100.00"},{"v":150,"d":"$150.00"},{"v":90,"d":"$90.00"},{"v":250,"d":"$250.00"},{"v":390,"d":"$390.00"},{"v":420,"d":"$420.00"},{"v":630,"d":"$630.00"},{"v":378,"d":"$378.00"},{"v":1050,"d":"$1,050.00"},{"v":1638,"d":"$1,638.00"}]
[]
[{"$nulls":3},"Interest Rate Components"]
[{"$nulls":3},"Base Interest Rates"]
[{"$nulls":3},"Treasury bill rate",{"v":0.04391853118170145,"d":"4%"},{"v":0.03,"d":"3%"},{"v":0.03124286629840999,"d":"3%"},{"v":0.04391853118170145,"d":"4%"},{"v":0.04628622078808823,"d":"5%"},{"v":0.04878155478333216,"d":"5%"},{"v":0.05141141459731441,"d":"5%"},{"v":0.03,"d":"3%"},{"v":0.03124286629840999,"d":"3%"},{"v":0.04391853118170145,"d":"4%"},{"v":0.04628622078808823,"d":"5%"}]
[{"$nulls":3},"Short-term Debt",{"v":0.09214643035671992,"d":"9%"},{"v":0.08,"d":"8%"},{"v":0.05702871791741691,"d":"6%"},{"v":0.09214643035671992,"d":"9%"},{"v":0.08866427758293424,"d":"9%"},{"v":0.08601933060246739,"d":"9%"},{"v":0.08413240401570642,"d":"8%"},{"v":0.08,"d":"8%"},{"v":0.05702871791741691,"d":"6%"},{"v":0.09214643035671992,"d":"9%"},{"v":0.08866427758293424,"d":"9%"}]
[{"$nulls":3},"Long-term Debt",{"v":0.0737393242857578,"d":"7%"},{"v":0.05,"d":"5%"},{"v":0.05257988219855343,"d":"5%"},{"v":0.0737393242857578,"d":"7%"},{"v":0.08770924726373985,"d":"9%"},{"v":0.10632084008722087,"d":"11%"},{"v":0.13133723448467505,"d":"13%"},{"v":0.05,"d":"5%"},{"v":0.05257988219855343,"d":"5%"},{"v":0.0737393242857578,"d":"7%"},{"v":0.08770924726373985,"d":"9%"}]
[]
[]
[{"$nulls":3},"Current Ratio",null,{"v":0,"d":"0%"},{"v":193.45898183003123,"d":"19346%"},{"v":165.77270170042289,"d":"16577%"},{"v":88.27635838281994,"d":"8828%"},{"v":58.20043934869312,"d":"5820%"},{"v":15.114047891022121,"d":"1511%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Incremental Premium",null,{"v":0.05,"d":"5%"},{"v":0.01,"d":"1%"},{"v":0.01,"d":"1%"},{"v":0.01,"d":"1%"},{"v":0.01,"d":"1%"},{"v":0.01,"d":"1%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Debt Ratio",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.19957975552959673,"d":"20%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Incremental Premium",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"ROA",null,{"v":0,"d":"0%"},{"v":-0.31023102684781595,"d":"-31%"},{"v":-0.09662448109318231,"d":"-10%"},{"v":0.2577936307732967,"d":"26%"},{"v":0.3828439596770146,"d":"38%"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":3},"Incremental Premium",null,{"v":0.03,"d":"3%"},{"v":0.15,"d":"15%"},{"v":0.15,"d":"15%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.03,"d":"3%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[{"$nulls":3},"Utilities",null,{"v":10000,"d":"$10,000"},{"v":10500,"d":"$10,500"},{"v":13000,"d":"$13,000"},{"v":16000,"d":"$16,000"},{"v":28000,"d":"$28,000"},{"v":28000,"d":"$28,000"},{"v":29400,"d":"$29,400"},{"v":36400,"d":"$36,400"},{"v":44800,"d":"$44,800"},{"v":78400,"d":"$78,400"}]
[]
[]
[{"$nulls":3},"Random Effects on Production, R&D"]
[{"$nulls":3},"Production",null,0.98,0.97,0.99,0.94,0.95,0.95,0.96,1,1,1]
[{"$nulls":3},"Research",null,1,1,0.95,0.97,1,1,1,1,1,1]
[{"$nulls":3},"Development",null,1,1,0.93,0.94,1,1,1,1,1,1]
[]
[{"$nulls":3},"Maintenance Repair"]
[{"$nulls":3},"Maintenance Repair Amount",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Parameter",{"v":15000,"d":"$15,000"}]
[{"$nulls":3},"Number of Sim Machines and R&D Units",null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"Maximum Repair Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Impact of Repair Conditional on Mishap",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":3},"Impact of Repair Factoring in Whether Mishap Occurred",null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":3},"Dynamic Mishap Adjustment Variable",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[{"$nulls":3},1,"= scaling factor"]
[{"$nulls":3},0,"= minimum immediate impact of mishap"]
[{"$nulls":3},"Maintenance Parameter",null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":3},"Maintenance Random Variable",null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},"Gap",null,{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[{"$nulls":3},"Required Current Repair Cost",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Cumulative Repair Cost Required",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Cumulative Repair Expenditure",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[{"$nulls":3},"Repair Cost Gap",null,{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[null,null,"Cumulative Impact==>","1 - Gap to Cum Repair ratio",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
{"$rows_empty":19}
[{"$nulls":3},"Inflation rate",null,{"v":0.04,"d":"4%"},{"v":0.03,"d":"3%"},{"v":0.04,"d":"4%"},{"v":0.04,"d":"4%"},{"v":0.04,"d":"4%"},{"v":0.04,"d":"4%"},{"v":0.04,"d":"4%"},{"v":0.04,"d":"4%"},{"v":0.04,"d":"4%"},{"v":0.04,"d":"4%"}]